DLJ MORTGAGE ACCEPTANCE CORP
424B2, 1996-06-26
ASSET-BACKED SECURITIES
Previous: ASHLAND COAL INC, 11-K, 1996-06-26
Next: COMAIR HOLDINGS INC, DEF 14A, 1996-06-26



<PAGE>

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED MARCH 15, 1996)
                                   $64,599,280
                          DLJ MORTGAGE ACCEPTANCE CORP.
                                    DEPOSITOR
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1996-Q6

         $            0   CLASS SA   CERTIFICATES      VARIABLE RATE*
         $   53,917,509   CLASS A-1  CERTIFICATES      ADJUSTABLE RATE
         $    8,477,596   CLASS A-2  CERTIFICATES      ADJUSTABLE RATE
         $    2,204,175   CLASS B-1  CERTIFICATES      ADJUSTABLE RATE

               *Based on the Notional Amount as described herein.

     The Series 1996-Q6 Mortgage Pass-Through Certificates (the "Certificates")
will consist of the following seven Classes: (i) Class SA Certificates (the
"Variable Strip Certificates"), (ii) Class A-1 Certificates and Class A-2
Certificates (collectively, with the Variable Strip Certificates, the "Senior
Certificates"), (iii) Class B-1 Certificates and Class B-2 Certificates
(together, the "Class B Certificates"), (iv) Class SB Certificates and (v) Class
R Certificates (the "Residual Certificates"). Only the Senior Certificates and
the Class B-1 Certificates (collectively the "Offered Certificates") are offered
hereby.

     The Certificates will, in the aggregate, evidence the entire beneficial
ownership interest in a trust fund (the "Trust Fund") consisting primarily of a
pool of certain conventional, fixed and adjustable rate, one- to four-family,
first lien mortgage loans (the "Mortgage Loans") to be deposited by DLJ Mortgage
Acceptance Corp. (the "Depositor") into the Trust Fund for the benefit of the
Certificateholders.  The Mortgage Loans will have an aggregate principal balance
as of June 1, 1996 (the "Cut-off Date") of $67,820,767 and have original terms
to maturity from the due dates of their first scheduled monthly payment of
interest and principal of not more than 30 years. All of the Mortgage Loans were
originated or acquired by Quality Mortgage USA, Inc. (the "Seller") and will
have been sold by the Seller to DLJ Mortgage Capital, Inc., an affiliate of the
Depositor, on or prior to the date of initial issuance of the Certificates
(the "Delivery Date") and acquired by the Depositor from such affiliate on the
Delivery Date.  The Mortgage Loans will be serviced by Temple-Inland Mortgage
Corporation (the "Master Servicer"). Certain characteristics of the Mortgage
Loans are described herein under "Description of the Mortgage Pool," and certain
matters related to the servicing of the Mortgage Loans are described herein
under "Pooling and Servicing Agreement" and in the Prospectus under "Servicing
of Loans" and "The Pooling and Servicing Agreements."

     The rights of the holders of the Class B-1 Certificates to receive
distributions with respect to the Mortgage Loans will be subordinate to the
rights of the holders of the Senior Certificates, and the rights of the holders
of the Class A-2 Certificates to receive distributions with respect to the
Mortgage Loans will be subordinate to the rights of the other Senior
Certificates, as and to the extent described herein.
                                                        (CONTINUED ON NEXT PAGE)
                         ______________________________

  THE OFFERED CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE
     DEPOSITOR, THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR ANY OF THEIR
      RESPECTIVE AFFILIATES.  NEITHER  THE CERTIFICATES NOR THE UNDERLYING 
       MORTGAGE LOANS WILL BE INSURED OR GUARANTEED  BY ANY GOVERNMENTAL 
        AGENCY OR INSTRUMENTALITY OR BY THE DEPOSITOR, THE SELLER,  THE 
                  MASTER SERVICER, THE TRUSTEE OR ANY OF THEIR 
                             RESPECTIVE AFFILIATES. 
                         ______________________________

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

   THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
        THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY 
                                  IS UNLAWFUL.
                         ______________________________

     PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK
       FACTORS," WHICH BEGINS ON PAGE S-22 OF THIS PROSPECTUS SUPPLEMENT, 
              AND ALSO SHOULD CONSIDER THE FACTORS SET FORTH UNDER 
                 "RISK FACTORS," WHICH BEGINS ON PAGE 9 OF THE 
                                   PROSPECTUS.
                                   ___________

     The Offered Certificates are being 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.  Proceeds to the Depositor are expected to be
approximately $67,763,688 plus accrued interest, before deducting issuance
expenses payable by the Depositor.

     The Offered Certificates are offered when, as and if delivered to and
accepted by the Underwriter, and subject to various conditions, including the
Underwriter's right to reject orders in whole or in part. It is expected that
the Variable Strip Certificates the Class A-1 Certificates, the Class A-2
Certificates and the Class B-1 Certificates will be delivered in book-entry form
through the Same Day Funds Settlement System of The Depository Trust Company as
further discussed herein.

                          DONALDSON, LUFKIN & JENRETTE
                             SECURITIES CORPORATION

             THE DATE OF THIS PROSPECTUS SUPPLEMENT IS JUNE 24, 1996

<PAGE>

(CONTINUED FROM PREVIOUS PAGE)

          Distributions on the Offered Certificates will be made on the 25th day
     of each month or, if such day is not a business day, then on the next
     succeeding business day, commencing in July 1996 (each, a "Distribution
     Date"). As more fully described herein, interest distributions on the
     Offered Certificates will be based on the Certificate Principal Balances
     thereof (or the Notional Amount (as defined herein) in the case of the
     Variable Strip Certificates) and the related Pass-Through Rates. The
     Pass-Through Rates on the Offered Certificates will be calculated as
     described herein. The Pass-Through Rate with respect to the first
     Distribution Date for the Variable Strip Certificates will be approximately
     2.825% per annum and for the Class A-1 Certificates, the Class A-2
     Certificates and the Class B-1 Certificates will be approximately 5.965%
     per annum. Due to the fact that the Mortgage Rates on the GPARM Loans (as
     defined herein) adjust monthly and the monthly payments thereon adjust
     semi-annually, subject to certain limitations, a portion of the interest
     that would otherwise be payable on the GPARM Loans and on the Certificates
     may constitute Deferred Interest (as described herein) which will be added
     to the principal balance of the GPARM Loans and to the Certificate
     Principal Balances of certain of the Certificates, as more fully described
     herein.  Deferred Interest will generally be allocated to the various
     classes of Certificates in the same order in which Realized Losses are
     allocated as further described herein.

          Distributions in respect of principal will be allocated among the
     various Classes of Certificates (other than the Variable Strip Certificates
     and the Class SB Certificates), as described herein.  No principal
     prepayments on the Mortgage Loans will be distributed to holders of the
     Class B-1 Certificate prior to the Distribution Date in July 2006 and no
     principal prepayments on the Mortgage Loans will be distributed to the
     holders of the Class B-1 Certificates thereafter if certain criteria
     relating to the delinquency and loss performance of the Mortgage Loans
     described herein are not satisfied unless the Class A-1 Certificates and
     the Class A-2 Certificates have been retired.  Furthermore, as and to the
     extent described herein, prior to the Class B Certificate Termination Date
     (as defined herein), all amounts, and thereafter a portion of such amounts
     otherwise distributable to the Class SB Certificates will be distributed as
     principal to the holders of the Class A-1 Certificates, the Class A-2
     Certificates and the Class B-1 Certificates.

          THE YIELD TO MATURITY ON THE OFFERED CERTIFICATES WILL DEPEND ON,
     AMONG OTHER THINGS, THE RATE AND TIMING OF PRINCIPAL PAYMENTS (INCLUDING
     PREPAYMENTS, REPURCHASES, DEFAULTS AND LIQUIDATIONS) ON THE MORTGAGE LOANS
     WHICH MAY VARY SIGNIFICANTLY OVER TIME. THE YIELD TO MATURITY ON THE CLASS
     B-1 CERTIFICATES AND TO A LESSER EXTENT, THE CLASS A-2 CERTIFICATES WILL BE
     SENSITIVE TO LOSSES ON THE MORTGAGE LOANS (AND THE TIMING THEREOF) TO THE
     EXTENT THAT SUCH LOSSES ARE NOT COVERED BY THE CLASSES OF CERTIFICATES
     SUBORDINATE THERETO, AS DESCRIBED HEREIN. THE MORTGAGE LOANS GENERALLY MAY
     BE PREPAID IN FULL OR IN PART AT ANY TIME; HOWEVER, PREPAYMENT MAY SUBJECT
     THE MORTGAGOR TO A PREPAYMENT CHARGE. THE YIELD TO INVESTORS ON THE OFFERED
     CERTIFICATES WILL BE ADVERSELY AFFECTED BY ANY SHORTFALLS IN INTEREST
     COLLECTED ON THE MORTGAGE LOANS DUE TO PREPAYMENTS, LIQUIDATIONS OR
     OTHERWISE TO THE EXTENT THAT SUCH SHORTFALLS ARE NOT OTHERWISE COVERED, AS
     DESCRIBED HEREIN. THE YIELD TO INVESTORS ON THE VARIABLE STRIP CERTIFICATES
     WILL BE EXTREMELY SENSITIVE TO THE RATE AND TIMING OF PRINCIPAL PAYMENTS
     (INCLUDING PREPAYMENTS, REPURCHASES, DEFAULTS AND LIQUIDATIONS) ON THE
     MORTGAGE LOANS WHICH MAY VARY SIGNIFICANTLY OVER TIME.  A RAPID RATE OF
     PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS, REPURCHASES, DEFAULTS AND
     LIQUIDATIONS) ON THE MORTGAGE LOANS COULD RESULT IN THE FAILURE OF
     INVESTORS IN THE VARIABLE STRIP CERTIFICATES TO RECOVER THEIR INITIAL
     INVESTMENT.  SEE "THE SELLER--LOAN DELINQUENCY, FORBEARANCE, FORECLOSURE,
     BANKRUPTCY AND REO PROPERTY STATUS" AND "--REO PROPERTY LIQUIDATION
     EXPERIENCE" HEREIN FOR IMPORTANT INFORMATION REGARDING THE DELINQUENCY,
     FORBEARANCE, FORECLOSURE, BANKRUPTCY AND REO PROPERTY STATUS AND LOSS
     EXPERIENCE OF CERTAIN MORTGAGE LOANS PREVIOUSLY ORIGINATED OR ACQUIRED BY
     THE SELLER UNDER SUBSTANTIALLY THE SAME UNDERWRITING CRITERIA PURSUANT TO
     WHICH THE MORTGAGE LOANS WERE ORIGINATED OR ACQUIRED.  IN ADDITION, THE
     YIELD ON THE CLASS A-1 CERTIFICATES, THE CLASS A-2 CERTIFICATES AND THE
     CLASS B-1 CERTIFICATES WILL BE SENSITIVE TO FLUCTUATIONS IN THE LEVEL OF
     ONE-MONTH LIBOR (AS DEFINED HEREIN), WHICH MAY VARY SIGNIFICANTLY OVER
     TIME. SEE "SUMMARY OF PROSPECTUS SUPPLEMENT--SPECIAL PREPAYMENT
     CONSIDERATIONS," "--SPECIAL YIELD CONSIDERATIONS" AND "CERTAIN YIELD AND
     PREPAYMENT CONSIDERATIONS" HEREIN, AND "RISK FACTORS" AND "YIELD,
     PREPAYMENT AND MATURITY CONSIDERATIONS" IN THE PROSPECTUS.

          It is a condition to the issuance of the Offered Certificates that the
     Variable Strip Certificates and the Class A-1 Certificates be rated "Aaa"
     by Moody's Investors Service, Inc. ("Moody's") and "AAA" by Duff & Phelps


                                       S-2
<PAGE>

     Credit Rating Co. ("DCR"), the Class A-2 Certificates be rated "Aa2" by
     Moody's and "AA" by DCR and the Class B-1 Certificates be rated "A2" by
     Moody's and "A+" by DCR.

          As described herein, a "real estate mortgage investment conduit"
     ("REMIC") election will be made in connection with the Trust Fund for
     federal income tax purposes. Each Class of the Offered Certificates will
     constitute a "regular interest" in the REMIC. See "Certain Federal Income
     Tax Consequences" herein and in the Prospectus.

          There is currently no secondary market for the Offered Certificates.
     Donaldson, Lufkin & Jenrette Securities Corporation (the "Underwriter")
     intends to make a secondary market in the Offered Certificates but has no
     obligation to do so. There can be no assurance that a secondary market for
     the Offered Certificates will develop or, if it does develop, that it will
     continue or will provide investors with a sufficient level of liquidity.
     The Offered Certificates will not be listed on any securities exchange. See
     "Risk Factors" in the Prospectus.

          The information set forth herein under "Summary of Prospectus
     Supplement--The Mortgage Pool," "Description of the Mortgage Pool" and "The
     Seller" (other than the information set forth herein under "The Seller--
     Loan Delinquency, Forbearance, Foreclosure, Bankruptcy and REO Property
     Status" and, to the extent provided by Lomas Mortgage USA, Inc. or the
     Master Servicer as described herein, the information set forth herein under
     "The Seller--REO Property Liquidation Experience") has been provided by the
     Seller. No representation is made by the Depositor, the Underwriter, the
     Master Servicer, the Trustee or any of their respective affiliates as to
     the accuracy or completeness of the information provided by the Seller. 
     The information set forth herein under "The Seller --Loan Delinquency,
     Forbearance, Foreclosure, Bankruptcy and REO Property Status" and, other
     than to the extent provided by the Seller, the information set forth herein
     under "The Seller--REO Property Liquidation Experience" has been provided
     by Lomas Mortgage USA, Inc. in its capacity as servicer during the periods
     indicated or by the Master Servicer with respect to certain other periods
     indicated.  No representation is made by the Depositor, the Underwriter,
     the Master Servicer, the Seller, the Trustee or any of their respective
     affiliates as to the accuracy or completeness of the information provided
     by Lomas Mortgage USA, Inc.
                      ____________________________________

          No person is authorized in connection with this offering to give any
     information or to make any representation about the Depositor, the Seller,
     the Master Servicer, the Trustee, the Offered Certificates or any other
     matter referred to herein, other than those contained in this Prospectus
     Supplement or the Prospectus. If any other information or representation is
     given or made, such information or representation may not be relied upon as
     having been authorized by the Depositor, the Seller, the Trustee or the
     Master Servicer. This Prospectus Supplement and the Prospectus do not
     constitute an offer to sell or a solicitation of an offer to buy securities
     other than the Offered Certificates, or an offer to sell or a solicitation
     of an offer to buy securities in any jurisdiction or to any person to whom
     it is unlawful to make such offer in such jurisdiction. Neither the
     delivery of this Prospectus Supplement or the Prospectus nor any sale
     hereunder or thereunder shall, under any circumstances, create any
     implication that the information contained herein or therein is correct as
     of any time subsequent to their respective dates.
                      ____________________________________

          THE OFFERED CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT WILL BE
     PART OF A SEPARATE SERIES OF CERTIFICATES BEING OFFERED BY THE DEPOSITOR
     PURSUANT TO ITS PROSPECTUS DATED MARCH 15, 1996, OF WHICH THIS PROSPECTUS
     SUPPLEMENT IS A PART AND WHICH ACCOMPANIES THIS PROSPECTUS SUPPLEMENT. THE
     PROSPECTUS CONTAINS IMPORTANT INFORMATION REGARDING THIS OFFERING THAT IS
     NOT CONTAINED HEREIN, AND PROSPECTIVE INVESTORS ARE URGED TO READ THE
     PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN FULL.
                      ____________________________________

          UNTIL SEPTEMBER 22, 1996, ALL DEALERS EFFECTING TRANSACTIONS IN THE
     OFFERED CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION,
     MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS TO
     WHICH IT RELATES. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO
     DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS
     AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.



                                       S-3
<PAGE>

                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT

SUMMARY OF PROSPECTUS SUPPLEMENT . . . . . . . . . . . . . . . . . . . . . . S-5
RISK FACTORS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-22
DESCRIPTION OF THE MORTGAGE POOL . . . . . . . . . . . . . . . . . . . . . .S-23
ADDITIONAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . .S-44
THE SELLER . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-44
DESCRIPTION OF THE CERTIFICATES. . . . . . . . . . . . . . . . . . . . . . .S-55
CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS. . . . . . . . . . . . . . . . .S-74
POOLING AND SERVICING AGREEMENT. . . . . . . . . . . . . . . . . . . . . . .S-81
CERTAIN FEDERAL INCOME TAX CONSEQUENCES. . . . . . . . . . . . . . . . . . .S-87
METHOD OF DISTRIBUTION . . . . . . . . . . . . . . . . . . . . . . . . . . .S-89
USE OF PROCEEDS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-90
LEGAL OPINIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-90
RATINGS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-90
LEGAL INVESTMENT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-91
ERISA CONSIDERATIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-91


                                   PROSPECTUS

Additional Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Reports to Certificateholders. . . . . . . . . . . . . . . . . . . . . . . . . 2
Incorporation of Certain Documents by Reference. . . . . . . . . . . . . . . . 2
Summary of Terms of the Certificates . . . . . . . . . . . . . . . . . . . . . 3
Risk Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Description of the Certificates. . . . . . . . . . . . . . . . . . . . . . . .11
Yield, Prepayment and Maturity Considerations. . . . . . . . . . . . . . . . .15
The Trust Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Loan Underwriting Procedures and Standards . . . . . . . . . . . . . . . . . .28
Servicing of Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .33
Credit Support . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .44
Description of Mortgage and Other Insurance. . . . . . . . . . . . . . . . . .48
The Pooling and Servicing Agreements . . . . . . . . . . . . . . . . . . . . .53
Certain Legal Aspects of Loans . . . . . . . . . . . . . . . . . . . . . . . .62
Certain Federal Income Tax Consequences. . . . . . . . . . . . . . . . . . . .75
State and Other Tax Consequences . . . . . . . . . . . . . . . . . . . . . . .91
ERISA Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .92
Legal Investment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .95
Legal Matters. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .96
The Depositor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .96
Use of Proceeds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .97
Plan of Distribution . . . . . . . . . . . . . . . . . . . . . . . . . . . . .97
Glossary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .97


                                       S-4
<PAGE>


                        SUMMARY OF PROSPECTUS SUPPLEMENT

     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.

TITLE OF SECURITIES. . . . . . . .  Mortgage Pass-Through Certificates, Series
                                     1996-Q6.

DEPOSITOR. . . . . . . . . . . . .  DLJ Mortgage Acceptance Corp. (the 
                                     "Depositor"). See "The Depositor" in the
                                     Prospectus.

MASTER SERVICER. . . . . . . . . .  Temple-Inland Mortgage Corporation ("TIMC" 
                                     or the "Master Servicer"). See "Pooling and
                                     Servicing Agreement--The Master Servicer"
                                     herein.

TRUSTEE. . . . . . . . . . . . . .  Bankers Trust Company (the "Trustee"). See 
                                     "Pooling and Servicing Agreement--The
                                     Trustee" herein.

SELLER . . . . . . . . . . . . . .  Quality Mortgage USA, Inc. (the "Seller"). 
                                     See "The Seller" herein.

CUT-OFF DATE . . . . . . . . . . .  June 1, 1996.

DELIVERY DATE. . . . . . . . . . .  On or about June 27, 1996.

DENOMINATIONS. . . . . . . . . . .  The Variable Strip Certificates will be 
                                     issued, maintained and transferred on the
                                     book-entry records of the Depository Trust
                                     Company ("DTC") and its Participants in
                                     minimum initial Notional Amounts (as
                                     defined herein) of $1.00 and integral
                                     multiples of $1.00 in excess thereof. The
                                     Class A-1 Certificates, the Class A-2
                                     Certificates and the Class B-1 Certificates
                                     will be issued, maintained and transferred
                                     on the book-entry records of DTC and its
                                     Participants in minimum denominations of
                                     $1.00 and integral multiples of $1.00 in
                                     excess thereof; provided, however, that one
                                     Certificate of such Class may be issued
                                     evidencing the sum of an authorized
                                     denomination thereof and the remainder of
                                     the aggregate initial Certificate Principal
                                     Balance of such Class.

REGISTRATION . . . . . . . . . . .  The Offered Certificates (the "DTC 
                                     Registered Certificates") will be
                                     represented by one or more Certificates
                                     registered in the name of Cede & Co., as
                                     nominee of DTC. No person acquiring a
                                     beneficial interest in a Class of DTC
                                     Registered Certificates (each, a
                                     "Beneficial Owner") will be entitled to
                                     receive a Certificate of such Class in
                                     certificated form, except under the limited
                                     circumstances described herein. For each
                                     Certificate held 


                                       S-5
<PAGE>

                                     by DTC, DTC will effect payments to and
                                     transfers of the related DTC Registered
                                     Certificates among the respective
                                     Beneficial Owners by means of its
                                     electronic recordkeeping services, acting
                                     through organizations that participate in
                                     DTC. This arrangement may result in certain
                                     delays in receipt of distributions by
                                     Beneficial Owners and may restrict a
                                     Beneficial Owner's ability to pledge the
                                     Certificates beneficially owned by it. All
                                     references in this Prospectus Supplement to
                                     the DTC Registered Certificates reflect the
                                     rights of Beneficial Owners of such
                                     Certificates only as such rights may be
                                     exercised through DTC and its participating
                                     organizations so long as such Certificates
                                     are held by DTC. See "Description of the
                                     Certificates--Book-Entry Registration" in
                                     the Prospectus.

THE MORTGAGE POOL. . . . . . . . .  Based solely upon information provided by 
                                     the Seller, the Mortgage Loans will have
                                     the characteristics described herein.  The
                                     Trust Fund (as defined herein) will consist
                                     primarily of a pool (the "Mortgage Pool")
                                     of conventional, fixed and adjustable rate,
                                     mortgage loans (the "Mortgage Loans") with
                                     an aggregate principal balance as of the
                                     Cut-off Date of $67,820,767.14.  The
                                     Mortgage Loans will be secured by first
                                     liens on fee simple and leasehold interests
                                     on one- to four-family residential real
                                     properties (each, a "Mortgaged Property")
                                     and have original terms to maturity from
                                     the due dates of their first scheduled
                                     monthly payments of interest and principal
                                     (each such payment, a "Monthly Payment") of
                                     not more than 30 years.  All of the
                                     Mortgage Loans have Monthly Payments due on
                                     the first day of each month.

                                    All percentages of the Mortgage Loans 
                                     described herein are approximate
                                     percentages (except as otherwise indicated)
                                     by aggregate principal balance of all of
                                     the Mortgage Loans (except as otherwise
                                     indicated) as of the Cut-off Date.

                                    The interest rates (each, a "Mortgage Rate")
                                     will be fixed for 27.67% of the Mortgage
                                     Loans (the "Fixed Rate Loans").

                                    The Mortgage Rates on 0.30% of the Mortgage
                                     Loans (the "Step Loans"), will be reset
                                     twice, approximately one year and
                                     approximately two years after their
                                     respective dates of origination, on the
                                     adjustment dates applicable thereto (each
                                     such date, an "Adjustment Date") to equal,
                                     as to the first Adjustment Date thereof,
                                     the sum of the initial Mortgage Rate
                                     thereof and a fixed percentage and, as to 


                                       S-6
<PAGE>

                                     the second Adjustment Date thereof, the sum
                                     of the initial Mortgage Rate thereof and a
                                     greater fixed percentage.

                                    The Mortgage Rates on 71.69% of the Mortgage
                                     Loans (the "Adjustable Rate Loans"),
                                     will be subject to adjustment semi-annually
                                     commencing either (i) six months after
                                     origination, (ii) two years after
                                     origination, (iii) three years after
                                     origination or (iv) seven years after
                                     origination, in each case, on the
                                     Adjustment Date applicable thereto to
                                     equal, as to any Adjustment Date, the sum,
                                     rounded to the nearest 0.125%, of the
                                     related Index (as defined below) and a
                                     fixed percentage amount (the "Gross
                                     Margin"), subject to certain periodic rate
                                     caps and to maximum and minimum Mortgage
                                     Rates as described herein; provided,
                                     however, that such periodic rate caps
                                     generally will not be applicable on the
                                     first Adjustment Date (other than with
                                     respect to those Adjustable Rate Loans that
                                     have their initial adjustment date
                                     approximately six months after
                                     origination).  78.89% of the Adjustable
                                     Rate Loans (by aggregate principal balance
                                     of the Adjustable Rate Loans as of the Cut-
                                     off Date) were originated with a Mortgage
                                     Rate below the sum of the related Index and
                                     Gross Margin, rounded as described herein.

                                    0.34% of the Mortgage Loans are graduated 
                                     payment adjustable rate mortgage loans (the
                                     "GPARM Loans"), as further described
                                     herein.

                                    All of the Mortgage Loans will be either 
                                     Fixed Rate Loans, Step Loans, Adjustable
                                     Rate Loans or GPARM Loans.  See
                                     "Description of the Mortgage Pool" herein
                                     for a further description of certain
                                     characteristics of the Mortgage Loans.

                                    6.32% and 93.68% of the Mortgage Loans, were
                                     originated or acquired pursuant to the
                                     Seller's equity lending program or regular
                                     lending program, respectively, as described
                                     herein.  See "Risk Factors--Underwriting
                                     Standards and Potential Delinquencies" and
                                     "Description of the Mortgage Pool--
                                     Underwriting Standards" herein.  Mortgage
                                     loans originated or acquired under the
                                     Seller's equity lending program or regular
                                     lending program are likely to experience
                                     rates of delinquency, foreclosure,
                                     bankruptcy and loss that are higher and,
                                     that may be substantially higher
                                     (especially with respect to Mortgage Loans
                                     originated or acquired under the equity
                                     lending program), than those experienced by
                                     mortgage loans originated in a more
                                     traditional manner.


                                       S-7
<PAGE>


                                    0.23% of the Mortgage Loans as of the Cut-
                                     off Date were thirty days or more but less
                                     than sixty days delinquent in their Monthly
                                     Payments (such Mortgage Loans, the
                                     "Delinquent Mortgage Loans").  There were
                                     no Mortgage Loans sixty or more days
                                     delinquent in their Monthly Payments as of
                                     the Cut-off Date.  Prospective investors in
                                     the Offered Certificates should be aware,
                                     however, that only approximately 1.13% of
                                     the Mortgage Loans had a first monthly
                                     payment due on or before May 1, 1996, and
                                     therefore, the remaining Mortgage Loans
                                     could not have been Delinquent Mortgage
                                     Loans as of the Cut-off Date.

                                    See "Risk Factors--Underwriting Standards 
                                     and Potential Delinquencies" and
                                     "Description of the Mortgage Pool --
                                     Underwriting Standards" herein.  In
                                     addition, see "The Seller--Loan
                                     Delinquency, Forbearance, Foreclosure,
                                     Bankruptcy and REO Property Status" and "--
                                     REO Property Liquidation Experience" herein
                                     for important information regarding the
                                     delinquency, forbearance, foreclosure,
                                     bankruptcy and REO property status and loss
                                     experience of certain mortgage loans
                                     previously originated or acquired by the
                                     Seller under substantially the same
                                     underwriting criteria pursuant to which the
                                     Mortgage Loans were originated or acquired.

THE INDEXES APPLICABLE TO THE
  ADJUSTABLE RATE LOANS AND
  THE GPARM LOANS  . . . . . . . .  As of any Adjustment Date, the related Index
                                     applicable to the determination of the
                                     Mortgage Rate with respect to each
                                     Adjustable Rate Loan will be the average of
                                     the interbank offered rates for six month
                                     United States dollar deposits in the London
                                     interbank market based on quotations of
                                     major banks ("Six-Month LIBOR") or, with
                                     respect to each GPARM Loan, one month
                                     United States dollar deposits in the London
                                     interbank market based on quotations of
                                     major banks ("One-Month LIBOR"), in each
                                     case as published in the Western Edition of
                                     THE WALL STREET JOURNAL, as most recently
                                     available as of the date 30 days or 45 days
                                     prior to such Adjustment Date.  See
                                     "Description of the Mortgage Pool" herein.

THE OFFERED CERTIFICATES . . . . .  The Offered Certificates will be issued 
                                     pursuant to a Pooling and Servicing
                                     Agreement, to be dated as of June 1, 1996,
                                     among the Depositor, the Master Servicer
                                     and the Trustee (the "Pooling and Servicing
                                     Agreement"). The Class A-1 Certificates,
                                     the Class A-2 Certificates and the Class B-
                                     1 Certificates will evidence initial
                                     undivided beneficial ownership interests of
                                     approximately 79.50%, 


                                       S-8
<PAGE>

                                    12.50% and 3.25%, respectively, in a trust
                                    fund (the "Trust Fund") consisting primarily
                                    of the Mortgage Pool. The Offered
                                    Certificates (other than the Variable Strip
                                    Certificates) will have the following
                                    Certificate Principal Balances as of the
                                    Cut-off Date:

                                       Class A-1 Certificates     $ 53,917,509
                                       Class A-2 Certificates     $  8,477,596
                                       Class B-1 Certificates     $  2,204,175

                                    The Variable Strip Certificates have no 
                                     Certificate Principal Balance and will
                                     accrue interest on the Notional Amount (as
                                     defined herein).

                                    On the first Distribution Date, the Pass-
                                     Through Rate on the Class A-1 Certificates,
                                     Class A-2 Certificates, Class B-1
                                     Certificates, Class B-2 Certificates and
                                     Class R Certificates, will be approximately
                                     5.965% per annum.  Thereafter, on the
                                     second business day preceding each
                                     Distribution Date (each such date, an
                                     "Interest Determination Date"), the Trustee
                                     will determine One-Month LIBOR for the
                                     Distribution Date in the following month
                                     for the Certificates on the basis of the
                                     offered rates of the Reference Banks for
                                     one-month U.S. dollar deposits, as such
                                     rates appear on the Reuter Screen LIBO
                                     Page, as of 11:00 a.m. (London time) on
                                     such Interest Determination Date.  See
                                     "Description of the Certificates--
                                     Calculation of One-Month LIBOR" herein. 
                                     The Pass-Through Rate on each such Class of
                                     Certificates for each Distribution Date
                                     after the initial Distribution Date will be
                                     equal to One-Month LIBOR plus 0.50%;
                                     provided, however, that the Pass-Through
                                     Rate on each such Class of Certificates
                                     will be subject to a maximum rate as of any
                                     Distribution Date equal to the lesser of
                                     (i) 12.00% per annum and (ii) the Net
                                     Mortgage Rate Cap.  The Net Mortgage Rate
                                     Cap is a per annum rate equal to the
                                     weighted average of the Net Mortgage Rates
                                     on the then-outstanding Mortgage Loans
                                     minus 1.55%.  The Pass-Through Rate on the
                                     Variable Strip Certificates will be equal
                                     to the excess, if any, of the weighted
                                     average Net Mortgage Rate over the sum of
                                     (i) the Pass-Through Rate on the Class A-1
                                     Certificates, Class A-2 Certificates, Class
                                     B Certificates and Class R Certificates and
                                     (ii) 1.55% per annum.  The Pass-Through
                                     Rate on the Variable Strip Certificates
                                     with respect to the first Distribution Date
                                     will be approximately 2.825% per annum. The
                                     Pass-Through Rate on the Class SB
                                     Certificates will be equal to 1.55% per
                                     annum.  The Net Mortgage Rate on each
                                     Mortgage Loan is equal to the Mortgage Rate
                                     thereon minus 0.50% 


                                       S-9
<PAGE>

                                     per annum, in the case of the Mortgage
                                     Loans originated or acquired under the
                                     Seller's regular lending program, and 0.75%
                                     per annum in the case of the Mortgage Loans
                                     originated or acquired under the Sellers
                                     equity lending program, the annual rate at
                                     which the related servicing fee thereon
                                     accrues (the "Servicing Fee Rate").

INTEREST DISTRIBUTIONS . . . . . .  Holders of the Variable Strip Certificates 
                                     and the Class A-1 Certificates will be
                                     entitled to receive interest distributions
                                     in an amount equal to the Accrued
                                     Certificate Interest (as defined herein)
                                     for each such Class on each Distribution
                                     Date (for such Certificates in the
                                     aggregate, the "Priority Interest
                                     Distribution Amount"), to the extent of the
                                     Available Distribution Amount (as defined
                                     herein) for such Distribution Date. Holders
                                     of the Class A-2 Certificates will be
                                     entitled to receive interest distributions
                                     in an amount equal to the Accrued
                                     Certificate Interest for such Class on each
                                     Distribution Date, to the extent of the
                                     portion of the Available Distribution
                                     Amount for such Distribution Date remaining
                                     after the Priority Interest Distribution
                                     Amount is distributed and after
                                     distributions in respect of principal to
                                     the holders of the Class A-1 Certificates.

                                    Holders of the Class B-1 Certificates will 
                                     be entitled to receive interest
                                     distributions in an amount equal to the
                                     Accrued Certificate Interest for such Class
                                     on each Distribution Date, to the extent of
                                     the portion of the Available Distribution
                                     Amount for such Distribution Date remaining
                                     after interest and principal are
                                     distributed to the Senior Certificates and
                                     reimbursement is made to the Master
                                     Servicer for certain Advances as described
                                     herein. 

                                    With respect to any Distribution Date, 
                                     Accrued Certificate Interest will be equal
                                     to (a) in the case of the Class A-1
                                     Certificates, the Class A-2 Certificates,
                                     the Class B Certificates and the Class R
                                     Certificates, one month's interest accrued
                                     during the Accrual Period (as defined
                                     herein) on the Certificate Principal
                                     Balance of the Certificates of such Class
                                     at the related Pass-Through Rate and (b) in
                                     the case of the Variable Strip Certificates
                                     and the Class SB Certificates, one month's
                                     interest accrued during the Accrual Period
                                     on the Notional Amount at the related
                                     Pass-Through Rate, in each case less (i)
                                     any interest shortfalls not covered with
                                     respect to such Class by Subordination (as
                                     defined herein and allocated as described
                                     herein), including any Prepayment Interest
                                     Shortfall (as defined herein) for such
                                     Distribution Date to the extent not 


                                      S-10
<PAGE>

                                     covered by payments by the Master Servicer
                                     as described herein, (ii) the interest
                                     portions of any Realized Losses (as defined
                                     herein) allocated thereto and (iii) the
                                     amount of any Deferred Interest allocated
                                     thereto on such Distribution Date as
                                     described below.  The Accrual Period for
                                     each Distribution Date will be from the
                                     25th day of the month preceding such
                                     Distribution Date to the 24th day of the
                                     month of such Distribution Date; provided,
                                     however, that the Accrual Period will be
                                     treated as a 30-day period regardless of
                                     the number of days from the 25th day of the
                                     preceding month to the 24th day of such
                                     month.  Accrued Certificate Interest is
                                     calculated on the basis of a 360-day year
                                     consisting of twelve 30-day months.  See
                                     "Description of the Certificates--Interest
                                     Distributions" herein.

                                    The notional amount (the "Notional Amount")
                                     with respect to both the Variable Strip
                                     Certificates and the Class SB Certificates,
                                     as of any date of determination, will equal
                                     the aggregate Stated Principal Balances of
                                     all of the Mortgage Loans, except that the
                                     initial Notional Amount will be rounded
                                     down to the nearest dollar increment.  The
                                     Notional Amount will be equal to
                                     $67,820,767 as of the Cut-off Date. 
                                     References herein to a Notional Amount in
                                     respect of a Class of Certificates are used
                                     solely for certain calculations and do not
                                     represent the right of the holders of such
                                     Class of Certificates to receive
                                     distributions of such amount.

                                    On each Distribution Date, the aggregate 
                                     amount of Deferred Interest (as defined
                                     herein), if any, that is added to the
                                     principal balance of the GPARM Loans on the
                                     Due Date occurring in the month in which
                                     such Distribution Date occurs will be
                                     allocated by operation of the payment
                                     provisions described herein.

                                    See "Description of the Certificates--
                                     Interest Distributions" herein.

PRINCIPAL DISTRIBUTIONS. . . . . .  Holders of the Class A-1 Certificates will 
                                     be entitled to receive on each Distribution
                                     Date, to the extent of the portion of the
                                     Available Distribution Amount remaining
                                     after the Priority Interest Distribution
                                     Amount is distributed, a distribution
                                     allocable to principal that will, as more
                                     fully described herein, include (i) the
                                     then-applicable Class A-1 Percentage (as
                                     defined below) of scheduled principal
                                     payments due on the Mortgage Loans and of
                                     certain unscheduled collections of
                                     principal on the Mortgage Loans as
                                     described herein, (ii) the then-


                                      S-11
<PAGE>

                                     applicable Class A-1 Percentage divided by
                                     the then-applicable Senior Percentage (as
                                     defined herein) multiplied by the then-
                                     applicable Senior Prepayment Percentage (as
                                     defined herein) of all principal
                                     prepayments made by the mortgagors during
                                     the related Prepayment Period, (iii) in
                                     connection with a Mortgage Loan for which a
                                     Cash Liquidation or an REO Disposition (as
                                     defined herein) occurred during the related
                                     Prepayment Period and did not result in any
                                     Excess Special Hazard Losses, Excess Fraud
                                     Losses, Excess Bankruptcy Losses or
                                     Extraordinary Losses (each as defined
                                     herein), an amount equal to the lesser of
                                     (A) the then-applicable Class A-1
                                     Percentage of the Stated Principal Balance
                                     (as defined herein) of such Mortgage Loan
                                     and (B) the Class A-1 Percentage for such
                                     Distribution Date divided by the Senior
                                     Percentage for such Distribution Date
                                     multiplied by the Senior Prepayment
                                     Percentage for such Distribution Date
                                     multiplied by the related collections, to
                                     the extent applied as recoveries of
                                     principal of such Mortgage Loan and (iv)
                                     after certain other distributions on the
                                     Offered Certificates as described herein,
                                     the Class A-1 Percentage divided by the
                                     Senior Percentage multiplied by the Senior
                                     Accrual Diversion Amount (as defined
                                     herein) for such Distribution Date.

                                    Holders of the Class A-2 Certificates will 
                                     be entitled to receive on each Distribution
                                     Date, to the extent of the portion of the
                                     Available Distribution Amount remaining
                                     after the Priority Interest Distribution
                                     Amount is distributed, after distributions
                                     in respect of principal to the Class A-1
                                     Certificates and after distributions in
                                     respect of interest to holders of the Class
                                     A-2 Certificates, a distribution allocable
                                     to principal that will, as more fully
                                     described herein, include (i) the then-
                                     applicable Class A-2 Percentage (as defined
                                     below) of scheduled principal payments due
                                     on the Mortgage Loans and of certain
                                     unscheduled collections of principal on the
                                     Mortgage Loans as described herein, (ii)
                                     the then-applicable Class A-2 Percentage
                                     divided by the Senior Percentage multiplied
                                     by the then-applicable Senior Prepayment
                                     Percentage of all principal prepayments
                                     made by the mortgagors during the related
                                     Prepayment Period, (iii) in connection with
                                     a Mortgage Loan for which a Cash
                                     Liquidation or an REO Disposition occurred
                                     during the related Prepayment Period and
                                     did not result in any Excess Special Hazard
                                     Losses, Excess Fraud Losses, Excess
                                     Bankruptcy Losses or Extraordinary Losses,
                                     an amount equal to the lesser of (A) the
                                     then-applicable Class A-2 Percentage of the
                                     Stated Principal Balance of such Mortgage
                                     Loan and (B) the Class 


                                      S-12
<PAGE>

                                     A-2 Percentage for such Distribution Date
                                     divided by the Senior Percentage for such
                                     Distribution Date multiplied by the Senior
                                     Prepayment Percentage for such Distribution
                                     Date multiplied by the related collections,
                                     to the extent applied as recoveries of
                                     principal of such Mortgage Loan and (iv)
                                     after certain other distributions on the
                                     Offered Certificates as described herein,
                                     the Class A-2 Percentage divided by the
                                     Senior Percentage multiplied by the Senior
                                     Accrual Diversion Amount for such
                                     Distribution Date.

                                    The Senior Percentage, Class A-1 Percentage
                                     and Class A-2 Percentage initially will be
                                     equal to approximately 92.00%, 79.50% and
                                     12.50%, respectively, and will be
                                     recalculated, as more fully described
                                     herein, after each Distribution Date to
                                     reflect the entitlement of the holders of
                                     the Senior Certificates to subsequent
                                     distributions allocable to principal.  For
                                     each Distribution Date occurring prior to
                                     the Distribution Date in July 2006, the
                                     Senior Prepayment Percentage will be equal
                                     to 100% and no principal prepayments will
                                     be distributed to the Class B Certificates
                                     unless the Certificate Principal Balances
                                     of the Class A-1 Certificates and the Class
                                     A-2 Certificates have been reduced to zero.
                                     Thereafter, during certain periods, subject
                                     to certain loss and delinquency criteria
                                     described herein, the Senior Prepayment
                                     Percentage may be 100% or otherwise
                                     disproportionately large (relative to the
                                     Senior Percentage) and the percentage of
                                     principal prepayments distributable in
                                     respect of the Class B-1 Certificates may
                                     be disproportionately small (relative to
                                     the Class B-1 Percentage).

                                    Holders of the Class B-1 Certificates will 
                                     be entitled to receive on each Distribution
                                     Date, to the extent of the portion of the
                                     Available Distribution Amount remaining
                                     after distributions of interest and
                                     principal on the Senior Certificates, and
                                     reimbursement is made to the Master
                                     Servicer for certain Advances as described
                                     herein, and after distributions in respect
                                     of interest on such Class, a distribution
                                     allocable to principal (subject to
                                     reduction as described herein) that will,
                                     as more fully described herein, include (i)
                                     the then-applicable Class B-1 Percentage
                                     (as defined below) of scheduled principal
                                     payments due on the Mortgage Loans and of
                                     certain unscheduled collections of
                                     principal on the Mortgage Loans as
                                     described herein, (ii) the then-applicable
                                     Class B-1 Percentage divided by the then-
                                     applicable Class B Percentage (as defined
                                     herein) of all principal prepayments that
                                     were made by the mortgagors during the
                                     related Prepayment Period to the extent not
                                     allocated to the Senior Certificates
                                     and (iii) such 


                                      S-13
<PAGE>

                                     Class' pro rata share, based on the
                                     Certificate Principal Balances of the Class
                                     B-1 Certificates, Class B-2 Certificates
                                     and the Class R Certificates, of all
                                     amounts received in connection with a Cash
                                     Liquidation or an REO Disposition that
                                     occurred during the related Prepayment
                                     Period and that did not result in any
                                     Excess Special Hazard Losses, Excess Fraud
                                     Losses, Excess Bankruptcy Losses or
                                     Extraordinary Losses, to the extent applied
                                     as recoveries of principal of the related
                                     Mortgage Loan and to the extent not
                                     otherwise payable to the holders of the
                                     Senior Certificates.  In addition, after
                                     certain other distributions on the Offered
                                     Certificates as described herein, the
                                     holders of the Class B-1 Certificates will
                                     be entitled to receive on each Distribution
                                     Date a further distribution in respect of
                                     principal equal to the then-applicable
                                     Class B-1 Percentage divided by the Class B
                                     Percentage multiplied by the portion of the
                                     Available Distribution Amount remaining
                                     after the distributions described above.

                                    Holders of the Variable Strip Certificates 
                                     will not be entitled to receive any
                                     distributions of principal.

                                    See "Description of the Certificates--
                                     Principal Distributions on the Class A-1
                                     Certificates," "--Principal Distributions
                                     on the Class A-2 Certificates" "--Principal
                                     Distributions on the Class B Certificates"
                                     and "--Additional Principal Distributions
                                     on the Certificates" herein.

