RESIDENTIAL FUNDING MORTGAGE SECURITIES I INC
424B5, 1996-07-31
ASSET-BACKED SECURITIES
Previous: RESIDENTIAL FUNDING MORTGAGE SECURITIES I INC, 8-K, 1996-07-31
Next: ARMADA FUNDS, N-30D, 1996-07-31



                 RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
                                     Company

                         RESIDENTIAL FUNDING CORPORATION
                                 Master Servicer

                       Mortgage Pass-Through Certificates
                                 Series 1996-S14

                    $0 Variable Rate* Class A-19 Certificates
                                ---------------
              * Based on the Notional Amount as described herein.
                                 ---------------

                         Supplement dated July 30, 1996
                                       to
                    Prospectus Supplement dated May 23, 1996,
                        as supplemented by the Supplement
                     dated June 19, 1996 and the Supplement
                               dated June 20, 1996
                                       and
                        Prospectus dated January 23, 1996
                        as supplemented by the Prospectus
                               dated June 21, 1996
                                 --------------

         The   Mortgage   Pass-Through   Certificates   Series   1996-S14   (the
"Certificates")  include  twenty  classes of senior  certificates  (the  "Senior
Certificates"),   three  classes  of  mezzanine   certificates   (the  "Class  M
Certificates")  and three  classes of  subordinate  certificates  (the  "Class B
Certificates") originally issued on May 30, 1996, as described in the Prospectus
Supplement, dated May 23, 1996 attached hereto (the "Prospectus Supplement") and
one class of certificates  offered hereby (the "Class A-19  Certificates").  The
Class  A-19   Certificates   will  be  issued  pursuant  to  an  amendment  (the
"Amendment")  of the Pooling and Servicing  Agreement,  dated as of May 1, 1996,
among the  Company,  the Master  Servicer  and the  Trustee  (the  "Pooling  and
Servicing  Agreement"),  which  provides  that  rights to the  Excess  Spread be
certificated and designated as the Class A-19 Certificates. Although payments of
interest  on the  Class  A-19  Certificates  are on a parity  with  payments  of
interest on the Senior Certificates, references in the Prospectus Supplement, as
supplemented,  and this Supplement to "Senior  Certificates"  do not include the
Class A-19  Certificates.  Distributions on the Class A-19  Certificates will be
made on the 25th day of each month or, if such day is not a business  day,  then
on the next business day,  commencing  on the  Distribution  Date in August 1996
(each,  a  "Distribution  Date").  As  more  fully  described  herein,  interest
distributions  on the  Class  A-19  Certificates  will be based on the  Notional
Amount thereof and the then-applicable  Pass-Through Rate thereof, which will be
variable.  The Class  A-19  Certificates  will not  receive  distributions  with
respect to principal.

         The Class A-19 Certificates will be purchased from the Company by Bear,
Stearns & Co. Inc. (the  "Underwriter")  and will be offered by the  Underwriter
from time to time to the  public in  negotiated  transactions  or  otherwise  at
varying prices to be determined at the time of sale. The proceeds to the Company
from the sale of the Class A-19 Certificates,  before deducting expenses payable
by the Company,  will be equal to  approximately  $2,747,627.43.  The Class A-19
Certificates are offered by the Underwriter  subject to prior sale, when, as and
if  delivered to and accepted by the  Underwriter  and subject to certain  other
conditions.  The  Underwriter  reserves the right to withdraw,  cancel or modify
such  offer and to reject  any order in whole or in part.  It is  expected  that
delivery  of the Class  A-19  Certificates  will be made at the  offices  of the
Underwriter,  New York,  New York on or about  July 31,  1996,  against  payment
therefor in immediately available funds.

         There is currently no secondary market for the Class A-19 Certificates.
There  can  be  no  assurance  that  a  secondary  market  for  the  Class  A-19
Certificates  will develop or, if it does develop,  that it will  continue.  The
Class A-19 Certificates will not be listed on any securities exchange.

THIS SUPPLEMENT MUST BE DELIVERED TOGETHER WITH THE PROSPECTUSES
AND PROSPECTUS SUPPLEMENT REFERRED TO ABOVE, AND SHOULD BE READ IN
CONJUNCTION THEREWITH.

                            Bear, Stearns & Co. Inc.

NY1-152328.3

<PAGE>



UNTIL OCTOBER 28, 1996,  ALL DEALERS  EFFECTING  TRANSACTIONS  IN THE CLASS A-19
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO  DELIVER  A  PROSPECTUS   (INCLUDING  THE  PROSPECTUS   SUPPLEMENT  AND  THIS
SUPPLEMENT).  THIS  DELIVERY  REQUIREMENT  IS IN ADDITION TO THE  OBLIGATION  OF
DEALERS TO DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS  AND WITH RESPECT TO
THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.


NY1-152328.3
                                                         2

<PAGE>



                                     SUMMARY

                  The  following   summary  is  qualified  in  its  entirety  by
reference  to  the  detailed  information  appearing  elsewhere  herein,  in the
Prospectus  Supplement  and in the  Prospectus.  Capitalized  terms used but not
defined  in this  Supplement  have the  meanings  set  forth  in the  Prospectus
Supplement and Prospectus to which this Supplement is attached.


     Title  and  Class  of  Securities..................  Mortgage  Pass-Through
Certificates, Series 1996-S14, Class A-19.