ADVANCES . . . . . . . . . . . . .  The Master Servicer is required to make 
                                     advances ("Advances") in respect of
                                     delinquent payments of principal and
                                     interest (net of the related Servicing
                                     Fees) on the Mortgage Loans, subject to the
                                     limitations described herein. The Trustee
                                     will be obligated to make any such Advance
                                     if the Master Servicer fails in its
                                     obligation to do so, to the extent provided
                                     in the Pooling and Servicing Agreement. See
                                     "Description of the Certificates--Advances"
                                     herein.

ALLOCATION OF LOSSES;
  SUBORDINATION. . . . . . . . . .  Neither the Offered Certificates nor the 
                                     Mortgage Loans are insured or guaranteed by
                                     any governmental agency or instrumentality
                                     or by the Depositor, the Master Servicer,
                                     the Seller, the Trustee or any of their
                                     respective affiliates.  Subject to the
                                     limitations described below, Realized
                                     Losses on the Mortgage Loans will be
                                     allocated first to the Class 
                                     R Certificates, then to the Class SB
                                     Certificates (to the extent of the interest
                                     portions thereof), then to the Class B-
                                     2 Certificates, then to the Class B-1
                                     Certificates, then to 
                                     the Class A-2 Certificates, in each case
                                     (other than for the


                                      S-14
<PAGE>

                                     Class SB Certificates) until the
                                     Certificate Principal Balance thereof is
                                     reduced to zero, and thereafter, the
                                     principal portion of such losses to the
                                     Class A-1 Certificates and the interest
                                     portion of such losses to the Variable
                                     Strip Certificates and the Class A-1
                                     Certificates on a pro rata basis as
                                     described herein.  Notwithstanding the
                                     foregoing, Realized Losses on the Mortgage
                                     Loans will not be allocated to any of the
                                     Senior Certificates or the Class B
                                     Certificates on any Distribution Date to
                                     the extent that such Realized Losses are
                                     less than the sum of (i) the Remaining
                                     Available Distribution Amount (as defined
                                     herein) on such Distribution Date and (ii)
                                     the Certificate Principal Balance of the
                                     Class R Certificates immediately prior to
                                     such Distribution Date.  In addition, any
                                     excess of Remaining Available Distribution
                                     Amount over the Senior Accrual Diversion
                                     Amount on any Distribution Date may be
                                     applied to reimburse the principal portions
                                     of Realized Losses previously allocated to
                                     the Senior Certificates or the Class B
                                     Certificates.  See "Description of the
                                     Certificates--Additional Principal
                                     Distributions on the Certificates" herein. 
                                     The Subordination provided to each Class of
                                     Certificates by the Certificates
                                     subordinate thereto as described herein
                                     will cover Realized Losses on the Mortgage
                                     Loans resulting from defaults on the
                                     Mortgage Loans and from Special Hazard
                                     Losses, Fraud Losses and Bankruptcy Losses
                                     (each as defined herein). However, the
                                     aggregate amounts of Realized Losses which
                                     may be allocated through Subordination,
                                     other than to the Class SB Certificates and
                                     the Class R Certificates to cover Special
                                     Hazard Losses, Fraud Losses and Bankruptcy
                                     Losses initially are limited to $1,526,800,
                                     $2,034,623 and $100,000 respectively.

                                    All of the foregoing amounts are subject to
                                     periodic reduction as described herein.  In
                                     addition, any Excess Special Hazard Losses,
                                     Excess Fraud Losses, Excess Bankruptcy
                                     Losses and Extraordinary Losses on the
                                     Mortgage Loans will be borne by the holders
                                     of the Certificates on a pro rata basis as
                                     and to the extent described herein.  See
                                     "Description of the Certificates--
                                     Allocation of Losses; Subordination"
                                     herein.

CERTIFICATES
  NOT OFFERED HEREBY . . . . . . .  The Class B-2 Certificates will have a 
                                     Certificate Principal Balance of $3,221,487
                                     as of the Cut-off Date.  The Class B-2
                                     Percentage initially will be equal to
                                     approximately 4.75% and will be
                                     recalculated, as more fully described
                                     herein, after each Distribution Date to
                                     reflect the 


                                      S-15
<PAGE>

                                     entitlement of the Class B-2 Certificates,
                                     to subsequent distributions of principal.

                                    The Class SB Certificates have no 
                                     Certificate Principal Balance and will not
                                     be entitled to receive distributions of
                                     principal.  The Class SB Certificates will
                                     accrue interest at the related Pass-Through
                                     Rate on the Notional Amount.  The holders
                                     of the Class SB Certificates will not be
                                     entitled to receive interest distributions
                                     prior to the Class B Certificate
                                     Termination Date (as defined herein).  On
                                     and after the Class B Certificate
                                     Termination Date, the Class SB Certificates
                                     will be entitled to receive interest
                                     distributions to the extent such amounts
                                     are not otherwise payable to the Class A-1
                                     Certificates and Class A-2 Certificates as
                                     a Senior Accrual Diversion Amount and are
                                     not required to retire the Class B
                                     Certificates, subject to available funds. 
                                     See "Description of the Certificates--
                                     Additional Principal Distributions on the
                                     Certificates" herein.

                                    The Class R Certificates will have a 
                                     Certificate Principal Balance equal to
                                     $0.00 as of the Cut-off Date.  However,
                                     interest accrued and unpaid on the Class SB
                                     Certificates will generally have the effect
                                     of increasing the Certificate Principal
                                     Balance of the Class R Certificates and
                                     interest accrued and unpaid on the Class R
                                     Certificates prior to the Class B
                                     Certificate Termination Date generally will
                                     be added to the Certificate Principal
                                     Balance of the Class R Certificates, in
                                     each case as further described herein.

                                    The Class B-2 Certificates, Class SB 
                                     Certificates and Residual Certificates are
                                     not being offered hereby.

OPTIONAL TERMINATION . . . . . . .  At its option, the Master Servicer may 
                                     purchase from the Trust Fund all remaining
                                     Mortgage Loans and other assets thereof,
                                     and thereby effect early retirement of the
                                     Certificates, on any Distribution Date when
                                     the aggregate principal balance of the
                                     Mortgage Loans is less than 5% of the
                                     aggregate principal balance of such
                                     Mortgage Loans as of the Cut-off Date. See
                                     "Pooling and Servicing Agreement--
                                     Termination" herein and "The Pooling and
                                     Servicing Agreements--Termination" in the
                                     Prospectus.


                                      S-16
<PAGE>

SPECIAL PREPAYMENT
  CONSIDERATIONS . . . . . . . . .  GENERAL:  The rate of principal payments on
                                     the Offered Certificates (other than the
                                     Variable Strip Certificates) will depend
                                     on, among other things, the rate and timing
                                     of principal payments (including
                                     prepayments, repurchases, defaults and
                                     liquidations) on the Mortgage Loans. As is
                                     the case with mortgage-backed securities
                                     generally, the Offered Certificates are
                                     subject to substantial inherent cash-flow
                                     uncertainties because the Mortgage Loans
                                     may be prepaid at any time. Generally, when
                                     prevailing interest rates increase,
                                     prepayment rates on mortgage loans tend to
                                     decrease in subsequent periods, resulting
                                     in a reduced return of principal to
                                     investors at a time when reinvestment at
                                     such higher prevailing rates would be
                                     desirable. Conversely, when prevailing
                                     interest rates decline, prepayment rates on
                                     mortgage loans tend to increase in
                                     subsequent periods, resulting in an
                                     accelerated return of principal to
                                     investors at a time when reinvestment at
                                     comparable yields may not be possible. In
                                     addition, approximately 36.32% of the
                                     Mortgage Loans provide for payment of a
                                     prepayment charge. A majority of the
                                     Mortgage Loans with a prepayment charge
                                     provision provide for a prepayment charge
                                     for partial prepayments and full
                                     prepayments made within approximately five
                                     years after the dates of origination of
                                     such Mortgage Loans. Such prepayment
                                     charges (which will not be distributable to
                                     the Certificateholders) may reduce the rate
                                     of prepayment on the Mortgage Loans.

                                    VARIABLE STRIP CERTIFICATES:  The Notional 
                                     Amount, and therefore the amount of
                                     interest distributions on the Variable
                                     Strip Certificates, will be highly
                                     sensitive to the rate and timing of
                                     principal payments (including prepayments,
                                     repurchases, defaults and liquidations) on
                                     the Mortgage Loans. See "--Special Yield
                                     Considerations" below and "Certain Yield
                                     and Prepayment Considerations" herein.

                                    CLASSES WITH SUBORDINATION FEATURES:  As 
                                     described herein, during certain periods
                                     all or a disproportionately large
                                     percentage of principal prepayments on the
                                     Mortgage Loans will be allocated among the
                                     Class A-1 Certificates and the Class A-2
                                     Certificates, and therefore, during certain
                                     periods none or a disproportionately small
                                     percentage of such prepayments will be
                                     allocated among the Class B-1 Certificates,
                                     Class B-2 Certificates and the Class R
                                     Certificates.  As a result, the weighted
                                     average lives of the Class B Certificates
                                     will be extended and, as 


                                      S-17
<PAGE>

                                     a relative matter, the Subordination
                                     afforded the Senior Certificates by the
                                     Class B-1 Certificates, the Class B-2
                                     Certificates and the Class R Certificates
                                     will be increased (to the extent not
                                     otherwise offset by Realized Losses), which
                                     will cause the Class B Certificate
                                     Termination Date to occur later than would
                                     otherwise be the case. However, as
                                     described herein, because the Class A-1
                                     Certificates, the Class A-2 Certificates,
                                     the Class B Certificates will be entitled
                                     to certain principal distributions that
                                     include amounts, to the extent received or
                                     advanced, that would otherwise be
                                     distributable to holders of the Class SB
                                     Certificates and the Class R Certificates,
                                     the weighted average life of the Class A-1
                                     Certificates, the Class A-2 Certificates
                                     and the Class B-1 Certificates may be
                                     shorter than otherwise would be the case.

                                    See "Description of the Certificates--
                                     Principal Distributions on the Class A-1
                                     Certificates," "--Principal Distributions
                                     on the Class A-2 Certificates", "--
                                     Principal Distributions on the Class B
                                     Certificates," "-Additional Principal
                                     Distributions on the Certificates," and
                                     "Certain Yield and Prepayment
                                     Considerations" herein, and see "Yield,
                                     Prepayment and Maturity Considerations" in
                                     the Prospectus.

SPECIAL YIELD CONSIDERATIONS . . .  GENERAL:  The yield to maturity on each 
                                     Class of Offered Certificates will depend
                                     on, among other things, the rate and timing
                                     of principal payments (including
                                     prepayments, repurchases, defaults and
                                     liquidations) on the Mortgage Loans and the
                                     allocation thereof to reduce the
                                     Certificate Principal Balance of such Class
                                     of Certificates (or the Notional Amount).
                                     The yield to maturity on each Class of
                                     Offered Certificates will also depend on
                                     other factors such as the Pass-Through Rate
                                     and any adjustments thereto and the
                                     purchase price for such Certificates. The
                                     yield to investors on any Class of Offered
                                     Certificates will be adversely affected by
                                     any allocation thereto of any Prepayment
                                     Interest Shortfalls on the Mortgage Loans
                                     to the extent not covered by payments by
                                     the Master Servicer as described herein.

                                    In general, if a Class of Offered 
                                     Certificates is purchased at a premium and
                                     principal payments on the Mortgage Loans
                                     occur at a rate faster than anticipated at
                                     the time of purchase, the investor's actual
                                     yield to maturity will be lower than that
                                     originally anticipated. Conversely, if a
                                     Class of Offered Certificates is purchased
                                     at a discount and principal payments on the
                                     Mortgage Loans occur at a rate 


                                      S-18
<PAGE>

                                     slower than anticipated at the time of
                                     purchase, the investor's actual yield to
                                     maturity will be lower than that originally
                                     anticipated.

                                    VARIABLE STRIP CERTIFICATES:  The yield to 
                                     investors on the Variable Strip
                                     Certificates will be extremely sensitive to
                                     the rate and timing of principal payments
                                     on the Mortgage Loans (including
                                     prepayments, repurchases, 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 Variable Strip Certificates to recover
                                     their initial investments. The yield on the
                                     Variable Strip Certificates will also be
                                     materially and adversely affected if the
                                     Mortgage Loans experience a high rate of
                                     defaults and liquidations. In addition to
                                     the foregoing, the yield on the Variable
                                     Strip Certificates will be materially and
                                     adversely affected to a greater extent than
                                     the yields on the other Certificates if the
                                     Mortgage Loans with higher Net Mortgage
                                     Rates prepay faster than the Mortgage Loans
                                     with lower Net Mortgage Rates, because
                                     holders of the Variable Strip Certificates
                                     have rights to larger portions of interest
                                     payments on the Mortgage Loans with higher
                                     Net Mortgage Rates than on Mortgage Loans
                                     with lower Net Mortgage Rates.

                                    CLASSES WITH SUBORDINATION FEATURES:  The 
                                     yield to maturity on the Class A-2
                                     Certificates and the Class B-1 Certificates
                                     will be extremely sensitive to certain
                                     losses on the Mortgage Loans (and the
                                     timing thereof) to the extent such losses
                                     are not covered by the Certificates
                                     subordinate thereto as described herein,
                                     because the entire amount of such losses
                                     (rather than a pro rata portion thereof)
                                     will be allocable to such Certificates, as
                                     described herein.

                                    See "Certain Yield and Prepayment 
                                     Considerations" herein and "Yield,
                                     Prepayment and Maturity Considerations" in
                                     the Prospectus.

CERTAIN FEDERAL INCOME
  TAX CONSEQUENCES . . . . . . . .  A real estate mortgage investment conduit 
                                     ("REMIC") election will be made with
                                     respect to the Trust Fund for federal
                                     income tax purposes. Upon the issuance of
                                     the Offered Certificates, Thacher Proffitt
                                     & Wood, counsel to the Depositor, will
                                     deliver its opinion generally to the effect
                                     that, assuming compliance with all
                                     provisions of the Pooling and Servicing
                                     Agreement, for federal income tax purposes,
                                     the Trust Fund will qualify as a REMIC
                                     within the meaning of Sections 860A through
                                     860G of the Internal 


                                      S-19
<PAGE>

                                     Revenue Code of 1986 (the "Code"). For
                                     federal income tax purposes, the Senior
                                     Certificates, the Class B Certificates and
                                     the Class SB Certificates will be "regular
                                     interests" in the REMIC and the Class R
                                     Certificates will be the sole Class of
                                     "residual interests" in the REMIC. The
                                     Senior Certificates, the Class SB
                                     Certificates and the Class B Certificates
                                     generally will be treated as debt
                                     obligations of the Trust Fund for federal
                                     income tax purposes.

                                    For federal income tax reporting purposes, 
                                     the Class A-1 Certificates will not, and
                                     the Variable Strip Certificates, the Class
                                     A-2 Certificates and the Class B-1
                                     Certificate will be treated as having been
                                     issued with original issue discount. 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 a CPR percentage (as
                                     defined herein) equal to 20.00%. No
                                     representation is made that the Mortgage
                                     Loans will prepay at such rate or at any
                                     other rate.

                                    If the method for computing original issue 
                                     discount described in the Prospectus
                                     results in a negative amount for any
                                     period, a holder of a Variable Strip
                                     Certificate will be permitted to offset
                                     such amount only against the future income,
                                     if any, from such Certificate. See "Certain
                                     Federal Income Tax Consequences" herein and
                                     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.

RATINGS. . . . . . . . . . . . . .  It is a condition to the issuance of the 
                                     Offered Certificates that the Variable
                                     Strip Certificates and the Class A-1
                                     Certificates be rated "Aaa" by Moody's
                                     Investors Service, Inc. ("Moody's") and
                                     "AAA" by Duff & Phelps Credit Rating Co.
                                     ("DCR"), the Class A-2 Certificates be
                                     rated "Aa2" by Moody's and "AA" by DCR and
                                     the Class B-1 Certificates be rated "A2" by
                                     Moody's and "A+" by DCR. 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
                                     principal prepayments or the corresponding
                                     effect on yield to investors. The ratings
                                     of the Variable 


                                      S-20
<PAGE>

                                     Strip 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, Prepayment and
                                     Maturity Considerations" in the Prospectus.

LEGAL INVESTMENT . . . . . . . . .  The Offered Certificates (other than the 
                                     Class B-1 Certificates) will constitute
                                     "mortgage related securities" for purposes
                                     of the Secondary Mortgage Market
                                     Enhancement Act of 1984 ("SMMEA") for so
                                     long as they are rated as described herein
                                     and, as such, will be legal investments for
                                     certain entities to the extent provided in
                                     SMMEA. SMMEA, however, provides for state
                                     limitation on the authority of such
                                     entities to invest in "mortgage related
                                     securities," provided that such restricting
                                     legislation was enacted on or prior to
                                     October 3, 1991.  The Class B-1
                                     Certificates will not constitute "mortgage
                                     related securities" for purposes of SMMEA.

                                    The Depositor makes no representations as to
                                     the proper characterization of any Class of
                                     Offered Certificates for legal investment
                                     or other purposes, or as to the ability of
                                     particular investors to purchase any Class
                                     of Offered Certificates under applicable
                                     legal investment restrictions. These
                                     uncertainties may adversely affect the
                                     liquidity of the Offered 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 own legal advisors in determining
                                     whether and to what extent any Class of
                                     Offered Certificates, and in particular,
                                     the Class B-1 Certificates constitutes a
                                     legal investment or is subject to
                                     investment, capital or other restrictions.
                                     See "Legal Investment" and "ERISA
                                     Considerations" herein and in the
                                     Prospectus.


                                      S-21
<PAGE>

                                  RISK FACTORS

     In addition to the matters described elsewhere in this Prospectus
Supplement and the Prospectus, prospective investors should carefully consider
the following factors before deciding to invest in the Offered Certificates.

REPURCHASE OBLIGATIONS OF THE SELLER

     No person other than the Seller is obligated with respect to the
representations and warranties respecting the Mortgage Loans and the remedies
for any breach thereof that are assigned to the Trustee for the benefit of the
Certificateholders, and the Seller has only limited assets available to perform
its repurchase obligations in respect of any breach of such representations and
warranties.  Therefore, prospective investors in the Offered Certificates should
consider the possibility that the Seller will not have sufficient assets with
which to satisfy its repurchase obligations in the event that a substantial
amount of Mortgage Loans are required to be repurchased due to breaches of
representations and warranties.

UNDERWRITING STANDARDS AND POTENTIAL DELINQUENCIES

     The Seller's underwriting standards applicable to its equity lending
program and regular lending program are primarily intended to assess the value
of the mortgaged property and to evaluate the adequacy of such property as
collateral for the mortgage loan. While one of the Seller's primary
considerations in underwriting a mortgage loan is the value of the mortgaged
property, the Seller also considers (although to a lesser extent in its equity
lending program than it would with respect to mortgage loans underwritten under
its regular lending program), among other things, a mortgagor's credit history,
repayment ability and debt service-to-income ratio, as well as the type and use
of the mortgaged property.

     AS A RESULT OF THE SELLER'S UNDERWRITING STANDARDS APPLICABLE TO ITS EQUITY
LENDING PROGRAM AND REGULAR LENDING PROGRAM, THE MORTGAGE LOANS ARE LIKELY TO
EXPERIENCE RATES OF DELINQUENCY, FORECLOSURE, BANKRUPTCY AND LOSS THAT ARE
HIGHER (ESPECIALLY WITH RESPECT TO MORTGAGE LOANS ORIGINATED OR ACQUIRED UNDER
THE EQUITY LENDING PROGRAM), AND THAT MAY BE SUBSTANTIALLY HIGHER, THAN THOSE
EXPERIENCED BY MORTGAGE LOANS UNDERWRITTEN IN A MORE TRADITIONAL MANNER. SEE
"THE SELLER--LOAN DELINQUENCY, FORBEARANCE, FORECLOSURE, BANKRUPTCY AND REO
PROPERTY STATUS" AND "--REO PROPERTY LIQUIDATION EXPERIENCE" HEREIN FOR
IMPORTANT INFORMATION REGARDING THE DELINQUENCY, FORBEARANCE, FORECLOSURE,
BANKRUPTCY AND REO PROPERTY STATUS AND LOSS EXPERIENCE OF CERTAIN MORTGAGE LOANS
PREVIOUSLY ORIGINATED OR ACQUIRED BY THE SELLER UNDER SUBSTANTIALLY THE SAME
UNDERWRITING CRITERIA PURSUANT TO WHICH THE MORTGAGE LOANS WERE ORIGINATED OR
ACQUIRED.

     Furthermore, changes in the values of Mortgaged Properties may have a
greater effect on the delinquency, foreclosure, bankruptcy and loss experience
of the Mortgage Loans than on mortgage loans originated in a more traditional
manner. No assurance can be given that the values of the Mortgaged Properties
have remained or will remain at the levels in effect on the dates of origination
of the related Mortgage Loans. Approximately 24.14% of the Mortgage Loans (by
aggregate principal balance as of the Cut-off Date) are secured by Mortgaged
Properties located in the State of California. Property values of residential
real estate in California have declined in recent years. If the California
residential real estate market should continue to experience a decline in
property values after the dates of origination of the Mortgage Loans, the rates
of delinquency, foreclosure, bankruptcy and loss on the Mortgage Loans may be
expected to increase, and may increase substantially, as compared to such rates
in a stable or improving real estate market. See "Description of the Mortgage
Pool--Underwriting Standards" herein.


                                      S-22
<PAGE>

INTERIM FUNDING

     As described herein under "Description of the Mortgage Pool--General" and
"The Seller," DLJ Mortgage Capital, Inc. ("DLJMC"), an affiliate of the
Depositor and Donaldson, Lufkin & Jenrette Securities Corporation (the
"Underwriter"), has provided funding to the Seller with respect to various
mortgage loans, including the Mortgage Loans, by means of certain mortgage loan
purchase agreements and by means of a master repurchase agreement. Such
transactions were entered into with the expectation that DLJMC would recover
such funding through the proceeds of the issuance of the Certificates and
through the sale of mortgage loans in other secondary market transactions.

SERVICING EXPERIENCE OF THE MASTER SERVICER

     Prospective investors in the Offered Certificates should be aware that the
residential mortgage loan servicing portfolio of the Master Servicer consists
primarily of mortgage loans underwritten in a more traditional manner than the
Mortgage Loans and that the Master Servicer has had limited experience in
servicing mortgage loans originated or acquired in accordance with underwriting
standards similar to the underwriting criteria pursuant to which the Mortgage
Loans were originated or acquired. As a result, the rates of delinquency,
foreclosure and loss on the Mortgage Loans may be higher, and could be
substantially higher, than the rates of delinquency, foreclosure and loss on
mortgage loans in the Master Servicer's residential mortgage loan servicing
portfolio and on mortgage loans previously originated or acquired by the Seller
under substantially the same underwriting criteria pursuant to which the
Mortgage Loans were originated or acquired.

     See also, "Risk Factors" in the Prospectus.

                        DESCRIPTION OF THE MORTGAGE POOL

     The information set forth in the following paragraphs has been provided by
the Seller. Neither the Depositor, the Underwriter, the Master Servicer, the
Trustee nor any of their respective affiliates have made or will make any
representation as to the accuracy or completeness of such information.

GENERAL

     The Trust Fund (as defined herein) will consist primarily of a pool (the
"Mortgage Pool") of mortgage loans (the "Mortgage Loans") with an aggregate
principal balance as of the Cut-off Date of approximately $67,820,767.14.  The
Mortgage Loans will be conventional, fixed and adjustable rate, mortgage loans
secured by first liens on fee simple and leasehold interests in one- to
four-family residential real properties (each, a "Mortgaged Property").  The
Mortgage Loans will have original terms to maturity from the due dates of their
first scheduled monthly payment of interest and principal (each such payment, a
"Monthly Payment") of not more than 30 years and will have Monthly Payments due
on the first day of each month.  All of the Mortgage Loans will be either Fixed
Rate Loans, Step Loans, Adjustable Rate Loans or GPARM Loans as described below
and were originated or acquired by the Seller in accordance with the
underwriting criteria under its regular lending program or equity lending
program, as described herein.  All percentages of the Mortgage Loans described
herein are approximate percentages (except as otherwise indicated) by aggregate
principal balance of all of the Mortgage Loans (except as otherwise indicated)
as of the Cut-off Date.

     The Mortgage Loans will have been sold to DLJMC by Quality Mortgage USA,
Inc., in its capacity as the Seller, on or prior to the Delivery Date pursuant
to certain mortgage loan purchase agreements between DLJMC and the Seller (each,
a "Purchase Agreement") and will be acquired by the Depositor from DLJMC on the
Delivery Date pursuant to an Assignment Agreement between the Depositor and
DLJMC (the "Assignment Agreement").  The representations and warranties


                                      S-23
<PAGE>

made by the Seller in each Purchase Agreement with respect to the related
Mortgage Loans will be restated by the Seller on and as of the Delivery Date
pursuant to such Purchase Agreement.  Further, insofar as it relates to the
representations and warranties of the Seller made in or pursuant to any Purchase
Agreement and the remedies provided therein or pursuant thereto for any breaches
of such representations and warranties, such Purchase Agreement will be assigned
by DLJMC to the Depositor pursuant to the Assignment Agreement and, as described
herein under "Pooling and Servicing Agreement--Assignment of Mortgage Loans," by
the Depositor to the Trustee for the benefit of the holders of the Certificates
pursuant to the Pooling and Servicing Agreement (as defined herein).

     0.23% of the Mortgage Loans as of the Cut-off Date were thirty days or more
but less than sixty days delinquent in their Monthly Payments (such Mortgage
Loans, the "Delinquent Mortgage Loans").  None of the Mortgage Loans were sixty
or more days delinquent in their Monthly Payments as of the Cut-off Date. 
Prospective investors in the Offered Certificates should be aware, however, that
only 1.13% of the Mortgage Loans (by aggregate principal balance as of the Cut-
off Date) had a first monthly payment due on or before May 1, 1996, and
therefore, the remaining Mortgage Loans could not have been Delinquent Mortgage
Loans as of the Cut-off Date.

     The interest rates (each, a "Mortgage Rate"; as reduced by the related
Servicing Fee Rate as described herein, a "Net Mortgage Rate") will be fixed for
27.67% of the Mortgage Loans (the "Fixed Rate Loans").  The Mortgage Rates on
0.30% of the Mortgage Loans (the "Step Loans"), will be reset twice,
approximately one year and approximately two years after their respective dates
of origination, on the first day of the months specified in the related Mortgage
Notes (each such date, an "Adjustment Date") to equal, as to the first
Adjustment Date thereof, the sum of the initial Mortgage Rate thereof and the
fixed percentage (the "First Step Margin") specified in the related Mortgage
Note and, as to the second Adjustment Date thereof, the sum of the initial
Mortgage Rate thereof and a greater fixed percentage (the "Second Step Margin")
specified in such Mortgage Note.  The Mortgage Rates on 71.69% of the Mortgage
Loans (the "Adjustable Rate Loans"), will be subject to adjustment semi-annually
commencing either (i) six months after origination (such Mortgage Loans, the
"6-Month ARMs"), (ii) two years after origination (such Mortgage Loans, the
"2-Year ARMs"), (iii) three years after origination (such Mortgage Loans, the
"3-Year ARMs") or (iv) seven years after origination (such Mortgage Loans, the
"7-Year ARMs"), in each case, on the Adjustment Date applicable thereto to
equal, as to any related Adjustment Date, the sum, rounded to the nearest
0.125%, of (i) the average of the interbank offered rates for six-month United
States dollar deposits in the London interbank market based on quotations of
major banks ("Six-Month LIBOR"), as published in the Western Edition of THE WALL
STREET JOURNAL (the  related "Index") and most recently available as of the date
30 days or 45 days prior to such Adjustment Date, and (ii) the fixed percentage
amount (the "Gross Margin") specified in the related Mortgage Note (such sum, as
rounded and based on the Index as of the first day of any month, the "Fully
Indexed Rate"); provided, however, that the Mortgage Rate on any Adjustable Rate
Loan will not increase or decrease by more than 1.00% with respect to 50.32% of
the Adjustable Rate Loans (by aggregate principal balance of the Adjustable Rate
Loans as of the Cut-off Date) or 1.50% with respect to 49.68% of the Adjustable
Rate Loans (by aggregate principal balance of the Adjustable Rate Loans as of
the Cut-off Date) (each, the related "Periodic Rate Cap") on any related
Adjustment Date (other than the first Adjustment Date thereof with respect to a
substantial majority of the 2-Year ARMs, the 3-Year ARMs and the 7-Year ARMs),
will in no event be greater than the initial Mortgage Rate thereof plus 7.00%
with respect to 53.35% of the Adjustable Rate Loans and 6.50% with respect to
46.48% of the Adjustable Rate Loans (each, by aggregate principal balance of the
Adjustable Rate Loans as of the Cut-off Date) (each, the related "Maximum Rate")
and will in no event be less than the amount specified in the related Mortgage
Note as the minimum interest rate thereunder (the "Minimum Rate").  See "--The
Indexes Applicable to the Adjustable Rate Loans and the GPARM Loans" herein. 
Effective with the first Monthly Payment due on a Step Loan or an Adjustable
Rate Loan after any related Adjustment Date, the amount of the Monthly Payment
will be adjusted to an amount that will fully amortize the principal 


                                      S-24
<PAGE>

balance of such Mortgage Loan over its remaining term and pay interest at the
Mortgage Rate as adjusted on such Adjustment Date.

     Certain of the Fixed Rate Loans will have original terms to maturity from
the due dates of their first Monthly Payments of 15 years (the "15-Year Fixed
Loans"), and other Fixed Rate Loans will have original terms to maturity from
the due dates of their first Monthly Payments of 30 years (the "30-Year Fixed
Loans").  The First Step Margin and the Second Step Margin on all of the Step
Loans will be equal to 1.25% and 3.00%, respectively.  The Gross Margins on the
Adjustable Rate Loans ranged from 4.25% to 10.80% and had a weighted average
(based on the aggregate principal balance of the Adjustable Rate Loans as of the
Cut-off Date) of approximately 6.262%.  The Maximum Rates and the Minimum Rates
on the Adjustable Rate Loans ranged from 12.950% to 23.050% per annum and from
5.950% to 16.050% per annum, respectively, and had weighted averages (based on
the aggregate principal balance of the Adjustable Rate Loans as of the Cut-off
Date) of approximately 17.425% and 10.647% per annum, respectively. 
Approximately 78.89% of the Adjustable Rate Loans (by aggregate principal
balance of the Adjustable Rate Loans as of the Cut-off Date) were originated
with Mortgage Rates below the Fully Indexed Rates thereon at their respective
dates of origination.  Due to the application of the Periodic Rate Cap and the
Maximum Rate, the Mortgage Rate on any Adjustable Rate Loan, as adjusted on any
related Adjustment Date, may be less than the Fully Indexed Rate thereon for
such date.

     0.34% of the Mortgage Loans are graduated payment adjustable rate mortgage
loans (the "GPARM Loans"). The Mortgage Rate on each GPARM Loan will be subject
to monthly adjustment to a per annum rate equal to the sum, rounded to the
nearest 0.125%, of (i) the average of the interbank offered rates for one month
United States dollar deposits in the London interbank market based on quotations
of major banks ("One-Month LIBOR"), as most recently available as of the date 45
days prior to such Adjustment Date, and (ii) the Gross Margin ranging from 4.50%
to 5.00%; provided, however, that the Mortgage Rate will have no periodic rate
limitation and will in no event be greater than the initial Mortgage Rate plus
5.00% (the related "Maximum Rate"), which Maximum Rates range from 15.501% to
15.625% as of the Cut-off Date, or less than the minimum Mortgage Rate stated in
the Mortgage Note (the related "Minimum Rate"), which Minimum Rates range from
9.501% to 9.625% as of the Cut-off Date.  Due to the application of the Maximum
Rate, the Mortgage Rate on any GPARM Loan, as adjusted on any Adjustment Date,
may be less than the Fully Indexed Rate.  See "--The Indexes Applicable to the
Adjustable Rate Loans and the GPARM Loans" herein.

     The amount of the monthly payment on each GPARM Loan is set at a fixed
amount for the first three months of the loan (the "Initial Teaser Period") and
set at a different fixed amount for the next nine months following the Initial
Teaser Period (the "Second Teaser Period").  During the Initial Teaser Period
and the Second Teaser Period, the amount of the monthly payment on each GPARM
Loan is set at a level resulting in a payment that may be less than one month's
interest at the Mortgage Rate thereon, resulting in negative amortization during
the early months of the mortgage loan.

     In addition, the amount of the monthly payment on each GPARM Loan adjusts
semi-annually on each "Payment Adjustment Date" commencing on the first
anniversary of the first payment due date, to an amount which will amortize
fully the outstanding principal balance of the GPARM Loan over its remaining
term, and pay interest at the Mortgage Rate as adjusted on the immediately
preceding Adjustment Date, subject to a payment cap (the "Payment Cap") that
limits any increase in the amount of the monthly payment on any Payment
Adjustment Date to an amount not greater than 7.50% of the amount of the monthly
payment due on the immediately preceding payment due date, except to the extent
that the related mortgagor has elected to have the monthly payment not limited
by the Payment Cap.  The Payment Cap shall not be in effect on the fifth
anniversary of the first due date and on each fifth anniversary thereafter (each
such anniversary, a "Recast Date").  The weighted average first Recast Date of
the GPARM Loans, rounded to the nearest due date, is March 1, 2001 (by weighted
average of the GPARM Loans as of the Cut-off Date).  If on any due date, due to
the addition of Deferred Interest, the 


                                      S-25
<PAGE>

principal balance of any GPARM Loan would exceed 110% of the original principal
balance thereof (such limitation, a "Negative Amortization Cap"), the related
monthly payment will be recalculated, without regard to the Payment Cap, to
equal an amount sufficient to amortize such GPARM Loan over its remaining term
at the Mortgage Rate as adjusted on the immediately preceding Payment Adjustment
Date.  Any monthly payment so recalculated will remain in effect until the
earlier of the next Payment Adjustment Date, the next Recast Date or the next
due date on which the principal balance of the related GPARM Loan would exceed
the Negative Amortization Cap.

     The Mortgage Notes provide that on each Payment Adjustment Date the monthly
payment will be adjusted to be the lesser of (i) the monthly payment that would
be sufficient to amortize fully the then outstanding principal balance of the
related GPARM Loan over its remaining term (the "Full Payment") and (ii) the
monthly payment that would be equal to the above amount subject to the Payment
Cap (the "Limited Payment").  However, upon timely notice, a mortgagor may elect
to pay the Full Payment.

     On any Adjustment Date an increase in the Mortgage Rate on a GPARM Loan
will result in a larger portion of each subsequent monthly payment being
allocated to interest and a smaller portion being allocated to principal, and
conversely, a decrease in the Mortgage Rate on a GPARM Loan will result in a
larger portion of each subsequent monthly payment being allocated to principal
and a smaller portion being allocated to interest.  However, because Mortgage
Rates on the GPARM Loans adjust on a monthly basis but monthly payments due on
the GPARM Loans adjust only semi-annually, and because the application of
Payment Caps may limit the amount by which the monthly payments may increase,
the amount of a monthly payment may be more or less than the amount necessary to
fully amortize the principal balance of the GPARM Loan over its then remaining
term at the applicable Mortgage Rate.  Accordingly, GPARM Loans may be subject
to reduced amortization (if the monthly payment due on a due date is sufficient
to pay interest accrued during the related accrual period at the applicable
Mortgage Rate but is not sufficient to reduce principal in accordance with a
fully amortizing schedule); negative amortization (if interest accrued during
the related accrual period at the applicable Mortgage Rate is greater than the
entire monthly payment due on the related due date (such excess accrued
interest, "Deferred Interest")); or accelerated amortization (if the monthly
payment due on a due date is greater than the amount necessary to pay interest
accrued during the related  accrual period at the applicable Mortgage Rate and
to reduce principal in accordance with a fully amortizing schedule).  In
addition, subsequent to the final Recast Date and the final Payment Adjustment
Date, the addition of any Deferred Interest to the principal balance of any
GPARM Loan that is not offset by subsequent accelerated amortization will result
in a final lump sum payment at maturity greater than, and potentially
substantially greater than, the monthly payment due on the immediately preceding
due date.

     The maximum increase in the principal balance of a GPARM Loan due to the
addition of Deferred Interest to the principal balance of such GPARM Loan and
the resulting Loan-to-Value-Ratio on such GPARM Loan will depend on the
relationship between the Payment Cap, the Maximum Mortgage Rate, the Negative
Amortization Cap and the related Index.  If the outstanding principal balance of
a GPARM Loan having a Loan-to-Value Ratio of 80% was to increase to an amount
equal to the Negative Amortization Cap, the Loan-to-Value Ratio, as based on the
then outstanding principal balance thereof, would in no event exceed
approximately 88%.

     Approximately 20.78% of the Mortgage Loans are Mortgage Loans that were
originated on or after October 1, 1995, that are not purchase money mortgage
loans and that have interest rates or origination costs in excess of certain
prescribed levels (such Mortgage Loans, the "High Cost Loans"), and therefore
are subject to special rules, disclosure requirements and other provisions that
were added to the federal Truth in Lending Act by the Homeownership and Equity
Protection Act of 1994.  Purchasers or assignees of any High Cost Loan or
interests therein could be liable for all claims and defenses arising under such
provisions that the borrower could assert against the Seller.  Remedies
available to the borrower include monetary penalties, as well as rescission
rights, if the Mortgage Loans 


                                      S-26
<PAGE>

were not originated in compliance with all applicable state and federal laws,
including without limitation truth-in-lending and disclosure laws.

     Each Mortgage Loan will contain a customary "due-on-sale" clause.  Further,
36.32% of the Mortgage Loans provide for payment of a prepayment charge. As to
each such Mortgage Loan, the prepayment charge generally is the maximum amount
permitted under applicable state law (or, if no maximum prepayment charge is
specified, the prepayment charge generally is calculated as set forth in the
following sentence).  A majority of the Mortgage Loans with a prepayment charge
provision provide for payment of a prepayment charge for partial prepayments and
full prepayments made within approximately five years of the origination of the
related Mortgage Loan, in an amount equal to six months' advance interest on the
amount of the prepayment that, when added to all other amounts prepaid during
the twelve-month period immediately preceding the date of the prepayment,
exceeds twenty percent (20%) of the original principal balance of such Mortgage
Loan.  With respect to the remainder of the Mortgage Loans with a prepayment
charge provision, the prepayment charge is calculated in a different manner. 
The Seller will retain the right to all prepayment charges and late payment
charges received on the Mortgage Loans and such amounts will not be available
for distribution on the Certificates.

     Each Mortgage Loan will have been originated or acquired by the Seller on
or before June 1, 1996.  Certain of the Mortgage Loans will have their first
Monthly Payments due on August 1, 1996.  As to those Mortgage Loans, no
principal amortization payments will be distributed (unless prepayments are
received thereon) until the Distribution Date occurring in August 1996, the
month in which the first Monthly Payment is due.  However, on the Delivery Date,
cash will be deposited in the Master Servicer's Custodial Account in an amount
equal to one month's interest (adjusted to the applicable Net Mortgage Rates) on
such Mortgage Loans, to be remitted to the Trustee for distribution to
Certificateholders on the Distribution Date occurring in July 1996, the month
prior to the month in which the first Monthly Payment is due.

     Pursuant to its terms, each Mortgage Loan is required to be covered by a
standard hazard insurance policy in an amount equal to the lower of the original
principal loan amount or the replacement value of the improvements on the
Mortgaged Property. None of the Mortgage Loans will be covered by a primary
mortgage insurance policy.  See "Description of Mortgage and Other Insurance--
Hazard Insurance on the Loans--Standard Hazard Insurance Policies" in the
Prospectus.

     The Mortgage Loans will have the following approximate characteristics as
of the Cut-off Date:

<TABLE>
<CAPTION>

                                   15-YEAR          30-YEAR                                                               ALL 
                                  FIXED RATE       FIXED RATE          STEP         ADJUSTABLE          GPARM           MORTGAGE 
                                    LOANS            LOANS            LOANS         RATE LOANS          LOANS            LOANS 
                                    -----            -----            -----         ----------          -----            -----

<S>                             <C>             <C>              <C>              <C>              <C>              <C> 
 Number of Mortgage Loans  . .        93              247               2               616               2               960 
 Aggregate Principal Balance .    $2,961,039      $15,804,145        $205,100       $48,623,150        $227,333       $67,820,767 
 Initial Mortgage Rates: 
 
            Weighted Average        12.215%          11.241%           8.464%          10.661%         10.356%          10.856% 
            Range  . . . . . .  8.990%-17.550%   8.250%-17.050%   8.000%-9.000%   5.950%-16.050%   10.000%-10.501%   5.950%-17.550%
 
 Weighted Average 
            Remaining Term to 
            Maturity (in 
            months)  . . . . .      179.60           358.40           360.00          355.78            355.53           348.71 
</TABLE>


                                      S-27
<PAGE>

     The Adjustable Rate Loans and GPARM Loans will have the following
approximate characteristics as of the Cut-off Date.

<TABLE>
<CAPTION>

                                  6-MONTH ARMs         2-YEAR ARMs          3-YEAR ARMs          7-YEAR ARMs         GPARM LOANS 
                                  ------------         -----------          -----------          -----------         -----------
<S>                              <C>                  <C>                  <C>                 <C>                 <C>
 Number of Mortgage Loans  .          328                  218                   39                  31                   2 
 Aggregate Principal Balance      $26,525,902          $16,975,839           $3,514,359          $1,607,051           $227,333 
 Initial Mortgage Rates: 
 
           Weighted Average         10.230%              11.117%              11.406%              11.306%             10.356% 
           Range . . . . . .     5.950%-16.050%       8.050%-15.475%       8.875%-14.875%      9.250%-15.065%      10.000%-10.501% 
 
 Gross Margins: 
           Weighted Average          6.544%               5.828%               6.385%              5.938%              4.855% 
           Range . . . . . .     4.250%-10.800%       4.250%-8.000%        4.500%-9.510%        4.250%-8.510%       4.500%-5.000% 
 
 Maximum Mortgage Rates: 
           Weighted Average         17.220%              17.617%              17.870%              17.806%             15.537% 
 
           Range . . . . . .    12.950%-23.050%      14.550%-21.975%      15.375%-20.760%      15.750%-21.565%     15.501%-15.625% 
 Maximum Net Mortgage Rates: 
 
           Weighted Average         16.686%              17.117%              17.370%              17.306%             15.037% 
           Range . . . . . .    12.450%-22.300%      14.050%-21.475%      14.875%-20.260%      15.250%-21.065%     15.001%-15.125% 
 Minimum Net Mortgage Rates: 
 
           Weighted Average          9.696%              10.617%              10.906%              10.397%             9.037% 
           Range . . . . . .     5.450%-15.300%       7.550%-14.975%       8.375%-14.375%      5.500%-14.565%       9.001%-9.125% 
 
           Weighted Average 
           Months to next 
           Adjustment Date .          5.73                23.62                35.54                83.29               1.00 
</TABLE>

     The Mortgage Loans will have the following approximate characteristics as
of the Cut-off Date (expressed as a percentage of the aggregate principal
balance of all of the Mortgage Loans, except as otherwise indicated, provided,
that the sum of the percentages in certain of the following paragraphs may not
equal 100% due to rounding):

     5.91% of the Mortgage Loans had original terms to maturity from the due
dates of their first Monthly Payments of 15 years, and 93.85% of the Mortgage
Loans had original terms to maturity from the due dates of their first Monthly
Payments of 30 years.  None of the Mortgage Loans had a first Monthly Payment
due prior to June 1, 1995, and the latest maturity date of any of the Mortgage
Loans is July 1, 2026.

     The Mortgage Loans will each have a principal balance of not less than
$12,000 or more than $763,400 as of the Cut-off Date.  The Mortgage Loans will
have an average principal balance of $70,646.63 as of the Cut-off Date.

     The weighted average Loan-to-Value Ratio at origination of the Mortgage
Loans will be 64.77%, and no Mortgage Loan will have a Loan-to-Value Ratio at
origination exceeding 100%.

     With respect to 16.04% of the Mortgage Loans, the proceeds were used to
purchase the related Mortgaged Properties.  30.53% of the Mortgage Loans were
rate and term refinancings and 53.42% of the Mortgage Loans were equity take-out
refinancings.


                                      S-28
<PAGE>

     No more than 1.43% of the Mortgage Loans will be secured by Mortgaged
Properties located in any one zip code area.

     80.50%, 5.25%, 4.76% and 9.25% of the Mortgage Loans will be secured by
detached one-family dwelling units, by units in condominiums, by units in
planned unit developments and by two- to four-family dwelling units,
respectively.  0.31% of the Mortgage Loans will be secured by leasehold
interests.  11.30% and 0.84% of the Mortgage Loans will be secured by investor
properties and by secondary residences, respectively, and with respect to all of
the other Mortgage Loans, the mortgagor represented in the documents submitted
by such mortgagor for the closing of the related Mortgage Loan that the
Mortgaged Property initially would be owner-occupied as the mortgagor's primary
residence.

     With respect to the Mortgage Loans underwritten pursuant to the Seller's
regular lending program, 48.56%, 2.60% and 48.84% of the Mortgage Loans (each by
aggregate principal balance of such Mortgage Loans as of the Cut-off Date) were
underwritten under the Seller's Full Documentation Program, Quick Qualifier
Program and Quick Qualifier Plus Program, respectively.  See "--Underwriting
Standards" below.

     With respect to the Mortgage Loans underwritten pursuant to the Seller's
equity lending program, 65.90% and 34.10% of the Mortgage Loans (by aggregate
principal balance of such Mortgage Loans as of the Cut-off Date) were
underwritten pursuant to the Seller's Documented Income Program and Stated
Income Program.  See "--Underwriting Standards" below.

     The tables below set forth as of the Cut-off Date the number, aggregate
principal balance and percentage of the Mortgage Loans having Loan-to-Value
Ratios at origination in each given range. (The sum of the amounts and the
percentages in the table below may not equal the totals due to rounding.)


                              LOAN-TO-VALUE RATIOS
<TABLE>
<CAPTION>

                                                                                                            PERCENTAGE OF MORTGAGE 
                                                                                      AGGREGATE               LOANS BY AGGREGATE 
 LOAN TO VALUE RATIOS                                NUMBER OF                        PRINCIPAL                    PRINCIPAL 
 AT ORIGINATION %                                 MORTGAGE LOANS                       BALANCE                      BALANCE      
 --------------------                             --------------                       -------              ----------------------
<S>                                               <C>                               <C>                     <C>
 0.1 to 60.0 . . . . . . . . . . . . . .                364                         $21,316,489.60                   31.43% 
 60.1 to 65.0  . . . . . . . . . . . . .                243                          15,194,530.62                   22.40 
 65.1 to 70.0  . . . . . . . . . . . . .                189                          14,688,037.33                   21.66 
 
 70.1 to 75.0  . . . . . . . . . . . . .                113                          10,522,013.50                   15.51 
 75.1 to 80.0  . . . . . . . . . . . . .                 45                           5,581,684.51                    8.23 
 
 80.1 to 85.0  . . . . . . . . . . . . .                 6                              518,011.58                    0.76 
                                                         -                              ----------                    ----

    Total  . . . . . . . . . . . . . . .                960                         $67,820,767.14                  100.00% 
                                                        ---                         --------------                  ------
                                                        ---                         --------------                  ------
</TABLE>


                                      S-29
<PAGE>

     The table below sets forth as of the Cut-off Date the percentage of the
Mortgage Loans of each type underwritten and graded in the Seller's risk
categories indicated.  


                                   RISK GRADES

<TABLE>
<CAPTION>

                 15-YEAR       30-YEAR                                                                                      ALL 
     RISK       FIXED RATE    FIXED RATE       STEP         6-MONTH       2-YEAR      3-YEAR     7-YEAR       GPARM      MORTGAGE 
   CATEGORY       LOANS         LOANS          LOANS          ARMS          ARMS       ARMS       ARMS        LOANS        LOANS  
   --------       -----         -----          -----        -------       ------      ------     ------       -----      --------
<S>             <C>           <C>              <C>          <C>           <C>         <C>        <C>          <C>        <C>
   Regular 
   Program: 
      A+            0.32%          1.25%         0.00%          4.70%      4.03%       0.08%      0.12%        0.24%        10.73%
      A             0.69          10.21          0.16           8.42       3.90        1.51       0.62         0.10         25.62 
 
      B             0.82           4.86          0.14           7.86       4.83        1.47       0.64         0.00         20.62 
      C1            0.78           2.38          0.00           5.81       4.42        0.64       0.59         0.00         14.62 

      C2            0.70           1.41          0.00           2.06       2.16        0.73       0.09         0.00          7.15 
      D             0.80           2.51          0.00           4.87       5.69        0.75       0.32         0.00         14.94 


    Equity 
   Program: 
      I             0.10           0.19          0.00           2.29       0.00        0.00       0.00         0.00          2.58 

      II            0.12           0.50          0.00           2.71       0.00        0.00       0.00         0.00          3.33 

     III            0.04           0.00          0.00           0.38       0.00        0.00       0.00         0.00          0.42 
</TABLE>


                                       S-30
<PAGE>

     The table below sets forth as of the Cut-off Date the number, aggregate
principal balance and percentage of the Mortgage Loans having Mortgaged
Properties located in each given state and in the District of Columbia. (The sum
of the amounts and the percentages in the table below may not equal the totals
due to rounding.)

                             GEOGRAPHIC DISTRIBUTION

<TABLE>
<CAPTION>

                                                                                                                 PERCENTAGE OF 
                                                                                                                 MORTGAGE LOANS
                                                                        NUMBER OF       AGGREGATE PRINCIPAL       BY AGGREGATE
 LOCATION                                                            MORTGAGE LOANS           BALANCE          PRINCIPAL BALANCE 
 --------                                                            --------------           -------          -----------------
<S>                                                                  <C>                <C>                    <C>
 Arizona . . . . . . . . . . . . . . . . . . . . . . . . . . .               5            $      692,069.91                 1.02% 
 Arkansas  . . . . . . . . . . . . . . . . . . . . . . . . . .              11                   472,834.08                 0.70 
 California  . . . . . . . . . . . . . . . . . . . . . . . . .             161                16,368,589.07                24.14 
 Colorado  . . . . . . . . . . . . . . . . . . . . . . . . . .              14                 1,066,638.89                 1.57 
 Connecticut . . . . . . . . . . . . . . . . . . . . . . . . .              21                 1,720,601.08                 2.54 
 Delaware  . . . . . . . . . . . . . . . . . . . . . . . . . .               1                    79,981.67                 0.12 
 Dist. of Columbia . . . . . . . . . . . . . . . . . . . . . .              10                   972,189.04                 1.43 
 Florida . . . . . . . . . . . . . . . . . . . . . . . . . . .              68                 4,282,234.16                 6.31 
 Georgia . . . . . . . . . . . . . . . . . . . . . . . . . . .              10                   565,755.94                 0.83 
 Hawaii  . . . . . . . . . . . . . . . . . . . . . . . . . . .              29                 5,983,035.86                 8.82 
 Idaho . . . . . . . . . . . . . . . . . . . . . . . . . . . .              13                 1,038,579.73                 1.53 
 Illinois  . . . . . . . . . . . . . . . . . . . . . . . . . .              68                 4,808,161.67                 7.09 
 Indiana . . . . . . . . . . . . . . . . . . . . . . . . . . .              11                   495,355.22                 0.73 
 Kansas  . . . . . . . . . . . . . . . . . . . . . . . . . . .               5                   290,000.00                 0.43 
 Kentucky  . . . . . . . . . . . . . . . . . . . . . . . . . .               3                   138,479.97                 0.20 
 Louisiana . . . . . . . . . . . . . . . . . . . . . . . . . .              15                   733,287.87                 1.08 
 Maryland  . . . . . . . . . . . . . . . . . . . . . . . . . .              22                 1,500,927.90                 2.21 
 Massachusetts . . . . . . . . . . . . . . . . . . . . . . . .              21                 1,186,701.10                 1.75 
 Michigan  . . . . . . . . . . . . . . . . . . . . . . . . . .              53                 1,967,021.28                 2.90 
 Minnesota . . . . . . . . . . . . . . . . . . . . . . . . . .              25                 1,479,089.40                 2.18 
 Mississippi . . . . . . . . . . . . . . . . . . . . . . . . .              11                   332,736.17                 0.49 
 Missouri  . . . . . . . . . . . . . . . . . . . . . . . . . .              31                   934,751.29                 1.38 
 Montana . . . . . . . . . . . . . . . . . . . . . . . . . . .               2                    60,600.00                 0.09 
 Nevada  . . . . . . . . . . . . . . . . . . . . . . . . . . .               3                   178,283.89                 0.26 
 New Hampshire . . . . . . . . . . . . . . . . . . . . . . . .               5                   448,475.00                 0.66 
 New Jersey  . . . . . . . . . . . . . . . . . . . . . . . . .              14                 1,216,161.62                 1.79 
 New Mexico  . . . . . . . . . . . . . . . . . . . . . . . . .              13                 1,064,526.86                 1.57 
 New York  . . . . . . . . . . . . . . . . . . . . . . . . . .               6                   399,531.55                 0.59 
 North Carolina  . . . . . . . . . . . . . . . . . . . . . . .              36                 1,766,279.66                 2.60 
 Ohio  . . . . . . . . . . . . . . . . . . . . . . . . . . . .              37                 1,947,424.23                 2.87 
 Oklahoma  . . . . . . . . . . . . . . . . . . . . . . . . . .              12                   355,491.96                 0.52 
 Oregon  . . . . . . . . . . . . . . . . . . . . . . . . . . .              11                 1,303,577.08                 1.92 
 Pennsylvania  . . . . . . . . . . . . . . . . . . . . . . . .              17                   933,805.25                 1.38 
 Rhode Island  . . . . . . . . . . . . . . . . . . . . . . . .              30                 1,686,330.61                 2.49 
 South Carolina  . . . . . . . . . . . . . . . . . . . . . . .              13                   609,400.00                 0.90 
 Tennessee . . . . . . . . . . . . . . . . . . . . . . . . . .              39                 1,276,920.29                 1.88 
 Texas . . . . . . . . . . . . . . . . . . . . . . . . . . . .              59                 3,809,710.82                 5.62 
 Utah  . . . . . . . . . . . . . . . . . . . . . . . . . . . .               6                   563,584.22                 0.83 
 Virginia  . . . . . . . . . . . . . . . . . . . . . . . . . .              10                   686,354.68                 1.01 
 Washington  . . . . . . . . . . . . . . . . . . . . . . . . .              19                 1,492,233.71                 2.20 
 West Virginia . . . . . . . . . . . . . . . . . . . . . . . .               3                   144,016.24                 0.21 
 Wisconsin . . . . . . . . . . . . . . . . . . . . . . . . . .              17                   769,038.17                 1.13 
                                                                          ----               --------------               -------
    Total  . . . . . . . . . . . . . . . . . . . . . . . . . .             960               $67,820,767.14               100.00%
                                                                          ----               --------------               -------
                                                                          ----               --------------               -------
</TABLE>


                                      S-31
<PAGE>

     The table below sets forth the number, aggregate principal balance and
percentage of the Mortgage Loans and the date of their first Monthly Payments.
(The sum of the amounts and the percentages in the table below may not equal the
totals due to rounding.)


                              FIRST MONTHLY PAYMENT


<TABLE> 
<CAPTION> 
 
                                                                                                                   PERCENTAGE OF 
                                                                                                                  MORTGAGE LOANS 
                                                                      NUMBER OF         AGGREGATE PRINCIPAL         BY AGGREGATE 
 FIRST MONTHLY PAYMENT                                              MORTGAGE LOANS            BALANCE            PRINCIPAL BALANCE 
 ---------------------                                              --------------            -------            -----------------
<S>                                                                 <C>                 <C>                      <C>
 June 1, 1995  . . . . . . . . . . . . . . . . . . . . . . . . .             1              $      65,730.50               0.10% 
 July 1, 1995  . . . . . . . . . . . . . . . . . . . . . . . . .             1                     18,944.61               0.03 
 December 1, 1995  . . . . . . . . . . . . . . . . . . . . . . .             1                     84,781.47               0.13 
 February 1, 1996  . . . . . . . . . . . . . . . . . . . . . . .             2                     70,387.03               0.10 
 March 1, 1996 . . . . . . . . . . . . . . . . . . . . . . . . .             2                     98,186.30               0.14 
 April 1, 1996 . . . . . . . . . . . . . . . . . . . . . . . . .             1                     81,845.42               0.12 
 May 1, 1996 . . . . . . . . . . . . . . . . . . . . . . . . . .             3                    348,266.97               0.51 
 June 1, 1996  . . . . . . . . . . . . . . . . . . . . . . . . .           300                 21,706,246.84              32.01 
 July 1, 1996  . . . . . . . . . . . . . . . . . . . . . . . . .           646                 45,100,132.00              66.50 
 August 1, 1996  . . . . . . . . . . . . . . . . . . . . . . . .             3                    246,246.00               0.36 
                                                                          ----                --------------            -------
    Total  . . . . . . . . . . . . . . . . . . . . . . . . . . .           960                $67,820,767.14             100.00%
                                                                          ----                --------------            -------
                                                                          ----                --------------            -------
</TABLE>



     The table below sets forth as of the Cut-off Date certain additional
characteristics of the Fixed Rate Loans.  (The sum of the amounts and the
percentages in the table below may not equal the totals due to rounding.)


                                 Mortgage Rates

<TABLE>
<CAPTION>

                                                                                                          PERCENTAGE OF FIXED  
                                                                                                         RATE LOANS BY AGGREGATE 
                                                              NUMBER OF              AGGREGATE              PRINCIPAL BALANCE 
 MORTGAGE RATES (%)                                       FIXED RATE LOANS       PRINCIPAL BALANCE         OF FIXED RATE LOANS    
 ------------------                                       ----------------       -----------------       -----------------------
<S>                                                       <C>                    <C>                     <C>
 8.001 to  9.000 . . . . . . . . . . . . . . . . . . .              11               $ 1,506,590.49                     8.03% 
 9.001 to 10.000 . . . . . . . . . . . . . . . . . . .              57                 4,516,472.65                    24.07 
 10.001 to 11.000  . . . . . . . . . . . . . . . . . .              62                 4,159,228.33                    22.16 
 11.001 to 12.000  . . . . . . . . . . . . . . . . . .              42                 2,258,537.35                    12.04 
 12.001 to 13.000  . . . . . . . . . . . . . . . . . .              54                 2,459,082.50                    13.10 
 13.001 to 14.000  . . . . . . . . . . . . . . . . . .              53                 1,680,009.23                     8.95 
 14.001 to 15.000  . . . . . . . . . . . . . . . . . .              35                 1,237,798.00                     6.60 
 15.001 to 16.000  . . . . . . . . . . . . . . . . . .              22                   790,368.94                     4.21 
 16.001 to 17.000  . . . . . . . . . . . . . . . . . .               1                    70,000.00                     0.37 
 17.001 to 18.000  . . . . . . . . . . . . . . . . . .               3                    87,096.42                     0.46 
                                                                  ----               --------------                  -------
    Total  . . . . . . . . . . . . . . . . . . . . . .             340               $18,765,183.91                   100.00% 
                                                                  ----               --------------                  -------
                                                                  ----               --------------                  -------
</TABLE>


     As of the Cut-off Date, the weighted average Mortgage Rate of the Fixed
Rate Loans will be approximately 11.395% per annum.


                                      S-32
<PAGE>

     The table below sets forth as of the Cut-off Date certain additional
characteristics of the Adjustable Rate Loans. (The sum of the amounts and the
percentages in the table below may not equal the totals due to rounding.)


                                  Gross Margins

<TABLE>
<CAPTION>

                                                                       PERCENTAGE OF
                                                                      ADJUSTABLE RATE
                                   NUMBER OF                         LOANS BY AGGREGATE
                                 ADJUSTABLE RATE      PRINCIPAL      PRINCIPAL BALANCE OF
 GROSS MARGINS (%)                   LOANS             BALANCE       ADJUSTABLE RATE LOANS
 -----------------               ---------------      ---------      ---------------------
<S>                              <C>                  <C>            <C>
 4.0001 to 5.0000  . . . .               55            $  5,750,812           11.83%        
 5.0001 to 6.0000  . . . .              176              16,557,384           34.05         
 6.0001 to 7.0000  . . . .              217              17,074,768           35.12         
 7.0001 to 8.0000  . . . .              102               6,096,805           12.54         
 8.0001 to 9.0000  . . . .               32               1,563,413            3.22         
 9.0001 to 10.0000 . . . .               26               1,228,104            2.53         
 10.0001 to 11.0000  . . .                8                 351,863            0.72         
                                        ---             -----------          ------
    Total  . . . . . . . .              616             $48,623,150          100.00%        
                                        ---             -----------          ------
                                        ---             -----------          ------
<CAPTION>

                            PERCENTAGE OF      PERCENTAGE OF    PERCENTAGE OF    PERCENTAGE OF 
                             6-MONTH ARMS       2-YEAR ARMS      3-YEAR ARMS      7-YEAR ARMS  
                            WITH INDICATED     WITH INDICATED   WITH INDICATED   WITH INDICATED 
                            GROSS MARGIN(1)   GROSS MARGIN (1)  GROSS MARGIN(1)  GROSS MARGIN(1)
                            ---------------   ----------------  ---------------  ---------------
<S>                         <C>               <C>               <C>              <C>
 4.0001 to 5.0000  . . . .       5.32%            5.36%             0.79%             0.36%     
 5.0001 to 6.0000  . . . .      14.34            15.96              1.48              2.27      
 6.0001 to 7.0000  . . . .      19.30            12.24              3.26              0.31      
 7.0001 to 8.0000  . . . .       9.47             1.35              1.49              0.23      
 8.0001 to 9.0000  . . . .       3.00             0.00              0.08              0.13      
 9.0001 to 10.0000 . . . .       2.40             0.00              0.12              0.00      
 10.0001 to 11.0000  . . .       0.72             0.00              0.00              0.00     
                                -----            -----              ----              ----
    Total  . . . . . . . .      54.55%           34.91%             7.23%             3.31%     
                                -----            -----              ----              ----
                                -----            -----              ----              ----
</TABLE>


- -----
(1)  By aggregate principal balance of the Adjustable Rate Loans as of the Cut-
     off Date.


     As of the Cut-off Date, the weighted average Gross Margin of such
Adjustable Rate Loans will be approximately 6.262% per annum, and of the 6-Month
ARMs, the 2-Year ARMs, the 3-Year ARMs and the 7-Year ARMs will be approximately
6.544%, 5.828%, 6.385% and 5.938% per annum, respectively.


                                      S-33 
<PAGE>

UNDERWRITING STANDARDS

     All of the Mortgage Loans were originated or acquired by the Seller.  6.32%
and 93.68% of the Mortgage Loans were underwritten by the Seller pursuant to the
Seller's equity lending program or regular lending program.

     GENERAL DESCRIPTION OF THE SELLER'S EQUITY LENDING PROGRAM AND REGULAR
     LENDING PROGRAM

     The Seller's underwriting standards are primarily intended to assess the
value of the mortgaged property and to evaluate the adequacy of such property as
collateral for the mortgage loan.  It is contemplated that all of the mortgage
loans originated or acquired by the Seller will also be underwritten with a view
toward the resale thereof in the secondary mortgage market.  While one of the
Seller's primary considerations in underwriting a mortgage loan is the value of
the mortgaged property, the Seller also considers, among other things, a
mortgagor's credit history (placing primary emphasis on the mortgagor's mortgage
credit history), repayment ability and debt service-to-income ratio, as well as
the type and use of the mortgaged property.  The maximum Loan-to-Value Ratio
permitted under the Seller's equity lending program is 75%.  The maximum Loan-
to-Value Ratio permitted under the Seller's regular lending program is 100%
(however, DLJMC generally does not purchase such mortgage loans with Loan-to-
Value Ratios in excess of 85%).  Second lien financing of the Mortgaged
Properties may be provided by lenders other than the Seller at any time
(including at origination), in which case the combined Loan-to-Value Ratio may
exceed 85% with respect to the equity lending program; however, the Seller will
not provide second lien financing on any Mortgaged Property securing a Mortgage
Loan included in the Trust Fund.  As used herein, "Loan-to-Value Ratio" shall
mean as of any date, the fraction, expressed as a percentage, the numerator of
which is the principal balance of the related Mortgage Loan as of the date of
determination and the denominator of which is the Collateral Value of the
related Mortgaged Property.  Under each underwriting category within which a
mortgage loan is graded under the equity lending program or under the regular
lending program, the maximum combined Loan-to-Value Ratio at origination,
including any then existing deeds of trust subordinate to the Seller's first or
second lien, is 100% (however, DLJMC generally does not purchase such mortgage
loans with a combined Loan-to-Value Ratio in excess of 90%).  All of the
Mortgage Loans included in the Trust Fund will be first lien mortgage loans. 
All of the Mortgage Loans generally bear higher rates of interest than mortgage
loans that are originated in accordance with FNMA and FHLMC standards.  The
combination of these factors is likely to result in rates of delinquency,
foreclosure, bankruptcy and loss that are higher, and (especially with respect
to the mortgage loans underwritten under the equity program or the D Risk
category of the regular lending program), that may be substantially higher, than
those experienced by other mortgage loans underwritten in a more traditional
manner.  See "The Seller--Loan Delinquency, Forbearance, Foreclosure, Bankruptcy
and REO Property Status" and "--REO Property Liquidation Experience" below for
important information regarding the delinquency, forbearance, foreclosure,
bankruptcy and REO property status and loss experience of certain mortgage loans
previously originated or acquired by the Seller under similar underwriting
criteria to those pursuant to which the Mortgage Loans were originated or
acquired.  Similar information is not available with respect to mortgage loans
underwritten pursuant to the Seller's D Risk regular lending program as such
risk grade was recently established.

     Most of the Seller's current single family first lien mortgage loan volume
is originated or acquired primarily based on loan application packages submitted
through mortgage brokerage companies (the "Wholesale Program").  Such loan
application packages, which generally contain relevant credit, property and
underwriting information on the loan request, are compiled by the applicable
mortgage brokerage company and submitted to the Seller for approval and funding.
The mortgage brokerage companies receive all or a portion of the loan
origination fee charged to the borrower at the time the loan is made.  As part
of its quality control procedures, the Seller maintains a file with respect to
each broker including reports of any complaints received by the Seller with
respect to such broker.  79.98% of the Mortgage Loans were originated under the
Seller's Wholesale Program.  In addition, the Seller purchases mortgage

                                  S-34
<PAGE>

loans from mortgage brokerage companies and a variety of other mortgage loan
originators (the "Conduit Program").  Mortgage loans acquired under the Conduit
Program are generally not reviewed by the Seller prior to origination, and are
not originated on loan document forms provided by the Seller.  However, such
mortgage loans are reviewed by the Seller prior to purchase by the Seller to
determine that such mortgage loans are in compliance with the Seller's
underwriting guidelines.  11.64% of the Mortgage Loans were originated under the
Conduit Program.  The remaining 8.38% of the Mortgage Loans were originated
directly through the Seller's retail loan origination program.  No more than
2.13% of the Mortgage Loans were originated based on loan application packages
submitted through any single mortgage brokerage company.  All of the Mortgage
Loans were reviewed by employees of DLJMC at or prior to the inclusion of the
Mortgage Loans in the Trust Fund.

     Each prospective mortgagor completes an application which includes
information with respect to the applicant's liabilities, income, credit history,
employment history and personal information.  The Seller requires a credit
report on each applicant from a credit reporting company.  The report typically
contains information relating to such matters as credit history with local and
national merchants and lenders, installment debt payments and any record of
defaults, bankruptcies, repossessions or judgments. 

     One- to four-family (sometimes referred to herein as "single family")
properties that are to secure mortgage loans are appraised by qualified
independent appraisers who are approved by the Seller's internal chief
appraiser.  Such appraisers inspect and appraise the subject property and verify
that such property is in acceptable condition.  Following each appraisal, the
appraiser prepares a report which includes a market value analysis based on
recent sales of comparable homes in the area and, when deemed appropriate,
replacement cost analysis based on the current cost of constructing a similar
home.  All appraisals are required to conform to the Uniform Standards of
Professional Appraisal Practice adopted by the Appraisal Standards Board of the
Appraisal Foundation and must be on forms acceptable to FNMA and FHLMC.  Every
independent appraisal is reviewed by either a Seller staff appraiser who is
supervised by the Seller's chief appraiser, or by another independent appraiser
approved by the Seller's chief appraiser, to confirm the adequacy of the
property as collateral, and substantially all independent appraisals are
reviewed before the mortgage loan is made.  If the value of the subject property
as determined by the Seller's review appraisal is more than either 5% or 10%
(depending upon the original appraisal value and the state in which the subject
property is located) below the original appraisal value, then the Seller's
review appraisal value is used for purposes of establishing the maximum
permissible Loan-to-Value Ratio of the mortgage loan.  In all other cases, the
value of the subject property as determined by the original appraisal is used
for purposes of establishing the maximum permissible Loan-to-Value Ratio of the
mortgage loan.

     The Seller's underwriting guidelines permit mortgage loans secured by
mortgaged properties consisting of real property together with a mobile home,
manufactured home or modular housing unit located thereon, provided that such
improvements have been permanently affixed to the real property with a
foundation and that all such improvements are legally classified and taxed as
part of the real property under local law (such mortgage loans, "Manufactured
Home Loans").  The maximum Loan-to-Value Ratio for Manufactured Home Loan is
75%, with a 5% reduction in the maximum Loan-to-Value Ratio otherwise allowed
under the applicable lending program (or a 10% reduction for single wide units
or for units with less than 600 square feet of living area), and an additional
5% reduction in the maximum Loan-to Value Ratio (as well as a maximum loan term
of 15 years) for units more than 10 years old.

     Equity Lending Program Features
     -------------------------------

     The equity lending program's underwriting guidelines generally place more
emphasis on the value of the mortgaged property and less emphasis on the
mortgagor's credit history than do either the Seller's regular lending program
or more traditional mortgage loan origination programs.  The maximum loan amount
for loans originated or acquired under the Seller's equity lending program is
generally $300,000

                                  S-35
<PAGE>

for loans secured by owner-occupied mortgaged properties and $250,000 for 
loans secured by non-owner-occupied properties.  Greater mortgage loan 
amounts may be approved on a case-by-case basis.  Based on the applicable 
underwriting guidelines, Mortgage Loans originated or acquired under the 
equity lending program, and in particular Mortgage Loans graded in the Class 
II or Class III categories thereunder, are likely to experience rates of 
delinquency, foreclosure, bankruptcy and loss that are higher, and that may 
be substantially higher, than those of Mortgage Loans originated or acquired 
under the Seller's regular lending program and, especially, mortgage loans 
originated in a more traditional manner. 

     All of the loans originated or acquired under the Seller's equity lending
program were underwritten under the Seller's "Documented Income" or "Stated
Income" residential loan programs.  Under each of these residential loan
programs, the Seller reviews the loan applicant's source of income, calculates
the amount of income from sources indicated on the loan application or similar
documentation, reviews the credit history of the applicant (placing primary
emphasis on the applicant's previous mortgage credit history), calculates the
debt service-to-income ratio to determine the applicant's ability to repay the
loan, reviews the type and use of the property being financed and reviews the
property for compliance with the equity lending program's standards.  In
determining the ability of the applicant to repay the loan, the Seller uses a
rate (the "Qualifying Rate") equal to the lesser of the Fully Indexed Rate on
the loan being applied for or the initial interest rate on such loan plus an
amount equal to the periodic rate cap applicable to the loan, but in no event
less than the initial mortgage rate on Adjustable Rate Loans or the interest
rate on Fixed Rate Loans.  The Seller verifies the income of each borrower as
follows.  Under the Documented Income program, a borrower is generally required
to submit one form of verification of stable monthly income.  Under the Stated
Income program, the income stated on the loan application signed by the borrower
is generally acceptable without further documentary verification.  Under either
program, the Seller generally performs a telephone verification of the
borrower's employment.  No verification is required with respect to the source
of funds (if any) required to be deposited by the applicant with the closing
agent.

     The Seller uses the following underwriting categories and characteristics
as guidelines to grade the potential likelihood that the mortgagor will satisfy
the repayment conditions of a mortgage loan originated or acquired under the
Seller's equity lending program: 

     CLASS I.  Under the Class I category, the prospective mortgagor may have
     experienced significant credit problems in the past.  A maximum of four
     30-day late payments and no 60-day late payments (or, alternatively, a
     maximum of one 60-day late payment) within the last 12 months is acceptable
     on an existing mortgage loan.  The Seller generally will consider a
     continuous sequence of 30-day late payments as a single 30-day late payment
     for the purpose of determining a prospective mortgagor's mortgage payment
     history.  An existing mortgage loan is not required to be current at the
     time the application is submitted.  As to non-mortgage credit, significant
     prior defaults may have occurred.  A bankruptcy filing by the borrower is
     permitted if it occurred at least two years previously and the bankruptcy
     has been dismissed or the borrower's debts have been discharged prior to
     loan funding.  The mortgaged property must be in at least adequate
     condition and there may not be any significant deferred maintenance or
     construction in progress unless: (a) the Loan-to-Value Ratio is 60% or
     less; (b) the value of the mortgaged property used in determining the
     Loan-to-Value Ratio does not include any value of any construction in
     progress; and (c) all appropriate title insurance endorsements are
     provided.  The mortgaged property may exhibit deferred maintenance that is
     cosmetic only, and must not exhibit any structural problems.  For loans
     secured by owner-occupied properties, a maximum Loan-to-Value Ratio of 75%
     is permitted for loans originated under the Documented Income program, and
     a maximum Loan-to-Value Ratio of 70% is permitted for loans originated
     under the Stated Income program.  For loans secured by non-owner-occupied
     properties, a maximum Loan-to-Value Ratio of 70% is permitted for loans
     originated under the Documented Income program, and a maximum 

                                  S-36
<PAGE>

     Loan-to-Value Ratio of 65% is permitted for loans originated under the 
     Stated Income program.  The debt service-to-income ratio generally is 50%
     or less based on the Qualifying Rate (which may be less than the Fully 
     Indexed Rate). 

     CLASS II.  Under the Class II category, the prospective mortgagor may have
     experienced significant credit problems in the past.  An existing mortgage
     loan is not required to be current at the time the application is
     submitted.  The maximum delinquency on an existing mortgage loan at the
     time of loan approval or during the previous 12 months is 120 days.  As to
     non-mortgage credit, significant prior defaults may have occurred.  A
     bankruptcy filing by the borrower is permitted if it occurred at least 12
     months previously and the bankruptcy has been dismissed or the borrower's
     debts have been discharged prior to loan funding.  The mortgaged property
     must be in at least adequate condition and there may not be any significant
     deferred maintenance or construction in progress unless: (a) the
     Loan-to-Value Ratio is 60% or less; (b) the value of the mortgaged property
     used in determining the Loan-to-Value Ratio does not include any value of
     any construction in progress; and (c) all appropriate title insurance
     endorsements are provided.  The mortgaged property may exhibit deferred
     maintenance that is cosmetic only, and must not exhibit any structural
     problems.  For loans secured by owner-occupied properties, a maximum
     Loan-to-Value Ratio of 70% is permitted for loans originated under the
     Documented Income program, and a maximum Loan-to-Value Ratio of 65% is
     permitted for loans originated under the Stated Income program.  For loans
     secured by non-owner-occupied properties, a maximum Loan-to-Value Ratio of
     65% is permitted for loans originated under the Documented Income program,
     and a maximum Loan-to-Value Ratio of 60% is permitted for loans originated
     under the Stated Income program.  The debt service-to-income ratio
     generally is 55% or less based on the Qualifying Rate (which may be less
     than the Fully Indexed Rate). 

     CLASS III.  Under the Class III category, the prospective mortgagor may
     have experienced significant credit problems in the past.  An existing
     mortgage loan is not required to be current at the time the application is
     submitted and may have been delinquent more than 120 days at the time of
     loan approval or during the previous 12 months.  As to non-mortgage credit,
     significant prior defaults may have occurred.  A bankruptcy filing by the
     borrower is permitted but the bankruptcy must be dismissed or the
     borrower's debts must be discharged prior to or concurrent with loan
     funding.  The mortgaged property must be in at least adequate condition and
     there may not be any significant deferred maintenance or construction in
     progress unless: (a) the Loan-to-Value Ratio is 60% or less; (b) the value
     of the mortgaged property used in determining the Loan-to-Value Ratio does
     not include any value of any construction in progress; and (c) all
     appropriate title insurance endorsements are provided.  The mortgaged
     property may exhibit deferred maintenance that is cosmetic only, and must
     not exhibit any structural problems.  For loans secured by owner-occupied
     properties, a maximum Loan-to-Value Ratio of 65% is permitted for loans
     originated under the Documented Income program, and a maximum Loan-to-Value
     Ratio of 60% is permitted for loans originated under the Stated Income
     program.  For loans secured by non-owner-occupied properties, a maximum
     Loan-to-Value Ratio of 60% is permitted for loans originated under the
     Documented Income program, and a maximum Loan-to-Value Ratio of 55% is
     permitted for loans originated under the Stated Income program.  The debt
     service-to-income ratio generally is 60% or less based on the Qualifying
     Rate (which may be less than the Fully Indexed Rate). 

     GRADUATED PAYMENT ADJUSTABLE RATE MORTGAGE LOAN PROGRAM.  None of the GPARM
Loans (by aggregate principal balance of the GPARM Loans as of the Cut-off Date)
were originated under the Seller's equity "Graduated Payment Adjustable Rate
Mortgage Loan" program ("GPARM").  The underwriting guidelines for this loan
program differ from those generally applicable under the Seller's equity lending
program in that the Qualifying Rate equals a hypothetical interest rate
corresponding to the monthly payment amount during the Initial Teaser Period,
plus 3.00%.  In addition, the GPARM

                                  S-37
<PAGE>

underwriting guidelines require a maximum Loan-to-Value Ratio that is 
generally 5% lower than the maximum loan-to-value ratio permitted under each 
of the risk categories in the equity lending program, as described above.

     Regular Lending Program Features
     --------------------------------

     All of the Mortgage Loans originated or acquired under the Seller's regular
lending program, were underwritten by the Seller pursuant to its "Full
Documentation," "Quick Qualifier" and "Quick Qualifier Plus" residential loan
programs. Under each of these residential loan programs, the Seller reviews the
loan applicant's source of income, calculates the amount of income from sources
indicated on the loan application or similar documentation, reviews the credit
history of the applicant, calculates the debt service-to-income ratio to
determine the applicant's ability to repay the loan, reviews the type and use of
the property being financed and reviews the property for compliance with the
regular lending program's standards. In determining the ability of the applicant
to repay a loan of the type included in the Mortgage Pool, the Seller uses a
rate (the "Qualifying Rate") equal to (i) the lesser of the fully indexed rate
or the initial rate plus the periodic rate cap but not less than the initial
interest rate for 6-Month Arms, (ii) the initial interest rate for 2-Year Arms,
3-Year Arms and 7-Year Arms or (iii) the interest rate for Fixed Rate Loans. The
Seller's underwriting standards are applied in a standardized procedure which
complies with applicable federal and state laws and regulations. The Seller
requires its underwriters to be satisfied that the value of the property being
financed, as indicated by an appraisal and a review appraisal, currently
supports and is anticipated to support in the future the outstanding loan
balance. In general, the maximum loan amount for mortgage loans originated under
the regular lending program is $350,000; however, the Seller approves mortgage
loans in excess of such amount on a case-by-case basis. The discussion set forth
under the heading "--Regular Lending Program Features" excludes mortgage loans
originated under the Seller's equity lending program, and mortgage loans
originated by the Seller under its REO lending program. The Seller underwrites
single-family loans with Loan-to-Value Ratios at origination of up to 100%
(however, DLJMC generally will not purchase mortgage loans with Loan-to-Value
Ratios in excess of 85%), depending on, among other things, a mortgagor's credit
history, repayment ability and debt service-to-income ratio, as well as the type
and use of the property. Under each risk category of underwriting criteria
described below, the maximum combined Loan-to-Value Ratio at origination,
including any then existing second mortgages subordinate to the Seller's first
mortgage, is 100% (however, DLJMC generally will not purchase mortgage loans
with combined Loan-to-Value Ratios in excess of 90%).

     The Seller verifies the income of each borrower (except as described below)
and a portion of the source of funds required to be deposited by the applicant
with the appropriate closing agent or into escrow under its various residential
loan programs as follows: under the Full Documentation program, borrowers are
generally required to submit two forms of verification of stable monthly income
for the last 24 months (or if the Loan-to-Value Ratio is less than or equal to
70%, for the last 12 months); provided that as an alternative, bank statements
for the appropriate time period alone may be accepted as adequate verification
of stable monthly income. Under the Quick Qualifier and Quick Qualifier Plus
programs, one such form of verification is generally required for the last six
months and for any period of less than six months, respectively, except that
borrowers may be qualified based upon monthly income as stated on the mortgage
loan application, without verification, if the borrower and the mortgaged
property meet certain criteria. Under all of the foregoing programs, the Seller
generally performs a telephone verification of the borrower's employment.
Verification of a portion of the source of funds (if any) required to be
deposited by the applicant with the appropriate closing agent or into escrow is
required under the Full Documentation program if the Loan-to-Value Ratio is
greater than 70%; however, no such verification is required under the other
programs.

     The Seller uses the following categories and characteristics as guidelines
to grade the potential likelihood that the mortgagor will satisfy the repayment
conditions of a mortgage loan:

                                  S-38
<PAGE>

          A+ RISK.  Under the A+ Risk category, the prospective mortgagor must
     have generally repaid installment or revolving debt according to its terms.
     No 30-day late payments within the past 12 months are permissible on an
     existing mortgage loan. Minor derogatory items are allowed as to non-
     mortgage credit and a letter of explanation may be required under the Full
     Documentation program. A bankruptcy filing by the prospective mortgagor is
     permitted if it occurred at least two years previously, provided, however,
     that if the Loan-to-Value Ratio is greater than 75%, the bankruptcy must
     have been dismissed or the prospective mortgagor's debts must have been
     discharged for a minimum of two years. The mortgaged property must be in at
     least average condition. A maximum Loan-to-Value Ratio of 100% (or 75% for
     mortgage loans originated under the Quick Qualifier and Quick Qualifier
     Plus programs) is permitted for a mortgage loan on a single family owner
     occupied property (however, DLJMC generally does not purchase such mortgage
     loans with Loan-to-Value Ratios in excess of 85%).  A maximum Loan-to-Value
     Ratio of 75% (or 65% for mortgage loans originated under the Quick
     Qualifier and Quick Qualifier Plus programs) is permitted for a mortgage
     loan on a single family non-owner occupied property. If the prospective
     mortgagor has owned the subject property for less than nine months, then
     the maximum Loan-to-Value Ratio is based on the lesser of the documented
     original acquisition cost or the current appraisal value. For refinance
     mortgage loans, the prospective mortgagor may receive "cash out" at the
     closing directly from the mortgage loan proceeds, exclusive of amounts used
     to pay off outstanding consumer debts or other financial obligations of the
     prospective mortgagor concurrent with loan funding (however, DLJMC
     generally does not purchase such mortgage loans with Loan-to-Value Ratios
     in excess of 80% where the borrower received more than $1,000 "cash-out" at
     closing.  A refinance mortgage loan is considered "cash out" if the
     borrower receives more than one percent of the loan amount at closing). 
     The restrictions set forth in the second preceding sentence apply only if
     the Loan-to-Value Ratio is greater than 80% on an owner occupied property
     (or 70% on a non-owner occupied property). 

          A RISK.  Under the A Risk category, the prospective mortgagor must
     have generally repaid installment or revolving debt according to its terms.
     A maximum of two 30-day late payments, and no 60-day late payments, within
     the last 12 months is acceptable on an existing mortgage loan. The Seller
     generally will consider a continuous sequence of 30-day late payments as a
     single 30-day late payment for the purpose of determining a prospective
     mortgagor's mortgage payment history. An existing mortgage loan is not
     required to be current at the time the application is submitted. Minor
     derogatory items are allowed as to non-mortgage credit, and a letter of
     explanation may be required under the Full Documentation program. A
     previous bankruptcy filing by the prospective mortgagor is permitted if it
     occurred at least two years previously, provided, however, that if the
     Loan-to-Value Ratio is greater than 75%, the bankruptcy must have been
     dismissed or the prospective mortgagor's debts must have been discharged
     for a minimum of two years. The mortgaged property must be in at least
     average condition. A maximum Loan-to-Value Ratio of 100% (or 75% for
     mortgage loans originated under the Quick Qualifier and Quick Qualifier
     Plus programs) is permitted for a mortgage loan on a single family owner
     occupied property (however, DLJMC generally does not purchase such mortgage
     loans with Loan-to-Value Ratios in excess of 85%).  A maximum Loan-to-Value
     Ratio of 75% (or 65% for mortgage loans originated under the Quick
     Qualifier or Quick Qualifier Plus programs) is permitted for a mortgage
     loan on a non-owner occupied property. A maximum Loan-to-Value Ratio of 70%
     is permitted for a refinance mortgage loan on a non-owner occupied
     property. If the prospective mortgagor has owned the subject property for
     less than nine months, then the maximum Loan-to-Value Ratio is based on the
     lesser of the documented original acquisition cost or the current appraisal
     value.  For refinance mortgage loans, the prospective mortgagor may receive
     "cash out" at the closing directly from the mortgage loan proceeds,
     exclusive of amounts used to pay off outstanding consumer debts or other
     financial obligations of the prospective mortgagor concurrent with loan
     funding.  (However, DLJMC generally does not purchase such mortgage loans
     with a Loan-to-Value Ratio in excess of 80% where the 

                                  S-39
<PAGE>


     borrower received more than $1,000 "cash-out" at closing).  The restriction
     set forth in the second preceding sentence applies only if the 
     Loan-to-Value Ratio is in excess of 80% on an owner occupied property.

          B RISK.  Under the B Risk category, the prospective mortgagor must
     have generally repaid all installment or revolving debt according to its
     terms. A maximum of four 30-day late payments and no 60-day late payments
     (or, alternatively, two 30-day late payments and one 60-day late payment),
     within the last 12 months is acceptable on an existing mortgage loan. The
     Seller generally will consider a continuous sequence of 30-day late
     payments as a single 30-day late payment for the purpose of determining a
     prospective mortgagor's mortgage payment history. An existing mortgage loan
     is not required to be current at the time the application is submitted. As
     to non-mortgage credit, some prior defaults may have occurred (provided,
     that under the Full Documentation program, any open charge-offs or
     collection accounts of $500 or more must be paid at closing if the
     Loan-to-Value Ratio is greater than 70%). A bankruptcy filing by the
     prospective mortgagor is permitted if it occurred at least two years
     previously; provided, however, that if the Loan-to-Value Ratio is greater
     than 75%, the bankruptcy must have been dismissed or the prospective
     mortgagor's debts must have been discharged for a minimum of two years. The
     mortgaged property must be in at least average condition. A maximum
     Loan-to-Value Ratio of 80% (or 75% for mortgage loans originated under the
     Quick Qualifier and Quick Qualifier Plus programs) is permitted for a
     mortgage loan on an owner occupied property. A maximum Loan-to-Value Ratio
     of 70% (or 65% for mortgage loans originated under the Quick Qualifier or
     Quick Qualifier Plus programs) is permitted for a mortgage loan on a
     non-owner occupied property.