     Denominations.................................. The Class A-19 Certificates
will be offered in registered form in minimum  denominations of a 20% Percentage
Interest.

     Distributions on the Class A-19 Certificates......................  Holders
of  the  Class  A-19   Certificates   will  be  entitled  to  receive   interest
distributions in an amount equal to the Accrued Certificate Interest (as defined
below) on such class on each  Distribution  Date, to the extent of the Available
Distribution  Amount  (as  defined  in  the  Prospectus   Supplement)  for  such
Distribution Date available therefor.  Accrued Certificate Interest on the Class
A-19  Certificates  is paid on a parity  with the Accrued  Certificate  Interest
payable on the Senior Certificates.

     ...............................................   With   respect   to   any
Distribution  Date, Accrued  Certificate  Interest in the case of the Class A-19
Certificates  will be equal to one month's  interest  accrued during the related
Interest Accrual Period on the Notional Amount thereof immediately prior to such
Distribution  Date at the  then-applicable  Pass-Through  Rate on such class for
such Distribution Date, less any interest shortfalls not covered with respect to
such class by  Subordination,  including any Prepayment  Interest  Shortfall for
such Distribution Date not covered by the Master Servicer, that are allocated to
the      Class      A-19       Certificates      as      described       herein.

 ...............................................  The  Pass-Through  Rate  on the
Class  A-19  Certificates  on each  Distribution  Date will  equal the  weighted
average,  as of the Due Date in the  month  preceding  the  month in which  such
Distribution Date occurs, of the Spread Rates on each of the Mortgage Loans. The
Spread Rate on each  Mortgage  Loan is equal to the Net  Mortgage  Rate  thereon
minus 7.50% (but not less than 0.00%).  The Net Mortgage  Rate on each  Mortgage
Loan is equal to the Mortgage Rate thereon minus the rate per annum at which the
related master servicing
NY1-152328.3
                                                         3

<PAGE>



     and subservicing  fees accrue (the "Servicing Fee Rate").  The Spread Rates
on the Mortgage Loans as of the Reference Date range between 0.00% per annum and
1.42% per annum.


     ...............................................  The Notional Amount of the
Class  A-19  Certificates  as of any  date  of  determination  is  equal  to the
aggregate  Certificate  Principal  Balance of the  Certificates  of all  classes
immediately  prior to such date. See "Description of the  Certificates--Interest
Distributions"  herein.  The  Class  A-19  Certificates  will  not  receive  any
principal distributions.

     Special  Yield  Considerations..............................  The  yield to
investors in the Class A-19 Certificates will be extremely sensitive to the rate
and timing of principal  payments on the Mortgage Loans (including  prepayments,
defaults and liquidations), which may fluctuate significantly over time. A rapid
rate of principal  payments on the Mortgage Loans could result in the failure of
investors in the Class A-19  Certificates to recover their initial  investments.
In addition to the  foregoing,  because  holders of the Class A-19  Certificates
generally have rights to relatively  larger portions of interest payments on the
Mortgage  Loans with higher  Mortgage  Rates than on  Mortgage  Loans with lower
Mortgage  Rates,  the yield on the Class A- 19  Certificates  will be materially
adversely   affected  to  a  greater  extent  than  the  yields  on  the  Senior
Certificates if the Mortgage Loans with higher Mortgage Rates prepay faster than
the Mortgage  Loans with lower Mortgage  Rates.  Because the Spread Rates on the
Discount  Mortgage  Loans equal 0.00%,  the yield to investors on the Class A-19
Certificates will not be affected by prepayments on the Discount Mortgage Loans.

     ...............................................  The yield to  maturity  on
the Class A-19  Certificates  will also  depend on the  purchase  price for such
Certificates.  The yield to  investors  on the Class A-19  Certificates  will be
adversely affected by any allocation thereto of Prepayment  Interest  Shortfalls
on the Mortgage  Loans,  which are expected to result from the  distribution  of
interest only to the date of prepayment (rather than a full month's interest) in
connection  with  prepayments  in  full,  and the  lack of any  distribution  of
interest  on the amount of any  partial  prepayments.  Limited  protection  from
Prepayment  Interest  Shortfalls  will be  provided  by the Master  Servicer  as
described herein.
NY1-152328.3
                                                         4

<PAGE>




     ...............................................   The   Certificates   were
structured  assuming,  among other things, a prepayment  assumption of 200% SPA.
The prepayment,  yield and other assumptions to be used for pricing purposes for
the class that is to be offered  hereunder may vary as determined at the time of
sale.   

 ...............................................    See   "Class    A-19
Certificate  Yield  Considerations"   herein,   "Certain  Yield  and  Prepayment
Considerations" in the Prospectus  Supplement and "Yield  Considerations" in the
Prospectus.

     Certain Federal Income Tax Consequences................................ Two
separate  REMIC  elections  were made with respect to the Trust Fund for federal
income  tax  purposes.   For  federal  income  tax  purposes,   the  Class  A-19
Certificates  constitute  "regular interests" in REMIC II and will be treated as
debt  instruments  of REMIC II.  

 ...............................................The Class A-19  Certificates 
will be treated for federal  income tax  reporting
purposes as having been issued with  original  issue  discount.  The  prepayment
assumption  that  will be used in  determining  the rate of  accrual  of  market
discount and original  issue  discount for federal  income tax purposes  will be
200% SPA. No  representation is made that the Mortgage Loans will prepay at that
rate or at any other rate.
 ...............................................  For
further  information  regarding the federal income tax consequences of investing
in the Class A-19  Certificates,  see "Certain Federal Income Tax  Consequences"
herein and in the Prospectus.

     Ratings........................................  It is a  condition  to the
issuance of the Class A-19  Certificates that they be rated "AAAr" by Standard &
Poor's  Rating  Services  ("Standard  &  Poor's")  and "AAA" by Fitch  Investors
Service, L.P. ("Fitch").  A security rating is not a recommendation to buy, sell
or hold  securities  and may be subject to revision or withdrawal at any time by
the  assigning  rating  organization.  A security  rating  does not  address the
frequency of prepayments of Mortgage Loans, or the corresponding effect on yield
to  investors.  The  ratings of the Class A-19  Certificates  do not address the
possibility  that the  holders of such  Certificates  may fail to fully  recover
their initial investment.  See "Certain Yield and Prepayment Considerations" and
"Ratings" herein and "Yield Considerations" in the Prospectus.


NY1-152328.3
                                                         5

<PAGE>



                        DESCRIPTION OF THE MORTGAGE POOL


         See "Description of the Mortgage Pool" in the Prospectus Supplement for
a description of the Mortgage Pool as of the Cut-off Date.

         As of July 1, 1996 (the "Reference  Date"),  $1,425,013 of the Mortgage
Loans, or 0.4% of the aggregate  outstanding  balance of the Mortgage Pool, were
more than 30 but less than 60 days delinquent. As of the Reference Date, none of
the Mortgage Loans were 60 or more days  delinquent,  none of the Mortgage Loans
were REO  Mortgage  Loans  and no  Realized  Losses  had been  allocated  to the
Certificates.  As of the  Reference  Date the Mortgage  Pool  consisted of 1,425
Mortgage Loans with an aggregate principal balance,  after deducting payments of
principal due on such date, of $365,392,184.55.


                   DESCRIPTION OF THE CLASS A-19 CERTIFICATES

General

         Prior to the Amendment,  the Pooling and Servicing  Agreement  provides
that the  Master  Servicer  remit the Excess  Spread,  consisting  of  specified
portions of interest  payments on the Mortgage Loans included in the Trust Fund,
to Residential Funding each month . The Pooling and Servicing Agreement provides
that it may be amended from time to time by the Company, the Master Servicer and
the Trustee,  without the consent of any of the  Certificateholders,  to provide
for  the  Excess  Spread  to  be  certificated  and  designated  as  a  Class  A
Certificate.

         The Class A-19 Certificates are to be issued pursuant to the Amendment,
which provides that rights to the Excess Spread be  certificated  and designated
as Class  A-19.  The Class  A-19  Certificates  will be  issued  in  registered,
certificated form in minimum denominations of a 20% Percentage Interest.

         See "Description of the Certificates" in the Prospectus  Supplement for
a description of the Classes of Certificates issued on May 30, 1996.

Distributions on the Class A-19 Certificates

         Holders  of the Class A-19  Certificates  will be  entitled  to receive
interest distributions in an amount equal to the Accrued Certificate Interest on
such  class  on  each  Distribution   Date,  to  the  extent  of  the  Available
Distribution    Amount    (as    described    under    "Description    of    the
Certificates--Available  Distribution Amount" in the Prospectus  Supplement) for
such Distribution Date.

         With respect to any Distribution Date, Accrued Certificate  Interest on
the Class A-19 Certificates will be equal to one month's interest accrued during
the related Interest  Accrual Period on the Notional Amount thereof  immediately
prior to such  Distribution  Date at the  then-applicable  Pass-Through Rate for
such Distribution  Date, less interest  shortfalls not covered by Subordination,
if any,  allocated to the Class A-19  Certificates for such  Distribution  Date.
Interest  Shortfalls  not covered by  Subordination  include (i) any  Prepayment
Interest  Shortfalls to the extent not covered by the Master Servicer,  (ii) the
interest  portions of Realized Losses  (including  Excess Special Hazard Losses,
Excess Fraud Losses, Excess Bankruptcy Losses and Extraordinary

NY1-152328.3
                                                         6

<PAGE>



Losses) not allocated solely through  Subordination,  (iii) the interest portion
of any  Advances  that  were  made  with  respect  to  delinquencies  that  were
ultimately  determined to be Excess Special Hazard Losses,  Excess Fraud Losses,
Excess  Bankruptcy Losses or Extraordinary  Losses,  and (iv) any other interest
shortfalls not covered by Subordination,  including interest shortfalls relating
to the  Relief Act (as  defined in the  Prospectus)  or similar  legislation  or
regulations.  Such  shortfalls  will be allocated to all classes of Certificates
including the Class A-19  Certificates,  on a pro rata basis in accordance  with
the respective amounts of Accrued Certificate Interest thereon that would result
absent  such  reduction.   The  Interest  Accrual  Period  for  the  Class  A-19
Certificates is the calendar month preceding the month in which the Distribution
Date  occurs.  Accrued  Certificate  Interest  is  calculated  on the basis of a
360-day year consisting of twelve 30-day months.