          C1 RISK.  Under the C1 Risk category, the prospective mortgagor may
     have experienced significant credit problems in the past. A maximum of six
     30-day late payments, including one 60-day late payment and one 90-day late
     payment, within the last 12 months is acceptable on an existing mortgage
     loan. The Seller generally will consider a continuous sequence of 30-day
     late payments as a single 30-day late payment for the purpose of
     determining a prospective mortgagor's mortgage payment history. An existing
     mortgage loan is not required to be current at the time the application is
     submitted. As to non-mortgage credit, significant prior defaults may have
     occurred. A bankruptcy filing by the prospective mortgagor is permitted, if
     it occurred at least 18 months previously. The mortgaged property must be
     in adequate condition. A maximum Loan-to-Value Ratio of 70% (or 65% for
     mortgage loans originated under the Quick Qualifier Plus program) is
     permitted for a mortgage loan on an owner occupied property; provided,
     however, that a maximum Loan-to-Value Ratio of 80% is permitted under the
     Full Documentation program if the principal balance of the mortgage loan at
     origination is $50,000 or less, and the prospective mortgagor warrants an
     upgrade or exception. See "--Variations" below for a description of certain
     compensating factors which the Seller may consider in granting such an
     upgrade or exception. A maximum Loan-to-Value Ratio of 65% (or 60% for
     mortgage loans originated under the Quick Qualifier Plus program) is
     permitted for a mortgage loan on a non-owner occupied property.  However,
     the maximum Loan-to-Value Ratio may be increased to 75% (or 72% under the
     Quick Qualifier Plus Program) on an owner occupied property provided the
     mortgaged property meets the following criteria: (a) the property is a
     detached single-unit dwelling structure; (b) the property has a minimum of
     800 square feet of living area with a minimum of two bedrooms; and (c) the
     property value as determined by the Seller's review appraisal is not more
     than 5% below the original appraisal value unless the Seller's review value
     is used for establishing the Loan-to-Value Ratio of the mortgage loan.  In
     general, DLJMC does not purchase mortgage loans in the C1 Risk category
     with Loan-to-Value Ratios in excess of 70% unless such mortgage loans have
     significant compensating factors as described in "--Variations" below and
     are underwritten pursuant to the Full Documentation program.

                                  S-40
<PAGE>

          C2 RISK.  Under the C2 Risk category, the prospective mortgagor may
     have experienced significant credit problems in the past. A maximum of 180
     days late within the last 12 months is acceptable on an existing mortgage
     loan and the existing mortgage loan is not required to be current at the
     time the application is submitted (however, DLJMC generally does not
     purchase such mortgage loans in this category that are in excess of 120
     days delinquent).  As to non-mortgage credit, significant prior defaults
     may have occurred. A bankruptcy filing by the prospective mortgagor is
     permitted but the bankruptcy must be dismissed or the prospective
     mortgagor's debts must be discharged prior to or concurrent with loan
     funding. The mortgaged property may exhibit some deferred maintenance. A
     maximum Loan-to-Value Ratio of 65% (or 60% for mortgage loans originated
     under the Quick Qualifier Plus program) is permitted for a mortgage loan on
     an owner occupied property.  A maximum Loan-to-Value Ratio of 65% (or 55%
     for mortgage loans originated under the Quick Qualifier Plus program) is
     permitted for a mortgage loan on a non-owner occupied property.  However,
     the maximum Loan-to-Value Ratio may be increased to 70% on an owner
     occupied property provided the mortgaged property meets the following
     criteria: (a) the property is a detached single-unit dwelling structure;
     (b) the property has a minimum of 800 square feet of living area with a
     minimum of two bedrooms; and (c) the property value as determined by the
     Seller's review appraisal is not more than 5% below the original appraisal
     value unless the Seller's review value is used for establishing the Loan-
     to-Value Ratio of the mortgage loan.  In general, DLJMC does not purchase
     mortgage loans in the C2 Risk category with Loan-to-Value Ratios in excess
     of 65% unless such mortgage loans have significant compensating factors as
     described in "--Variations" below and are underwritten pursuant to the Full
     Documentation program.

          D RISK.  Under the D Risk category, the prospective mortgagor may have
     experienced significant credit problems in the past.  An existing mortgage
     loan is not required to be current at the time the application is submitted
     and may have been delinquent more than 120 days at the time of mortgage
     loan approval or during the previous 12 months.  As to non-mortgage credit,
     significant prior defaults may have occurred.  A bankruptcy filing by the
     borrower is permitted but the bankruptcy must be dismissed or the
     borrower's debt must be discharged prior to or concurrent with mortgage
     loan funding.  The mortgaged property must be in at least adequate
     condition and there may not be any significant deferred maintenance or
     construction in progress unless: (a) the Loan-to-Value Ratio is 60% or
     less; (b) the value of the mortgaged property used in determining the Loan-
     to-Value Ratio does not include any value of any construction in progress;
     and (c) all appropriate title insurance endorsements are provided.  The
     mortgaged property may exhibit deferred maintenance that is cosmetic only,
     and must not exhibit any structural problems.  A maximum Loan-to-Value
     Ratio of 65% (or 60% for mortgage loans originated under the Quick
     Qualifier Plus program) is permitted for a mortgage loan on an owner
     occupied property.  A maximum Loan-to-Value Ratio of 65% (or 55% for
     mortgage loans originated under the Quick Qualifier Plus program) is
     permitted for a mortgage loan on a non-owner occupied property.  However,
     the maximum Loan-to-Value Ratio may be increased to 70% (or 65% under the
     Quick Qualifier Plus program) on an owner occupied property provided that
     the mortgaged property meets the following criteria: (a) the property is a
     detached single-unit dwelling structure; (b) the property has a minimum of
     800 square feet of living area with a minimum of two bedrooms; and (c) the
     property value as determined by the Seller's review appraisal is not more
     than 5% below the original appraisal value unless the Seller's review value
     is used for establishing the Loan-to-Value Ratio of the mortgage loan.  In
     addition, an existing mortgage loan may not have been more than 180 days
     delinquent in the last 12 months and the prospective mortgagor may not
     receive more than $1,000 "cash out" at the closing directly from the
     mortgage loan proceeds, exclusive of amounts used to pay off outstanding
     consumer debts or other financial obligations of the prospective mortgagor,
     concurrent with mortgage loan funding in order to qualify for the increased
     Loan-to-Value Ratio.  In general, DLJMC does not purchase such mortgage
     loans in the D Risk category with Loan-to-Value Ratios in excess of 65%

                                  S-41
<PAGE>

     unless such mortgage loans have significant compensating factors as
     described in "--Variations" below and are underwritten Pursuant to the Full
     Documentation program.

     DEBT SERVICE-TO-INCOME RATIOS.  In addition to the Loan-to-Value Ratio
limitations imposed under the risk categories outlined above, the Seller also
considers each prospective mortgagor's debt service-to- income ratio based on
the Qualifying Rate (which may be less than the Fully Indexed Rate) in
establishing the maximum Loan-to-Value Ratio available for each mortgage loan
application as follows: to qualify for a maximum Loan-to-Value Ratio of up to
100%, a prospective mortgagor's debt service-to-income ratio generally must be
45% or less (provided, DLJMC generally will not purchase, mortgage loans with
Loan-to-Value Ratios in excess of 85%); to qualify for a maximum Loan-to-Value
Ratio of up to 80%, a prospective mortgagor's debt service-to-income ratio must
generally be 50% or less; to qualify for a maximum Loan-to-Value Ratio of up to
75%, a prospective mortgagor's debt service-to-income ratio generally must be
55% or less; and to qualify for a maximum Loan-to-Value Ratio of up to 70%, a
prospective mortgagor's debt service-to-income ratio must generally be 60% or
less. The Seller generally will not originate a mortgage loan if the prospective
mortgagor's debt service-to-income ratio exceeds 60%.

     GRADUATED PAYMENT ADJUSTABLE RATE MORTGAGE LOAN PROGRAM.  All of the GPARM
Loans (by aggregate principal balance of the GPARM Loans as of the Cut-off Date)
were originated under the Seller's regular GPARM program.  The underwriting
guidelines for this loan program differ from those generally applicable under
the Seller's regular lending program in that the Qualifying Rate equals a
hypothetical interest rate corresponding to the monthly payment amount during
the Initial Teaser Period, plus 3.00%.  In addition, the GPARM underwriting
guidelines require a maximum Loan-to-Value Ratio that is generally 5% lower than
the maximum loan-to-value ratio permitted under each of the risk categories in
the regular lending program, as described above.

     VARIATIONS.  As described above, the Seller uses the foregoing categories
and characteristics as guidelines only.  On a case-by-case basis, the Seller may
determine that the prospective mortgagor warrants an underwriting category
upgrade, a debt service-to-income ratio exception, a pricing exception or some
other exception to its underwriting guidelines (each an "upgrade or exception").
An upgrade or exception may be allowed if the application reflects certain
compensating factors, including among others: low loan-to-value ratio; pride of
ownership; a maximum of one 30-day late payment on all mortgage loans during the
last 12 months; stable employment of five or more years at the applicant's
current place of employment; and residence of five or more years at the
applicant's current residence.  An upgrade or exception may also be allowed in a
purchase transaction if the applicant deposits a downpayment with the
appropriate closing agent or into escrow of at least 20% of the purchase price
of the mortgaged property.  Accordingly, the Seller may classify in a more
favorable underwriting category certain mortgage loans that, in the absence of
such compensating factors, would satisfy only the criteria of a less favorable
underwriting category.

     Mortgage loans originated under either the Seller's regular lending program
or its equity lending program may include mortgage loans to facilitate the sale
of real estate owned properties ("REO properties") acquired by the Seller,
provided that all guidelines under the applicable lending program are met;
however, no such mortgage loans are included in the Mortgage Pool. The Seller
also originates mortgage loans to facilitate the sale of REO properties under
separate underwriting guidelines, which are not included under either the
Seller's regular or equity lending programs and which may have Loan-to-Value
Ratios of up to 90%.

                                  S-42
<PAGE>

THE INDEXES APPLICABLE TO THE ADJUSTABLE RATE LOANS AND THE GPARM LOANS

     The related Index applicable to determine the Mortgage Rate for the
Adjustable Rate Loans is the average of the interbank offered rates for six-
month United States dollar deposits in the London interbank market based on
quotations of major banks ("Six-Month Libor"), as published in the Western
Edition of THE WALL STREET JOURNAL.  The related Index applicable on any
Adjustment Date is the most recent Index figure available as of the date 30 days
or 45 days before such Adjustment Date.  Listed below are some historical
average values for the months indicated of Six-Month Libor (as made available
from Reuters and published by Data Resources, Inc.), which values may differ
from those published in the Western Edition of THE WALL STREET JOURNAL:

                                              YEAR
                                              ----

 MONTH                         1996   1995   1994   1993   1992
 -----                         ----   ----   ----   ----   ----
 January . . . . . . . . . .   5.40%  6.80%  3.41%  3.47%  4.23%
 February  . . . . . . . . .   5.21   6.63   3.66   3.35   4.29
 March . . . . . . . . . . .   5.40   6.44   4.15   3.35   4.58
 April . . . . . . . . . . .   5.55   6.44   4.43   3.33   4.32
 May . . . . . . . . . . . .   5.60   6.13   4.99   3.32   4.12
 June  . . . . . . . . . . .          5.90   4.96   3.49   4.14
 July  . . . . . . . . . . .          5.85   5.27   3.48   3.64
 August  . . . . . . . . . .          5.93   5.29   3.46   3.54
 September . . . . . . . . .          5.87   5.49   3.36   3.31
 October . . . . . . . . . .          5.88   5.90   3.39   3.42
 November  . . . . . . . . .          5.74   6.21   3.53   3.79
 December  . . . . . . . . .          5.61   6.86   3.49   3.69


     The related Index applicable to determine the Mortgage Rate for the GPARM
Loans is the average of the interbank offered rates for one-month United States
dollar deposits in the London interbank market based on quotations of major
banks ("One-Month LIBOR"), as published in the Western Edition of THE WALL
STREET JOURNAL. The related Index applicable on any Adjustment Date is the most
recent Index figure available as of the date 45 days before such Adjustment
Date. Listed below are some historical average values for the months indicated
of One-Month LIBOR (as made available from Reuters and published by Data
Resources, Inc.), which values may differ from those published in the Western
Edition of THE WALL STREET JOURNAL:
                                              YEAR
                                              ----
 MONTH                         1996   1995   1994   1993   1992
 -----                         ----   ----   ----   ----   ----
 January . . . . . . . . . .   5.58%  5.93%  3.15%  3.22%  4.19%
 February  . . . . . . . . .   5.33   6.12   3.38   3.15   4.16
 March . . . . . . . . . . .   5.38   6.13   3.62   3.19   4.34
 April . . . . . . . . . . .   5.45   6.11   3.82   3.17   4.09
 May . . . . . . . . . . . .   5.44   6.07   4.32   3.15   3.89
 June  . . . . . . . . . . .          6.06   4.38   3.21   3.94
 July  . . . . . . . . . . .          5.91   4.55   3.17   3.31
 August  . . . . . . . . . .          5.89   4.50   3.19   3.41
 September . . . . . . . . .          5.85   4.93   3.17   3.27
 October . . . . . . . . . .          5.87   5.07   3.19   3.23
 November  . . . . . . . . .          5.83   5.48   3.21   3.33
 December  . . . . . . . . .          5.86   6.09   3.32   3.68

     If either Index becomes unpublished or is otherwise unavailable, the Master
Servicer will select an alternative index that is based upon comparable
information.

                                  S-43
<PAGE>

                             ADDITIONAL INFORMATION

     The description in this Prospectus Supplement of the Mortgage Loans and the
Mortgaged Properties is based upon the Mortgage Pool as constituted at the close
of business on the Cut-off Date, as adjusted for the scheduled principal
payments due on or before such date. Prior to the issuance of the Offered
Certificates, Mortgage Loans may be removed from the Mortgage Pool as a result
of incomplete documentation or otherwise, if the Depositor deems such removal
necessary or appropriate. A limited number of other mortgage loans may be
included in the Mortgage Pool prior to the issuance of the Offered Certificates.

     A Current Report on Form 8-K will be available to purchasers of the Offered
Certificates and will be filed, together with the Pooling and Servicing
Agreement, with the Securities and Exchange Commission within fifteen days after
the initial issuance of the Offered Certificates. In the event that Mortgage
Loans are removed from or added to the Mortgage Pool as set forth in the
preceding paragraph, such removal or addition will be noted in such Current
Report on Form 8-K.

                                   THE SELLER

     The information set forth in the following paragraphs (other than the
information set forth under the caption "--Loan Delinquency, Forbearance,
Foreclosure, Bankruptcy and REO Property Status" and, to the extent provided by
Lomas Mortgage USA, Inc. ("Lomas") or the Master Servicer as described herein,
the information set forth under the caption "--REO Property Liquidation
Experience") has been provided by the Seller.  Neither the Depositor, the
Trustee, the Master Servicer nor any of their respective affiliates have made or
will make any representation as to the accuracy or completeness of the
information provided by the Seller.  The information set forth below under the
caption "--Loan Delinquency, Forbearance, Foreclosure, Bankruptcy and REO
Property Status" and, other than to the extent provided by the Seller, the
information set forth below under the caption "--REO Property Liquidation
Experience" has been provided by Lomas or the Master Servicer, each in its
capacity as servicer of loans originated or acquired by the Seller during the
relevant periods indicated.  No representation is made by the Depositor, the
Seller, the Trustee, the Master Servicer or any of their respective affiliates
as to the accuracy or completeness of the information provided by Lomas.

     Quality Mortgage USA, Inc., a California corporation, was incorporated in
1984, and is approved as a non-supervised mortgagee by the U.S. Department of
Housing and Urban Development.  Prior to September 1991, the Seller did not
engage in lending activities of the type involved under its present lending
programs, and was owned and operated by persons no longer connected with the
Seller.  In September 1991, the Seller was acquired by CALMAC Funding, a Nevada
corporation, for the purpose of commencing operations as an originator and
seller of residential mortgage loans.  The Seller began originating and
acquiring mortgage loans under its regular lending program and equity lending
program in January 1992 and September 1992, respectively.

     The initial working capital for the Seller's operations was provided by
CALMAC Funding.  CALMAC Funding presently owns 51% of the voting stock of the
Seller and has the right to appoint three out of five of the Seller's directors.
Accordingly, CALMAC Funding generally has the rights of a majority shareholder
of the Seller, subject to the rights of DLJMC as described below.  CALMAC
Funding also has a consulting agreement with the Seller to provide certain
marketing, administrative, cost containment and expense reduction services to
the Seller including, among other things, the promotion of the Seller's present
lending programs to mortgage brokerage companies.  The principal executive
officers of CALMAC Funding, who are also the directors and sole shareholders of
CALMAC Funding, are the former principal executive officers of Guardian Savings
and Loan Association ("Guardian"), a California-chartered, SAIF-insured savings
and loan association which was placed into receivership by the Resolution Trust
Corporation ("RTC") during 1991.  In addition, one such principal executive
officer

                                  S-44
<PAGE>

was the shareholder of Guardian's holding company.  In December 1995,
the principal executive officers of CALMAC Funding announced that they had
entered into definitive agreements with the RTC and the Office of Thrift
Supervision ("OTS") in full settlement and release of all potential claims which
could be asserted against the principal executive officers of CALMAC, as well as
all former officers and directors of Guardian, by the RTC and the OTS and other
Federal agencies in connection with Guardian without admitting or denying any
such claims.  Under the terms of the agreements, the foregoing individuals
agreed to a restitution payment as well as an agreement not to operate a bank or
other federally insured institution without the prior consent and approval by
federal banking regulators.

     The Seller's president resigned from that position in 1995 and one of the
Seller's directors continues to serve as interim president pending appointment
of a permanent successor.  Concurrently with the foregoing, CALMAC Funding has
taken a more active role in advising the management of the Seller.

     The majority of the mortgage loans originated or acquired by the Seller
under its current programs are funded by the purchase thereof under a master
repurchase agreement by DLJMC.  It is contemplated that substantially all
mortgage loans originated or acquired by the Seller and approved by DLJMC will
be purchased by DLJMC or an affiliate with a view towards securitization or
other resale transactions in the secondary mortgage market.  DLJMC owns 49% of
the voting stock of the Seller.  Two employees of DLJMC serve as directors of
the Seller, and pursuant to certain provisions of the applicable agreements,
DLJMC has the right to control certain aspects of the management of the Seller. 
In addition, DLJMC maintains one or more mortgage loan underwriters, who are
employees of DLJMC, at the principal executive offices of the Seller for the
purpose of reviewing the underwriting of all the mortgage loans originated or
acquired by the Seller after the origination or acquisition of such mortgage
loans.

     At September 30, 1995, the Seller had total assets of $270,699,630, total
liabilities of $242,860,791 and shareholders' equity of $27,838,839.  At March
31, 1996, the Seller had total assets of $351,778,985, total liabilities of
$321,546,240, and shareholders' equity of $30,232,744.  For the six-months ended
March 31, 1996, the Seller had net income (after taxes) of $2,393,909.  The
Seller's principal executive offices are located at 16800 Aston Street, Irvine,
California 92714.  The Seller currently maintains additional loan origination
offices at various locations in the States of California, Colorado, Nevada,
Washington, Maryland, Oregon, Missouri, Indiana, Ohio, Minnesota, Pennsylvania,
North Carolina, South Carolina, Kansas, Tennessee, Oklahoma, Wisconsin, Utah,
Louisiana, Arkansas, Kentucky, Illinois, Florida, Idaho, Georgia, Hawaii, New
Mexico, Connecticut, Michigan and Rhode Island.

     No person other than the Seller is obligated with respect to the
representations and warranties respecting the Mortgage Loans and the remedies
for any breach thereof that are assigned to the Trustee for the benefit of the
Certificateholders.  Moreover, as discussed above, the Seller has only limited
assets available to perform its repurchase obligations in respect of any breach
of such representations and warranties, relative to the potential amount of
repurchase liability, and the total potential amount of repurchase liability is
expected to increase over time as the Seller continues to originate, acquire and
sell mortgage loans.  There can be no assurance that the Seller will continue to
generate operating earnings, or that it will be successful under its current
business plan.  Therefore, prospective investors in the Certificates should
consider the possibility that the Seller will not have sufficient assets with
which to satisfy its repurchase obligations in the event that a substantial
amount of Mortgage Loans are required to be repurchased due to breaches of
representations and warranties. 

     The Seller is currently a defendant in several pending lawsuits that
allege, among other things, violations of certain federal and state consumer
credit laws and regulations and related common law claims.  The plaintiffs in
three of these lawsuits are seeking class certification but the court in each
such lawsuit has not yet reached a decision on such request.  Each of these
lawsuits is in the preliminary stages

                                  S-45
<PAGE>

of litigation.  Accordingly, the Seller is unable to predict either the 
outcome of any of such lawsuits or whether any adverse outcome would have a 
material adverse effect on the Seller's financial condition.

     The Seller will retain the right to all prepayment charges and late payment
charges received on the Mortgage Loans and the Certificateholders will have no
right thereto.  In addition, it is anticipated that the Seller will be the
holder of a 99.99% Percentage Interest in the Residual Certificates.  The Seller
may sell such interest at any time, subject to certain conditions set forth in
the Pooling and Servicing Agreement.

LOAN DELINQUENCY, FORBEARANCE, FORECLOSURE, BANKRUPTCY AND REO PROPERTY STATUS

     Based solely upon information provided by Lomas and the Master Servicer,
the tables, below summarize, at the respective dates indicated, the delinquency,
forbearance, foreclosure, bankruptcy and REO property status with respect to all
mortgage loans originated under the Seller's equity lending program or regular
lending program that, in each case, were transferred to REMIC trust funds as of
the respective dates three months prior to the dates indicated.  The tables,
below are based solely upon information provided by Lomas, as servicer of
such mortgage loans at or for March 31, 1995 and the Master Servicer, as
servicer of such mortgage loans at or for March 31, 1996, and do not include
information with respect to: (i) mortgage loans not purchased by DLJMC, (ii)
mortgage loans purchased by DLJMC but not transferred to REMIC trust funds,
(iii) mortgage loans originated under the Seller's D Risk regular lending
program, (iv) mortgage loans originated by the Seller under its REO lending
program, (v) fixed rate mortgage loans originated under the Seller's equity
lending program or (vi) GPARM Loans.  The delinquency, forbearance, foreclosure,
bankruptcy and REO property status with respect to any of the foregoing types of
Mortgage Loans may vary materially and adversely from the status that appears in
the tables below.  The indicated periods of delinquency are based on the number
of days past due on a contractual basis.  The monthly payments under all of such
mortgage loans are due on the first day of each calendar month. (The sum of the
amounts and the percentages in the tables below may not equal the totals due to
rounding.)

                                   S-46
<PAGE>

                             EQUITY LENDING PROGRAM

<TABLE>
<CAPTION>
                                       AT MARCH 31, 1996     AT MARCH 31, 1995
                                      -------------------   -------------------
                                       NUMBER   PRINCIPAL    NUMBER   PRINCIPAL
                                      OF LOANS    AMOUNT    OF LOANS   AMOUNT
                                      --------  ---------   --------  ---------
                                                (DOLLARS IN THOUSANDS)

<C>                                   <S>       <S>         <S>       <S>
 Total Loans Outstanding . . . . . .    7,891    $ 516,791     4,078   $ 325,840

 DELINQUENCY(1)
   Period of Delinquency:
      31-60 Days . . . . . . . . . .      635     $ 38,972        98      $7,346
      61-90 Days . . . . . . . . . .      160     $  9,859        19       1,804
      91-120 Days or More. . . . . .      569     $ 37,498         8         614
                                        -----     --------       ---  ----------
   Total Delinquencies . . . . . . .    1,364     $ 86,329       125  $    9,764
                                        -----     --------       ---  ----------
                                        -----     --------       ---  ----------

 Delinquencies as a Percentage of
 Total Loans Outstanding . . . . . .    17.29%       16.70%     3.07%       3.00%

 FORBEARANCE LOANS(2)  . . . . . . .      N/A          N/A         2        $202
 Forbearance Loans as a Percentage 
 of Total Loans Outstanding. . . . .     0.00%        0.00%     0.05%       0.06%

 FORECLOSURES PENDING(3) . . . . . .      924      $62,661       434     $36,400
 Foreclosures Pending as a Percentage 
 of Total Loans Outstanding. . . . .    11.71%       12.13%    10.64%      11.17%

 BANKRUPTCIES PENDING(4) . . . . . .      533     $ 38,477       181     $16,520
 Bankruptcies Pending as a Percentage of
 Total Loans Outstanding . . . . . .     6.75%        7.45%     4.44%       5.07%


 TOTAL DELINQUENCIES PLUS
 FORBEARANCE LOANS, FORECLOSURES 
 PENDING AND  BANKRUPTCIES PENDING .    2,821     $187,467       742     $62,886

 Total Delinquencies plus Forbearance 
 Loans, Foreclosures Pending and 
 Bankruptcies Pending as Percentage 
 of Total Loans Outstanding. . . . .    35.75%       36.28%    18.20%      19.30%

 REO PROPERTIES(5) . . . . . . . . .      433     $ 29,499        62      $6,124
 REO Properties as a Percentage of 
 Total Loans Outstanding . . . . . .     5.49%        5.71%     1.52%       1.88%

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

(1)  The delinquency balances, percentages and numbers set forth under this
     heading exclude (a) delinquent mortgage loans that were subject to
     forbearance agreements with the related mortgagors at the respective dates
     indicated ("Forbearance Loans") with respect to the information indicated
     in the March 31, 1995 section of the table, (b) delinquent mortgage loans
     that were in foreclosure at the respective dates indicated ("Foreclosure
     Loans"), (c) delinquent mortgage loans as to which the related mortgagor
     was in bankruptcy proceedings at the respective dates indicated
     ("Bankruptcy Loans") and (d) REO properties that have been purchased by or
     on behalf of REMIC trust funds upon foreclosure of the related mortgage
     loans (other than REO properties purchased by the Seller as described below
     under "--REO Property Liquidation Experience." All Forbearance Loans,
     Foreclosure Loans, Bankruptcy Loans and REO properties have been segregated
     into the sections of the table entitled "Forbearance Loans," "Foreclosures
     Pending," "Bankruptcies Pending" and "REO Properties," respectively, and
     are not included in the "31-60 Days," "61-90 Days," "91-120 Days or More"
     and "Total Delinquencies" sections of the table.  See the section of the
     table entitled "Total Delinquencies plus Forbearance Loans, Foreclosures
     Pending and Bankruptcies Pending" for total delinquency balances,
     percentages and numbers which include Forbearance Loans, Foreclosure Loans
     and Bankruptcy Loans, and see the section of the table entitled "REO
     Properties" for delinquency balances, percentages and numbers related to
     REO properties that have been purchased by or on behalf of REMIC trust
     funds upon foreclosure of the related mortgage loans (other than REO
     properties purchased by the Seller as described below under "--REO Property
     Liquidation Experience").

                                       S-47

<PAGE>

(2)  For each of the Forbearance Loans, the servicer has entered into a written
     forbearance agreement with the related mortgagor, based on the servicer's
     determination that the mortgagor is temporarily unable to make the
     scheduled monthly payment on such mortgage loan.  Prior to entering into
     each forbearance agreement, the servicer confirmed the continued employment
     status of the mortgagor and found the payment history of such mortgagor to
     be satisfactory.  There can be no assurance that the mortgagor will be able
     to make the payments as required by the forbearance agreement, and any
     failure to make such payments will constitute a delinquency.  None of the
     Mortgage Loans included in the Mortgage Pool are Forbearance Loans.  Any
     Forbearance Loans with respect to the information indicated in the March
     31, 1996 section of the table are indicated in the delinquency information.

(3)  Mortgage loans that are in foreclosure but as to which the mortgaged
     property has not been liquidated at the respective dates indicated.  It is
     generally the policy, with respect to mortgage loans originated by the
     Seller, to commence foreclosure proceedings when a mortgage loan is between
     31 and 60 days delinquent.

(4)  Mortgage loans as to which the related mortgagor is in bankruptcy
     proceedings at the respective dates indicated.

(5)  REO properties that have been purchased by or on behalf of REMIC trust
     funds upon foreclosure of the related mortgage loans, including mortgaged
     properties that were purchased by the Seller after the respective dates
     indicated, as described below under "--REO Property Liquidation
     Experience," but not including mortgaged properties that the Seller had
     already purchased as of such dates.  In April 1995, the Seller indicated
     that it did not intend to purchase additional mortgaged properties, and
     since then, the Seller has discontinued its practice of purchasing
     mortgaged properties.  Consequently, the number of REO properties held by
     or on behalf of REMIC trust funds from time to time is expected to
     increase.  See "--REO Property Liquidation Experience" below.


                                       S-48

<PAGE>

                             REGULAR LENDING PROGRAM

<TABLE>
<CAPTION>
                                       AT MARCH 31, 1996     AT MARCH 31, 1995
                                      -------------------   -------------------
                                       NUMBER   PRINCIPAL    NUMBER   PRINCIPAL
                                      OF LOANS    AMOUNT    OF LOANS   AMOUNT
                                      --------  ----------  --------  ---------
                                                (DOLLARS IN THOUSANDS)

<C>                                   <S>       <S>         <S>       <S>

 Total Loans Outstanding . . . . . .   22,641   $2,186,578   19,474  $2,054,376

 DELINQUENCY(1)
   Period of Delinquency:
      31-60 Days . . . . . . . . . .      877      $86,213      160     $17,623
      61-90 Days . . . . . . . . . .      181      $19,083       21       2,471
      91-120 Days or More. . . . . .      578     $ 58,271        5         440
                                        -----     --------      ---     -------
   Total Delinquencies . . . . . . .    1,636     $163,567      186     $20,534
                                        -----     --------      ---     -------
                                        -----     --------      ---     -------
 Delinquencies as a Percentage of
 Total Loans Outstanding . . . . . .     7.23%        7.48%    0.96%       1.00%

 FORBEARANCE LOANS(2)  . . . . . . .      N/A          N/A        6        $781
 Forbearance Loans as a Percentage 
 of Total Loans Outstanding. . . . .     0.00%        0.00%    0.03%       0.04%

 FORECLOSURES PENDING(3) . . . . . .      735      $84,246      595     $72,565
 Foreclosures Pending as a  Percentage
  of Total Loans Outstanding . . . .     3.25%        3.85%    3.06%       3.53%

 BANKRUPTCIES PENDING(4) . . . . . .      590      $66,369      268     $33,845
 Bankruptcies Pending as a Percentage of
 Total Loans Outstanding . . . . . .     2.61%        3.04%    1.38%       1.65%

 TOTAL DELINQUENCIES PLUS
 FORBEARANCE LOANS, FORECLOSURES
 PENDING AND BANKRUPTCIES PENDING  .    2,961     $314,182    1,055    $127,726

 Total Delinquencies plus  Forbearance 
 Loans, Foreclosures Pending and  
 Bankruptcies Pending as Percentage of 
 Total Loans Outstanding . . . . . .    13.08%       14.37%    5.42%       6.22%

 REO PROPERTIES(5) . . . . . . . . .      491      $55,651      141     $17,711
 REO Properties as a Percentage of
 Total Loans Outstanding . . . . . .     2.17%        2.55%    0.72%       0.86%

</TABLE>

- --------------------
(1)  The delinquency balances, percentages and numbers set forth under this
     heading exclude (a) delinquent mortgage loans that were subject to
     forbearance agreements with the related mortgagors at the respective dates
     indicated ("Forbearance Loans") with respect to the information indicated
     in the March 31, 1995 section of the table, (b) delinquent mortgage loans
     that were in foreclosure at the respective dates indicated ("Foreclosure
     Loans"), (c) delinquent mortgage loans as to which the related mortgagor
     was in bankruptcy proceedings at the respective dates indicated
     ("Bankruptcy Loans") and (d) REO properties that have been purchased by or
     on behalf of REMIC trust funds upon foreclosure of the related mortgage
     loans (other than REO properties purchased by the Seller as described below
     under "--REO Property Liquidation Experience." All Forbearance Loans,
     Foreclosure Loans, Bankruptcy Loans and REO properties have been segregated
     into the sections of the table entitled "Forbearance Loans," "Foreclosures
     Pending," "Bankruptcies Pending" and "REO Properties," respectively, and
     are not included in the "31-60 Days," "61-90 Days," "91-120 Days or More"
     and "Total Delinquencies" sections of the table. See the section of the
     table entitled "Total Delinquencies plus Forbearance Loans, Foreclosures
     Pending and Bankruptcies Pending" for total delinquency balances,
     percentages and numbers which include Forbearance Loans, Foreclosure Loans
     and Bankruptcy Loans, and see the section of the table entitled "REO
     Properties" for delinquency balances, percentages and numbers related to
     REO properties that have been purchased by or on behalf of REMIC trust
     funds upon foreclosure of the related mortgage loans (other than
     REO properties purchased by the Seller as described below under "--REO
     Property Liquidation Experience").

                                       S-49

<PAGE>

(2)  For each of the Forbearance Loans, the servicer has entered into a written
     forbearance agreement with the related mortgagor, based on the servicer's
     determination that the mortgagor is temporarily unable to make the
     scheduled monthly payment on such mortgage loan.  Prior to entering into
     each forbearance agreement, the servicer confirmed the continued employment
     status of the mortgagor and found the payment history of such mortgagor to
     be satisfactory.  There can be no assurance that the mortgagor will be able
     to make the payments as required by the forbearance agreement, and any
     failure to make such payments will constitute a delinquency. None of the
     Mortgage Loans included in the Mortgage Pool are Forbearance Loans.  Any
     Forbearance Loans with respect to the information indicated in the March
     31, 1996 section of the table are indicated in the delinquency information.

(3)  Mortgage loans that are in foreclosure but as to which the mortgaged
     property has not been liquidated at the respective dates indicated. It is
     generally the policy, with respect to mortgage loans originated by the
     Seller, to commence foreclosure proceedings when a mortgage loan is between
     31 and 60 days delinquent.

(4)  Mortgage loans as to which the related mortgagor is in bankruptcy
     proceedings at the respective dates indicated.

(5)  REO properties that have been purchased by or on behalf of REMIC trust
     funds upon foreclosure of the related mortgage loans, including mortgaged
     properties that were purchased by the Seller after the respective dates
     indicated, as described below under "--REO Property Liquidation
     Experience," but not including mortgaged properties that the Seller had
     already purchased as of such dates.  In April 1995, the Seller indicated
     that it did not intend to purchase additional mortgaged properties, and
     since then, the Seller has discontinued its practice of purchasing
     mortgaged properties. Consequently, the number of REO properties held by or
     on behalf of REMIC trust funds from time to time is expected to increase. 
     See "--REO Property Liquidation Experience" below.

     The above data does not include information with respect to mortgage loans
originated or acquired under the D Risk category of the Seller's regular lending
program.  Such mortgage loans have not been outstanding long enough to be
transferred to REMIC trust funds as of the respective dates three months prior
to the dates indicated.  Prospective investors should be aware that based on the
underwriting standards applicable to such mortgage loans, the delinquency,
forbearance, foreclosure, bankruptcy and REO property percentages with respect
to such mortgage loans may be expected to be higher, and may be substantially
higher, than the percentages indicated above.

     The above data on delinquency, forbearance, foreclosure, bankruptcy and REO
property status are calculated on the basis of the total mortgage loans
originated or acquired under the Seller's equity lending program and regular
lending program that, in each case, were transferred to a REMIC trust fund as of
the dates three months prior to the respective dates indicated. However, the
total amount of mortgage loans on which the above data are based includes many
mortgage loans which were not, as of the respective dates indicated, outstanding
long enough to give rise to some of the indicated periods of delinquency, to
foreclosure or bankruptcy proceedings or to forbearance or REO property status.
In the absence of such mortgage loans, the delinquency, forbearance,
foreclosure, bankruptcy and REO property percentages indicated above would be
higher and could be substantially higher. Because the Mortgage Pool will consist
of a fixed group of Mortgage Loans, the actual delinquency, forbearance,
foreclosure, bankruptcy and REO property percentages with respect to the
Mortgage Pool may therefore be expected to be higher, and may be substantially
higher, than the percentages indicated above. Prospective investors should also
be aware that while the information set forth in the table above has been
compiled on the basis of reports that are prepared as of the last day of each
month, monthly remittance reports that will be sent to investors will include
delinquency and foreclosure information on the Mortgage Loans included in
the Mortgage Pool that will be based on reports prepared as of the fifteenth day
of each month (the "Monthly Remittance Reports"), and that the delinquency and
foreclosure information appearing in the Monthly Remittance Reports may
therefore be expected to be higher than would be the case if such information
were based on reports prepared as of the last day of each month. For example,
for purposes of the foregoing tables, a payment due on February 1 would be
treated as 31 to 60 days delinquent only if the payment was not received as of
March 31, while the same payment would be treated as 31 to 60 days delinquent
for purposes of the Monthly Remittance Report in March if the payment was not
received as of March 15. In addition, the delinquency and foreclosure
information appearing in the Monthly Remittance Reports is used in the
calculation of the Senior Prepayment Percentage for the Mortgage Pool.

                                       S-50

<PAGE>

REO PROPERTY LIQUIDATION EXPERIENCE

     The pooling and servicing agreements relating to the REMIC trust funds to
which mortgage loans originated or acquired under the Seller's equity lending
program and regular lending program were transferred by the Depositor prior to
October 1, 1995 (the "REMIC Agreements") permit the Seller at its sole option to
purchase any mortgaged property acquired or about to be acquired by foreclosure
by the servicer thereof on behalf of the related trustee, provided, that if the
Seller fails to purchase any two of such mortgaged properties from a REMIC trust
fund, the Seller will forfeit such option to purchase any further mortgaged
properties from such REMIC trust fund. Prior to April 1995, the Seller had not
declined to exercise the foregoing purchase option.  However, in April 1995, the
Seller indicated that it did not intend to purchase additional mortgaged
properties as described above.  Since then, the Seller has discontinued its
practice of purchasing mortgaged properties pursuant to the foregoing provisions
of the above-referenced REMIC Agreements.

     The tables below summarize, respectively, for the periods indicated (i) the
total number of mortgage loans originated or acquired under the Seller's equity
lending program and regular lending program and transferred to REMIC trust
funds, and the aggregate outstanding principal balance thereof at origination,
and (ii) the combined experience of the Seller, Lomas and the Master Servicer ,
as servicer of such mortgage loans during the periods indicated, as of March 31,
1996 with respect to all REO properties relating to such mortgage loans that
were transferred to REMIC trust funds as of December 31, 1995.  The experience
of the Seller reflected in the tables below relates to the period ending in
April 1995, during which the Seller purchased mortgaged properties as described
above, and to REO properties acquired by the Seller during such period and
liquidated thereafter.  The experience of Lomas and the Master Servicer
reflected in the tables below relates to the period beginning in April 1995,
following the Seller's decision to discontinue its practice of purchasing
mortgaged properties as described above, and 

                                       S-51

<PAGE>

to REO properties acquired and liquidated by the respective REMIC trust funds 
after such decision.  The tables below are based solely upon information 
provided by the Seller, Lomas and the Master Servicer, and such tables do not 
include information with respect to (i) mortgage loans not purchased by 
DLJMC, (ii) mortgage loans purchased by DLJMC but not transferred to REMIC 
trust funds, (iii) mortgage loans originated under the Seller's D Risk 
regular lending program, (iv) mortgage loans originated by the Seller under 
its REO lending program, (v) fixed rate mortgage loans originated under the 
Seller's equity lending program or (vi) GPARM Loans.  The REO property 
experience with respect to any of the foregoing types of Mortgage Loans may 
vary materially and adversely from the experience shown in the tables below.

                             EQUITY LENDING PROGRAM

<TABLE>
<CAPTION>
                                                          SEPTEMBER 21, 1992(1)
                                                                 THROUGH
                                                            DECEMBER 31, 1995
                                                          ---------------------
<S>                                                       <C>
 Aggregate Principal Balance at Origination . . . . . . .       $757,832,225
 Total Number of Loans  . . . . . . . . . . . . . . . . .             10,905

                                                           OCTOBER 12, 1993(2)
                                                                  THROUGH
                                                              MARCH 31, 1996
                                                          ---------------------

 Total Number of Liquidated Properties(3) . . . . . . . .                199
 Aggregate Principal Balance of Liquidated Properties(4).        $19,758,876
 Aggregate Net Gains/(Losses)(5)  . . . . . . . . . . . .        $(5,131,240)
 Average Net Gain/(Loss) per Liquidated Property(6) . . .             (25.97)%

</TABLE>
- ---------------
(1)  The Seller began originating and acquiring mortgage loans under its equity
     lending program on September 21, 1992.

(2)  Prior to October 12, 1993, no mortgaged property securing a mortgage loan
     included in any REMIC trust fund had been acquired by foreclosure on behalf
     of the trustee under the related REMIC Agreement.  Accordingly, prior to
     October 12, 1993, the Seller did not have any opportunity to exercise its
     option to purchase any mortgaged properties acquired or about to be
     acquired by foreclosure on behalf of a trustee under the provisions of the
     REMIC Agreements.

(3)  Total number of REO properties that were finally liquidated during the
     indicated period (each, a "Liquidated Property"), including by sale with
     Seller-provided financing.

(4)  Aggregate of the outstanding principal balances of the related mortgage
     loans at the respective dates such mortgage loans were converted to REO
     property status (not including accrued interest).

(5)  As to each Liquidated Property, the Net Gain/(Loss) is equal to (a) all
     amounts received in connection with the liquidation of such Liquidated
     Property (including the net proceeds of any Seller-provided financing),
     minus (b) the unpaid principal balance, foreclosure costs, accrued interest
     and all liquidation expenses related to such Liquidated Property.

(6)  Aggregate Net Gains/(Losses) divided by the Aggregate Balance of Liquidated
     Properties.

                                       S-52

<PAGE>

                             REGULAR LENDING PROGRAM

<TABLE>
<CAPTION>

                                                        JANUARY 17, 1992 THROUGH
                                                          DECEMBER 31, 1995(1)
                                                        ------------------------
<S>                                                     <C>
 Aggregate Principal Balance at Origination . . . . . .      $3,228,749,875
 Total Number of Loans  . . . . . . . . . . . . . . . .              31,760

                                                        OCTOBER 1, 1992 THROUGH
                                                           MARCH 31, 1996(2)
                                                        ------------------------

 Total Number of Liquidated Properties(3) . . . . . . .                  533
 Aggregate Principal Balance of Liquidated Properties(4)         $70,532,498
 Aggregate Net Gains/(Losses)(5)  . . . . . . . . . . .         $(20,548,223)
 Average Net Gain/(Loss) per Liquidated Property(6) . .               (29.13)%

</TABLE>
- ---------------------
(1)  The Seller began originating and acquiring mortgage loans under its regular
     lending program on January 17, 1992.