         See  the  fourth  paragraph  under  the  heading  "Description  of  the
Certificates--Interest   Distributions"  in  the  Prospectus  Supplement  for  a
description  of Prepayment  Interest  Shortfalls  and the limited  circumstances
under which Prepayment  Interest  Shortfalls  resulting from prepayments in full
during the preceding  calendar month may be offset by certain amounts  otherwise
payable to the Master Servicer.

         If on any Distribution Date the Available  Distribution  Amount is less
than  Accrued  Certificate  Interest on the Senior  Certificates  and Class A-19
Certificates for such  Distribution  Date, the shortfall will be allocated among
the holders of all classes of Senior Certificates and Class A-19 Certificates in
proportion to the respective  amounts of Accrued  Certificate  Interest for such
Distribution  Date on each such class.  In addition,  the amount of any interest
shortfalls that are covered by Subordination (specifically,  interest shortfalls
not  described  in clauses (i) through  (iv) in the second  paragraph  under the
heading  "Description  of  the  Certificates--Interest   Distributions"  in  the
Prospectus  Supplement)  will be distributable to holders of the Certificates of
such classes entitled to such amounts on subsequent  Distribution  Dates, to the
extent  of  available  funds  after   distributions  as  required  herein.  Such
shortfalls could occur, for example,  if delinquencies or losses realized on the
Mortgage Loans were  exceptionally  high and were  concentrated  in a particular
month and Advances by the Master Servicer did not cover the shortfall.  Any such
amounts so carried forward will not bear interest.  Any interest shortfalls will
not be  offset  by a  reduction  of the  servicing  compensation  of the  Master
Servicer or otherwise.

         The  Pass-Through   Rate  on  the  Class  A-19   Certificates  on  each
Distribution  Date will equal the  weighted  average,  as of the Due Date in the
month preceding the month in which such  Distribution Date occurs, of the Spread
Rates on each of the Mortgage Loans in the Mortgage Pool. The Spread Rate on any
Mortgage  Loan is equal to the Net Mortgage  Rate  thereon  minus 7.50% (but not
less than 0.00%).  The Net Mortgage  Rate on each  Mortgage Loan is equal to the
Mortgage Rate thereon  minus the  Servicing Fee Rate. As of the Reference  Date,
the Spread Rates on the Mortgage  Loans range  between 0.00% per annum and 1.42%
per annum, with a weighted average Spread Rate equal to 0.2111% per annum.

         As described herein, the Accrued Certificate  Interest allocable to the
Class A-19  Certificates is based on the Notional  Amount thereof.  The Notional
Amount of the Class A-19  Certificates as of any date of  determination is equal
to the  aggregate  Certificate  Principal  Balance  of the  Certificates  of all
classes  as of such  date.  Reference  to the  Notional  Amount of a Class A- 19
Certificate  is solely  for  convenience  in certain  calculations  and does not
represent the right to receive any distributions allocable to principal.


NY1-152328.3
                                                         7

<PAGE>



Allocation of Losses; Subordination

         The  Subordination  provided  to the Class  A-19  Certificates  and the
Senior Certificates by the Class B Certificates and Class M Certificates will be
accomplished  by the allocation of Realized  Losses which are not Excess Special
Hazard Losses,  Excess Fraud Losses,  Excess  Bankruptcy Losses or Extraordinary
Losses first, to the Class B Certificates  and Class M  Certificates,  until the
Certificate   Principal   Balances  thereof  have  been  reduced  to  zero;  and
thereafter,  among the Senior  Certificates and the Class A-19  Certificates (in
the case of the interest  portion of a Realized  Loss) on a pro rata basis.  The
interest  portion of any Excess  Special  Hazard  Losses,  Excess Fraud  Losses,
Excess  Bankruptcy  Losses,  Extraordinary  Losses or other losses of a type not
covered by Subordination  will be allocated on a pro rata basis among the Senior
Certificates,  the Class A-19  Certificates,  Class M  Certificates  and Class B
Certificates. An allocation of the interest portion of a Realized Loss on a "pro
rata basis" among two or more classes of  Certificates  means an  allocation  to
each such class of Certificates on the basis of the Accrued Certificate Interest
thereon in respect of such  Distribution  Date.  Any  allocation of the interest
portion of a Realized Loss to a Class A-19  Certificate will be made by reducing
the Accrued  Certificate  Interest  thereon by the amount so allocated as of the
Distribution  Date occurring in the month  following the calendar month in which
such Realized Loss was incurred.

         With respect to any defaulted Mortgage Loan that is finally liquidated,
through  foreclosure  sale,  disposition  of the related  Mortgaged  Property if
acquired on behalf of the Certificateholders by deed in lieu of foreclosure,  or
otherwise,  the amount of loss  realized,  if any, will equal the portion of the
Stated Principal  Balance  remaining,  if any, plus interest thereon through the
last day of the month in which such Mortgage Loan was finally liquidated,  after
application of all amounts recovered (net of amounts  reimbursable to the Master
Servicer or the  Subservicer  for Advances and  expenses,  including  attorneys'
fees) towards  interest and principal owing on the Mortgage Loan. Such amount of
loss realized and any Special Hazard Losses,  Fraud Losses and Bankruptcy Losses
are referred to herein as "Realized Losses."