(2)  Prior to October 1, 1992, no mortgaged property securing a mortgage loan
     included in any REMIC trust fund had been acquired by foreclosure on behalf
     of the trustee under the related REMIC Agreement. Accordingly, prior to
     October 1, 1992, the Seller did not have any opportunity to exercise its
     option to purchase any mortgaged properties acquired or about to be
     acquired by foreclosure on behalf of a trustee under the provisions of the
     REMIC Agreements.

(3)  Total number of REO properties that were finally liquidated during the
     indicated period (each, a "Liquidated Property"), including by sale with
     Seller-provided financing.

(4)  Aggregate of the outstanding principal balances of the related mortgage
     loans at the respective dates such mortgage loans were converted to REO
     property status (not including accrued interest).

(5)  As to each Liquidated Property, the Net Gain/(Loss) is equal to (a) all
     amounts received in connection with the liquidation of such Liquidated
     Property (including the net proceeds of any Seller-provided financing),
     minus (b) the unpaid principal balance, foreclosure costs, accrued interest
     and all liquidation expenses related to such Liquidated Property.

(6)  Aggregate Net Gains/(Losses) divided by the Aggregate Balance of Liquidated
     Properties.

     The above data on loss experience are calculated on the basis of the total
mortgage loans originated or acquired under the Seller's equity lending program
or regular lending program that were transferred to REMIC trust funds as of
December 31, 1995. However, the total amount of mortgage loans on which the
above data are based includes many mortgage loans which were not, as of December
31, 1995, outstanding long enough to give rise to the possibility of default and
final liquidation. The loss experience with respect to the Mortgage Pool may be
expected to be higher, and may be substantially higher, than indicated above.

     The Seller will have no right to purchase Mortgaged Properties from the
Trust Fund as described above.  Consequently, any losses incurred upon the
liquidation of defaulted Mortgage Loans will be borne by the Certificateholders
as described herein under "Description of the Certificates--Allocation of
Losses; Subordination," unless the related Mortgaged Properties are purchased by
the Master Servicer as

                                       S-53

<PAGE>

described herein under "Description of the Certificates--Optional Purchase of 
the Delinquent Mortgage Loans."  Further, Seller-provided financing has been 
used to facilitate the sale of REO properties from time to time.  Such 
financing may have had the effect of minimizing losses that might otherwise 
have been incurred upon the liquidation of REO properties if financing on 
terms equivalent to those provided by the Seller were not available from 
other sources at the time of sale.  However, neither the Depositor, the 
Underwriter, the Seller, the Master Servicer, the Trustee nor any other 
person will have any obligation to purchase Mortgaged Properties from the 
Trust Fund as described above or to provide financing to facilitate the sale 
of REO properties.  THERE CAN BE NO ASSURANCE THAT THE LOSS EXPERIENCE FOR 
FUTURE DISPOSITIONS OF MORTGAGED PROPERTIES ON BEHALF OF THE TRUST FUND WILL 
BE SIMILAR TO THE LOSS EXPERIENCE INDICATED IN THE FOREGOING TABLES.

                                       S-54

<PAGE>

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Series 1996-Q6 Mortgage Pass-Through Certificates (the "Certificates")
will consist of the following seven Classes: (i) Class SA Certificates (the
"Variable Strip Certificates"), (ii) Class A-1 Certificates and Class A-2
Certificates (collectively, with the Variable Strip Certificates, the "Senior
Certificates"), (iii) Class B-1 Certificates and Class B-2 Certificates
(together, the "Class B Certificates"), (iv) Class SB Certificates and (v) Class
R Certificates (the "Residual Certificates"). Only the Senior Certificates and
the Class B-1 Certificates (collectively, the "Offered Certificates") are
offered hereby.

     The Certificates will, in the aggregate, evidence the entire beneficial
ownership interest in a trust fund (the "Trust Fund"). The Trust Fund will
consist of (i) the Mortgage Loans, (ii) such assets as from time to time are
identified as deposited in respect of the Mortgage Loans in the account
established by the Master Servicer for the collection of payments on the
Mortgage Loans (the "Custodial Account") and in the Excess Proceeds Account and
the Certificate Account (each as defined herein) and as belonging to the Trust
Fund, (iii) property acquired by foreclosure of such Mortgage Loans or by deed
in lieu of foreclosure, (iv) any applicable hazard insurance policies, any other
applicable insurance policies and all proceeds thereof and (v) the
representations and warranties made by the Seller with respect to the Mortgage
Loans.

     Distributions on the Offered Certificates will be made on the 25th day of
each month or, if such day is not a business day, then on the next succeeding
business day (each, a "Distribution Date"), commencing in July 1996, to
Certificateholders of record on the immediately preceding Record Date. The
record date (the "Record Date") for each Distribution Date will be the close of
business on the last business day of the month immediately preceding the month
in which such Distribution Date occurs.

     Distributions on the Offered Certificates will be made to each registered
holder entitled thereto, either (i) by check mailed to the address of such
Certificateholder as it appears on the books of the Trustee or (ii) at the
request, submitted to the Trustee in writing at least five business days prior
to the related Record Date, of any holder of an Offered Certificate having an
initial Certificate Principal Balance of not less than $2,500,000 (or, with
respect to a Variable Strip Certificate, an initial Notional Amount of not less
than $10,000,000), by wire transfer in immediately available funds, provided,
that the final distribution in respect of any Offered Certificate will be made
only upon presentation and surrender of such Certificate at the Corporate Trust
Office of the Trustee. See "Pooling and Servicing Agreement--The Trustee"
herein.

     The Offered Certificates (the "DTC Registered Certificates") will be
issued, maintained and transferred on the book-entry records of the Depository
Trust Company ("DTC") and its Participants. The DTC Registered Certificates will
be issued in minimum denominations (or, in the case of the Variable Strip
Certificates, in initial Notional Amounts) of $1.00 and integral multiples of
$1.00 in excess thereof.

     The DTC Registered Certificates will be represented by one or more
certificates registered in the name of the nominee of DTC. The Depositor has
been informed by DTC that DTC's nominee will be Cede & Co. ("Cede"). No person
acquiring an interest in the DTC Registered Certificates (each, a "Beneficial
Owner") will be entitled to receive a certificate representing such person's
interest (a "Definitive Certificate"), except as set forth below under "--
Book-Entry Registration of the DTC Registered Certificates--Definitive
Certificates." Unless and until Definitive Certificates are issued for the DTC
Registered Certificates under the limited circumstances described herein, all
references to actions by Certificateholders with respect to the DTC Registered
Certificates shall refer to actions taken by DTC upon instructions from its
Participants, and all references herein to distributions, notices, reports and

                                       S-55

<PAGE>

statements to Certificateholders with respect to the DTC Registered Certificates
shall refer to distributions, notices, reports and statements to DTC or Cede, as
the registered holder of the DTC Registered Certificates, for distribution to
Beneficial Owners by DTC in accordance with DTC procedures.

BOOK-ENTRY REGISTRATION OF THE DTC REGISTERED CERTIFICATES

     GENERAL.  Beneficial Owners that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, the related DTC Registered Certificates may do so only
through Participants and Indirect Participants. In addition, Beneficial Owners
will receive all distributions of principal and interest on the related DTC
Registered Certificates through DTC and its Participants. Accordingly,
Beneficial Owners may experience delays in their receipt of payments. Unless and
until Definitive Certificates are issued for the related DTC Registered
Certificates, it is anticipated that the only registered Certificateholder of
such DTC Registered Certificates will be Cede, as nominee of DTC. Beneficial
Owners will not be recognized by the Trustee or the Master Servicer as
Certificateholders, as such term is used in the Pooling and Servicing Agreement,
and Beneficial Owners will be permitted to receive information furnished to
Certificateholders and to exercise the rights of Certificateholders only
indirectly through DTC, its Participants and Indirect Participants.

     Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"), DTC is required to make book-entry transfers of
DTC Registered Certificates among Participants and to receive and transmit
distributions of principal and of interest on such DTC Registered Certificates.
Participants and Indirect Participants with which Beneficial Owners have
accounts with respect to such DTC Registered Certificates similarly are required
to make book-entry transfers and receive and transmit such distributions on
behalf of their respective Beneficial Owners. Accordingly, although Beneficial
Owners will not possess physical certificates evidencing their interests in the
DTC Registered Certificates, the Rules provide a mechanism by which Beneficial
Owners, through their Participants and Indirect Participants, will receive
distributions and will be able to transfer their interests in the DTC Registered
Certificates.

     None of the Depositor, the Master Servicer or the Trustee or any of their
respective affiliates will have any liability for any actions taken by DTC or
its nominee, including, without limitation, actions for any aspect of the
records relating to or payments made on account of beneficial ownership
interests in the DTC Registered Certificates held by Cede, as nominee for DTC,
or for maintaining, supervising or reviewing any records relating to such
beneficial ownership interests.

     DEFINITIVE CERTIFICATES.  Definitive Certificates will be issued to
Beneficial Owners or their nominees, respectively, rather than to DTC or its
nominee, only under the limited conditions set forth in the Prospectus under
"Description of the Certificates--Book-Entry Registration."

     Upon the occurrence of an event described in the Prospectus in the last
paragraph under "Description of the Certificates--Book-Entry Registration," the
Trustee (through DTC) is required to notify Participants who have ownership of
DTC Registered Certificates as indicated on the records of DTC of the
availability of Definitive Certificates for their DTC Registered Certificates.
Upon surrender by DTC of the definitive certificates representing the DTC
Registered Certificates and upon receipt of instructions from DTC for
re-registration, the Trustee will re-issue the DTC Registered Certificates as
Definitive Certificates in the respective principal amounts owned by individual
Beneficial Owners, and thereafter the Trustee and the Master Servicer will
recognize the holders of such Definitive Certificates as Certificateholders
under the Pooling and Servicing Agreement. Such Definitive Certificates will be
issued in minimum denominations of $1,000, except that any certificate that was
represented by a DTC Registered Certificate in an amount less than $1,000
immediately prior to the issuance of a Definitive 

                                       S-56
<PAGE>

Certificate shall be issued in a minimum denomination equal to the amount 
represented by such DTC Registered Certificate.

     For additional information regarding DTC and the DTC Registered
Certificates, see "Description of the Certificates--Book-Entry Registration" in
the Prospectus.

AVAILABLE DISTRIBUTION AMOUNT

     The "Available Distribution Amount" for any Distribution Date will equal
(a) the sum of (i) the balance on deposit in the Custodial Account as of the
close of business on the related Determination Date, (ii) all Advances made with
respect to such Distribution Date and (iii) certain related amounts to be
deposited by the Master Servicer in the Certificate Account, reduced by (b) the
sum of (i) scheduled payments on the Mortgage Loans collected but due after the
related Due Date, (ii) reinvestment income on amounts in the Custodial Account,
(iii) all amounts reimbursable to the Master Servicer or any subservicer in
respect of the Mortgage Loans and (iv) any unscheduled payments, including
mortgagor prepayments on the Mortgage Loans, Insurance Proceeds, Liquidation
Proceeds and proceeds from repurchases of the Mortgage Loans occurring in the
month of such Distribution Date. With respect to any Distribution Date, (i) the
Due Date is the first day of the month in which such Distribution Date occurs
and (ii) the Determination Date is the 15th day of the month in which such
Distribution Date occurs or, if such day is not a business day, the immediately
preceding business day.

INTEREST DISTRIBUTIONS

     Holders of the Variable Strip Certificates and the Class A-1 Certificates
will be entitled to receive interest distributions in an amount equal to the
Accrued Certificate Interest (as defined herein) for each such Class on each
Distribution Date (for such Certificates in the aggregate, the "Priority
Interest Distribution Amount"), to the extent of the Available Distribution
Amount for such Distribution Date.  Holders of the Class A-2 Certificates will
be entitled to receive interest distributions in an amount equal to the Accrued
Certificate Interest for such Class on each Distribution Date, to the extent of
the portion of the Available Distribution Amount for such Distribution Date
remaining after the Priority Interest Distribution Amount is distributed and
after distributions in respect of principal to the Class A-1 Certificates. 
Holders of the Class B-1 Certificates will be entitled to receive interest
distributions in an amount equal to the Accrued Certificate Interest for such
Class on each Distribution Date, to the extent of the portion of the Available
Distribution Amount for such Distribution Date remaining after the Priority
Interest Distribution Amount is distributed, principal is distributed to the
Class A-1 Certificates and interest and principal are distributed to the Class
A-2 Certificates and reimbursement is made to the Master Servicer for certain
Advances as described herein.  Holders of the Class B-2 Certificates will be
entitled to receive interest distributions in an amount equal to the Accrued
Certificate Interest for such Class on each Distribution Date, to the extent of
the portion of the Available Distribution Amount for such Distribution Date
remaining after the Priority Interest Distribution Amount is distributed,
principal is distributed to the Class A-1 Certificates and interest and
principal are distributed to the Class A-2 Certificates and the Class B-1
Certificates, and reimbursement is made to the Master Servicer for certain
Advances as described herein.

     Holders of the Class SB Certificates will not be entitled to receive
interest distributions on any Distribution Date prior to the Class B Certificate
Termination Date.  The Class B Certificate Termination Date is the Distribution
Date upon which the Certificate Principal Balances of the Class B-1 Certificates
and the Class B-2 Certificates are reduced to zero.  On each Distribution Date,
the interest accrued and unpaid on the Class SB Certificates, computed in the
manner described below and to the extent such interest otherwise would have been
distributed to the Class SB Certificates for such Distribution Date together
with the amount of any Deferred Interest allocated thereto (such amount, the
"Class SB Accrual Amount") will have the effect of increasing the Certificate
Principal Balance of the Class R Certificates

                                       S-57

<PAGE>

(except to the extent of any concurrent reduction thereof resulting from the 
allocation of any Realized Loss thereto) and will be carried forward as part 
of the Outstanding Class SB Unpaid Interest Amount (as defined herein) 
distributable in respect of the Class SB Certificates, as and to the extent 
described herein, on subsequent Distribution Dates.  On each Distribution 
Date prior to the Class B Certificate Termination Date, the Class SB Accrual 
Amount will be equal to the entire amount of the Accrued Certificate Interest 
on the Class SB Certificates for such Distribution Date.  On each 
Distribution Date on or after the Class B Certificate Termination Date, 
holders of the Class SB Certificates will be entitled to receive interest 
distributions in an amount equal to the Accrued Certificate Interest thereon 
for such Distribution Date to the extent of the portion of the Remaining 
Available Distribution Amount (as defined herein) for such Distribution Date 
remaining after distributions of the Senior Accrual Diversion Amount, 
distributions of any Loss Reimbursement Payment (as defined herein), and 
distributions on the Class B Certificates and reimbursement to the holders of 
the Class A-1 Certificates, the Class A-2 Certificates and the Class B 
Certificates described below under "--Additional Principal Distributions on 
the Certificates."  In addition, on each Distribution Date on or after the 
Class B Certificate Termination Date, holders of the Class SB Certificates 
will be entitled to receive interest distributions in an amount up to the 
Outstanding Class SB Unpaid Interest Amount for such Distribution Date to the 
extent of the portion of the Available Distribution Amount for such 
Distribution Date remaining immediately prior to the distributions described 
below on the Class R Certificates.

     Holders of the Class R Certificates will not be entitled to receive
interest distributions on any Distribution Date prior to the Class B Certificate
Termination Date.  On each Distribution Date on or prior to the Class B
Certificate Termination Date, the interest accrued and unpaid on the Class R
Certificates, computed in the manner described below and to the extent such
interest otherwise would have been distributed to the Class R Certificates for
such Distribution Date (such amount, the "Class R Accrual Amount") will be added
to the Certificate Principal Balance of the Class R Certificates (except to the
extent of any concurrent reduction thereof resulting from the allocation of any
Realized Loss thereto).  On each Distribution Date occurring on or after the
Class B Certificate Termination Date, after the Outstanding Class SB Unpaid
Interest Amount has been reduced to zero, holders of the Class R Certificates
will be entitled to receive interest distributions in an amount equal to the
Accrued Certificate Interest thereon to the extent of the portion of the
Remaining Available Distribution Amount for such Distribution Date remaining
after distributions of the Senior Accrual Diversion Amount, distributions of any
Loss Reimbursement Payment, distributions to the Class B Certificates and
distributions of interest to the holders of the Class SB Certificates. 
In the event that the amount available for interest distributions on the Class R
Certificates on any Distribution Date on or after the Class B Certificate
Termination Date is less than the amount of interest to which the holders of the
Class R Certificates are entitled to be paid on such Distribution Date, the
difference between such amounts will not be carried forward to subsequent
Distribution Dates and such difference will not be added to the Certificate
Principal Balance of the Class R Certificates.

     With respect to any Distribution Date, Accrued Certificate Interest will be
equal to: (a) in the case of the Class A-1 Certificates, the Class A-2
Certificates, the Class B Certificates and the Class R Certificates, one month's
interest accrued during the Accrual Period on the Certificate Principal Balance
(as in effect immediately prior to such Distribution Date) of the Certificates
of such Class at the related Pass-Through Rate and (b) in the case of the
Variable Strip Certificates and the Class SB Certificates, one month's interest
accrued during the Accrual Period on the Notional Amount (as in effect
immediately prior to such Distribution Date) at the related Pass-Through Rate;
in each case less interest shortfalls, if any, for such Distribution Date not
covered (I) with respect to the Senior Certificates (other than the Class A-2
Certificates), by the Subordination provided by the Class A-2 Certificates, the
Class B Certificates, the Class SB Certificates and the Class R Certificates,
(II) with respect to the Class A-2 Certificates, by the Subordination provided
by the Class B Certificates, the Class SB Certificates and the Class R
Certificates and (III) with respect to the Class B-1 Certificates, by the
Subordination provided by the Class B-2 Certificates, Class SB Certificates and
the Class R Certificates, including (i) any related 

                                       S-58

<PAGE>

Prepayment Interest Shortfall (as defined below) to the extent not covered by 
the Master Servicer as described below, (ii) the interest portions of 
Realized Losses (including Excess Special Hazard Losses, Excess Fraud Losses, 
Excess Bankruptcy Losses and Extraordinary Losses) not allocated 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, (iv) any Deferred Interest for such Distribution Date allocated 
thereto as described herein, and (v) any other interest shortfalls not 
covered by Subordination, including interest shortfalls relating to the 
Soldiers' and Sailors' Civil Relief Act of 1940, as amended (the "Relief 
Act"), or similar legislation or regulations, all allocated among the holders 
of all Classes of Certificates in proportion to the respective amounts of 
Accrued Certificate Interest for such Distribution Date on each such Class, 
before taking into account any such shortfall.  In the case of the Class A-2 
Certificates, the Class B Certificates, the Class SB Certificates and the 
Class R Certificates, Accrued Certificate Interest will be further reduced by 
the allocation of the interest portion of certain losses thereto, if any, as 
described below under "--Allocation of Losses; Subordination."  The Accrual 
Period for each Distribution Date will be from the 25th day of the month 
preceding such Distribution Date to the 24th day of the month of such 
Distribution Date, provided, however, that the Accrual Period will be treated 
as a 30-day period regardless of the number of days from the 25th day of the 
preceding month to the 24th day of such month.  Accrued Certificate Interest 
is calculated on the basis of a 360-day year consisting of twelve 30-day 
months.

     On each Distribution Date, the aggregate amount of Deferred Interest, if
any, that is added to the principal balance of the GPARM Loans on the Due Date
occurring in the month in which such Distribution Date occurs will be allocated
by operation of the payment provisions described herein as follows:  first, to
the Class R Certificates, second, to the Class SB Certificates, third, to the
Class B-2 Certificates, fourth to the Class B-1 Certificates, fifth to the Class
A-2 Certificates, and sixth, to the Class A-1 Certificates, in each case to the
extent of the Accrued Certificate Interest thereon as calculated under the above
described provisions without regard to the allocation of Deferred Interest
thereto.  Deferred Interest allocated to a Class of Certificates on any
Distribution Date will be added to the Certificate Principal Balance thereof
(or, in the case of any Deferred Interest allocated to the Class SB
Certificates, to the Certificate Principal Balance of the Class R Certificates)
on such Distribution Date and will thereafter bear interest at the then
applicable Pass-Through Rate.

     The Prepayment Interest Shortfall for any Distribution Date is equal to the
aggregate shortfall, if any, in collections of interest (adjusted to the related
Net Mortgage Rates as described below) resulting from principal prepayments on
the Mortgage Loans received in the preceding calendar month (each, a "Prepayment
Period"). Such shortfalls will result because interest on prepayments in full is
distributed only to the date of prepayment and because no interest is collected
or distributed on prepayments in part, as such prepayments in part are applied
to reduce the outstanding principal balance of such Mortgage Loan as of the Due
Date in the month of prepayment. The Master Servicer will be obligated to apply
amounts otherwise payable to it as servicing compensation in any month to cover
any shortfalls in collections of one full month's interest at the applicable Net
Mortgage Rate resulting from principal prepayments.

     In the event that the amount available for distributions of interest on the
Senior Certificates (other than the Class A-2 Certificates) on any Distribution
Date is less than the Priority Interest Distribution Amount for such
Distribution Date, the shortfall will be allocated among the holders of such
Classes of Senior Certificates in proportion to the respective amounts of
Accrued Certificate Interest for such Distribution Date on each such Class. 
With respect to any shortfall in the amount available for distributions of
interest on any particular Class of Certificates on any Distribution Date, the
amount of such shortfall will be distributable to the holders of the
Certificates of such Class on subsequent Distribution Dates, to the extent of
available funds after distributions as required herein, subject to the
priorities described herein. Any such amounts so carried forward will not bear
interest. 

                                       S-59

<PAGE>

     On the first Distribution Date, the Pass-Through Rate on the Class A-1
Certificates, Class A-2 Certificates, Class B-1 Certificates, Class B-2
Certificates and Class R Certificates will be approximately 5.965% per annum. 
The Pass-Through Rate on each such Class of Certificates for each Distribution
Date thereafter will be equal to One-Month LIBOR plus 0.50%; provided, however,
that the Pass-Through Rate on each such Class of Certificates will be subject to
a maximum rate as of any Distribution Date equal to the lesser of (i) 12.00% per
annum and (ii) the Net Mortgage Rate Cap.  The Net Mortgage Rate Cap is a per
annum rate equal to the weighted average of the Net Mortgage Rates on the then-
outstanding Mortgage Loans minus 1.55%.  The Pass-Through Rate on the Variable
Strip Certificates will be equal to the excess, if any, of the weighted average
Net Mortgage Rate over the sum of (i) the Pass-Through Rate on the Class A-1
Certificates, Class A-2 Certificates, Class B Certificates and Class R
Certificates and (ii) 1.55%.  The Pass-Through Rate on the Variable Strip
Certificates with respect to the first Distribution Date will be approximately
2.825% per annum.  The Pass-Through Rate on the Class SB Certificates will be
equal to 1.55% per annum.  The Net Mortgage Rate on each Mortgage Loan is equal
to the Mortgage Rate thereon minus 0.50% per annum; in the case of the Mortgage
Loans originated under the Seller's regular lending program, and 0.75% per annum
in the case of the Mortgage Loans originated or acquired under the Seller's
equity lending program, the annual rate at which the related servicing fee
thereon accrues (the "Servicing Fee Rate").

     As described herein, the Accrued Certificate Interest allocable to each
Class of Certificates  is based on the Certificate Principal Balance of the
related Class or, in the case of the Variable Strip Certificates and the Class
SB Certificates, on the Notional Amount. The Certificate Principal Balance of
any Class A-1 Certificate, Class A-2 Certificate or Class B Certificate as of
any date of determination is equal to the initial Certificate Principal Balance
thereof and reduced by the aggregate of (a) all amounts allocable to principal
previously distributed with respect to such Certificate and (b) any reductions
in the Certificate Principal Balance thereof deemed to have occurred in
connection with allocations of Realized Losses in the manner described herein;
provided, however, that (i) after the aggregate Certificate Principal Balance of
the Class B Certificates has been reduced to zero and if the Certificate
Principal Balance of the Class R Certificates would be equal to zero if
determined without regard to this proviso, the Certificate Principal Balance of
any Class A-2 Certificate remaining shall equal the Percentage Interest
evidenced thereby, multiplied by the excess, if any, of (x) the then aggregate
Stated Principal Balance of all of the Mortgage Loans over (y) the then
aggregate Certificate Principal Balances of all of the Class A-1 Certificates,
(ii) after the Certificate Principal Balance of the Class B-2 Certificates has
been reduced to zero and if the Certificate Principal Balance of the Class R
Certificates would be equal to zero if determined without regard to this
proviso, the Certificate Principal Balance of any Class B-1 Certificate shall
equal the Percentage Interest evidenced thereby multiplied by the excess, if
any, of (x) the then aggregate Stated Principal Balance of all of the Mortgage
Loans over (y) the then aggregate Certificate Principal Balance of the Class A-1
Certificates and the Class A-2 Certificates and (iii) if after the Certificate
Principal Balance of Class R Certificates would be equal to zero if determined
without regard to this proviso, the Certificate Principal Balance of any
Class B-2 Certificate shall equal the Percentage Interest evidenced thereby
multiplied by the excess, if any, of (x) the then aggregate Stated Principal
Balance of all of the Mortgage Loans over (y) the then aggregate Certificate
Principal Balance of the Class A-1 Certificates, Class A-2 Certificates and
Class B-1 Certificates.  The Certificate Principal Balance of any Class R
Certificate as of any date of determination is equal to the Percentage Interest
evidenced thereby multiplied by the excess, if any, of (x) the then aggregate
Stated Principal Balance of the Mortgage Loans over (y) the then aggregate
Certificate Principal Balances of the Senior Certificates and the Class B
Certificates.  The Variable Strip Certificates and the Class SB Certificates
have no Certificate Principal Balance.  The Notional Amount of the Variable
Strip Certificates and the Class SB Certificates, as of any date of
determination, will be equal to the aggregate Stated Principal Balances of all
of the Mortgage Loans, except that the initial Notional Amount of the Variable
Strip Certificates and the Class SB Certificates will be rounded down to the
nearest dollar increment.  References herein to the Notional Amount of any Class
of Certificates are used solely for convenience in certain calculations and do
not represent the right of holders of such Certificates to receive distributions
of such amounts. 

                                       S-60

<PAGE>

CALCULATION OF ONE-MONTH LIBOR

     The Pass-Through Rate on the Class A-1 Certificates, Class A-2
Certificates, Class B-1 Certificates, Class B-2 Certificates and Class R
Certificates, on the first Distribution Date will be 5.965% per annum. 
Thereafter, on the second business day preceding each Distribution Date (each
such date, an "Interest Determination Date"), the Trustee will determine
"One-Month LIBOR" for the Distribution Date in the following month for the Class
A-1 Certificates, Class A-2 Certificates, Class B-1 Certificates, Class B-2
Certificates and Class R Certificates, on the basis of the offered rates of the
Reference Banks for one-month U.S. dollar deposits, as such rates appear on the
Reuter Screen LIBO Page, as of 11:00 a.m. (London time) on such Interest
Determination Date.  As used in this section, "business day" means a day on
which banks are open for dealing in foreign currency and exchange in London and
New York City; "Reuter Screen LIBO Page" means the display designated as page
"LIBO" on the Reuter Monitor Money Rates Service (or such other page as may
replace the LIBO page on that service for the purpose of displaying London
interbank offered rates of major banks); and "Reference Banks" means leading
banks selected by the Trustee and engaged in transactions in Eurodollar deposits
in the international Eurocurrency market (i) with an established place of
business in London, (ii) whose quotations appear on the Reuter Screen LIBO Page
on the Interest Determination Date in question, (iii) which have been designated
as such by the Trustee and (iv) not controlling, controlled by, or under common
control with, the Depositor or any Seller or any affiliate thereof.

     On each Interest Determination Date, One-Month LIBOR for the Distribution
Date in the following month for the Class A-1 Certificates, Class A-2
Certificates, Class B-1 Certificates, Class B-2 Certificates and Class R
Certificates, will be established by the Trustee as follows:

          (a)  If on such Interest Determination Date two or more Reference
     Banks provide such offered quotations, One-Month LIBOR for the Distribution
     Date in the following month shall be the arithmetic mean of such offered
     quotations (rounded upwards if necessary to the nearest whole multiple of
     0.0625%).

          (b)  If on such Interest Determination Date fewer than two Reference
     Banks provide such offered quotations, One-Month LIBOR for the Distribution
     Date in the following month shall be the higher of (x) One-Month LIBOR as
     determined on the previous Interest Determination Date and (y) the Reserve
     Interest Rate.  The "Reserve Interest Rate" shall be the rate per annum
     that the Trustee determines to be either (i) the arithmetic mean (rounded
     upwards if necessary to the nearest whole multiple of 0.0625%) of the
     one-month U.S. dollar lending rates which New York City banks selected by
     the Trustee are quoting on the relevant Interest Determination Date to the
     principal London offices of leading banks in the London interbank market
     or, in the event that the Trustee can determine no such arithmetic mean,
     (ii) the lowest one-month U.S. dollar lending rate which New York City
     banks selected by the Trustee are quoting on such Interest Determination
     Date to leading European banks.

     The establishment of One-Month LIBOR on each Interest Determination Date by
the Trustee and the Trustee's calculation of the rate of interest applicable to
the Class A-1 Certificates, Class A-2 Certificates, Class B-1 Certificates,
Class B-2 Certificates and Class R Certificates, for the Distribution Date in
the following month shall (in the absence of manifest error) be final and
binding.

PRINCIPAL DISTRIBUTIONS ON THE CLASS A-1 CERTIFICATES

     Holders of the Class A-1 Certificates will be entitled to receive on each
Distribution Date, to the extent of the portion of the Available Distribution
Amount remaining after distributions of the Priority Interest Distribution
Amount, a distribution allocable to principal equal to the sum of the following
amounts:

                                       S-61

<PAGE>

        (i)    the product of (A) the then-applicable Class A-1 Percentage and
     (B) the Scheduled Principal and Net Recoveries (as defined below) for such
     Distribution Date; 

       (ii)    an amount equal to (A) the then-applicable Class A-1 Percentage
     divided by the then-applicable Senior Percentage multiplied by (B) the
     then-applicable Senior Prepayment Percentage of all principal prepayments
     made by the respective mortgagors during the related Prepayment Period;

      (iii)     in connection with a Mortgage Loan for which a Cash Liquidation
     or an REO Disposition (each as defined below) occurred during the related
     Prepayment Period and did not result in any Excess Special Hazard Losses,
     Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary Losses, an
     amount equal to the lesser of (A) the then-applicable Class A-1 Percentage
     of the Stated Principal Balance of such Mortgage Loan and (B)(1) the Class
     A-1 Percentage for such Distribution Date divided by the Senior Percentage
     for such Distribution Date multiplied by (2) the Senior Prepayment
     Percentage for such Distribution Date multiplied by the related collections
     (including without limitation Insurance Proceeds and Liquidation Proceeds)
     to the extent applied as recoveries of principal of such Mortgage Loan; and

       (iv)    any amounts allocable to principal for any previous Distribution
     Date (calculated as described in the three preceding clauses) that remain
     undistributed to the extent that any such amounts are not attributable to
     Realized Losses that were allocated to the Class A-2 Certificates, the
     Class B Certificates, the Class SB Certificates or the Class R
     Certificates.

     With respect to any Distribution Date, the lesser of (a) the balance of the
Available Distribution Amount remaining after the Priority Interest Distribution
Amount is distributed and (b) the sum of the amounts described in clauses (i)
through (iv) of the preceding paragraph is hereinafter referred to as the "Class
A-1 Principal Distribution Amount." 

     In addition to the foregoing amounts, the Class A-1 Certificates may be
entitled to receive on each Distribution Date, an additional distribution
allocable to principal as described below under "--Additional Principal
Distributions on the Certificates."

     Scheduled Principal and Net Recoveries for any Distribution Date is equal
to the aggregate of the following amounts: 

          (1)  the principal portion of all scheduled monthly payments on the
     Mortgage Loans due on the related Due Date, whether or not received on or
     prior to the related Determination Date, less the principal portion of Debt
     Service Reductions (as defined below) which constitute Excess Bankruptcy
     Losses; 
          (2)  the principal portion of all proceeds of the repurchase of a
     Mortgage Loan as required by the Pooling and Servicing Agreement during the
     related Prepayment Period; and 

          (3)  the principal portion of all Insurance Proceeds and Liquidation
     Proceeds received during the related Prepayment Period minus the aggregate
     amount of expenses incurred by the Master Servicer in connection with the
     liquidation of the related Mortgage Loans to the extent such expenses are
     not otherwise recoverable from related Liquidation Proceeds, but only to
     the extent that any such amounts either (A) were not received in connection
     with a Cash Liquidation or REO Disposition, or (B) were received in
     connection with a Cash Liquidation or REO Disposition which resulted in an
     Excess Special Hazard Loss, Excess Bankruptcy Loss, Excess Fraud Loss or
     Extraordinary Loss.

                                       S-62

<PAGE>

     A Cash Liquidation of a defaulted Mortgage Loan, other than a Mortgage Loan
as to which an REO Disposition occurred, is deemed to have occurred upon the
final receipt by or on behalf of the Master Servicer of all Insurance Proceeds,
Liquidation Proceeds and other payments or cash recoveries which the Master
Servicer reasonably and in good faith expects to be finally recoverable with
respect to such Mortgage Loan.

     An REO Disposition is deemed to have occurred upon the final receipt by the
Master Servicer of all Insurance Proceeds, Liquidation Proceeds and other
payments and recoveries (including proceeds of a final sale) which the Master
Servicer reasonably and in good faith expects to be finally recoverable from the
sale or other disposition of the related REO Property.

     The Stated Principal Balance of any Mortgage Loan as of any date of
determination is equal to the principal balance thereof as of the Cut-off Date,
after application of all scheduled principal payments due on or before the
Cut-off Date, whether or not received, increased by all Deferred Interest
thereon (if such Mortgage Loan is a GPARM Loan) reduced by all amounts allocable
to principal that have been distributed to Certificateholders with respect to
such Mortgage Loan on or before such date, and as further reduced to the extent
that any Realized Loss thereon has been allocated to one or more Classes of
Certificates on or before the date of determination. 

     The "Senior Percentage", which initially will be equal to approximately
92.00% and will in no event exceed 100%, will be adjusted for each Distribution
Date to be the percentage equal to the aggregate Certificate Principal Balances
of the Senior Certificates immediately prior to such Distribution Date divided
by the aggregate of the Stated Principal Balances of all of the Mortgage Loans
immediately prior to such Distribution Date. The "Class A-1 Percentage", which
initially will be equal to approximately 79.50% and will in no event exceed
100%, will be adjusted for each Distribution Date to be the percentage equal to
the aggregate Certificate Principal Balance of the Class A-1 Certificates
immediately prior to such Distribution Date divided by the aggregate of the
Stated Principal Balances of all of the Mortgage Loans immediately prior to such
Distribution Date.  The "Subordinate Percentage" as of any date of determination
is equal to 100% minus the Senior Percentage as of such date.  The Class A-2
Percentage will be adjusted as described below under "--Principal Distributions
on the Class A-2 Certificates."

     The "Senior Prepayment Percentage" for any Distribution Date occurring
prior to the Distribution Date in July 2006 will equal 100% and, for any
Distribution Date occurring in or after the Distribution Date in July 2006, will
be as follows: for any Distribution Date occurring in or after July 2006 to and
including the Distribution Date in June 2007, the Senior Percentage for such
Distribution Date plus 70% of the Subordinate Percentage for such Distribution
Date; for any Distribution Date occurring in or after June 2007 to and including
the Distribution Date in June 2008, the Senior Percentage for such Distribution
Date plus 60% of the Subordinate Percentage for such Distribution Date; for any
Distribution Date occurring in or after July 2008 to and including the
Distribution Date in June 2009, the Senior Percentage for such Distribution Date
plus 40% of the Subordinate Percentage for such Distribution Date; for any
Distribution Date occurring in or after July 2009 to and including the
Distribution Date in June 2010, the Senior Percentage for such Distribution Date
plus 20% of the Subordinate Percentage for such Distribution Date; and for any
Distribution Date thereafter, the Senior Percentage for such Distribution Date
(unless on any such Distribution Date the Senior Percentage exceeds the initial
Senior Percentage, in which case the Senior Prepayment Percentage for such
Distribution Date will once again equal 100%). Any scheduled reduction to the
Senior Prepayment Percentage described above will not be made as of any
Distribution Date unless (i) the outstanding principal balance of the Mortgage
Loans delinquent 60 days or more (including foreclosures and REO Property)
averaged over the last six months, does not exceed 50% of the sum of the
balances of the Class B Certificates and the Class R Certificates averaged over
the last six months and (ii) Realized Losses on the Mortgage Loans to date for
such Distribution Date, if occurring during the eleventh, twelfth, thirteenth,
fourteenth or fifteenth year (or any year 

                                       S-63

<PAGE>

thereafter) after June 1996, are less than 30%, 35%, 40%, 45% or 50%, 
respectively, of the sum of the aggregate initial Certificate Principal 
Balances of the Class B Certificates and 2.20% of the aggregate initial 
Certificate Principal Balance of all of the Certificates. Notwithstanding the 
foregoing, upon reduction of the Certificate Principal Balances of the Class 
A-1 Certificates and the Class A-2 Certificates to zero, the Senior 
Prepayment Percentage will equal 0%. 

PRINCIPAL DISTRIBUTIONS ON THE CLASS A-2 CERTIFICATES

     Holders of the Class A-2 Certificates will be entitled to receive on each
Distribution Date, to the extent of the portion of the Available Distribution
Amount remaining after (i) distributions of the Priority Interest Distribution
Amount and the Class A-1 Principal Distribution Amount and (ii) after
distributions in respect of interest to holders of the Class A-2 Certificates, a
distribution allocable to principal (the "Class A-2 Principal Distribution
Amount") that will, as more fully described herein, be equal to the sum of the
following amounts:

        (i)    the product of (A) the then-applicable Class A-2 Percentage and
     (B) the Scheduled Principal and Net Recoveries for such Distribution Date; 

       (ii)    an amount equal to (A) the then-applicable Class A-2 Percentage
     divided by the then-applicable Senior Percentage multiplied by (B) the
     then-applicable Senior Prepayment Percentage of all principal prepayments
     made by the respective mortgagors during the related Prepayment Period;

      (iii)     in connection with a Mortgage Loan for which a Cash Liquidation
     or an REO Disposition occurred during the related Prepayment Period and did
     not result in any Excess Special Hazard Losses, Excess Fraud Losses, Excess
     Bankruptcy Losses or Extraordinary Losses, an amount equal to the lesser of
     (A) the then-applicable Class A-2 Percentage of the Stated Principal
     Balance of such Mortgage Loan and (B)(1) the Class A-2 Percentage for such
     Distribution Date divided by the Senior Percentage for such Distribution
     Date multiplied by (2) the Senior Prepayment Percentage for such
     Distribution Date multiplied by the related collections (including without
     limitation Insurance Proceeds and Liquidation Proceeds) to the extent
     applied as recoveries of principal of such Mortgage Loan; and

       (iv)    any amounts allocable to principal for any previous Distribution
     Date (calculated as described in the three preceding clauses) that remain
     undistributed to the extent that any such amounts are not attributable to
     Realized Losses that were allocated to the Class B Certificates, the Class
     SB Certificates or the Class R Certificates.

          With respect to any Distribution Date, the lesser of (a) the balance
of the Available Distribution Amount remaining after the Priority Interest
Distribution Amount, the Class A-1 Principal Distribution Amount and interest on
the Class A-2 Certificates are distributed and (b) the sum of the amounts
described in clauses (i) through (iv) of the preceding paragraph is hereinafter
referred to as the "Class A-2 Principal Distribution Amount."

     In addition to the foregoing amounts, the Class A-2 Certificates may be
entitled to receive on each Distribution Date, an additional distribution
allocable to principal as described below under "--Additional Principal
Distributions on the Certificates."

     The "Class A-2 Percentage", which initially will be equal to approximately
12.50% and will in no event exceed 100%, will be adjusted for each Distribution
Date to be the percentage equal to the aggregate Certificate Principal Balance
of the Class A-2 Certificates immediately prior to such Distribution Date
divided by the aggregate of the Stated Principal Balances of all of the Mortgage
Loans 

                                       S-64

<PAGE>

immediately prior to such Distribution Date, provided that if the Certificate 
Principal Balance of the Class B Certificates and the Class R Certificates 
are reduced to zero, thereafter the Class A-2 Percentage will equal 100% 
minus the Class A-1 Percentage as of such date.

PRINCIPAL DISTRIBUTIONS ON THE CLASS B CERTIFICATES

     The portion of the Available Distribution Amount remaining after (a) the
sum of the Priority Interest Distribution Amount and the Class A-1 Principal
Distribution Amount are distributed and interest and principal is distributed to
the Class A-2 Certificates, (b) reimbursement is made to the Master Servicer for
certain Advances remaining unreimbursed to the extent described below under "--
Advances" and (c) the aggregate amount of Accrued Certificate Interest required
to be distributed to holders of the Class B-1 Certificates is so distributed,
will be distributed on each Distribution Date in the following order of
priority, in each case to the extent of remaining available funds included in
the Available Distribution Amount:

     (A)  to the holders of the Class B-1 Certificates, in respect of principal,
the sum of the following amounts: 

        (i)    the product of (A) the then-applicable Class B-1 Percentage and
     (B) the Scheduled Principal and Net Recoveries for such Distribution Date; 

       (ii)    an amount equal to (A) the then-applicable Class B-1 Percentage
     divided by the then-applicable Class B Percentage (as defined below)
     multiplied by (B) the then-applicable Class B Prepayment Percentage (as
     defined below) of all principal prepayments made by the respective
     mortgagors during the related Prepayment Period;

      (iii)     such Class' pro rata share, based on the Certificate Principal
     Balance of the Class B-1 Certificates, the Class B-2 Certificates and the
     Class R Certificates, of all amounts received in connection with a Mortgage
     Loan for which a Cash Liquidation or an REO Disposition occurred during the
     related Prepayment Period and did not result in any Excess Special Hazard
     Losses, Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary
     Losses, to the extent applied as recoveries of principal of such Mortgage
     Loan and to the extent not otherwise payable to the Class A-1 Certificates
     or the Class A-2 Certificates; and

       (iv)    any amounts allocable to principal for any previous Distribution
     Date (calculated as described in the three preceding clauses) that remain
     undistributed to the extent that any such amounts are not attributable to
     Realized Losses that were allocated to the Class B-2 Certificates, the
     Class SB Certificates or the Class R Certificates.

     (B)  to the holders of the Class B-2 Certificates, in respect of interest,
an amount equal to the Accrued Certificate Interest on such Class on such
Distribution Date; and

     (C)  to the holders of the Class B-2 Certificates, in respect of principal,
the sum of the following amounts: 

       (i)     the product of (A) the then-applicable Class B-2 Percentage and
     (B) the Scheduled Principal and Net Recoveries for such Distribution Date;

      (ii)     an amount equal to (A) the then-applicable Class B-2 Percentage
     divided by the then-applicable Class B Percentage multiplied by (B) the
     then-applicable Class B Prepayment Percentage of all principal prepayments
     made by the respective mortgagors during the related Prepayment Period;

                                       S-65

<PAGE>

     (iii)     such Class' pro rata share, based on the Certificate Principal
     Balance of the Class B-1 Certificates, the Class B-2 Certificates and the
     Class R Certificates, of all amounts received in connection with a Mortgage
     Loan for which a Cash Liquidation or an REO Disposition occurred during the
     related Prepayment Period and did not result in any Excess Special Hazard
     Losses, Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary
     Losses, to the extent applied as recoveries of principal of such Mortgage
     Loan and to the extent not otherwise payable to the Class A-1 Certificates
     or the Class A-2 Certificates; and

      (iv)     any amounts allocable to principal for any previous Distribution
     Date (calculated as described in the three preceding clauses) that remain
     undistributed to the extent that any such amounts are not attributable to
     Realized Losses that were allocated to the Class SB Certificates or the
     Class R Certificates.