         In order to maximize  the  likelihood  of  distribution  in full of the
Senior Interest  Distribution Amount,  including Accrued Certificate Interest on
the  Class  A-19  Certificates,  on each  Distribution  Date  holders  of Senior
Certificates  and  Class  A-19  Certificates  and the  Insurer  have a right  to
distributions of the Available  Distribution  Amount that is prior to the rights
of the  holders of the Class M  Certificates  and Class B  Certificates,  to the
extent necessary to satisfy the Senior Interest  Distribution Amount,  including
Accrued  Certificate   Interest  on  the  Class  A-19  Certificates.   Upon  the
effectiveness  of the Amendment,  the Senior Interest  Distribution  Amount will
include Accrued Certificate Interest on the Class A-19 Certificates, rather than
the Excess Spread.

         The  aggregate  amount of Realized  Losses  which may be  allocated  in
connection  with  Special  Hazard  Losses,  Fraud Losses and  Bankruptcy  Losses
through Subordination is described in the ninth through twelfth paragraphs under
the   heading   "Description   of  the   Certificates--Allocation   of   Losses;
Subordination" in the Prospectus Supplement.

Class A-19 Certificate Yield Considerations

         The yield to maturity on the Class A-19  Certificates will be extremely
sensitive to both the timing of receipt of  prepayments  and the overall rate of
principal  prepayments  and  defaults  on the  Mortgage  Loans,  which  rate may
fluctuate significantly over time. For additional considerations relating to the
yield on the Class A-19 Certificates see "Certain Yield Considerations--General"

NY1-152328.3
                                                         8

<PAGE>



in the  Prospectus  Supplement  and "Yield  Considerations"  in the  Prospectus.
Because the Spread Rate on the Discount  Mortgage Loans equals 0.00%,  the yield
to investors in the Class A-19  Certificates will not be affected by prepayments
on the Discount Mortgage Loans.

         The following  table indicates the sensitivity of the yield to maturity
on the Class  A-19  Certificates  to various  constant  rates of  prepayment  by
projecting  the  monthly  aggregate  payments  of  interest  on the  Class  A-19
Certificates  and computing the  corresponding  pre-tax  yields to maturity on a
corporate bond equivalent basis, based on certain assumptions as described below
regarding the weighted  average  characteristics  of the Mortgage Loans that are
included in the Trust Fund as described under "Description of the Mortgage Pool"
in the Prospectus  Supplement and the  performance  thereof.  The table assumes,
among other things,  that: (i) the aggregate  principal  balance of the Discount
Mortgage Loans is  $176,706,734  and each Discount  Mortgage Loan has a Mortgage
Rate of  7.42084419%  per annum,  an original term to maturity of 357 months,  a
remaining  term to  maturity of 344 months and a related  Servicing  Fee Rate of
0.32938366% per annum, and the aggregate  principal  balance of the Non-Discount
Mortgage  Loans  is  $188,685,451  and  each  Non-Discount  Mortgage  Loan has a
Mortgage  Rate of  8.23607686%  per annum,  an original  term to maturity of 357
months,  a remaining term to maturity of 342 months and a related  Servicing Fee
Rate of  0.32726397%  per annum;  (ii) the  scheduled  monthly  payment for each
Mortgage  Loan has been  based on its  outstanding  balance,  interest  rate and
remaining term to maturity, such that the Mortgage Loan will amortize in amounts
sufficient for repayment thereof over its remaining term to maturity; (iii) none
of the Unaffiliated  Sellers, the Master Servicer or the Company will repurchase
any Mortgage Loan, as described under "Mortgage Loan Program--Representations by
Sellers" and "Description of the Certificates--Assignment of the Mortgage Loans"
in the Prospectus, and neither the Master Servicer nor the Company exercises any
option to purchase the Mortgage  Loans and thereby  cause a  termination  of the
Trust Fund; (iv) there are no  delinquencies  or Realized Losses on the Mortgage
Loans,  and  principal  payments on the Mortgage  Loans will be timely  received
together with prepayments, if any, at the respective constant percentages of SPA
set forth in the table;  (v) there is no  Prepayment  Interest  Shortfall or any
other interest shortfall in any month; (vi) payments on the Certificates will be
received on the 25th day of each month,  commencing  August 1996; (vii) payments
on  the  Mortgage  Loans  earn  no  reinvestment  return;  (viii)  there  are no
additional  ongoing Trust Fund expenses  payable out of the Trust Fund; and (ix)
the  Certificates  will be purchased on July 31, 1996. Any  differences  between
such assumptions and the actual  characteristics and performance of the Mortgage
Loans and of the  Certificates  may result in yields being  different from those
shown in such  tables.  For  example,  the  Pass-Through  Rate on the Class A-19
Certificates,  which  is  assumed  to  be  fixed  throughout  the  life  of  the
Certificates,  will change from one period to the next as the principal balances
of the Mortgage  Loans with  different  Spread Rates are reduced.  Discrepancies
between  assumed  and actual  characteristics  and  performance  underscore  the
hypothetical  nature of the tables,  which are  provided  only to give a general
sense of the sensitivity of yields in varying prepayment scenarios.