     The Class B Prepayment Percentage with respect to any Distribution Date
will equal 100% minus the Senior Prepayment Percentage for such Distribution
Date.

     The Class B-1 Percentage, Class B-2 Percentage and Class R Percentage,
which initially will be equal to approximately, 3.25%, 4.75% and 0.0%,
respectively, and will in no event exceed 100%, will each be adjusted for each
Distribution Date to be the percentage equal to the Certificate Principal
Balance of such Class of Certificates immediately prior to such Distribution
Date divided by the aggregate Stated Principal Balance of all of the Mortgage
Loans immediately prior to such Distribution Date.  The Class B Percentage with
respect to any Distribution Date will equal the sum of the Class B-1 Percentage
and the Class B-2 Percentage.

     In addition to the foregoing amounts, the Class B-1 Certificates and the
Class B-2 Certificates may be entitled to receive on each Distribution Date, an
additional distribution allocable to principal as described below under "--
Additional Principal Distributions on the Certificates."

ADDITIONAL PRINCIPAL DISTRIBUTIONS ON THE CERTIFICATES

     The portion of the Available Distribution Amount remaining after (a) the
sum of the Priority Interest Distribution Amount and the Class A-1 Principal
Distribution Amount are distributed and interest and principal is distributed to
the Class A-2 Certificates, the Class B-1 Certificates and the Class B-2
Certificates as described in the preceding sections and (b) and reimbursement is
made to the Master Servicer for certain Advances as described herein (in the
aggregate, the "Remaining Available Distribution Amount") will be distributed on
each Distribution Date in the following order of priority, in each case to the
extent of remaining available funds included in the Remaining Available
Distribution Amount:

     (A)  to the holders of the Class A-1 Certificates, an amount equal to (i)
the then-applicable Class A-1 Percentage divided by the then-applicable Senior
Percentage multiplied by (ii) the Senior Accrual Diversion Amount (as defined
herein) for such Distribution Date up to and in reduction of the Certificate
Principal Balance thereof;

     (B)  to the holders of the Class A-2 Certificates, an amount equal to (i)
the then-applicable Class A-2 Percentage divided by the then-applicable Senior
Percentage multiplied by (ii) the Senior Accrual Diversion Amount for such
Distribution Date up to and in reduction of the Certificate Principal Balance
thereof;

     (C)  to the holders of the Class A-1 Certificates, the Class A-2
Certificates, the Class B-1 Certificates and the Class B-2 Certificates in that
order, with respect to the principal portions of any 

                                       S-66

<PAGE>

Realized Losses allocated thereto on any previous Distribution Date and not 
previously reimbursed (any such payment, a "Loss Reimbursement Payment");

     (D)  to the Class B-1 Certificateholders, an amount equal to (i) the then-
applicable Class B-1 Percentage divided by the then-applicable Class B
Percentage multiplied by (ii) the amount remaining following the distribution
pursuant to clause (C) above, up to and in reduction of the Certificate
Principal Balance thereof;

     (E)  to the Class B-2 Certificateholders, an amount equal to (i) the then-
applicable Class B-2 Percentage divided by the then-applicable Class B
Percentage multiplied by (ii) the amount remaining following the distribution
pursuant to clause (C) above, up to and in reduction of the Certificate
Principal Balance thereof;

     (F)  to the holders of the Class SB Certificates, first, an amount equal to
the Accrued Certificate Interest on such Class on such Distribution Date, to the
extent such Accrued Certificate Interest is not added to the Outstanding Class
SB Unpaid Interest Amount on such Distribution Date and then, up to an amount
equal to the Outstanding Class SB Unpaid Interest Amount for such Distribution
Date, in reduction thereof; and

     (G)  to the holders of the Class R Certificates, first, in respect of
Accrued Certificate Interest thereon for such Distribution Date and, then, in
respect of principal, until the Certificate Principal Balance thereof is reduced
to zero.

     For purposes of the foregoing, the "Outstanding Class SB Unpaid Interest
Amount" at any time is the aggregate of the Class SB Accrual Amounts for all
preceding Distribution Dates, minus the aggregate amount of all previous
distributions on the Class SB Certificates in reduction of the Outstanding Class
SB Unpaid Interest Amount pursuant to clause (F) above.  The Outstanding Class
SB Unpaid Interest Amount will not accrue interest and will not represent any
portion of the principal amount of the Mortgage Loans.  With respect to any
Distribution Date, the "Senior Accrual Diversion Amount" is equal to the lesser
of (A) the Accrued Certificate Interest on the Class SB Certificates for such
Distribution Date, and (B) the amount, if any, by which the aggregate of all
Senior Accrual Diversion Amounts for all preceding Distribution Dates is less
than the sum of (i) an amount equal to 2.20% of the aggregate Certificate
Principal Balance of all Classes of Certificates as of the Cut-off Date and (ii)
100% of all Realized Losses with respect to such Distribution Date and all
preceding Distribution Dates, except to the extent such Realized Losses were
allocated to any of the Class A Certificates or the Class B Certificates on any
such preceding Distribution Date.

     The effect of the provisions described above will be that holders of the
Class B Certificates will receive on each Distribution Date prior to the Class B
Certificate Termination Date all amounts otherwise distributable to holders of
the Class R Certificates on such Distribution Date, which, absent any
delinquencies or losses on the Mortgage Loans, would be equal to (i) the Accrued
Certificate Interest on the Class R Certificates for such Distribution Date,
(ii) the Class R Percentage of the Scheduled Principal and Net Recoveries for
such Distribution Date, (iii) the amount of full and partial Principal
Prepayments not otherwise distributed to holders of the Class A-1 Certificates,
the Class A-2 Certificates or the Class B Certificates; and (iv) all amounts
received in connection with a Cash Liquidation or an REO Disposition (x) that
occurred during the preceding calendar month and (y) that did not result in any
Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses or
Extraordinary Losses, to the extent applied as recoveries of principal and to
the extent not otherwise payable to holders of the Class A-1 Certificates, the
Class A-2 Certificates or the Class B Certificates. In addition, holders of the
Class A-1 Certificates and Class A-2 Certificates will receive on each
Distribution Date all amounts otherwise distributable to holders of the Class SB
Certificates (which absent delinquencies or losses on the Mortgage Loans would
be equal to the Accrued Certificate Interest on the Class SB Certificates on

                                       S-67

<PAGE>

such Distribution Date) up to the Senior Accrual Diversion Amount, and holders
of the Class B Certificates will receive on each Distribution Date prior to the
Class B Certificate Termination Date, an amount equal to the excess, if any, of
all amounts otherwise distributable to holders of the Class SB Certificates on
such Distribution Date over the Senior Accrual Diversion Amount for such
Distribution Date.

     As described above, holders of the Class SB Certificates will be entitled
to receive in respect of the Outstanding Class SB Unpaid Interest Amount the
portion, if any, of the Remaining Available Distribution Amount remaining after
the distributions described in clauses (D) and (E) above.  If, on any
Distribution Date, the entire Outstanding Class SB Unpaid Interest Amount for
such Distribution Date is distributed to the holders of the Class SB
Certificates as described in clause (F) above, holders of the Class R
Certificates will be entitled to receive the portion, if any, of the Remaining
Available Distribution Amount remaining after such distribution, applied as
described in clause (G) above.  However, the distribution of all or any portion
of the Outstanding Class SB Unpaid Interest Amount for any Distribution Date
will cause the aggregate amount of distributions on the Class R Certificates to
be less than the full amount of the Certificate Principal Balance thereof and
Accrued Certificate Interest thereon.

EXAMPLE OF DISTRIBUTIONS

     The following chart sets forth an example of distributions on the
Certificates for the first month of the Trust Fund's existence.

June 1 . . . . .    Cut-off Date.        The initial principal balance of the 
                                         Mortgage Pool will be the aggregate 
                                         principal balance of the Mortgage Loans
                                         as of June 1, 1996, after deducting 
                                         any principal payments due on or before
                                         such date. Any principal and interest 
                                         payments due on or before June 1 will
                                         not be part of the Mortgage Pool.

June 1 through
 June 30 . . . .    Prepayment Period.   Partial principal prepayments and 
                                         prepayments in full with interest 
                                         thereon to the date of such prepayment
                                         in full, received at any time during 
                                         this period will be deposited into the 
                                         Custodial Account for distribution to 
                                         Certificateholders on July 25.

June 25 through
 July 24 . . . .    Accrual Period.      Accrued Certificate Interest to be 
                                         distributed on July 25, will be 
                                         calculated from the 25th day of June to
                                         the 24th day of July, provided however,
                                         that the Accrual Period will be treated
                                         as a 30-day period regardless of the 
                                         number of days from the 25th day of the
                                         preceding month to the 24th day of such
                                         month.

June 28  . . . .    Record Date.         Distributions on July 25 will be made 
                                         to Certificateholders of record at the
                                         close of business on June 28, 1996.

June 2 through
 July 15 . . . .    Collection Period.   Payments due during the related Due 
                                         Period (June 2 through July 1) from 
                                         mortgagors will be deposited in the 
                                         Custodial Account as received, and will
                                         include scheduled principal payments 
                                         plus interest on the June balances.

                                       S-68

<PAGE>

July 15  . . . .    Determination Date.  On the second business day following 
                                         the Determination Date, the amounts of
                                         principal and interest that will be 
                                         distributed on July 25 will be 
                                         determined by the Trustee.

July 24  . . . .    Certificate Account
                     Deposit Date.       On the business day immediately 
                                         preceding the Distribution Date the 
                                         Master Servicer will remit to the 
                                         Trustee the amount of principal and 
                                         interest to be distributed to the 
                                         Certificateholders on such Distribution
                                         Date from amounts on deposit in the
                                         Custodial Account, together with any 
                                         Advances required to be made by the 
                                         Master Servicer for such Distribution 
                                         Date.

July 25  . . . .    Distribution Date.   On July 25 the Trustee will distribute 
                                         or cause to be distributed to the 
                                         Certificateholders the amounts 
                                         determined as of the second business 
                                         day following the Determination Date. 
                                         If a Monthly Payment due during the 
                                         related Due Period is received from a 
                                         mortgagor after July 15 and an Advance 
                                         has been made with respect to such late
                                         payment from the Custodial Account, 
                                         such late payment will be deposited 
                                         into the Custodial Account as 
                                         reimbursement therefor. If the Master
                                         Servicer has made an Advance with 
                                         respect to such late payment from its 
                                         own funds, the Master Servicer will 
                                         reimburse itself to the extent 
                                         permitted by the Pooling and Servicing
                                         Agreement by withdrawing from the 
                                         Custodial Account the amount relating 
                                         to such Advance. If no such Advance has
                                         been made with respect to such late 
                                         payment, the proceeds of such late 
                                         payment will be distributed to the 
                                         Certificateholders on the Distribution 
                                         Date occurring in August.

     Succeeding months follow the same pattern, except for the Cut-off Date. 
Also, the Record Date shall be the close of business on the last business day of
the month immediately preceding the month of distribution.

ALLOCATION OF LOSSES; SUBORDINATION

     As described above, on each Distribution Date until the Class B Certificate
Termination Date, the Class SB Accrual Amount (representing all interest accrued
but unpaid on the Class SB Certificates) will be distributed as additional
principal distributions on the Class A-1 Certificates and the Class A-2
Certificates up to certain specified amounts, and thereafter on the Class B
Certificates.  Following the Class B Certificate Termination Date, the Class SB
Accrual Amount will be distributed as additional principal distributions on the
Class A-1 Certificates and Class A-2 Certificates up to the Senior Accrual
Diversion Amount (representing certain payments in respect of any Realized
Losses).  See "--Additional Principal Distributions on the Certificates."  Such
additional principal distributions as and when made will result in a
corresponding increase in the Certificate Principal Balance of the Class R
Certificates (except to the extent of any concurrent reduction thereof resulting
from the allocation of any Realized Loss thereto), thereby increasing the
available subordination provided by the Class R Certificates for purposes of
allocations of Realized Losses as described below.

     Any Realized Losses, other than losses of a type generally covered by a
special hazard insurance policy as described in the Prospectus under
"Description of Mortgage and other Insurance--Hazard

                                       S-69

<PAGE>


Insurance on the Loans" (any such loss, a "Special Hazard Loss") to the 
extent in excess of the Special Hazard Amount ("Excess Special Hazard 
Losses"), losses incurred on defaulted Mortgage Loans as to which there was 
fraud in the origination of such Mortgage Loans (any such loss, a "Fraud 
Loss") to the extent in excess of the Fraud Loss Amount ("Excess Fraud 
Losses"), losses attributable to certain actions which may be taken by a 
bankruptcy court in connection with a Mortgage Loan, including a reduction by 
a bankruptcy court of the principal balance or the Mortgage Rate on a 
Mortgage Loan or an extension of its maturity (any such loss, a "Bankruptcy 
Loss") to the extent in excess of the Bankruptcy Loss Amount ("Excess 
Bankruptcy Losses"), and losses occasioned by war, civil insurrection, 
certain governmental actions, nuclear reaction and certain other risks 
("Extraordinary Losses"), will be allocated as follows: Realized Losses on 
the Mortgage Loans will be allocated first, to the Class R Certificates, then 
to the Class SB Certificates (to the extent of the interest portions of such 
Realized Losses), then to the Class B-2 Certificates, then to the Class B-1 
Certificates, then to the Class A-2 Certificates, in each case (other than 
for the Class SB Certificates) until the Certificate Principal Balance 
thereof is reduced to zero, and thereafter, the principal portion thereof to 
the Class A-1 Certificates and the interest portion thereof to the Variable 
Strip Certificates and the Class A-1 Certificates on a pro rata basis as 
described below. Notwithstanding the foregoing, any such Realized Losses on 
the Mortgage Loans will not be allocated to any of the Senior Certificates or 
the Class B Certificates on any Distribution Date to the extent that such 
Realized Losses are less than the sum of (i) the Remaining Available 
Distribution Amount on such Distribution Date and (ii) the Certificate 
Principal Balance of the Class R Certificates immediately prior to such 
Distribution Date.  On any Distribution Date, such Realized Losses will be 
satisfied first from the Remaining Available Distribution Amount on such 
Distribution Date prior to reducing the Certificate Principal Balance of the 
Class R Certificates.  In addition, any excess of the Remaining Available 
Distribution Amount over the Senior Accrual Diversion Amount may be applied 
to reimburse the principal portions of Realized Losses previously allocated 
to the Senior Certificates or the Class B Certificates. Any allocation of a 
Realized Loss (other than a Debt Service Reduction) to an Offered Certificate 
will generally be made by reducing the Certificate Principal Balance thereof, 
in the case of the principal portion of such Realized Loss, and the Accrued 
Certificate Interest thereon, in the case of the interest portion of such 
Realized Loss, 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. As used herein, "Debt Service Reductions" means reductions 
in the amount of monthly payments due to certain bankruptcy proceedings, but 
does not include any permanent forgiveness of principal. In addition to the 
foregoing allocations of Realized Losses, the Accrued Certificate Interest on 
certain Classes of Offered Certificates is subject to reduction due to 
shortfalls in collections of interest as described above under "Description 
of the Certificates--Interest Distributions." Allocations of the principal 
portion of Debt Service Reductions to the Class A-2 Certificates, the Class 
B-1 Certificates, the Class B-2 Certificates and the Class R Certificates 
will result from the priority of distributions of the Available Distribution 
Amount as described herein. As used herein, "Subordination" refers to the 
provisions discussed above for the sequential allocation of Realized Losses 
in respect of the Mortgage Loans among the various Classes of Certificates 
(other than the allocation of Excess Special Hazard Losses, Excess Fraud 
Losses, Excess Bankruptcy Losses or Extraordinary Losses to Classes of 
Certificates other than the Class SB Certificates and Class R Certificates), 
as well as all provisions effecting such allocations including the priorities 
for distribution of cash flows in the amounts described herein.

     Special Hazard Losses, Fraud Losses, Bankruptcy Losses and Extraordinary 
Losses may be allocated without limitation to the Class SB Certificates and 
the Class R Certificates, the Loss Reimbursement Payments to the holders of 
the Senior Certificates and the Class B Certificates may be in respect of 
such losses without limitation from amounts otherwise distributable on the 
Class SB Certificates and the Class R Certificates (if the Senior Accrual 
Diversion Amount has been paid in full).  Any such Realized Losses will not 
be allocated to any of the Senior Certificates or Class B Certificates on any 
Distribution Date to the extent that such Realized Losses (together with any 
other Realized Losses for such Distribution Date) are less than the sum (i) 
the Remaining Available Distribution Amount on such Distribution Date and 
(ii) the Certificate Principal Balance of the Class R Certificates immediately



                                    S-70


<PAGE>


prior to such Distribution Date. Any Excess Special Hazard Losses, Excess 
Fraud Losses, Excess Bankruptcy Losses, Extraordinary Losses not covered as 
described in the preceding sentence or other losses of a type not covered by 
Subordination will be allocated on a pro rata basis among all of the 
Certificates.  An allocation 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 their then-outstanding Certificate Principal 
Balances, in the case of the principal portion of a Realized Loss, or based 
on the Accrued Certificate Interest thereon in the case of an interest 
portion of a Realized Loss.

     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 related Certificateholders by deed in lieu of 
foreclosure, or otherwise, the amount of loss realized, if any, will be equal 
to 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 any 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, Bankruptcy Losses and Extraordinary 
Losses are referred to herein as "Realized Losses."

     The Trustee will establish and maintain one or more separate accounts 
(collectively, the "Excess Proceeds Account") in which the Master Servicer 
will deposit or cause to be deposited on a daily basis, or as and when 
received from subservicers, the excess, if any, of all amounts recovered on 
any Mortgage Loan as to which an REO Disposition occurs (net of amounts 
reimbursable to the Master Servicer or any subservicer for Advances and 
expenses, including attorneys' fees) over the Stated Principal Balance of 
such Mortgage Loan plus interest thereon through the last day of the month in 
which such REO Disposition occurs (the "Excess Proceeds").  The 
Certificateholders will be entitled to receive on each Distribution Date, in 
addition to the distributions of interest and principal described above, a 
distribution of Excess Proceeds (including any interest or other income 
earned thereon) in an amount equal to the lesser of (a) the amount on deposit 
in the Excess Proceeds Account as of the related Determination Date and (b) 
the aggregate of all Realized Losses allocated among the Certificates on any 
Distribution Date and not covered by any subsequent distribution.  Such 
distribution will be allocated in the following order of priority:  first, to 
the holders of the Variable Strip Certificates and the Class A-1 Certificates 
on a pro rata basis, second, to the holders of the Class A-2 Certificates, 
third, to the holders of the Class B-1 Certificates, fourth, to the holders 
of the Class B-2 Certificates, fifth, to the holders of the Class SB 
Certificates, in each case to the extent of the interest and principal 
portions, as applicable, of Realized Losses allocated to such Class of 
Certificates on any Distribution Date and not covered by any subsequent 
distribution, and then sixth, to the holders of the Class R Certificates.  If 
the amount on deposit in the Excess Proceeds Account exceeds an amount 
calculated periodically pursuant to the terms of the Pooling and Servicing 
Agreement or is in excess of zero upon the termination of the Trust Fund, the 
excess amount will be distributed to the holders of the Class R Certificates 
in accordance with the terms of the Pooling and Servicing Agreement.  The 
distribution of Excess Proceeds will not have the effect of reducing the 
Certificate Principal Balance of or Accrued Certificate Interest on any Class 
of Certificates to which such distribution is allocated.  The amount on 
deposit in the Excess Proceeds Account initially will be equal to zero and is 
not expected to be substantial at any time when the Certificates are 
outstanding.  Therefore, prospective investors in the Offered Certificates 
should not rely on the Excess Proceeds Account to provide significant 
protection against Realized Losses on the Mortgage Loans.  Further, 
prospective investors in the Offered Certificates should not rely on the 
distribution of Excess Proceeds to provide a return on the Offered 
Certificates in addition to the interest and principal to which the holders 
of the Offered Certificates are entitled.  The Excess Proceeds Account will 
be an interest-bearing account of the type described in the Prospectus under 
"Servicing of Loans--Deposits to and Withdrawals from the Collection Account" 
and may be invested in Eligible Investments (as defined in the Prospectus) 
for the benefit of and at the risk of the Certificateholders. Any interest or 
other



                                    S-71


<PAGE>


income earned on amounts in the Excess Proceeds Account will be held therein 
until distributed as described above.

     The application of the Senior Prepayment Percentage (when it exceeds the 
Senior Percentage) as described herein to determine the Class A-1 Principal 
Distribution Amount and the Class A-2 Principal Distribution Amount will 
accelerate the amortization of the Class A-1 Certificates and the Class A-2 
Certificates relative to the actual amortization of the Mortgage Loans. 
Accordingly, to the extent that the Class A-1 Certificates and the Class A-2 
Certificates are amortized faster than the Mortgage Loans, in the absence of 
offsetting Realized Losses allocated to the Class B Certificates or the Class 
R Certificates, the undivided beneficial ownership interest in the Trust Fund 
evidenced by the Class A-1 Certificates and the Class A-2 Certificates will 
be decreased (with a corresponding increase in the undivided beneficial 
ownership interest in the Trust Fund evidenced by the Class B Certificates 
and the Class R Certificates in the aggregate), thereby increasing, as a 
relative matter, the Subordination afforded the Senior Certificates by the 
Class B Certificates and the Class R Certificates.

     The priority of payments (including principal prepayments) to each class 
of Class B Certificates as described herein also may have the effect, during 
certain periods and in the absence of losses, of decreasing the percentage 
interest evidenced by each class of Class B Certificates, thereby increasing, 
relative to its Certificate Principal Balance, the Subordination afforded to 
the Class B Certificates by the Class R Certificates.

     The aggregate amount of Realized Losses which may be allocated through 
Subordination, other than to the Class SB Certificates and Class R 
Certificates, in connection with Special Hazard Losses (the "Special Hazard 
Amount") will initially be equal to $1,526,800.  As of any date of 
determination following the Cut-off Date, the Special Hazard Amount will 
equal the initial amount thereof less the sum of (A) any amounts allocated 
through Subordination, in respect of Special Hazard Losses and (B) the 
Adjustment Amount. On each anniversary of June 1, 1996, the Adjustment Amount 
will be equal to the amount, if any, by which the Special Hazard Amount, 
without giving effect to the deduction of the Adjustment Amount for such 
anniversary, exceeds the greater of (i) 1.0% (or, if greater than 1.0%, the 
highest percentage of Mortgage Loans, by principal balance, in any California 
zip code area) multiplied by the aggregate principal balance of all of the 
Mortgage Loans on such anniversary and (ii) twice the principal balance of 
the single Mortgage Loan having the largest principal balance.

     The aggregate amount of Realized Losses which may be allocated through 
Subordination, other than to the Class SB Certificates and Class R 
Certificates, in connection with Fraud Losses (the "Fraud Loss Amount") will 
initially be equal to $2,034,623.  As of any date of determination after the 
Cut-off Date, the Fraud Loss Amount will equal (X) prior to June 1, 1997 an 
amount equal to 3.00% of the aggregate principal balance of all the Mortgage 
Loans as of the Cut-off Date minus the aggregate amount allocated through 
Subordination, with respect to Fraud Losses up to such date of determination, 
(Y) from June 1, 1997 through May 30, 1998 an amount equal to (1) the lesser 
of (a) the Fraud Loss Amount as of June 1, 1997 and (b) 2.00% of the 
aggregate principal balance of all of the Mortgage Loans as of June 1, 1997 
minus (2) the aggregate amount allocated through Subordination, with respect 
to Fraud Losses since, June 1, 1997 up to such date of determination, and (Z) 
from June 1, 1998 through May 30, 2001, an amount equal to (1) the lesser of 
(a) the Fraud Loss Amount as of the most recent June 1st and (b) 1.00% of the 
aggregate principal balance of all of the Mortgage Loans as of the most 
recent June 1st minus (2) the aggregate amount allocated through 
Subordination, with respect to Fraud Losses since the most recent June 1st up 
to such date of determination. On and after June 1, 2001, the Fraud Loss 
Amount will be zero and Fraud Losses will not be allocated through 
Subordination but rather on a pro rata basis among all Classes of 
Certificates except with respect to the Class SB Certificates and Class R 
Certificates.

     The aggregate amount of Realized Losses which may be allocated through 
Subordination, other than to the Class SB Certificates and Class R 
Certificates, in connection with Bankruptcy Losses (the



                                    S-72


<PAGE>


"Bankruptcy Amount") will initially be equal to $100,000.  As of any date of 
determination prior to June 1, 1997, the Bankruptcy Amount will equal the 
initial amount thereof less the sum of any amounts allocated through 
Subordination, for such losses up to such date of determination. As of any 
date of determination on or after June 1, 1997, the Bankruptcy Amount will 
equal the excess, if any, of (1) the lesser of (a) the Bankruptcy Amount as 
of the business day next preceding the most recent June 1st and (b) an amount 
calculated pursuant to the terms of the Pooling and Servicing Agreement, 
which amount as calculated will provide for a reduction in the Bankruptcy 
Amount, over (2) the aggregate amount of Bankruptcy Losses allocated through 
Subordination, since such anniversary. The Bankruptcy Amount and the related 
formulas referred to above may be reduced or modified upon written 
confirmation from each Rating Agency that such reduction or modification will 
not adversely affect the then-current ratings assigned to the Offered 
Certificates by such Rating Agency. Such a reduction or modification may 
adversely affect the coverage provided by such Subordination with respect to 
Bankruptcy Losses.

OPTIONAL PURCHASE OF DELINQUENT MORTGAGE LOANS

     The Master Servicer will have the right to purchase from the Trust Fund 
any Mortgage Loan that is 90 days or more delinquent (I.E., any Mortgage Loan 
on which the related mortgagor has failed to make four consecutive monthly 
payments) if the Master Servicer determines that such Mortgage Loan otherwise 
would become subject to foreclosure or related proceedings.  The purchase 
price for any such Mortgage Loan will equal the outstanding principal balance 
of such Mortgage Loan plus accrued and unpaid interest to first day of the 
month in which the amount of such purchase price will be distributed to the 
Certificateholders.  The Master Servicer will be obligated to deposit into 
the Custodial Account the purchase price for any Mortgage Loan purchased by 
it as described above.

ADVANCES

     Prior to each Distribution Date, the Master Servicer is required to make 
Advances (out of its own funds or funds held in the Custodial Account for 
future distribution or withdrawal) with respect to any payments of principal 
and interest (net of the related Servicing Fees) that were due on the 
Mortgage Loans on the immediately preceding Due Date and delinquent as of the 
close of business on the related Determination Date.

     Such Advances are required to be made only to the extent they are deemed 
by the Master Servicer to be recoverable from related late collections, 
Insurance Proceeds, Liquidation Proceeds or amounts otherwise distributable 
on the Certificates after distributions of the Priority Interest Distribution 
Amount, the Class A-1 Principal Distribution Amount, Accrued Certificate 
Interest on the Class A-2 Certificates and the Class A-2 Principal 
Distribution Amount.  The purpose of making such Advances is to maintain a 
regular cash flow to the Certificateholders, rather than to guarantee or 
insure against losses.  The Master Servicer will not be required to make any 
Advances with respect to reductions in the amount of the monthly payments on 
the Mortgage Loans due to Debt Service Reductions or the application of the 
Relief Act or similar legislation or regulations. Any failure by the Master 
Servicer to make an Advance as required under the Pooling and Servicing 
Agreement will constitute an Event of Default thereunder, in which case the 
Trustee, as successor Master Servicer, will be obligated to make any such 
Advance, in accordance with the terms of the Pooling and Servicing Agreement.

     All Advances will be reimbursable to the Master Servicer on a first 
priority basis from either (a) late collections, Insurance Proceeds and 
Liquidation Proceeds from the Mortgage Loan as to which such unreimbursed 
Advance was made, (b) as to any Advance that remains unreimbursed in whole or 
in part following the final liquidation of the related Mortgage Loan, from 
amounts otherwise distributable on the Certificates after distributions of 
the Priority Interest Distribution Amount, the Class A-1 Principal 
Distribution Amount, Accrued Certificate Interest on the Class A-2 
Certificates and the Class A-2 Principal Distribution Amount or (c) out of 
any funds in the Custodial Account prior to any distributions



                                    S-73


<PAGE>


on any of the Certificates, if the Master Servicer determines that such 
Advances will not otherwise be recoverable as provided above; provided, 
however, that any such Advances that were made with respect to delinquencies 
which ultimately were determined to be Excess Special Hazard Losses, Excess 
Fraud Losses, Excess Bankruptcy Losses or Extraordinary Losses are 
reimbursable to the Master Servicer out of any funds in the Custodial Account 
prior to distributions on any of the Certificates and the amount of such 
losses will be allocated as described herein.

                   CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

GENERAL

     The yield to maturity and the aggregate amount of distributions on the 
Offered Certificates will be affected by, among other things, the rate and 
timing of principal payments on the Mortgage Loans and the amount and timing 
of mortgagor defaults resulting in Realized Losses. Such yield may be 
adversely affected by a higher or lower than anticipated rate of principal 
payments on the Mortgage Loans. The rate of principal payments on such 
Mortgage Loans will in turn be affected by the amortization schedules of the 
Mortgage Loans, the rate and timing of prepayments thereon by the mortgagors, 
liquidations of defaulted Mortgage Loans and repurchases of Mortgage Loans 
due to certain breaches of representations. The timing of changes in the rate 
of prepayments, liquidations and repurchases of the Mortgage Loans may, and 
the timing of Realized Losses will, significantly affect the yield to an 
investor, even if the average rate of principal payments experienced over 
time is consistent with an investor's expectation.  After the Certificate 
Principal Balances of the Class R Certificates and the Class B-2 Certificates 
have been reduced to zero, the yield to maturity on the Class B-1 
Certificates will be extremely sensitive to losses on the Mortgage Loans (and 
the timing thereof) because the entire amount (subject to the limits 
described herein with respect to certain types of losses as described herein) 
of such losses (rather than a pro rata portion thereof) will be allocable to 
such Class of Certificates. After the Certificate Principal Balances of the 
Class R Certificates, Class B-2 Certificates and Class B-1 Certificates have 
been reduced to zero, the yield to maturity on the Class A-2 Certificates 
will be extremely sensitive to losses on the Mortgage Loans (and the timing 
thereof) because the entire amount (subject to the limits described herein 
with respect to certain types of losses) of such losses (rather than a pro 
rata portion thereof) will be allocable to such Class of Certificates. 
Certain loss scenarios could lead to the failure of the Class A-2 
Certificateholders or the Class B-1 Certificateholders to recover fully their 
initial investments. Since the rate and timing of principal payments on the 
Mortgage Loans will depend on future events and on a variety of factors (as 
described more fully herein and in the Prospectus under "Yield, Prepayment 
and Maturity Considerations"), no assurance can be given as to such rate or 
the timing of principal prepayments on the Offered Certificates.

     The Mortgage Loans may be prepaid by the mortgagors at any time; 
however, in certain circumstances, the Mortgage Loans will be subject to a 
prepayment charge for prepayments. See "Description of the Mortgage Pool" 
herein. The Mortgage Loans generally contain due-on-sale clauses. 
Prepayments, liquidations and repurchases of the Mortgage Loans will result 
in distributions to holders of the Offered Certificates (other than the 
Variable Strip Certificates) of principal amounts which would otherwise be 
distributed over the remaining terms of the Mortgage Loans. Factors affecting 
prepayment (including defaults and liquidations) of mortgage loans include 
changes in mortgagors' housing needs, job transfers, unemployment, 
mortgagors' net equity in the mortgaged properties, changes in the value of 
the mortgaged properties, mortgage market interest rates and servicing 
decisions.  As described under "Description of the Mortgage Pool" herein, the 
Mortgage Pool consists of a large percentage of Mortgage Loans with fixed 
interest rates.  If prevailing mortgage rates fell significantly below the 
Mortgage Rates on such Mortgage Loans the rate of prepayments (including from 
refinancings) on such Mortgage Loans would be expected to increase.  
Conversely, if prevailing mortgage rates rose significantly above such 
Mortgage Rates, the rate of prepayments on such mortgage loans would be 
expected to decrease. Furthermore, as described under "Description of the 
Certificates--Principal Distributions on the Class



                                    S-74


<PAGE>


A-1 Certificates" and "--Principal Distributions on the Class A-2 
Certificates" herein, during certain periods all or a disproportionately 
large percentage of principal prepayments on the Mortgage Loans will be 
allocated among the Class A-1 Certificates and the Class A-2 Certificates, 
which will cause the Certificate Principal Balances of each class of Class B 
Certificates and Class R Certificates to decline more slowly than would be 
the case if the such Certificates received their proportionate share of 
principal prepayments. To the extent that all or a disproportionately large 
percentage of principal prepayments are allocated to the Class A-1 
Certificates and the Class A-2 Certificates during any period as described 
herein, the Senior Percentage upon which future allocations of prepayments to 
the Senior Certificates would thereafter be based would, assuming a high 
level of prepayments but a low level of losses on the Mortgage Loans, be 
significantly decreased, with the result that principal payments, including 
principal prepayments subsequent to such periods, would be allocated to the 
holders of the Class B-1 Certificates in a greater percentage than the 
initial Class B-1 Percentage.  However, as and to the extent described under 
"Description of the Certificates--Additional Principal Distributions on the 
Certificates" herein, because holders of the Class SB Certificates and the 
Class R Certificates will not be entitled to receive any distributions until 
certain distributions in respect of principal are made to the Class A-1 
Certificates, Class A-2 Certificates and Class B Certificates from amounts 
otherwise distributable to holders of the Class SB Certificates and the Class 
R Certificates, the weighted average life of the Senior Certificates and the 
Class B Certificates will be shorter than otherwise would be the case.

     The weighted average lives of the various Classes of Certificates will 
also be affected by the application of the Remaining Available Distribution 
Amount. See "Description of the Certificates--Additional Distributions on the 
Certificates" herein.

     In addition, the weighted average lives of the various Classes of 
Certificates may be affected by changes in the amortization schedules of the 
GPARM Loans resulting from changes in the Mortgage Rates thereof and the 
application of the Payment Cap to changes in the monthly payment amount as 
described herein under "Description of the Mortgage Pool--General."  The 
GPARM Loans may be subject to periods of slower amortization, in which case 
the weighted average lives of all Classes of Certificates will be increased, 
or to periods of negative amortization, in which case the weighted average 
life of the Class of Certificates to which the related Deferred Interest is 
allocated will be increased, or to periods of accelerated amortization, in 
which case the weighted average lives of all Classes of Certificates will be 
decreased.  Such Deferred Interest will be allocated as described herein 
under "Description of the Certificates--Interest Distributions."

     Because it is impossible to accurately predict the timing and dollar 
amount of principal prepayments on the Mortgage Loans, if any, that will be 
made, as well as the percentage according to which those prepayments will be 
allocated among Classes of Certificates at any particular point in time, 
investors in the Certificates, and particularly investors in the Class B 
Certificates, may find it difficult to analyze the effect of principal 
prepayments on the yield and average life of the various Classes of 
Certificates.

     The yield to maturity on the Certificates will be affected by the value 
of an index (One-Month LIBOR) which is different from the value of the 
indices applicable to certain of the Mortgage Loans, as described under 
"Description of the Mortgage Pool" herein.

     The rate of defaults on the Mortgage Loans will also affect the rate and 
timing of principal payments on the Mortgage Loans.  In general, defaults on 
mortgage loans are expected to occur with greater frequency in their early 
years.  Increases in the Monthly Payments on the Step Loans and the 
Adjustable Rate Loans to an amount in excess of the Monthly Payment required 
at their respective dates of origination may result in a default rate higher 
than that on level payment mortgage loans.  Substantial increases in the 
amount of the monthly payments on each Step Loan will occur after the 
Adjustment Dates thereof, because the related Mortgage Rate will increase on 
such Adjustment Dates.  With respect to a



                                    S-75


<PAGE>


substantial majority of the Adjustable Rate Loans (other than the 6-Month 
ARMs), a substantial increase in the amount of the Monthly Payments could 
occur after the initial Adjustment Date thereof, because of the Periodic Rate 
Cap thereon will not limit increases in the related Mortgage Rate on such 
date.  The repayment of the Adjustable Rate Loans will be dependent on the 
ability of the related mortgagors to make larger Monthly Payments as a result 
of increases in the related Mortgage Rates.  The rate of default on Mortgage 
Loans which are refinance mortgage loans or which were not originated under 
the Full Documentation program or Documented Income program may be higher 
than for other types of Mortgage Loans.  As a result of the underwriting 
standards for the Seller's equity lending program and regular lending 
program, the Mortgage Loans are likely to experience rates of delinquency, 
foreclosure, bankruptcy and loss that are higher, and (especially with 
respect to mortgage loans originated or acquired under the equity lending 
program), that may be substantially higher, than those experienced by 
mortgage loans underwritten in a more traditional manner.  See "The 
Seller-Loan Delinquency, Forbearance, Foreclosure, Bankruptcy and REO 
Property Status" and "--REO Property Liquidation Experience" above for 
important information regarding the delinquency, forbearance, foreclosure, 
bankruptcy and REO property status and loss experience of certain mortgage 
loans previously originated by the Seller under the equity lending program 
and the regular lending program.  In addition, because of such underwriting 
criteria and their likely effect on the delinquency, foreclosure, bankruptcy 
and loss experience of the Mortgage Loans, the Mortgage Loans will be 
serviced in a manner intended to result in a faster exercise of remedies, 
including foreclosure, in the event Mortgage Loan delinquencies and defaults 
occur, than would be the case if the Mortgage Loans were serviced in a more 
conventional manner.  Furthermore, the rate and timing of prepayments, 
defaults and liquidations on the Mortgage Loans will be affected by the 
general economic condition of the region of the country in which the related 
Mortgaged Properties are located.  the risk of delinquencies and loss is 
greater and prepayments are less likely in regions where a weak or 
deteriorating economy exists, as may be evidenced by, among, other factors, 
increasing unemployment or falling property values.  See "Yield, Prepayment 
and Maturity Considerations" in the Prospectus.

     Several factors contribute to the increased risk of default in 
connection with negatively amortizing mortgage loans.  The outstanding 
principal balance of a mortgage loan which is subject to negative 
amortization increases by the amount of interest which is deferred as 
described herein.  During periods in which the outstanding principal balance 
of a GPARM Loan is increasing due to the addition of Deferred Interest 
thereto, such increasing principal balance of the GPARM Loan may approach or 
exceed the value of the related Mortgaged Property, thus increasing the 
likelihood of defaults as well as the amount of any loss experienced with 
respect to any such GPARM Loan that is required to be liquidated.  
Additionally, although increases in the amount of the related monthly payment 
are subject to Payment Caps, such Payment Caps are not in effect on any of 
the Recast Dates, as described herein, or when the outstanding principal 
balance exceeds the Negative Amortization Cap, in which case the monthly 
payment for each such GPARM Loan will be recalculated to equal an amount 
which would be sufficient to fully amortize such GPARM Loan over its 
remaining term at the Mortgage Rate as adjusted on the immediately preceding 
Rate Adjustment Date.  The amount of such increased monthly payment may be 
substantially higher than the monthly payment in effect prior to such 
recalculation and the repayment of the GPARM Loans will be dependent on the 
ability of the mortgagor to make such larger monthly payments.  Furthermore, 
each GPARM Loan provides for the payment of any remaining unamortized 
principal balance of such GPARM Loan (due to the additional Deferred 
Interest, if any, to the principal balance of such GPARM Loan) in a single 
payment at the maturity of the GPARM Loan.  Because the mortgagors may be so 
required to make a larger single payment upon maturity,it is possible that 
the default risk associated with the GPARM Loan is greater than that 
associated with fully amortizing mortgage loans.

     As described under "Description of the Certificates--Allocation of 
Losses; Subordination" and "Description of the Certificates--Advances," 
amounts otherwise distributable to holders of the Class B Certificates will 
be made available to protect the holders of the Senior Certificates against 
interruptions 



                                    S-76


<PAGE>


in distributions due to certain mortgagor delinquencies and amounts otherwise 
distributable to holders of the Class A-2 Certificates will be made available 
to protect the holders of the Variable Strip Certificates and the Class A-1 
Certificates against interruptions in distributions due to certain mortgagor 
delinquencies in each case to the extent not covered by Advances. Such 
delinquencies will affect the yield to investors in the Class B-1 
Certificates to the extent not covered by the Class B-2 Certificates, the 
Class SB Certificates and Class R Certificates and the Class A-2 Certificates 
to the extent not covered by the Class B Certificates, the Class SB 
Certificates and the Class R Certificates. Even if subsequently cured, such 
delinquencies may affect the timing of the receipt of distributions by the 
holders of the Class B-1 Certificates or the Class A-2 Certificates, because 
the entire amount (rather than a pro rata portion) thereof would be borne by 
such Class of Certificates.

     When a principal prepayment in full is made on a Mortgage Loan, the 
mortgagor is charged interest only for the period from the Due Date of the 
immediately preceding monthly payment up to the date of such prepayment, 
instead of for a full month. Partial principal prepayments are applied as of 
the first day of the month of receipt, with a resulting reduction in interest 
payable for the month during which the partial prepayment is made. Full or 
partial prepayments (or other liquidations) received in any calendar month 
will be distributed to Certificateholders on the Distribution Date in the 
month following the month of receipt. With respect to such full or partial 
prepayments (or other liquidations), the Master Servicer is obligated to fund 
shortfalls in collection of one full month's interest (adjusted to the 
related Net Mortgage Rate) but only to the extent of the servicing 
compensation otherwise payable to the Master Servicer. Accordingly, to the 
extent any such shortfall in interest collections exceeds the amount that the 
Master Servicer is obligated to fund, the effect of any such principal 
prepayment will be to reduce the aggregate amount of interest that is 
available for distribution to the related Certificateholders, and will be 
allocated among the Certificates in proportion to the interest otherwise 
distributable or accrued thereon.

     In addition, the yield to maturity of the Offered Certificates will 
depend on the prices paid by the holders of the Offered Certificates and the 
related Pass-Through Rates. The extent to which the yield to maturity of an 
Offered Certificate is sensitive to prepayments will depend upon the degree 
to which it is purchased at a discount or premium. For additional 
considerations relating to the yield on the Certificates, see "Yield, 
Prepayment and Maturity Considerations" in the Prospectus.

VARIABLE STRIP CERTIFICATE YIELD CONSIDERATIONS

     THE YIELD TO MATURITY ON THE VARIABLE STRIP CERTIFICATES WILL BE HIGHLY 
SENSITIVE TO THE PREPAYMENT, REPURCHASE AND DEFAULT EXPERIENCE ON THE 
MORTGAGE LOANS INCLUDED IN THE TRUST FUND. INVESTORS SHOULD CAREFULLY 
CONSIDER THE ASSOCIATED RISKS, INCLUDING THE RISK THAT A RAPID RATE OF 
PRINCIPAL PREPAYMENTS, DEFAULTS OR REPURCHASES OF THE MORTGAGE LOANS COULD 
RESULT IN THE FAILURE OF INVESTORS IN THE VARIABLE STRIP CERTIFICATES TO 
FULLY RECOVER THEIR INITIAL INVESTMENT.