                        Pre-Tax Yields to Maturity of the
                    Class A-19 Certificates at the Following
                               Percentages of SPA


Assumed
Purchase
Price             0%    100%   200%   300%  450%     600%
- --------------- -----   ----   ----   ----  ----     ----
$2,804,720       27.7%  21.4%  15.0%  8.3%  (2.2)%  (13.3)%


NY1-152328.3
                                                         9

<PAGE>



         The pre-tax  yields to maturity set forth in the  preceding  table were
calculated by determining the monthly  discount rate which,  when applied to the
assumed  stream of cash flows to be paid on the Class A-19  Certificates,  would
cause the discounted present value of such assumed stream of cash flows to equal
the assumed  purchase  price listed in the related  table.  Accrued  interest is
included in the purchase  prices shown and is used in  computing  the  corporate
bond  equivalent  yields  shown.  These  yields  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 Class A-19  Certificates,  and thus do
not reflect the return on any investment in the Class A-19 Certificates when any
reinvestment rates other than the discount rates are considered.

         Notwithstanding the assumed prepayment rates reflected in the preceding
table, it is highly  unlikely that the Mortgage Loans will be prepaid  according
to one particular pattern. For this reason, and because the timing of cash flows
is critical to determining  yields,  the pre-tax yields to maturity on the Class
A-19  Certificates are likely to differ from those shown in the preceding table,
even if all of the Mortgage Loans prepay at the indicated  constant  percentages
of SPA over any given time period or over the entire  life of the  Certificates.
In addition,  holders of the Class A-19  Certificates  generally  have rights to
relatively  larger  portions of interest  payments on Mortgage Loans with higher
Mortgage  Rates;  thus,  the  yield  on the  Class  A-19  Certificates  will  be
materially   adversely   affected  to  a  greater  extent  than  on  the  Senior
Certificates  if the Mortgage Loans with the higher Mortgage Rates prepay faster
than the Mortgage Loans with the lower Mortgage  Rates.  Because  Mortgage Loans
having higher Spread Rates generally have higher  Mortgage Rates,  such Mortgage
Loans are generally more likely to be prepaid under most  circumstances than are
Mortgage Loans having lower Spread Rates.

         There can be no assurance  that the  Mortgage  Loans will prepay at any
particular rate or that the yield on the Class A-19 Certificates will conform to
the yield described herein. Moreover, the various remaining terms to maturity of
the Mortgage Loans could produce slower or faster  distributions  than indicated
in the preceding  tables at the various  constant  percentages of SPA specified,
even if the weighted average remaining term to maturity of the Mortgage Loans is
as assumed.  Investors  are urged to make their  investment  decisions  based on
their  determinations  as to anticipated  rates of prepayment under a variety of
scenarios.  Investors in the Class A-19  Certificates  should fully consider the
risk that a rapid rate of  prepayments on the Mortgage Loans could result in the
failure of such investors to fully recover their investments.

         For   additional   considerations   relating   to  the   yield  on  the
Certificates,   see  "Yield   Considerations"   and  "Maturity  and   Prepayment
Considerations" in the Prospectus.

Voting Rights

         Certain  actions  specified  in the  Prospectus  that  may be  taken by
holders of  Certificates  evidencing  a specified  percentage  of all  undivided
interests in the Trust Fund may be taken by holders of Certificates  entitled in
the aggregate to such percentage of the Voting Rights.  97% of all Voting Rights
will be allocated among all holders of the Certificates (other than the Interest
Only  Certificates,  Class  A-19  Certificates  and  Residual  Certificates)  in
proportion to their then outstanding Certificate Principal Balances, and 1%, 1%,
0.5% and 0.5% of all  Voting  Rights  will be  allocated  among  holders  of the
Interest Only Certificates,  Class A-19 Certificates, Class R-I Certificates and
Class R-II Certificates, respectively, in proportion to the Percentage Interests
(as defined in the Prospectus) evidenced by their respective Certificates.


NY1-152328.3
                                                        10

<PAGE>




                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         Upon the  issuance of the Offered  Certificates,  Orrick,  Herrington &
Sutcliffe, counsel to the Company, delivered its opinion generally to the effect
that,  assuming  compliance  with all  provisions  of the Pooling and  Servicing
Agreement,  for federal income tax purposes, REMIC I and REMIC II qualified as a
REMIC under the Code.

         For federal income tax purposes, the Class A-19 Certificates constitute
ownership of "regular  interests"  in REMIC II and will  generally be treated as
debt    instruments   of   REMIC   II.   See   "Certain   Federal   Income   Tax
Consequences--REMICs" in the Prospectus.

         The Class A-19  Certificates will be treated as having been issued with
original  issue  discount  for  federal  income  tax  reporting  purposes.   The
prepayment  assumption  that will be used in determining  the rate of accrual of
original issue discount, market discount and premium, if any, for federal income
tax purposes will be based on the assumption that, subsequent to the date of any
determination  the  Mortgage  Loans will  prepay at a rate equal to 200% SPA. No
representation  is made that the  Mortgage  Loans will prepay at that rate or at
any other rate.  See  "Certain  Federal  Income Tax  Consequences--General"  and
"--REMICs--Taxation  of Owners  of REMIC  Regular  Certificates--Original  Issue
Discount" in the Prospectus.

         If the method for computing  original issue  discount  described in the
Prospectus  results  in a  negative  amount  for any  period  with  respect to a
Certificateholder,  the amount of  original  issue  discount  allocable  to such
period would be zero and such Certificateholder will be permitted to offset such
negative   amount  only  against   future   original  issue  discount  (if  any)
attributable to such Certificates.

         In certain  circumstances  OID Regulations  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 Master Servicer in preparing reports
to the Certificateholders and the IRS.

         The  Class  A-19  Certificates  will be  treated  as  "qualifying  real
property  loans" under Section 593(d) of the Code,  assets  described in Section
7701(a)(19)(C)  of the Code and "real estate assets" under Section  856(c)(5)(A)
of the Code generally in the same  proportion  that the assets of the Trust Fund
would be so treated.  In addition,  interest on the Class A-19 Certificates will
be treated as "interest on  obligations  secured by mortgages on real  property"
under Section  856(c)(3)(B)  of the Code generally to the extent that such Class
A-19 Certificates are treated as "real estate assets" under Section 856(c)(5)(A)
of the Code.  Moreover,  the Class A-19  Certificates  (other than the  Residual
Certificates)  will be  "qualified  mortgages"  within  the  meaning  of Section
860G(a)(3)  of the Code if  transferred  to another  REMIC on its startup day in
exchange  for a regular  or  residual  interest  therein.  However,  prospective
investors in Class A-19  Certificates  that will be generally  treated as assets
described in Section  860G(a)(3)  of the Code should note that,  notwithstanding
such  treatment,  any repurchase of such a Certificate  pursuant to the right of
the Master  Servicer or the Company to repurchase  such Class A-19  Certificates
may adversely  affect any REMIC that holds such Class A-19  Certificates if such
repurchase is made under circumstances  giving rise to a Prohibited  Transaction
Tax. See "The Pooling and Servicing  Agreement--Termination" herein and "Certain
Federal Income Tax

NY1-152328.3
                                                        11

<PAGE>



Consequences--REMICs--Characterization  of Investments in REMIC Certificates" in
the Prospectus.

         For further  information  regarding  federal income tax consequences of
investing  in  the  Offered  Certificates,   see  "Certain  Federal  Income  Tax
Consequences--REMICs" in the Prospectus.


                             METHOD OF DISTRIBUTION

         Subject  to the  terms  and  conditions  set  forth in an  Underwriting
Agreement, dated July 30, 1996 (the "Underwriting  Agreement"),  the Underwriter
has agreed to purchase and the Company has agreed to sell to the Underwriter the
Class  A-19  Certificates.  It is  expected  that  delivery  of the  Class  A-19
Certificates will be made at the offices of the Underwriter,  New York, New York
on or about July 31, 1996,  against  payment  therefor in immediately  available
funds.

         The  Underwriting   Agreement  provides  that  the  obligation  of  the
Underwriter  to pay for and accept  delivery of the Class A-19  Certificates  is
subject to, among other things, the receipt of certain legal opinions and to the
conditions, among others, that no stop order suspending the effectiveness of the
Company's Registration Statement shall be in effect, and that no proceedings for
such  purpose  shall be  pending  before or  threatened  by the  Securities  and
Exchange Commission.

         The distribution of the Class A-19  Certificates by the Underwriter may
be  effected  from  time  to time in one or  more  negotiated  transactions,  or
otherwise,  at varying prices to be determined at the time of sale.  Proceeds to
the  Company  from the sale of the Class  A-19  Certificates,  before  deducting
expenses  payable  by the  Company,  will be  approximately  $2,747,627.43.  The
Underwriter may effect such  transactions by selling the Class A-19 Certificates
to or through dealers,  and such dealers may receive compensation in the form of
underwriting discounts, concessions or commissions from the Underwriter for whom
they act as agent. In connection  with the sale of the Class A-19  Certificates,
the Underwriter may be deemed to have received  compensation from the Company in
the form of  underwriting  compensation.  The  Underwriter  and any dealers that
participate  with  the  Underwriter  in  the  distribution  of  the  Class  A-19
Certificates  may be deemed to be  underwriters  and any profit on the resale of
the Class A-19 Certificates  positioned by them may be deemed to be underwriting
discounts and commissions under the Securities Act of 1933, as amended.

         The Underwriting Agreement provides that the Company will indemnify the
Underwriter,  and under limited circumstances the Underwriter will indemnify the
Company,  against certain civil liabilities under the Securities Act of 1933, or
contribute to payments required to be made in respect thereof.

         There is currently no secondary market for the Class A-19 Certificates.
Neither the Company,  the  Underwriter nor any other person or entity intends to
create a  secondary  market  in the  Class  A-19  Certificates.  There can be no
assurance that a secondary market for the Class A-19  Certificates  will develop
or, if it does develop, that it will continue. The primary source of information
available  to  investors  concerning  the Class  A-19  Certificates  will be the
monthly  statements as discussed in the  Prospectus  under  "Description  of the
Certificates--Reports to Certificateholders." There can be no assurance that any
additional  information  regarding the Class A-19 Certificates will be available
through any other source. In addition, the Company is

NY1-152328.3
                                                        12

<PAGE>



not aware of any source  through  which price  information  about the Class A-19
Certificates will be generally available on an ongoing basis. The limited nature
of such information  regarding the Class A-19  Certificates may adversely affect
the liquidity of the Class A-19 Certificates, even if a secondary market for the
Class A-19 Certificates becomes available.


                                     RATINGS

         It is a condition of the issuance of the Class A-19  Certificates  that
they be rated "AAAr" by Standard & Poor's and "AAA" by Fitch.