     Prepayments on mortgage loans are commonly measured relative to a 
prepayment standard or model. The model used in this Prospectus Supplement 
represents an assumed constant rate of prepayment ("CPR") each month relative 
to the then outstanding principal balance of a pool of mortgage loans for the 
life of such mortgage loans. CPR does not purport 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 mortgage loans, 
including the Mortgage Loans to be included in the Trust Fund.

     The following table indicates the approximate pre-tax yields to maturity 
(on a corporate bond equivalent basis (CBE)) on the Variable Strip 
Certificates for the specified percentages of CPR and assumed purchase 
prices. For the purposes of the table, it is assumed that (i) the Mortgage 
Loans have the characteristics set forth under "Description of the Mortgage 
Pool" herein except that Six-Month LIBOR is constant and equals 5.777%, (ii) 
One-Month LIBOR is constant and equals 5.465%, (iii) the



                                    S-77


<PAGE>


distributions in respect of the Certificates are received in cash on the 25th 
day of each month commencing in July 1996, (iv) no defaults or delinquencies 
in the payment by mortgagors of principal and interest on the Mortgage Loans 
are experienced, (v) the Master Servicer does not exercise its option to 
repurchase all of the Mortgage Loans as described under the caption "Pooling 
and Servicing Agreement--Termination," (vi) prepayments representing payment 
in full of individual Mortgage Loans are received on the last day of each 
month and include 30 days interest thereon, commencing in June 1996, (vii) 
the aggregate assumed purchase price of each Class of Variable Strip 
Certificates is equal to the sum of (a) the percentage of the aggregate 
principal balance of the Mortgage Loans as of the Cut-off Date, as specified 
below, and (b) two days of accrued interest, (viii) the Certificates are 
purchased on June 27, 1996 and (ix) the number of days between the date the 
Offered Certificates are purchased and the first Distribution Date is 28 days 
(such assumptions, collectively, the "Structuring Assumptions").

       PRE-TAX YIELD TO MATURITY (CBE) OF THE VARIABLE STRIP CERTIFICATES

                                         PERCENTAGES OF CPR
                                 --------------------------------------
ASSUMED PURCHASE PRICE             10%     15%     20%     25%     30%
- ----------------------            -----   -----   -----   -----   -----
5.8750% . . . . . . . . . . . .   52.6%   45.8%   38.7%   31.4%   23.9%
6.0000% . . . . . . . . . . . .   51.2%   44.4%   37.4%   30.2%   22.7%
6.1250% . . . . . . . . . . . .   49.9%   43.1%   36.2%   29.0%   21.5%

     The yields set forth in the preceding table were calculated by 
determining the monthly discount rates which, when applied to the assumed 
stream of cash flows to be paid on the Variable Strip Certificates, would 
cause the discounted present values of such assumed cash flows to equal the 
aggregate assumed purchase prices of the Variable Strip Certificates, and by 
converting such monthly discount rates to corporate bond equivalent rates. 
Such calculations do not take into account the effect of any Prepayment 
Interest Shortfalls or variations that may occur in the interest rates at 
which investors may be able to reinvest funds received by them as 
distributions on the Variable Strip Certificates and consequently do not 
purport to reflect the return on any investment in the Variable Strip 
Certificates when such reinvestment rates are considered. 

     The Mortgage Loans will not have all of the characteristics assumed 
above. There can be no assurance that the Mortgage Loans will prepay at any 
of the constant rates shown in the table or at any other particular rate, 
that the pre-tax yields on the Variable Strip Certificates will correspond to 
any of the pre-tax yields shown therein or that the aggregate purchase prices 
paid for the Variable Strip Certificates will be equal to any of the amounts 
assumed above. Because the rate of distributions of principal on the 
Certificates will be related to the actual amortization (including 
prepayments) of the Mortgage Loans, which may include Mortgage Loans that 
have remaining terms to stated maturity shorter or longer than those assumed 
and interest rates higher or lower than those assumed, the pre-tax yields on 
the Variable Strip Certificates will differ from those set forth above, even 
if all of the Mortgage Loans prepay at the indicated CPR percentages. It is 
unlikely that any Mortgage Loan will prepay at a constant rate to maturity or 
that all of the Mortgage Loans will prepay at the same rate. The foregoing 
table assumes that all of the Mortgage Loans prepay at the same constant 
rate. In fact, mortgage loans bearing different (or the same) mortgage rates 
may prepay at different rates. Accordingly, investors should calculate 
expected yields based on their own assumptions and should not rely on the 
yields specified above. 

     The timing of changes in the rate of prepayments may significantly 
affect the actual yields to investors on the Variable Strip Certificates, 
even if the average rate of principal prepayments is consistent with the 
expectations of investors. In general, the earlier the 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 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 
Variable Strip Certificates will not be offset by a



                                    S-78


<PAGE>


subsequent like reduction (or increase) in the rate of principal prepayments. 
Investors must make their own decisions as to the appropriate prepayment 
assumptions to be used in deciding whether to purchase the Variable Strip 
Certificates. 

     In addition to the foregoing, holders of the Variable Strip Certificates 
generally have rights to relatively larger portions of interest payments on 
the Mortgage Loans with higher Net Mortgage Rates than on Mortgage Loans with 
lower Net Mortgage Rates, and, with respect to the Adjustable Rate Loans, 
after the initial Adjustment Dates, holders of the Variable Strip 
Certificates generally have rights to relatively larger portions of interest 
payments on the Adjustable Rate Loans with higher Gross Margin than on 
Adjustable Rate Loans with lower Gross Margins.  Thus, the yield on the 
Variable Strip Certificates will be materially and adversely affected to a 
greater extent than on the other Certificates if the Adjustable Rate Loans 
with higher Gross Margins prepay faster than the Adjustable Rate Loans with 
lower Gross Margins Rates thereof or if the Adjustable Rate Mortgage Loans 
with higher Net Mortgage Rates prepay faster than the Adjustable Rate Loans 
with lower Net Mortgage Rates after such Adjustment Dates. Because Mortgage 
Loans having higher Net Mortgage 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 Net Mortgage Rates.  
Investors should consider that the yield to maturity on the Variable Strip 
Certificates will be sensitive to an even greater degree to the prepayment, 
repurchase and default experience on the Adjustable Rate Loans after the 
initial Adjustment Dates thereof than it was prior to such Adjustment Dates, 
because holders of Variable Strip Certificates generally will have rights to 
relatively larger portions of interest payments on the Adjustable Rate Loans 
after the initial Adjustment Dates thereof than they had prior to such 
Adjustment Dates.

     See "Description of the Certificates--Interest Distributions" herein.

WEIGHTED AVERAGE LIFE OF THE CLASS A-1 CERTIFICATES, THE CLASS A-2 
CERTIFICATES AND THE CLASS B-1 CERTIFICATES

     Weighted average life refers to the average amount of time that will 
elapse from the date of issuance of a security to the date of distribution to 
the investor of each dollar distributed in reduction of principal of such 
security (assuming no losses). The weighted average life of the Class A-1 
Certificates, the Class A-2 Certificates and the Class B-1 Certificates will 
be influenced by, among other things, the rate at which principal of the 
Mortgage Loans is paid, which may be in the form of scheduled amortization, 
prepayments or liquidations.

     Based on the Structuring Assumptions (except for assumption (vii)) in 
the foregoing discussions, the following tables indicate the weighted average 
life of the Class A-1 Certificates, the Class A-2 Certificates and the Class 
B-1 Certificates and set forth the percentages of the initial Certificate 
Principal Balance of the Class A-1 Certificates, the Class A-2 Certificates 
and the Class B-1 Certificates that would be outstanding after each of the 
Distribution Dates indicated at various percentages of CPR.



                                    S-79


<PAGE>


                            PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
                              OUTSTANDING AT THE FOLLOWING PERCENTAGES OF CPR

<TABLE>
<CAPTION>

                                 CLASS A-1 CERTIFICATES
                               AND CLASS A-2 CERTIFICATES                     CLASS B-1 CERTIFICATES
                           ----------------------------------          ----------------------------------
DISTRIBUTION DATE           0%   10%    15%   20%   25%   30%           0%   10%   15%   20%   25%   30%
- ------------------         ----  ----  ----  ----  ----  ----          ----  ----  ----  ----  ----  ----
<S>                        <C>   <C>   <C>   <C>   <C>   <C>           <C>   <C>   <C>   <C>   <C>   <C>
Initial . . . . . . . . .  100%  100%  100%  100%  100%  100%          100%  100%  100%  100%  100%  100%
June 1997 . . . . . . . .   98    87    82    76    71    66            99    99    99    99    99    99
June 1998 . . . . . . . .   96    76    67    58    49    42            85    89    91    93    94    96
June 1999 . . . . . . . .   96    67    55    44    34    26            62    71    75    78    82    85
June 2000 . . . . . . . .   95    59    44    33    23    15            38    53    60    66    71    76
June 2001 . . . . . . . .   94    51    36    24    14     7            12    35    45    54    61    68
June 2002 . . . . . . . .   93    45    29    17     8     2             0    18    31    43    52    61
June 2003 . . . . . . . .   92    39    22    11     3     0             0     1    18    32    44    30
June 2004 . . . . . . . .   91    33    17     7     0     0             0     0     4    21    33     0
June 2005 . . . . . . . .   90    29    13     3     0     0             0     0     0    11     0     0
June 2006 . . . . . . . .   89    24     9     1     0     0             0     0     0    00     0     0
June 2007 . . . . . . . .   87    21     7     0     0     0             0     0     0     0     0     0
June 2008 . . . . . . . .   85    18     5     0     0     0             0     0     0     0     0     0
June 2009 . . . . . . . .   83    15     4     0     0     0             0     0     0     0     0     0
June 2010 . . . . . . . .   81    13     3     0     0     0             0     0     0     0     0     0
June 2011 . . . . . . . .   78    12     2     0     0     0             0     0     0     0     0     0
June 2012 . . . . . . . .   76    10     2     0     0     0             0     0     0     0     0     0
June 2013 . . . . . . . .   74     9     2     0     0     0             0     0     0     0     0     0
June 2014 . . . . . . . .   71     8     1     0     0     0             0     0     0     0     0     0
June 2015 . . . . . . . .   68     7     1     0     0     0             0     0     0     0     0     0
June 2016 . . . . . . . .   65     6     1     0     0     0             0     0     0     0     0     0
June 2017 . . . . . . . .   62     5     1     0     0     0             0     0     0     0     0     0
June 2018 . . . . . . . .   58     4     1     0     0     0             0     0     0     0     0     0
June 2019 . . . . . . . .   53     3     0     0     0     0             0     0     0     0     0     0
June 2020 . . . . . . . .   48     3     0     0     0     0             0     0     0     0     0     0
June 2021 . . . . . . . .   42     2     0     0     0     0             0     0     0     0     0     0
June 2022 . . . . . . . .   35     2     0     0     0     0             0     0     0     0     0     0
June 2023 . . . . . . . .   28     1     0     0     0     0             0     0     0     0     0     0
June 2024 . . . . . . . .   20     1     0     0     0     0             0     0     0     0     0     0
June 2025 . . . . . . . .   10     0     0     0     0     0             0     0     0     0     0     0
June 2026 . . . . . . . .    0     0     0     0     0     0             0     0     0     0     0     0
Weighted Average Lives
  in Years  . . . . . . . 21.1   7.0   4.5   3.2   2.5   2.1           3.5   4.2   4.8   5.5   5.9   5.7
</TABLE>

- ------------------
*  The weighted average life of a Certificate is determined by (i) multiplying 
   the amount of each distribution in reduction of the Certificate Principal 
   Balance by the number of years from the date of issuance of the Certificate 
   to the related Distribution Date, (ii) adding the results and (iii) 
   dividing the sum by the initial Certificate Principal Balance of the 
   Certificate.



                                    S-80


<PAGE>


                         POOLING AND SERVICING AGREEMENT

GENERAL

     The Certificates will be issued pursuant to a Pooling and Servicing 
Agreement (the "Pooling and Servicing Agreement") dated as of June 1, 1996 
among the Depositor, the Master Servicer, and Bankers Trust Company, as 
Trustee. Reference is made to the Prospectus for important information in 
addition to that set forth herein regarding the terms and conditions of the 
Pooling and Servicing Agreement and the Offered Certificates. The Offered 
Certificates will be transferable and exchangeable at the corporate trust 
office of the Trustee, which will serve as Certificate Registrar and Paying 
Agent. The Depositor will provide a prospective or actual Certificateholder 
without charge, on written request, a copy (without exhibits) of the Pooling 
and Servicing Agreement. Requests should be addressed to N. Dante LaRocca, 
Donaldson, Lufkin & Jenrette Securities Corporation, 277 Park Avenue, 9th 
Floor, New York, New York 10172.

     The Master Servicer has the right to resign from the obligations and 
duties imposed on it under the Pooling and Servicing Agreement upon the 
appointment of a successor servicer and delivery to the Trustee of a letter 
from each Rating Agency that such resignation and appointment will not, in 
and of itself, result in a downgrading of the Certificates. The Master 
Servicer may not assign its obligations and duties under the Pooling and 
Servicing Agreement.

ASSIGNMENT OF MORTGAGE LOANS

     The Mortgage Loans will be assigned by the Depositor to the Trustee 
pursuant to the terms of the Pooling and Servicing Agreement, 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 and Servicing Agreement which will 
specify with respect to each Mortgage Loan, among other things, the original 
principal balance, the principal balance as of the close of business on the 
Cut-off Date, the Monthly Payment, the maturity date and the Mortgage Rate. 

     As to each Mortgage Loan, the following documents are required to be 
delivered to the Trustee in accordance with the Pooling and Servicing 
Agreement: (i) the related original Mortgage Note endorsed without recourse 
to the Trustee, (ii) the original Mortgage with evidence of recording 
indicated thereon (or, if such original recorded Mortgage has not yet been 
returned by the recording office, a copy thereof certified by the Seller to 
be a true and complete copy of such Mortgage sent for recording), (iii) an 
original recorded assignment of the Mortgage to the Trustee (or if such 
original recorded assignment has not yet been returned by the recording 
office, a copy thereof certified by the Seller to be a true and complete copy 
of such assignment sent for recording), (iv) the policies of title insurance 
issued with respect to each Mortgage Loan and (v) the originals of any 
assumption, modification, extension or guaranty agreements. The assignments 
to the Trustee in connection with each Mortgage Loan are required to be 
submitted for recording promptly after the Delivery Date. The Trustee will 
review each Mortgage File within 90 days of the Delivery Date, and if any 
such document is found to be defective in any material respect and the Seller 
does not cure such defect within 60 days of notice thereof from the Trustee, 
the Seller will be obligated to purchase the related Mortgage Loan from the 
Trust Fund within 90 days of such notice. 

     Pursuant to the terms of the Pooling and Servicing Agreement, the 
Depositor will assign to the Trustee for the benefit of the holders of the 
Certificates all of its right, title and interest in and to each Purchase 
Agreement insofar as it relates to the representations and warranties made by 
the Seller in respect of the related Mortgage Loans and the remedies provided 
for breach of such representations and warranties. The representations and 
warranties made by the Seller with respect to the Mortgage Loans differ but 
are similar in nature to the representations and warranties summarized in the 
Prospectus under the caption "Loan Underwriting Procedures and 
Standards--Representations and Warranties."  Upon discovery by the Trustee of 
a breach of any representation, warranty or covenant which materially and 
adversely affects the interests of the Certificateholders in a Mortgage Loan, 
the Trustee will promptly notify the Seller and the Master Servicer. The 
Seller will have 90 days from its discovery or its receipt of such notice to 
cure such breach or repurchase the Mortgage Loan. The Seller will not have 
any right to substitute another mortgage loan for a Mortgage Loan as to which 
such a breach has occurred. See "The Seller" above. 


                                    S-81


<PAGE>


     Neither the Depositor, the Master Servicer, the Trustee nor any of their 
respective affiliates will make any representations or warranties with 
respect to the Mortgage Loans, or have any obligation to purchase a Mortgage 
Loan if the Seller defaults on its obligation to repurchase a Mortgage Loan 
either in connection with a breach of a representation and warranty or in 
connection with a defective document as described above, and no assurance can 
be given that the Seller will carry out such obligations with respect to 
Mortgage Loans. Although the Subordination described herein will not be 
available to support the Seller's obligation to repurchase any Mortgage Loan, 
to the extent any such Mortgage Loan is not repurchased by the Seller and 
losses occur on such Mortgage Loans, Subordination with respect to such 
Mortgage Loans will be available to the extent provided herein. To the extent 
that the Subordination is so utilized, such Subordination will be depleted 
more quickly than if such Mortgage Loans had been repurchased by the Seller. 

THE MASTER SERVICER

     Temple-Inland Mortgage Corporation ("TIMC"), a Nevada corporation, will
serve as the Master Servicer under the Pooling and Servicing Agreement.  TIMC is
a full service mortgage banking company and is a FNMA- and FHLMC-approved
seller/servicer.  TIMC originates mortgage loans through a network of retail and
wholesale branches, and the mortgage loans it originates are generally sold in
the secondary market on a servicing-retained basis.  In addition, TIMC services
loans in all fifty states and in the District of Columbia, and its servicing
portfolio includes a full range of mortgage products serviced for a variety of
mortgage loan and mortgage-backed security investors. TIMC's principal executive
offices are located at 1300 Mo-Pac Expressway South, Austin, Texas 78746, and
its telephone number is (512) 434-8000.

     TIMC is a wholly-owned subsidiary of Guaranty Federal Bank, F.S.B. ("GFB"),
a Dallas, Texas-based financial institution.  GFB is a wholly-owned subsidiary
of Temple-Inland Financial Services ("TIFS"), a financial services holding
company that is wholly-owned by Temple-Inland Inc. ("T-I"). T-I is a
Texas-based, holding company with interests primarily in paper, packaging,
building products and financial services.  T-I's stock is publicly traded on the
New York Stock Exchange and the Pacific Stock Exchange. 

     The following table sets forth certain information concerning the
delinquency experience (including bankruptcies) and foreclosures inprogress on 
one-to four-family residential mortgage loans included in TIMC's servicing
portfolio at the end of the indicated periods.  The indicated periods of
delinquency are based on the number of days past due on a contractual basis.  No
mortgage loan is considered delinquent for these purposes until it is one month
past due on a contractual basis.

<TABLE>
<CAPTION>

                                AT DECEMBER 31, 1993     AT DECEMBER 31, 1994    AT DECEMBER 31, 1995      AT DECEMBER 31, 1996
                                ---------------------    --------------------    --------------------      ---------------------
                                BY NUMBER   PERCENT BY   BY NUMBER   PERCENT BY  BY NUMBER  PERCENT BY     BY NUMBER   PERCENT BY
                                  OF        NUMBER          OF        NUMBER       OF        NUMBER           OF        NUMBER
                                 LOANS      OF LOANS      LOANS      OF LOANS     LOANS      OF LOANS        LOANS      OF LOANS
                                ---------   ---------    ---------   ----------  ---------  ---------      ---------   ---------
<S>                             <C>          <C>          <C>         <C>         <C>        <C>            <C>         <C>
Total Residential
 Portfolio. . . . . . . . . .     144,497     N/A         149,393      N/A          184,310   N/A             222,956    100.00%
Period of Delinquency:
 31-60 days . . . . . . . . .       1,103    0.76%          1,145      0.76%          1,692   0.92%             3,223      1.45%
 61-90 days(1). . . . . . . .         941    0.65           1,425      0.95             756   0.41              1,893      0.85%
 91 days or more (2). . . . .          --      --              --        --           1,487   0.81              3,123      1.40%
Foreclosures in
  Progress. . . . . . . . . .         267    0.18             404      0.27             504   0.27              2,408      1.08%
                                    -----    ----           -----      ----           -----   ----             ------      -----
Total Delinquent
 Loans. . . . . . . . . . . .       2,311    1.59%          2,974      1.99%          4,439   2.41%            10,647      4.78%
                                    -----    ----           -----      ----           -----   ----             ------      -----
                                    -----    ----           -----      ----           -----   ----             ------      -----
Bankruptcy Loans. . . . . . .         669    0.46%            612      0.41%            723   0.39%             1,718      0.77%

</TABLE>

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

(1)  Includes mortgage loans 61 to 90 days and 91 days or more delinquent at
     December 31, 1992, December 31, 1993 and December 31, 1994.

(2)  TIMC did not keep separate records of mortgage loans 91 days or more
     delinquent prior to January 1, 1995.

                                       S-82

<PAGE>

     The aggregate principal balances of the one- to four-family residential
mortgage loans included in TIMC's servicing portfolio at close of business on
December 31, 1993, December 31, 1994, December 31, 1995 and March 31, 1996 were
approximately $9.0 billion, $10.1 billion, $13.4 billion and $17.2 billion,
respectively.

     The following table sets forth certain information concerning the
foreclosure experience on one- to four-family residential mortgage loans
included in TIMC's servicing portfolio at or for the indicated periods.

<TABLE>
<CAPTION>

                             YEAR ENDED        YEAR ENDED           YEAR ENDED         THREE MONTHS ENDED
                         DECEMBER 31, 1993   DECEMBER 31, 1994   DECEMBER 31, 1995       MARCH 31 1996
                         -----------------   ----------------    -----------------      ----------------
                             BY NUMBER          BY NUMBER           BY NUMBER              BY NUMBER
                               OF                  OF                   OF                     OF
                              LOANS               LOANS               LOANS                  LOANS  
                           ----------           ---------           ---------              ---------    
<S>                      <C>                  <C>                  <C>                    <C>
 Foreclosed Loans . .          788                 786                 786                    429  
 Foreclosed Ratio . .         0.55%               0.53%               0.43%                  0.19%

</TABLE>

     There can be no assurance that the delinquency experience of the Mortgage
Loans comprising the Mortgage Pool will correspond to the delinquency experience
of TIMC's mortgage portfolio set forth in the foregoing tables.  The statistics
shown above represent the delinquency experience for TIMC's residential mortgage
servicing portfolio only for the periods presented, whereas the aggregate
delinquency experience on the Mortgage Loans comprising the Mortgage Pool will
depend on the results obtained over the life of the Mortgage Pool.  Moreover,
TIMC's residential mortgage servicing portfolio includes mortgage loans with a
variety of payment and other characteristics (including geographic location)
which are not necessarily representative of the payment and other
characteristics of the Mortgage Loans comprising the Mortgage Pool.  PROSPECTIVE
INVESTORS IN THE OFFERED CERTIFICATES PARTICULARLY SHOULD BE AWARE THAT PRIOR TO
1995, TIMC'S SERVICING PORTFOLIO, ON WHICH THE FOREGOING TABLES ARE BASED, DID
NOT INCLUDE ANY MORTGAGE LOANS HAVING UNDERWRITING STANDARDS SIMILAR TO THOSE
APPLICABLE TO THE MORTGAGE LOANS AND CONSISTED PRIMARILY OF MORTGAGE LOANS
UNDERWRITTEN IN A MORE TRADITIONAL MANNER.  TIMC HAS HAD LIMITED EXPERIENCE IN
SERVICING MORTGAGE LOANS ORIGINATED OR ACQUIRED IN ACCORDANCE WITH UNDERWRITING
STANDARDS SIMILAR TO THE UNDERWRITING CRITERIA PURSUANT TO WHICH THE MORTGAGE
LOANS WERE ORIGINATED OR ACQUIRED.

     It also should be noted that if the residential real estate market should
experience a decline in property values, the actual rates of delinquency and
foreclosure could be higher than those previously experienced by TIMC.  In
addition, adverse economic conditions may affect the timely payment by
mortgagors of scheduled payments of principal and interest on the Mortgage Loans
and, accordingly, the actual rates of delinquency, bankruptcy and foreclosure
with respect to the Mortgage Pool. See "The Seller--Loan Delinquency,
Forbearance, Foreclosure, Bankruptcy and REO Property Status" and "--REO
Property Liquidation Experience" herein for important information regarding the
delinquency, forbearance, foreclosure, bankruptcy and REO property status and
loss experience of mortgage loans previously originated by the Seller under
substantially the same underwriting criteria pursuant to which the Mortgage
Loans were originated or acquired.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The servicing fee (the "Servicing Fee") for each Mortgage Loan is payable
out of the interest payments on such Mortgage Loan. The Servicing Fee in respect
of each Mortgage Loan originated or acquired under the regular lending program
or the equity lending program will be payable at a rate (the "Servicing Fee
Rate") equal to 0.50% per annum or 0.75% per annum, respectively, on the
outstanding 

                                    S-83

<PAGE>


principal balance of each Mortgage Loan. The Servicing Fees consist
of (a) servicing compensation payable to the Master Servicer in respect of its
master servicing activities, (b) subservicing and other related compensation
payable to any subservicer (including such compensation paid to the Master
Servicer as the direct servicer of a Mortgage Loan for which there is no
subservicer) and (c) the fees payable to the Trustee. The Master Servicer is
entitled to retain as additional servicing compensation any assumption and
reconveyance fees, to the extent collected from mortgagors, and any interest or
other income earned on funds held in the Custodial Account or the Certificate
Account. It is not anticipated that the Master Servicer will enter into any
subservicing arrangements with respect to the Mortgage Loans. However, the
Master Servicer intends to enter into an arrangement with a newly-formed
affiliate of DLJMC under which such affiliate will assist the Master Servicer in
collection and loss mitigation activities with respect to those Mortgage Loans
that become delinquent. The Master Servicer will pay the fee charged by such
entity in connection therewith. The Master Servicer is obligated to pay
certain ongoing expenses associated with the Trust Fund and incurred by the
Master Servicer in connection with its responsibilities under the Pooling and
Servicing Agreement. See "Servicing of Loans--Servicing Compensation and
Payment of Expenses" in the Prospectus for information regarding other possible
compensation to the Master Servicer and subservicers and for information
regarding expenses payable by the Master Servicer.

THE INTERIM SUBSERVICER

     Immediately prior to the date of initial issuance of the Certificates (the
"Delivery Date"), all of the servicing rights and obligations with respect to
the Mortgage Loans were owned by DLJMC, and the servicing functions with respect
to a substantial majority of the Mortgage Loans were performed by the Master
Servicer.  20.24% of the Mortgage Loans (the "Interim Serviced Mortgage Loans")
will be subserviced by Quality Mortgage USA, Inc., (the "Interim Subservicer"),
as of the Delivery Date.  Effective on the Delivery Date, DLJMC will transfer
and assign ownership of all such servicing rights and obligations to the Master
Servicer and the Master Servicer will become responsible for the proper
performance of all servicing functions with respect to the Mortgage Loans in
accordance with the Pooling and Servicing Agreement.  The servicing functions
with respect to the Interim Serviced Mortgage Loans will be performed for the
Master Servicer by the Interim Subservicer, as a subservicer, during an interim
period, which is scheduled to expire on July 31, 1996.

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.  95% of all Voting Rights will be
allocated among all holders of the Certificates (other than the Variable Strip
Certificates, the Class SB Certificates, the Class R Certificates) in proportion
to their then outstanding Certificate Principal Balances, 2%, 2%, and 1% of all
Voting Rights will be allocated among holders of the Variable Strip
Certificates, Class SB Certificates, Class R Certificates, respectively, in
proportion to the Percentage Interests (as defined in the Prospectus) evidenced
by their respective Certificates. The Pooling and Servicing Agreement will be
subject to amendment without the consent of the holders of the Residual
Certificates in certain circumstances.

EVENTS OF DEFAULT AND TERMINATION EVENT

     Events of default ("Events of Default") under the Pooling and Servicing
Agreement will consist of (i) any failure by the Master Servicer to distribute
or cause to be distributed to Certificateholders any required payment which
continues unremedied for five days after the giving of written notice of such
failure to the Master Servicer by the Trustee or the Depositor, or to the Master
Servicer, the Depositor and the Trustee by the holders of Certificates
evidencing not less than 25% of the Voting Rights; (ii) any failure by the
Master Servicer duly to observe or perform in any material respect any of its
other 

                                     S-84

<PAGE>

covenants or agreements in the Pooling and Servicing Agreement which
continues unremedied for thirty days after the giving of written notice of such
failure to the Master Servicer by the Trustee or the Depositor, or to the Master
Servicer, the Depositor and the Trustee by the holders of Certificates
evidencing not less than 25% of the Voting Rights; (iii) certain events of
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings and certain actions by or on behalf of the Master Servicer
indicating its insolvency or inability to pay its obligations; and (iv) any
failure of the Master Servicer to make any Advance as required which is not
remedied one business day prior to the related Distribution Date. 

     A termination event ("Termination Event") under the Pooling and Servicing
Agreement will consist of a determination by the Trustee on the Determination
Date in June of any year, commencing in July 1997 and ending in July 2006, that
(a) if such Determination Date occurs in or before July 2001, the Total Expected
Losses (as defined below) on such Determination Date is greater than 50% of the
Initial Loss Coverage Amount (as defined below) and (b) if such Determination
Date occurs after July 2001 and in or before July 2006, the Total Expected
Losses on such Determination Date is greater than 75% of the Initial Loss
Coverage Amount.

     On any Determination Date, "Total Expected Losses" will equal the sum of
(a) all Realized Losses previously allocated through Subordination and (b) all
Prospective Losses (as defined below) as of such Determination Date.
"Prospective Losses," as of any Determination Date, will be an amount equal to
the sum of (i) the product of (x) the aggregate Stated Principal Balance of the
Mortgage Loans that are 31 days to 60 days delinquent, (y) 25% and (z) the Loss
Severity Percentage (as defined below), (ii) the product of (x) the aggregate
Stated Principal Balance of the Mortgage Loans that are 61 days to 90 days
delinquent, (y) 50% and (z) the Loss Severity Percentage and (iii) the product
of (x) the aggregate Stated Principal Balance of the Mortgage Loans that are 91
days or more delinquent plus the aggregate Stated Principal Balance of all REO
Properties, if any, and (y) the Loss Severity Percentage. For purposes of
calculating Prospective Losses, Mortgage Loans in foreclosure will be
categorized based on their respective number of days of delinquency. The
"Initial Loss Coverage Amount" will equal the sum of the aggregate initial
Certificate Principal Balance of the Class B Certificates and 2.20% of the
aggregate Certificate Principal Balance of all of the Certificates and the "Loss
Severity Percentage" will be equal to 43%.

RIGHTS UPON EVENT OF DEFAULT OR TERMINATION EVENT

     So long as an Event of Default under the Pooling and Servicing Agreement as
described in clauses (i), (ii) and (iii) of the third preceding paragraph
remains unremedied, the Depositor or the Trustee may, and at the direction of
holders of Certificates evidencing not less than 51% of the Voting Rights shall,
by notice in writing to the Master Servicer terminate all of the rights and
obligations of the Master Servicer under the Pooling and Servicing Agreement and
in and to the Trust Fund. If an Event of Default under the Pooling and Servicing
Agreement as described in clause (iv) of the third preceding paragraph shall
occur, the Trustee will, by notice to the Master Servicer and the Depositor,
terminate all of the rights and obligations of the Master Servicer under the
Pooling and Servicing Agreement and in and to the Trust Fund; provided, however,
that if the Trustee determines that the failure by the Master Servicer to make
any required Advance was due to circumstances beyond its control and the
required Advance was otherwise made, the Trustee shall not terminate the Master
Servicer. If a Termination Event under the Pooling and Servicing Agreement as
described in the second preceding paragraph shall occur, the Trustee will give
notice to the Master Servicer and the Certificateholders of such Termination
Event within 5 days and, upon the direction of holders of Certificates entitled
to at least 51% of the Voting Rights received within 90 days of such notice, the
Trustee shall, by notice to the Master Servicer and the Depositor, terminate all
of the rights and obligations of the Master Servicer under the Pooling and
Servicing Agreement and in and to the Trust Fund.  Upon receipt by the Master
Servicer of any such written notice, all authority and power of the Master
Servicer under the Pooling and Servicing Agreement will 


                                       S-85

<PAGE>

pass to and be vested in the Trustee, and the Trustee will be authorized and 
empowered to execute and deliver, on behalf of the Master Servicer, as 
attorney-in-fact, or otherwise, any and all documents and other instruments, 
and to do or accomplish all other acts or things necessary or appropriate to 
effect the purposes of such termination. Upon receipt by the Master Servicer 
of notice of termination, the Trustee will succeed to all the 
responsibilities, duties and liabilities of the Master Servicer under the 
Pooling and Servicing Agreement and will be entitled to similar compensation 
arrangements. In the event that the Trustee is unwilling, it may, or if it is 
unable or if the holders of Certificates evidencing not less than 51% of the 
Voting Rights request in writing, it shall, appoint or petition a court of 
competent jurisdiction for the appointment of a mortgage loan servicing 
institution, with a net worth of at least $10,000,000 to act as successor to 
the Master Servicer under the Pooling and Servicing Agreement. Pending such 
appointment, the Trustee is obligated to act in such capacity. The Trustee 
and such successor may agree upon the servicing compensation to be paid, 
which in no event may be greater than the compensation to the Master Servicer 
under the Pooling and Servicing Agreement. In addition, holders of 
Certificates evidencing at least 66% of the Voting Rights of Certificates 
affected by an Event of Default may waive such Event of Default; provided, 
however, that (a) an Event of Default with respect to the Master Servicer's 
obligation to make Advances may be waived only by all of the holders of 
Certificates affected by such Event of Default and (b) no such waiver is 
permitted that would materially adversely affect any non-consenting 
Certificateholder. See "The Pooling and Servicing Agreements--Rights Upon 
Event of Default" in the Prospectus.

LIMITATION ON RESIGNATION OF THE MASTER SERVICER

     The Master Servicer may resign from its obligations and duties under the
Pooling and Servicing Agreement only if such resignation, and the appointment of
a successor, will not result in a downgrading of the ratings assigned to any
Class of Certificates, or upon a determination that its duties under the Pooling
and Servicing Agreement are no longer permissible under applicable law. No such
resignation will become effective until the Trustee or a successor servicer has
assumed the Master Servicer's responsibilities, liabilities, obligations and
duties under the Pooling and Servicing Agreement. Any proposed successor Master
Servicer must be an established mortgage loan servicing institution, must be
reasonably acceptable to the Trustee, must be acceptable to each Rating Agency
for purposes of maintaining its then-current ratings of the Certificates and
must comply with any further requirements of a successor Master Servicer under
the Pooling and Servicing Agreement. 

TERMINATION

     The obligations created by the Pooling and Servicing Agreement will
terminate upon payment to the Certificateholders of all amounts held in the
Certificate Account and the Excess Proceeds Account required to be paid to the
Certificateholders pursuant to such Pooling and Servicing Agreement, following
the earlier of (i) the final payment or other liquidation of the last Mortgage
Loan remaining in the Trust Fund or the disposition of all property acquired
upon foreclosure of any such Mortgage Loan and (ii) the repurchase of all of the
assets of the Trust Fund by the Master Servicer when the aggregate principal
balance of the Mortgage Loans equals 5% or less of the aggregate principal
balance as of the Cut-off Date, pursuant to a provision of the Agreement giving
the Master Servicer the right to do so. Written notice of termination of the
Pooling and Servicing Agreement will be given to each Certificateholder, and the
final distribution will be made only upon surrender and cancellation of the
Certificates at an office or agency appointed by the Trustee which will be
specified in the notice of termination. 

     Any such repurchase of Mortgage Loans and property acquired in respect of
the Mortgage Loans shall be made at a price equal to the sum of (a) 100% of the
unpaid principal balance of each outstanding Mortgage Loan (net of unreimbursed
advances attributable to principal) as of the day of such repurchase plus
accrued interest thereon at the Net Mortgage Rate to the first day of the month
of such repurchase, 

                                     S-86

<PAGE>

plus (b) the appraised value of any property acquired in respect of any 
defaulted Mortgage Loan (but not more than the unpaid principal balance of 
that Mortgage Loan together with accrued interest at the applicable Net 
Mortgage Rate to the first day of the month of such purchase) less the good 
faith estimate of the Master Servicer of liquidation expenses to be incurred 
in connection with its disposal thereof. The exercise of the right to 
purchase the assets of the Trust Fund as set forth in clause (ii) of the 
preceding paragraph will effect early retirement of the Certificates. 

THE TRUSTEE

     Bankers Trust Company will be the Trustee under the Pooling and Servicing
Agreement. The Depositor and the Seller may maintain other banking relationships
in the ordinary course of business with the Trustee. Offered Certificates may be
surrendered at the Corporate Trust Office of the Trustee located at 4 Albany
Street, Second Floor, New York, New York 10006, or at such other addresses as
the Trustee may designate from time to time by notice to the Certificateholders,
the Depositor and the Master Servicer.

     The Trustee is eligible to serve as such under the Pooling and Servicing
Agreement only if it is a corporation or banking association organized and doing
business under the laws of the United States or any state thereof, authorized
under such laws to exercise corporate trust powers and subject to supervision or
examination by federal or state authority and has combined capital and surplus
of at least $50,000,000.

     The Trustee may, upon written notice to the Master Servicer, the Depositor
and all Certificateholders, resign at any time, in which event the Master
Servicer will be obligated to appoint a successor Trustee. If no successor
Trustee has been appointed and has accepted appointment within 60 days after
giving such notice of resignation, the resigning Trustee may petition any court
of competent jurisdiction for appointment of a successor Trustee. Any such
successor Trustee must be approved by Moody's and DCR. The Trustee may also be
removed at any time (i) by the Master Servicer, if the Trustee ceases to be
eligible to continue as such as described above or if the Trustee becomes
insolvent or (ii) by holders of Certificates evidencing at least 51% of the
Voting Rights. Any removal or resignation of the Trustee and appointment of a
successor Trustee as described above will not become effective until acceptance
of appointment by the successor Trustee.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Upon the issuance of the Offered Certificates, Thacher Proffitt & Wood,
counsel to the Depositor, will deliver its opinion generally to the effect that,
assuming compliance with all provisions of the Pooling and Servicing Agreement,
for federal income tax purposes, the Trust Fund will qualify as a REMIC within
the meaning of Sections 860A through 860G of the Internal Revenue Code of 1986
(the "Code"). 

     For federal income tax purposes, the Senior Certificates, the Class B
Certificates and the Class SB Certificates will be "regular interests" in the
REMIC and the Class R Certificates will be the sole Class of "residual
interests" in the REMIC. The Senior Certificates, the Class SB Certificates, and
the Class B Certificates generally will be treated as debt obligations of the
Trust Fund for federal income tax purposes.

     For federal income tax reporting purposes, the Class A-1 Certificates will
not and the Class SA Certificates, the Class A-2 Certificates and the Class B-1
Certificates will, be treated as having been issued with original issue
discount.  The prepayment assumption that will be used in determining the rate
of accrual of original issue discount, market discount and amortizable premium,
if any, for federal income tax purposes will be that subsequent to the date of
any determination the Mortgage Loans will prepay at a CPR percentage equal to
20.00%. No representation is made that the Mortgage Loans will prepay at 

                                     S-87
<PAGE>

that rate or at any other rate. See "Certain Federal Income Tax 
Consequences--REMICs--Taxation of Owners of REMIC Regular 
Certificates--Original Issue Discount," "--Market Discount" and "--Premium" 
in the Prospectus.

     The Internal Revenue Service (the "IRS") has issued regulations (the "OID
Regulations") under Sections 1271 to 1275 of the Code generally addressing the
treatment of debt instruments issued with original issue discount. Purchasers of
the Offered Certificates should be aware that the OID Regulations do not
adequately address certain issues relevant to, or are not applicable to,
securities such as the Offered Certificates. In addition, there is considerable
uncertainty concerning the application of the OID Regulations to REMIC Regular
Certificates that provide for payments based on an adjustable rate. Because of
the uncertainty concerning the application of Section 1272(a)(6) of the Code to
such Certificates and because the rules of the OID Regulations relating to debt
instruments having an adjustable rate of interest are limited in their
application in ways that could preclude their application to such Certificates
even in the absence of Section 1272(a)(6) of the Code, the IRS could assert that
the Class A-1 Certificates should be treated as issued with original issue
discount or the Offered Certificates should be governed by the rules applicable
to debt instruments having contingent payments or by some other method not yet
set forth in regulations. Prospective purchasers of the Offered Certificates are
advised to consult their tax advisors concerning the tax treatment of such
Certificates.

     If the method for computing original issue discount described in the
Prospectus results in a negative amount for any period with respect to a
Certificate issued with original issue discount, in particular the Variable
Strip Certificates, the amount of original issue discount allocable to such
period will be zero and the holder of such a Certificate will be permitted to
offset such negative amount only against future original issue discount, if any,
attributable to such Certificate. Although uncertain, a Certificateholder may be
permitted to deduct a loss to the extent that his or her respective remaining
basis in such Certificate exceeds the maximum amount of future payments to which
such Certificateholder is entitled, assuming no further prepayments of the
Mortgage Loans. Although the matter is not free from doubt, any such loss might
be treated as a capital loss.

     The OID Regulations appear to permit in some circumstances 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 an
Offered Certificate may be able to select a method for recognizing original
issue discount that differs from that used by the Trust Fund in preparing
reports to the Certificateholders and the IRS. Prospective purchasers of the
Offered Certificates are advised to consult their tax advisors concerning the
tax treatment of such Certificates in this regard.

     Certain Classes of Certificates may be treated as having been issued with a
premium. Certificateholders may elect to amortize such premium under a constant
yield method in which case such amortizable premium will generally be allocated
among the interest payments on such Certificates and will be applied as an
offset against such interest payments. See "Certain Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates--Premium"
in the Prospectus.

     The Holders of the Offered Certificates will be required to include in
income all accrued but unpaid interest.

     The Offered 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 Offered 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 Offered
Certificates are treated as "real estate assets" under Section 856(c)(5)(A) of
the Code. Moreover, 

                                     S-88
<PAGE>

the Offered Certificates will be "qualified mortgages" within the meaning of 
Section 860G(a)(3) of the Code. See "Certain Federal Income Tax 
Consequences--REMICs--Characterization of Investment in REMIC Certificates" 
in the Prospectus.

     To the extent permitted by then applicable law, any "prohibited
transactions tax," "contributions tax," tax on "net income from foreclosure
property" or state or local income or franchise tax that may be imposed on the
Trust Fund will be borne by the Master Servicer or Trustee in either case out of
its own funds, provided that the Master Servicer or the Trustee, as the case may
be, has sufficient assets to do so, and provided further that such tax arises
out of a breach of the Master Servicer's or the Trustee's obligations, as the
case may be, under the Pooling and Servicing Agreement and in respect of
compliance with then applicable law. Any such tax not borne by the Master
Servicer or the Trustee will be payable out of the Trust Fund, which may reduce
the amounts otherwise payable to holders of the Offered Certificates, to the
extent any such tax exceeds amounts otherwise payable to holders of the
Certificates not offered hereby. See "Certain Federal Income Tax Consequences--
REMICs--Prohibited Transactions Tax and Other Taxes" in the Prospectus.

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

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in the underwriting agreement
(the "Underwriting Agreement") between the Depositor and Donaldson, Lufkin &
Jenrette Securities Corporation (the "Underwriter"), an affiliate of the
Depositor, the Depositor has agreed to sell to the Underwriter, and the
Underwriter has agreed to purchase from the Depositor, the Offered Certificates.

     The Underwriting Agreement provides that the obligation of the Underwriter
to pay for and accept delivery of the Offered 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 Depositor'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 Offered Certificates by the Underwriter will be
effected from time to time in one or more negotiated transactions, or otherwise,
at varying prices to be determined, in each case, at the time of sale. The
proceeds to the Depositor from the sale of the Offered Certificates will be
approximately $67,763,688 plus accrued interest at the weighted average of the
Net Mortgage Rates as of the Cut-off Date but before deducting expenses payable
by the Depositor. The Underwriter may effect such transactions by selling its
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
Offered Certificates, the Underwriter may be deemed to have received
compensation from the Depositor in the form of an underwriting discount. The
Underwriter and any dealers that participate with the Underwriter in the
distribution of the Offered Certificates may be deemed to be underwriters and
any profit on the resale of the Offered Certificates positioned by them may be
deemed to be underwriting discounts and commissions under the Securities Act of
1933.