         Standard & Poor's ratings on mortgage pass-through certificates address
the likelihood of the receipt by  Certificateholders  of payments required under
the  Pooling  and  Servicing  Agreement.  Standard  & Poor's  ratings  take into
consideration  the credit  quality of the mortgage  pool,  structural  and legal
aspects  associated with the  Certificates,  and the extent to which the payment
stream in the  mortgage  pool is adequate to make  payments  required  under the
Certificates.  Standard & Poor's rating on the Certificates  does not,  however,
constitute a statement regarding frequency of prepayments on the mortgages.  See
"Certain Yield and Prepayment  Considerations" in the Prospectus Supplement. The
"r" of the "AAAr" rating of the Class A-19  Certificates by Standard & Poor's is
attached to highlight  derivative,  hybrid,  and certain other  obligations that
Standard & Poor's believes may experience high volatility or high variability in
expected  returns due to non-credit  risks.  Examples of such  obligations  are:
securities   whose   principal  or  interest  return  is  indexed  to  equities,
commodities,  or  currencies;  certain swaps and options;  and interest only and
principal only mortgage  securities.  The absence of an "r" symbol should not be
taken  as an  indication  that an  obligation  will  exhibit  no  volatility  or
variability in total return.

         The ratings  assigned by Fitch to  mortgage  pass-through  certificates
also  address  the  likelihood  of  the  receipt  by  Certificateholders  of all
distributions to which such  Certificateholders are entitled. The rating process
addresses the structural  and legal aspects  associated  with the  Certificates,
including the nature of the underlying  mortgage loans.  The ratings assigned to
mortgage  pass-through  certificates  do not  represent  any  assessment  of the
likelihood  or rate of  principal  prepayments.  The  ratings do not address the
possibility that Certificateholders  might suffer a lower than anticipated yield
or that the  holders of the Class  A-19  Certificates  may fail to recoup  their
initial investments.

         The Company has not  requested a rating on the Class A-19  Certificates
by any rating agency other than Standard & Poor's and Fitch. However,  there can
be no assurance  as to whether any other rating  agency will rate the Class A-19
Certificates,  or, if it does,  what rating  would be assigned by any such other
rating  agency.  A rating on the  Certificates  by  another  rating  agency,  if
assigned  at all,  may be lower  than the  ratings  assigned  to the Class  A-19
Certificates by Standard & Poor's and Fitch.

         A  security  rating  is not a  recommendation  to  buy,  sell  or  hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning  rating  organization.   Each  security  rating  should  be  evaluated
independently  of any other  security  rating.  The  ratings  of the Class A- 19
Certificates  do  not  address  the   possibility   that  the  holders  of  such
Certificates may fail to fully recover their initial  investments.  In the event
that  the  ratings  initially  assigned  to  the  Class  A-19  Certificates  are
subsequently lowered for any reason, no person or entity is obligated to provide
any  additional  support or credit  enhancement  with  respect to the Class A-19
Certificates.

NY1-152328.3
                                                        13

<PAGE>




                                LEGAL INVESTMENT

         The  Class  A-19   Certificates   will  constitute   "mortgage  related
securities"  for  purposes  of SMMEA so long as they are  rated in at least  the
second highest rating category by one of the Rating Agencies,  and, as such, are
legal  investments for certain  entities to the extent provided in SMMEA.  SMMEA
provides, however, that states could override its provisions on legal investment
and restrict or condition  investment in mortgage  related  securities by taking
statutory  action on or prior to October 3, 1991.  Certain  states have  enacted
legislation which overrides the preemption provisions of SMMEA.

         The Company makes no representations as to the proper  characterization
of any class of the  Class  A-19  Certificates  for  legal  investment  or other
purposes,  or as to the ability of particular investors to purchase any class of
the Class A-19  Certificates  under applicable  legal  investment  restrictions.
These  uncertainties  may  adversely  affect the liquidity of any class of Class
A-19 Certificates. Accordingly, all institutions whose investment activities are
subject  to  legal   investment  laws  and   regulations,   regulatory   capital
requirements or review by regulatory authorities should consult with their legal
advisors in  determining  whether and to what extent any class of the Class A-19
Certificates constitutes a legal investment or is subject to investment, capital
or other restrictions.

         See "Legal Investment Matters" in the Prospectus.


                              ERISA CONSIDERATIONS

         A fiduciary of any employee  benefit plan or other plan or  arrangement
subject  to  ERISA or  Section  4975 of the Code (a  "Plan"),  or any  insurance
company  (whether  through  its general or separate  accounts)  or other  person
investing  "plan  assets" of any Plan,  should  carefully  review with its legal
advisors whether the purchase or holding of Offered Certificates could give rise
to a transaction  prohibited or not otherwise permissible under ERISA or Section
4975 of the Code. The purchase or holding of the Class A-19  Certificates  by or
on behalf of, or with "plan assets" of, a Plan may qualify for exemptive  relief
under  the  Exemption   (as  defined   under  "ERISA   Considerations-Prohibited
Transaction  Exemption" in the Prospectus);  however,  the Exemption  contains a
number of  conditions  including the  requirement  that any such Plan must be an
"accredited  investor"  as  defined in Rule  501(a)(1)  of  Regulation  D of the
Securities and Exchange Commission under the Securities Act of 1933, as amended.
Purchasers using insurance company general account funds to effect such purchase
should consider the availability of Prohibited Transaction Class Exemption 95-60
(60 Fed. Reg. 35925, July 12, 1995) issued by the U.S.  Department of Labor. See
"ERISA Considerations" in the Prospectus.

NY1-152328.3
                                                        14

<PAGE>





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