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

                                     S-89
<PAGE>

     See "The Seller" for certain information regarding the relationship between
certain affiliates of the Underwriter and the Seller.

     There can be no assurance that a secondary market for the Offered
Certificates will develop or, if it does develop, that it will continue or will
provide investors with a sufficient level of liquidity. The primary source of
information available to investors concerning the Offered Certificates will be
the monthly statements discussed in the Prospectus under "The Pooling and
Servicing Agreements--Reports to Certificateholders," which will include
information as to the outstanding principal balance of the Offered Certificates
and the status of the applicable form of credit enhancement. There can be no
assurance that any additional information regarding the Offered Certificates
will be available through any other source. In addition, the Depositor is not
aware of any source through which price information about the Offered
Certificates will be generally available on an ongoing basis. The limited nature
of such information regarding the Offered Certificates may adversely affect the
liquidity of the Offered Certificates, even if a secondary market for the
Offered Certificates becomes available.

                                 USE OF PROCEEDS

     The Depositor will apply the net proceeds from the sale of the Offered
Certificates against the purchase price of the Mortgage Loans.

                                 LEGAL OPINIONS

     Certain legal matters relating to the Certificates will be passed upon for
the Depositor and for the Underwriter by Thacher Proffitt & Wood, New York, New
York.

                                     RATINGS

     It is a condition to the issuance of the Offered Certificates that the
Variable Strip Certificates and the Class A-1 Certificates be rated "Aaa" by
Moody's Investors Service, Inc. ("Moody's") and "AAA" by Duff & Phelps Credit
Rating Co. ("DCR"), the Class A-2 Certificates be rated "Aa2" by Moody's and
"AA" by DCR and the Class B-1 Certificates be rated "A2" by Moody's and "A+" by
DCR. 

     The ratings assigned by Moody's to mortgage pass-through certificates
address the likelihood of the receipt by certificateholders of all distributions
on the underlying mortgage loans to which such certificateholders are entitled.
Ratings by Moody's address the structural, legal and issuer-related aspects
associated with the certificates, including the nature and quality of the
underlying mortgage loans. Such ratings do not represent any assessment of the
likelihood of principal prepayments by mortgagors or of the degree by which such
prepayments might differ from those originally anticipated. With respect to the
Variable Strip Certificates, the ratings address only the likelihood of receipt
by the holders of the Variable Strip Certificates of distributions thereon in
the amounts calculated as described herein and does not address the possibility
that such Certificateholders might suffer a lower than anticipated yield or the
possibility that investors in the Variable Strip Certificates may fail to fully
recoup their initial investment.

     The ratings assigned by DCR to mortgage pass-through certificates address
the likelihood of the receipt by certificateholders of all distributions to
which they are entitled under the transaction structure. DCR's ratings reflect
its analysis of the riskiness of the mortgage loans and its analysis of the
structure of the transaction as set forth in the operative documents. DCR's
ratings do not address the effect on the certificates' yield attributable to
prepayments or recoveries on the underlying mortgages. Further, in the case of
the Variable Strip Certificates, the rating does not address whether investors
will recoup their initial investment.

                                     S-90
<PAGE>

     The Depositor has not requested ratings on the Offered Certificates by any
rating agency other than Moody's 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 ratings would be assigned by such other rating agency. Ratings on the
Offered Certificates by another rating agency, if assigned at all, may be lower
than the ratings assigned to the Offered Certificates by Moody's and DCR.

     A securities 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 securities rating should be evaluated independently of
similar ratings on different securities.

                                LEGAL INVESTMENT

     The Offered Certificates (other than the Class B-1 Certificates) will
constitute "mortgage related securities" for purposes of the Secondary Mortgage
Market Enhancement Act of 1984 ("SMMEA") so long as they are rated in at least
the second highest rating category by Moody's or DCR and, as such, are legal
investments for certain entities to the extent provided in SMMEA. SMMEA provided
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 Class B Certificates will not
constitute "mortgage related securities" for purposes of SMMEA.

     The Federal Financial Institutions Examination Council issued a supervisory
policy statement (the "Policy Statement") applicable to all depository
institutions (to the extent adopted by the respective federal regulators)
setting forth guidelines for and significant restrictions on investments in
"high-risk mortgage securities." The Policy Statement has been adopted by the
Board of Governors of the Federal Reserve System, the Federal Deposit Insurance
Corporation, the Comptroller of the Currency, the Office of Thrift Supervision
and, in part, by the National Credit Union Administration (the "NCUA"). In
addition, the NCUA has issued regulations governing federal credit union
investments which prohibit investment in certain specified types of securities.
The NCUA has indicated that its regulations will take precedence over the Policy
Statement. Similar policy statements and regulations have been issued by other
regulators having jurisdiction over depository institutions. The Depositor makes
no representations regarding the application of the Policy Statement, or of such
similar statements and regulations, to any Class of Offered Certificates or the
treatment of the Offered Certificates thereunder.

     The Depositor makes no representations as to the proper characterization of
any Class of Offered Certificates for legal investment or other purposes, or as
to the ability of particular investors to purchase any Class of Offered
Certificates under applicable legal investment restrictions. These uncertainties
may adversely affect the liquidity of the Offered 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 own legal advisors in determining whether
and to what extent any Class of the Offered Certificates, constitutes a legal
investment or is subject to investment, capital or other restrictions.

     See "Legal Investment" in the Prospectus.

                              ERISA CONSIDERATIONS

     The U.S. Department of Labor has granted to the Underwriter an individual
exemption (Prohibited Transaction Exemption 90-83) which generally exempts from
the application of certain of the prohibited transaction provisions of Section
406 of the Employee Retirement Income Security Act of 1974, as amended ("ERISA")
and the excise taxes imposed by Section 4975(a) and (b) of the Code and 502(i)
of ERISA, transactions relating to the purchase, sale and holding by employee
benefit plans and 

                                     S-91
<PAGE>

other persons subject to ERISA and the Code ("Plans") of pass-through 
certificates underwritten by the Underwriter, provided that certain 
conditions are satisfied. In addition, other exemptions may possibly apply to 
a Plan's investment in Certificates. Because the Class A-2 Certificates and 
the Class B-1 Certificates will not qualify for the foregoing prohibited 
transaction exemption (or any similar exemption that might be available), 
transfers of such Certificates to any Plan as described above, to a trustee 
or other Person acting on behalf of any Plan, or to any other person who is 
using "plan assets" of any Plan to effect such acquisition (including any 
insurance company using funds in its general or separate accounts that may 
constitute "plan assets"), will not be registered unless the transferee 
provides an opinion of counsel satisfactory to the Master Servicer, the 
Depositor and the Trustee that the purchase of any such Certificate is 
permissible under applicable law and will not subject the Master Servicer, 
the Depositor or the Trustee to any obligation in addition to those 
undertaken in the Pooling and Servicing Agreement. In the case of any 
transfer of the foregoing Certificates to an insurance company, in lieu of 
such opinion of counsel, the transferee may provide a certification 
substantially to the effect that the source of funds used to purchase such 
Certificates is an "insurance company general account" (as such term is 
defined in the Prohibited Transaction Class Exemption 95-60 ("PTCE 95-60") 
issued by the United States Department of Labor) and that there is no Plan 
with respect to which the amount of such general account's reserves and 
liabilities for contracts held by or on behalf of such Plan and all other 
Plans maintained by the same employer (or any "affiliate" thereof, as defined 
in PTCE 95-60), or by the same employee organization, exceed 10% of the total 
of all reserves and liabilities of such general account (as determined under 
PTCE 95-60) as of the date of acquisition of such Certificates. In addition, 
so long as the Class A-2 Certificates and the Class B-1 Certificates are DTC 
Registered Certificates, any purchaser of a Class A-2 Certificate or a Class 
B-1 Certificate will be deemed to have represented by such purchase that 
either (a) such purchaser is not a Plan and is not purchasing such 
Certificates on behalf of or with "plan assets" of any Plan or (b) the 
purchase of any such Certificate by or on behalf of or with "plan assets" of 
any Plan is permissible under applicable law, will not result in any 
non-exempt prohibited transaction under ERISA or Section 4975 of the Code, 
and will not subject the Master Servicer, the Company or the Trustee to any 
obligation in addition to those undertaken in the Pooling and Servicing 
Agreement.  See "ERISA Considerations" in the Prospectus.

                                     S-92

<PAGE>
PROSPECTUS
MARCH 15, 1996
                         DLJ MORTGAGE ACCEPTANCE CORP.
                                   DEPOSITOR
 
                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)
 
    This   Prospectus  relates   to  Mortgage   Pass-Through  Certificates  (the
"Certificates") which may be  sold from time to  time under this Prospectus  and
related  Prospectus Supplement in  one or more  series (each a  "Series") by DLJ
Mortgage Acceptance  Corp. (the  "Depositor"). Capitalized  terms not  otherwise
defined herein have the meanings specified in the Glossary attached hereto.
 
    Each  Certificate of a Series will  evidence a beneficial ownership interest
in assets deposited into a trust (a "Trust Fund") by the Depositor pursuant to a
Pooling and Servicing Agreement executed by  the Depositor, the Trustee and  the
Master  Servicer for such Series specified in the related Prospectus Supplement.
The Trust Fund will consist of Mortgage Assets, which may include Mortgage Loans
or participation  interests therein,  Manufactured Home  Loans or  participation
interests  therein, Agency Securities, Private Mortgage-Backed Securities or any
combination of the foregoing and other assets, including any insurance policies,
reserve funds  or  other  forms  of credit  support  specified  in  the  related
Prospectus  Supplement. Manufactured  Home Loans and  the Mortgage  Loans in the
Trust Fund  for  a  Series  will  have  been  originated  by  various  financial
institutions and other entities engaged generally in the business of originating
and/or servicing housing loans and will have been acquired by the Depositor from
one  or more Sellers on or prior to the Closing Date. Some of the Mortgage Loans
or Manufactured  Home Loans  may have  been originated  by an  affiliate of  the
Depositor.  The  Mortgage  Loans and  the  Manufactured Home  Loans  may include
(without limitation) fixed rate or adjustable rate Conventional Loans, FHA Loans
or VA Loans  and may provide  for graduated equity,  graduated payment,  balloon
payment,  "buy-down" or other  payment features, and may  call for payments from
the obligors  other  than  monthly,  as  specified  in  the  related  Prospectus
Supplement,  Mortgage Loans underlying or comprising the Mortgage Assets will be
secured by property consisting of single family (one-to-four family) attached or
detached residential  housing or  multifamily residential  rental properties  or
cooperatively  owned properties consisting of five  or more attached or detached
dwelling units. Mortgage  Loans that are  Cooperative Loans will  be secured  by
assignments  of  shares and  a  proprietary lease  or  occupancy agreement  on a
cooperative apartment.  Manufactured Home  Loans  underlying or  comprising  the
Mortgage  Assets will be secured by  property consisting of a Manufactured Home.
See "The Trust Funds" herein. Manufactured Home Loans and the Mortgage Loans (or
participation interests therein) will be serviced by various servicers under the
supervision of  the  Master Servicer  or  by  the Master  Servicer  directly  as
specified  in the related  Prospectus Supplement. The  Master Servicer's and any
Servicer's obligations will  be limited to  its contractual, supervisory  and/or
servicing obligations and such other obligations as are specified in the related
Prospectus Supplement. See "Servicing of Loans" herein.
 
    Each  Series of Certificates  will consist of  one or more  Classes, and any
Class may  include  subclasses. If  a  Series includes  multiple  Classes,  such
Classes  may  vary  with  respect  to  the  amount,  percentage  and  timing  of
distributions of principal,  interest or  both and one  or more  Classes may  be
subordinated  to  other  Classes  with respect  to  distributions  of principal,
interest or both as described herein  and in the related Prospectus  Supplement.
If  so specified in the related  Prospectus Supplement, the Mortgage Assets held
under the Pooling and Servicing Agreement may be divided into one or more  Asset
Groups  and the  Certificates of  each separate  Class will  evidence beneficial
ownership  of  each   corresponding  Asset  Group.   See  "Description  of   the
Certificates" herein.
 
    Distribution  of principal and  interest of the  Certificates of each Series
will be made on each  Distribution Date for a Series.  The rate of reduction  of
the  aggregate  principal  balance  of  each  Class  of  a  Series  will  depend
principally upon the rate of payment (including prepayments) with respect to the
Loans comprising or underlying the Mortgage  Assets. A rate of prepayment  lower
or  higher than anticipated may affect yield  on Certificates of a Series in the
manner described herein and in the related Prospectus Supplement. Under  certain
limited circumstances described herein and in the related Prospectus Supplement,
the  Mortgage Assets  may be  purchased by the  entity specified  in the related
Prospectus Supplement  and  the  related  Trust Fund  terminated  prior  to  the
maturity  of the Mortgage Assets or the Final Scheduled Distribution Date of the
Certificates of the related  Series. See "Description  of the Certificates"  and
"Yield, Prepayment and Maturity Considerations" herein.
 
    The Depositor's only obligations with respect to any Series will be pursuant
to  certain representations  and warranties,  if any,  set forth  in the related
Pooling and Servicing Agreement as described herein or in the related Prospectus
Supplement. See "The Pooling and Servicing Agreements" herein.
 
    If specified  in the  related Prospectus  Supplement, one  or more  separate
elections  may be made  to treat the Trust  Fund for a Series  as a "Real Estate
Mortgage Investment Conduit" (a  "REMIC") for federal  income tax purposes.  See
"Certain Federal Income Tax Considerations" herein.
 
    FOR  A  DISCUSSION  OF  SIGNIFICANT  MATTERS  AFFECTING  INVESTMENT  IN  THE
CERTIFICATES, SEE "RISK FACTORS," WHICH BEGINS ON PAGE 9.
                            ------------------------
 
PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON  THE
CERTIFICATES.  THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION
   OF THE  DEPOSITOR, THE  MASTER  SERVICER OR  ANY OF  THEIR  AFFILIATES.
      NEITHER  THE  CERTIFICATES NOR  THE  UNDERLYING MORTGAGE  LOANS OR
        MORTGAGE SECURITIES  WILL BE  GUARANTEED  OR INSURED  BY  ANY
           GOVERNMENTAL   AGENCY  OR  INSTRUMENTALITY   OR  BY  THE
             DEPOSITOR,  THE  MASTER  SERVICER  OR  ANY  OF   THEIR
             AFFILIATES.
                          ---------------------------
 
THESE  SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE  SECURITIES
  AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
    ACCURACY  OR  ADEQUACY OF  THIS PROSPECTUS.  ANY REPRESENTATION  TO THE
     CONTRARY IS A CRIMINAL OFFENSE.
 
    Certificates of  a  Series offered  hereby  and by  the  related  Prospectus
Supplement  may  be  made  through  one  or  more  different  methods, including
offerings through  Donaldson,  Lufkin  &  Jenrette  Securities  Corporation,  an
affiliate  of the Depositor, as  more fully described herein  and in the related
Prospectus Supplement. See "Plan of Distribution" herein.
 
    The Certificates are offered  when, as and if  delivered to and accepted  by
the  Underwriters subject to prior sale, withdrawal or modification of the offer
without notice,  the  approval of  counsel  and other  conditions.  Retain  this
Prospectus  for future reference. This Prospectus  may not be used to consummate
sales of  the  securities offered  hereby  unless accompanied  by  a  Prospectus
Supplement.
 
                          DONALDSON, LUFKIN & JENRETTE
                             SECURITIES CORPORATION
<PAGE>
    NO  PERSON  HAS BEEN  AUTHORIZED  TO GIVE  ANY  INFORMATION OR  TO  MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND ANY PROSPECTUS
SUPPLEMENT WITH  RESPECT HERETO  AND,  IF GIVEN  OR  MADE, SUCH  INFORMATION  OR
REPRESENTATIONS  MUST NOT  BE RELIED  UPON. THIS  PROSPECTUS AND  ANY PROSPECTUS
SUPPLEMENT WITH  RESPECT  HERETO  DO  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR  A
SOLICITATION  OF  AN OFFER  TO BUY  ANY SECURITIES  OTHER THAN  THE CERTIFICATES
OFFERED HEREBY AND THEREBY OR AN OFFER OF SUCH 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.
 
    UNTIL  90 DAYS  AFTER THE  DATE OF  EACH PROSPECTUS  SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS  IN  THE  CERTIFICATES OFFERED  HEREBY,  WHETHER  OR  NOT
PARTICIPATING  IN  THE DISTRIBUTION  THEREOF, MAY  BE  REQUIRED TO  DELIVER THIS
PROSPECTUS AND THE RELATED PROSPECTUS  SUPPLEMENT. THIS DELIVERY REQUIREMENT  IS
IN  ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND
PROSPECTUS WHEN  ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.
 
                             ADDITIONAL INFORMATION
 
    The  Depositor has  filed with the  Securities and  Exchange Commission (the
"Commission") a  Registration Statement  under the  Securities Act  of 1933,  as
amended,  with respect to the Certificates.  This Prospectus, which forms a part
of the  Registration  Statement, omits  certain  information contained  in  such
Registration  Statement pursuant to the Rules and Regulations of the Commission.
The Registration Statement and the exhibits thereto can be inspected and  copied
at  the public  reference facilities maintained  by the Commission  at 450 Fifth
Street, N.W., Washington,  D.C. 20549, and  at certain of  its Regional  Offices
located  as  follows: Chicago  Regional Office,  500  West Madison  Street, 14th
Floor, Chicago, Illinois 60661; and New York Regional Office, Seven World  Trade
Center,  New York, New York 10048. Copies  of such material can also be obtained
from the Public  Reference Section of  the Commission, 450  Fifth Street,  N.W.,
Washington, D.C. 20549, at prescribed rates.
 
                         REPORTS TO CERTIFICATEHOLDERS
 
    Periodic  and annual reports concerning the  related Trust Fund are required
under the Pooling and Servicing Agreement to be forwarded to Certificateholders.
Unless otherwise specified  in the related  Prospectus Supplement, such  reports
will  not be examined and  reported on by an  independent public accountant. See
"The Pooling and Servicing Agreements--Reports to Certificateholders" herein.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
    All documents subsequently  filed by the  Depositor on behalf  of the  Trust
Fund  referred to in the accompanying  Prospectus Supplement with the Commission
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act  of
1934,  as  amended  (the "Exchange  Act"),  after  the date  of  such Prospectus
Supplement and prior  to the  termination of  any offering  of the  Certificates
issued  by such Trust  Fund shall be  deemed to be  incorporated by reference in
this Prospectus and to be a part of this Prospectus from the date of the  filing
of  such documents. Any statement contained in a document incorporated or deemed
to be  incorporated  by reference  herein  shall be  deemed  to be  modified  or
superseded  for  purposes of  this  Prospectus to  the  extent that  a statement
contained herein (or in the accompanying Prospectus Supplement) or in any  other
subsequently  filed document which  also is or  is deemed to  be incorporated by
reference modifies or replaces such statement. Any such statement so modified or
superseded shall not be deemed, except as modified or superseded, to  constitute
a part of this Prospectus.
 
    The  Depositor on behalf  of any Trust  Fund will provide  without charge to
each person to whom this Prospectus is delivered, on the written or oral request
of such person, a  copy of any or  all of the documents  referred to above  that
have  been or may be incorporated by reference in this Prospectus (not including
exhibits to  the  information that  is  incorporated by  reference  unless  such
exhibits  are specifically incorporated  by reference into  the information that
this Prospectus incorporates). Such requests should be directed to: DLJ Mortgage
Acceptance Corp., 277 Park Avenue, New York, New York 10172, Attention: N. Dante
LaRocca.
 
                                       2
<PAGE>
                             SUMMARY OF PROSPECTUS
 
    THE  FOLLOWING IS  QUALIFIED IN  ITS ENTIRETY  BY REFERENCE  TO THE DETAILED
INFORMATION APPEARING  ELSEWHERE  IN  THIS  PROSPECTUS  AND  IN  THE  PROSPECTUS
SUPPLEMENT  WITH RESPECT  TO THE  SERIES OFFERED  THEREBY AND  TO THE  TERMS AND
PROVISIONS OF  THE  RELATED POOLING  AND  SERVICING AGREEMENT  EXECUTED  BY  THE
DEPOSITOR,  THE  MASTER SERVICER  AND THE  TRUSTEE AS  SPECIFIED IN  THE RELATED
PROSPECTUS SUPPLEMENT.  ALL  CAPITALIZED TERMS  NOT  OTHERWISE DEFINED  IN  THIS
PROSPECTUS OR THE RELATED PROSPECTUS SUPPLEMENT FOR A SERIES HAVE THE RESPECTIVE
MEANINGS ASSIGNED TO THEM IN THE GLOSSARY ATTACHED HERETO.
 
<TABLE>
<S>                                      <C>
SECURITIES OFFERED.....................  The   Mortgage   Pass-Through   Certificates   (the
                                         "Certificates") are issuable from  time to time  in
                                         separate  Series pursuant  to separate  Pooling and
                                         Servicing Agreements. Each Certificate of a  Series
                                         will  evidence a  beneficial ownership  interest in
                                         the Trust  Fund for  such Series,  or in  an  Asset
                                         Group   specified   in   the   related   Prospectus
                                         Supplement.
 
                                         The  Certificates   of  a   Series  will   evidence
                                         interests  in the related Trust  Fund only and will
                                         not be guaranteed  by any  governmental agency,  by
                                         the  Depositor, the Trustee, the Master Servicer or
                                         by any of  their respective  affiliates, or  unless
                                         otherwise   specified  in  the  related  Prospectus
                                         Supplement, by  any  other person  or  entity.  See
                                         "Risk Factors" and "Credit Support" herein.
 
                                         Each  Series of Certificates will consist of one or
                                         more Classes.  If  a Series  consists  of  multiple
                                         Classes,  the  respective Classes  may  differ with
                                         respect to  the amount,  percentage and  timing  of
                                         distributions   of  principal,  interest  or  both.
                                         Additionally, one or  more Classes  may consist  of
                                         Subordinate  Certificates which are subordinated to
                                         other Classes of Certificates  with respect to  the
                                         right   to  receive   distributions  of  principal,
                                         interest, or both  under the  circumstances and  in
                                         such amounts as described herein and in the related
                                         Prospectus  Supplement. Unless  otherwise specified
                                         in the related Prospectus Supplement, any Class  of
                                         Certificates of a Series will be offered hereby and
                                         by  such Prospectus Supplement only  if rated by at
                                         least one Rating Agency in one of its four  highest
                                         rating   categories.   See   "Description   of  the
                                         Certificates--General," "Credit
                                         Support--Subordinated   Certificates"   and   "Risk
                                         Factors" herein.
 
DEPOSITOR..............................  DLJ   Mortgage   Acceptance   Corp.,   a   Delaware
                                         corporation (the "Depositor"), is a limited purpose
                                         corporation organized primarily for the purpose  of
                                         investing  in  the Mortgage  Assets for  each Trust
                                         Fund. All of the  outstanding capital stock of  the
                                         Depositor is owned by Donaldson, Lufkin & Jenrette,
                                         Inc. See "The Depositor."
 
MASTER SERVICER........................  The  entity named as Master Servicer in the related
                                         Prospectus  Supplement.   See  "The   Pooling   and
                                         Servicing Agreements."
 
TRUSTEE................................  The  Trustee  with  respect  to  a  Series  will be
                                         specified in the related Prospectus Supplement.
</TABLE>
 
                                       3
<PAGE>
 
<TABLE>
<S>                                      <C>
INTEREST DISTRIBUTIONS.................  Interest Distributions  on  the Certificates  of  a
                                         Series will be made from amounts available therefor
                                         in   the  related   Certificate  Account   on  each
                                         Distribution Date  at the  applicable  Pass-Through
                                         Rate  or  Certificate Rate  specified in  (or, with
                                         respect   to   Floating   Interest    Certificates,
                                         determined  in the manner set forth in) the related
                                         Prospectus Supplement.  The  Pass-Through  Rate  on
                                         Certificates of a Series may be variable and change
                                         with  changes in the  mortgage rate or pass-through
                                         rates  of  the  Mortgage  Assets  included  in  the
                                         related Trust Fund and/or as prepayments occur with
                                         respect to such Mortgage Assets.
 
                                         Principal Weighted Certificates may not be entitled
                                         to  receive  any interest  distributions or  may be
                                         entitled   to   receive   only   nominal   interest
                                         distributions.
 
                                         Compound  Interest  Certificates  will  not receive
                                         distributions of  interest  but  interest  accruing
                                         with  respect  to  the  principal  balance  of such
                                         compound Interest  Certificates  will be  added  to
                                         such  principal balance  on each  Distribution Date
                                         until the Accrual  Termination Date. Following  the
                                         Accrual  Termination  Date,  interest distributions
                                         with respect to such Compound Interest Certificates
                                         will be made on the basis of their Compound Value.
 
                                         A Multiple  Class Series  may include  one or  more
                                         Classes  of  Floating  Interest  Certificates. With
                                         respect to  any  such Class  of  Floating  Interest
                                         Certificates,  the  related  Prospectus  Supplement
                                         will set forth: (a)  the initial Floating Rate  (or
                                         manner  of determining the  initial Floating Rate);
                                         (b) the method by which  the Floating Rate will  be
                                         determined  from  time  to time;  (c)  the periodic
                                         intervals at which such determination will be made;
                                         and (d) the Maximum  Floating Rate and the  Minimum
                                         Floating  Rate,  if  any. See  "Description  of the
                                         Certificates" and "Yield,  Prepayment and  Maturity
                                         Considerations" herein.
 
PRINCIPAL DISTRIBUTIONS................  Principal  distributions on  the Certificates  of a
                                         Series will be made from amounts available therefor
                                         in  the   related  Certificate   Account  on   each
                                         Distribution Date in an aggregate amount determined
                                         as  specified in the related Prospectus Supplement.
                                         Principal distributions will be allocated among the
                                         respective Classes of a Series in the manner and in
                                         the priority set  forth in  the related  Prospectus
                                         Supplement.
 
                                         Interest  Weighted Certificates may not be entitled
                                         to any principal distributions  or may be  entitled
                                         to receive only nominal principal distributions.
 
                                         See  "Description of the  Certificates" and "Yield,
                                         Prepayment and Maturity Considerations" herein.
 
FUNDING ACCOUNT........................  If  so   specified   in  the   related   Prospectus
                                         Supplement,  a portion of the  proceeds of the sale
                                         of one or more Classes of
</TABLE>
 
                                       4
<PAGE>
 
<TABLE>
<S>                                      <C>
                                         Certificates  of   a  series   or  a   portion   of
                                         collections  on the  Loans in  respect of principal
                                         may be  deposited in  a  segregated account  to  be
                                         applied to acquire additional Loans, subject to the
                                         limitations  set forth herein under "Description of
                                         the  Certificates--Funding   Account."  Monies   on
                                         deposit  in the Funding Account  and not applied to
                                         acquire such additional Loans  within the time  set
                                         forth   in  the   related  Pooling   and  Servicing
                                         Agreement or  other  applicable  agreement  may  be
                                         treated  as  principal  and applied  in  the manner
                                         described in the related Prospectus Supplement.
 
OPTIONAL TERMINATION...................  If  so   specified   in  the   related   Prospectus
                                         Supplement,  the Depositor, the Master Servicer, or
                                         such other entity that is specified in the  related
                                         Prospectus Supplement, may, at its option, cause an
                                         early  termination  of  the related  Trust  Fund by
                                         repurchasing all of  the Mortgage Assets  remaining
                                         in  the Trust Fund on or after a specified date, or
                                         on or  after  such  time as  the  aggregate  unpaid
                                         principal  balance of  the Mortgage  Assets is less
                                         than  the  percentage  specified  in  the   related
                                         Prospectus  Supplement.  See  "Description  of  the
                                         Certificates--Optional Termination."
 
THE TRUST FUND.........................  The Trust Fund for a Series will consist of Private
                                         Mortgage-Backed  Securities,   Agency   Securities,
                                         Mortgage  Loans or participation interests therein,
                                         Manufactured Home Loans or participation  interests
                                         therein,  or any combination  of the foregoing (the
                                         "Mortgage Assets"), together with certain accounts,
                                         reserve  funds,  insurance  policies  and   related
                                         agreements  specified  in  the  related  Prospectus
                                         Supplement. (Mortgage Loans  and Manufactured  Home
                                         Loans  are referred  to herein  as "Loans.")  If so
                                         specified in the related Prospectus Supplement, the
                                         Mortgage Assets may  be divided  into Asset  Groups
                                         and  the  Certificates  of  separate  Classes  will
                                         evidence beneficial  interests of  a  corresponding
                                         Asset  Group. The Trust Fund for a Series will also
                                         include the  Collection  Account,  the  Certificate
                                         Account,   and  may  include  certain  policies  of
                                         insurance relating  to  the  Mortgage  Assets,  and
                                         various  forms of credit  support, all as specified
                                         in the related Prospectus.  See "The Trust  Funds--
                                         Collection  Account  and  Certificate  Account" and
                                         "Credit Support" and  "Description of Mortgage  and
                                         Other Insurance" herein.
 
CREDIT SUPPORT.........................  Credit  support  in  the  form  of  reserve  funds,
                                         subordination,   overcollateralization,   insurance
                                         policies,  letters  of  credit  or  other  types of
                                         credit support may be provided with respect to  the
                                         Mortgage  Assets  or with  respect  to one  or more
                                         Classes  of  Certificates  of  a  Series.  If   the
                                         Mortgage  Assets  are divided  into  separate Asset
                                         Groups,  the  beneficial  ownership  of  which   is
                                         evidenced  by  a  separate Class  or  Classes  of a
                                         Series,  credit  support  may  be  provided  by   a
                                         cross-support    feature   which    requires   that
                                         distributions be made with respect to  Certificates
                                         evidencing beneficial
</TABLE>
 
                                       5
<PAGE>
 
<TABLE>
<S>                                      <C>
                                         ownership of one Asset Group prior to distributions
                                         to Subordinate Certificates evidencing a beneficial
                                         ownership  interest in  another Asset  Group within
                                         the Trust Fund.
 
                                         The type,  characteristics  and  amount  of  credit
                                         support   will   be   determined   based   on   the
                                         characteristics  of   the   Loans   underlying   or
                                         comprising  the Mortgage  Assets and  other factors
                                         and  will   be   established  on   the   basis   of
                                         requirements  of  each  Rating  Agency  rating  the
                                         Certificates of such Series. The protection against
                                         losses provided  by  such credit  support  will  be
                                         limited.  See "Credit  Support" and  "Risk Factors"
                                         herein.
 
SERVICING OF LOANS.....................  The  Master  Servicer  identified  in  the  related
                                         Prospectus   Supplement  will   service  the  Loans
                                         directly   or   administer   and   supervise    the
                                         performance   by  Servicers  of  their  duties  and
                                         responsibilities under separate servicing
                                         agreements  (the  "Servicing  Agreements")  entered
                                         into   between   the  Master   Servicer   and  such
                                         Servicers.  Unless  otherwise   specified  in   the
                                         related  Prospectus Supplement, the Master Servicer
                                         and each Servicer must  be approved by either  FNMA
                                         or  FHLMC  as a  seller/servicer of  Mortgage Loans
                                         and, in the case of  FHA Loans, approved by HUD  as
                                         an  FHA mortgagee. Each  Servicer will be obligated
                                         under its Servicing Agreement to perform  customary
                                         servicing   functions.  Advances  with  respect  to
                                         delinquent payments of principal  or interest on  a
                                         Loan  will be  made by  the Master  Servicer or the
                                         Servicers only  to  the  extent  described  in  the
                                         related  Prospectus Supplement.  Such advances will
                                         be intended to provide  liquidity only and,  unless
                                         otherwise   specified  in  the  related  Prospectus
                                         Supplement, will  be  reimbursable  to  the  Master
                                         Servicer  or the Servicer, as the case may be, from
                                         scheduled payments of principal and interest,  late
                                         collections, or from the proceeds of liquidation of
                                         the  related Loans, from  other recoveries relating
                                         to such Loans (including any insurance proceeds  or
                                         payments  from other forms  of credit support). See
                                         "Servicing of Loans."
 
FEDERAL INCOME TAX CONSIDERATIONS......  If an election is made  for treatment of the  Trust
                                         Fund  as a  REMIC or  as REMICs  under the Internal
                                         Revenue Code  of 1986  (the  "Code"), one  or  more
                                         Classes  of  Certificates  will  be  REMIC "Regular
                                         Interests" and one  Class will  be REMIC  "Residual
                                         Interests"   in  the  related  REMIC.  If  a  REMIC
                                         election will not  be made  for a  Trust Fund,  the
                                         federal   income  consequences   of  the  purchase,
                                         ownership   and   disposition   of   the    related
                                         Certificates  will  be  set  forth  in  the related
                                         Prospectus Supplement.
 
                                         Investors are advised to consult their tax advisors
                                         and  to   review   "Certain  Federal   Income   Tax
                                         Considerations"   herein   and   in   the   related
                                         Prospectus Supplement. See "Certain Federal  Income
                                         Tax Considerations."
 
ERISA CONSIDERATIONS...................  A fiduciary of any employee benefit plan subject to
                                         the  Employee  Retirement  Income  Security  Act of
                                         1974, as
</TABLE>
 
                                       6
<PAGE>
 
<TABLE>
<S>                                      <C>
                                         amended ("ERISA"),  or  the Code  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."
 
LEGAL INVESTMENT.......................  At the date of issuance, as to each Series, it will
                                         be a requirement  for issuance of  any Series  that
                                         the  Certificates  offered by  this  Prospectus and
                                         such Prospectus Supplement be rated by at least one
                                         Rating Agency in one of its four highest applicable
                                         rating categories. The rating or ratings applicable
                                         to Certificates of each  Series offered hereby  and
                                         by the related Prospectus Supplement will be as set
                                         forth  in the related Prospectus Supplement. Unless
                                         otherwise  specified  in  the  related   Prospectus
                                         Supplement,  Certificates of each Series offered by
                                         this Prospectus and such Prospectus Supplement will
                                         constitute "mortgage related securities" under  the
                                         Secondary  Mortgage Market Enhancement  Act of 1984
                                         ("SMMEA") so long as they are rated by at least one
                                         Rating Agency in one of its two highest  categories
                                         and, as such, will be legal investments for certain
                                         types  of  institutional  investors  to  the extent
                                         provided in  SMMEA, subject,  in any  case, to  any
                                         other  regulations which may  govern investments by
                                         such   institutional    investors.    See    "Legal
                                         Investment."
 
USE OF PROCEEDS........................  The  Depositor will  use the net  proceeds from the
                                         sale  of  each  Series  for  one  or  more  of  the
                                         following  purposes:  (i) to  purchase  the related
                                         Mortgage Assets, (ii)  to repay indebtedness  which
                                         has  been incurred to obtain  funds to acquire such
                                         Mortgage Assets,  (iii)  to establish  any  reserve
                                         funds   described   in   the   related   Prospectus
                                         Supplement and (iv)  to pay  costs of  structuring,
                                         guaranteeing  and issuing such  Certificates. If so
                                         specified in the related Prospectus Supplement, the
                                         purchase of the Mortgage Assets for a Series may be
                                         effected by an  exchange of  Certificates with  the
                                         Depositor  of  such  Mortgage Assets.  See  "Use of
                                         Proceeds."
</TABLE>
 
                                       7
<PAGE>
                                  RISK FACTORS
 
    Investors  should  consider, among  other things,  the following  factors in
connection with an investment in 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 a sufficient level of liquidity or will continue for the
life of the  Certificates. Donaldson, Lufkin  & Jenrette Securities  Corporation
(or  one or more  of its affiliates) intends  to make a  secondary market in the
Certificates, but has no obligation to do  so. In addition, the market value  of
Certificates  of each Series will fluctuate  with changes in prevailing rates of
interest. Consequently, sale of  the Certificates by a  Holder in any  secondary
market  which may  develop may  be at a  discount from  par value  or from their
purchase price.  Certificateholders  have  no optional  redemption  rights.  The
Certificates will not be listed on any securities exchange.
 
YIELD, PREPAYMENT AND MATURITY
 
    The  rate at which prepayments (which  include both voluntary prepayments by
the obligors on  the Loans and  liquidations due to  defaults and  foreclosures)
occur  on the Loans  underlying or comprising  the Mortgage Assets  for a Series
will be affected  by a variety  of factors, including,  without limitation,  the
level  of prevailing mortgage  market interest rates  and economic, demographic,
tax, social, legal  and other factors.  Prepayments on the  Loans comprising  or
underlying  the Mortgage Assets for  a Series generally will  result in a faster
rate of distributions  of principal  on the Certificates.  Thus, the  prepayment
experience on the Loans comprising or underlying the Mortgage Assets will affect
the  average life and yield  to investors of each Class  and the extent to which
each such Class is paid prior to its Final Scheduled Distribution Date. A Series
may include an  Interest Weighted Class  offered at a  significant premium or  a
Principal  Weighted  Class offered  at a  substantial  discount. Yields  on such
Classes of Certificates will be extremely sensitive to prepayments on the  Loans
comprising  or underlying the Mortgage Assets for  such Series. In general, if a
Certificate, including a Certificate of an Interest Weighted Class, is purchased
at a premium and  principal distributions on  the Loans occur  at a rate  faster
than  anticipated  at  the time  of  purchase,  the investor's  actual  yield to
maturity could be significantly lower than that assumed at the time of purchase.
Where the amount  of interest  allocated with  respect to  an Interest  Weighted
Class  is extremely disproportionate  to principal, a  Certificateholder of such
Class could, under some such prepayment  scenarios, fail to recoup its  original
investment. Conversely, if a Certificate, including a Certificate of a Principal
Weighted  Class, is purchased at a  discount and principal distributions thereon
occur at a  rate slower than  assumed at  the time of  purchase, the  investor's
actual  yield  to maturity  could be  significantly  lower than  that originally
anticipated. Any rating  assigned to the  Certificates by a  Rating Agency  will
reflect  only  such Rating  Agency's assessment  of  the likelihood  that timely
distributions will be made with respect to such Certificates in accordance  with
the  related Pooling and Servicing Agreement. Such rating will not constitute an
assessment of the likelihood that principal prepayments on the Loans  underlying
or  comprising the Mortgage Assets will be made by borrowers or of the degree to
which  the  rate  of  such   prepayments  might  differ  from  that   originally
anticipated.  As a  result, such  rating will  not address  the possibility that
prepayment rates higher or lower than anticipated by an investor may cause  such
investor  to  experience a  lower than  anticipated yield,  or that  an investor
purchasing an Interest Weighted Certificate at a significant premium might  fail
to   recoup  its  initial  investment.   See  "Yield,  Prepayment  and  Maturity
Considerations."
 
CREDIT SUPPORT LIMITATIONS
 
    The  amount,  type   and  nature  of   insurance  policies,   subordination,
overcollateralization,  Certificate Guarantee  Insurance, letters  of credit and
other credit  support,  if  any, required  with  respect  to a  Series  will  be
determined  on the  basis of criteria  established by each  Rating Agency rating
such Series. Such criteria are necessarily  based upon an actuarial analysis  of
the  behavior of Loans in  a larger group. Such  actuarial analysis is the basis
upon which each Rating Agency determines (a) required amounts and types of  pool
insurance,    special   hazard   insurance,    reserve   funds,   subordination,
overcollateralization or other credit support and  (b) limits on the number  and
amount of Loans which have various special payment characteristics, have various
Loan-to-Value  Ratios  and/or  were  made for  various  purposes  (e.g., primary
residence,
 
                                       8
<PAGE>
second home, refinancing). There  can be no assurance  that the historical  data
supporting such actuarial analysis will accurately reflect future experience nor
any  assurance  that  the  data  derived from  a  large  pool  of  housing loans
accurately predicts  the  delinquency, foreclosure  or  loss experience  of  any
particular pool of Loans.
 
    In  addition,  if distributions  in reduction  of  the principal  balance of
Certificates of a  Multiple Class  Series are made  in order  of the  respective
Final  Scheduled Distribution Dates of the Class, any limits with respect to the
aggregate amount of losses covered by credit support may be exhausted before the
principal of the later-maturing Classes has been repaid. As a result, the impact
of significant  losses  on  the  Mortgage Loans  may  bear  primarily  upon  the
Certificates of the later-maturing Classes.
 
    The  Prospectus Supplement  for a  Series will  describe any  reserve funds,
insurance policies,  letter  of  credit  or  other  third-party  credit  support
relating  to the Mortgage Assets  or to the Certificates  of such Series. Use of
such reserve funds and payments under such insurance policies, letter of  credit
or  other  third-party credit  support  will be  subject  to the  conditions and
limitations described herein and in the related Prospectus Supplement. Moreover,
such reserve funds, insurance policies, letter of credit or other credit support
will not cover all potential losses or risks. The obligations of the issuers  of
any  credit support  such as a  pool insurance policy,  special hazard insurance
policy, bankruptcy  bond, letter  of  credit, Certificate  Guarantee  Insurance,
repurchase  bond or other  third-party credit support will  not be guaranteed or
insured by the  United States, or  by any agency  or instrumentality thereof.  A
Series  of Certificates may  include a Class or  multiple Classes of Subordinate
Certificates to  the  extent described  in  the related  Prospectus  Supplement.
Although  such  subordination  is  intended to  reduce  the  risk  of delinquent
distributions  or  ultimate  losses  to  Holders  of  Senior  Certificates,  the
Subordinated Amount will be limited and will decline under certain circumstances
and the related Subordination Reserve Fund, if any, could be depleted in certain
circumstances.  See  "Description of  the Certificates,"  "The Trust  Funds" and
"Credit Support."
 
CERTAIN LOANS AND MORTGAGED PROPERTY
 
    Reliable prepayment,  loss and  foreclosure statistics  relating to  certain
types of Loans may not be available for a Series. Such Loans may be underwritten
on  the basis of an  assessment that the borrower will  have the ability to make
payments in  higher amounts  in  later years  and, in  the  case of  Loans  with
adjustable  mortgage rates,  after relatively short  periods of  time. See "Loan
Underwriting Procedures and Standards" and "Credit Support." Other loans may  be
underwritten  principally on the basis of the initial Loan-to-Value Ratio of the
Loans. To the extent losses  on Loans exceed the  amount of credit support,  the
Trust  Fund may experience a  loss. Furthermore, Multifamily Loans, Manufactured
Homes or  Cooperative  Dwellings  may entail  risks  of  loss in  the  event  of
delinquency  and foreclosure or repossession that are greater than similar risks
associated with traditional single-family property. To the extent losses on such
Loans exceed  levels estimated  by  the Rating  Agency in  determining  required
levels of subordination or other credit support, the Trust Fund may experience a
loss.  See "Servicing  of Loans--  Maintenance of  Insurance Policies  and Other
Servicing Procedures" and "Credit Support."
 
LIMITED OBLIGATIONS AND ASSETS OF DEPOSITOR
 
    Unless otherwise set  forth in  the Prospectus  Supplement for  a Series  of
Certificates,  the Trust Fund for a Series  will be the only available source of
funds to  make  distributions on  the  Certificates  of such  Series.  The  only
obligations of the Depositor with respect to the Certificates of any Series will
be  pursuant to certain  representations and warranties, if  any, in the related
Pooling   and   Servicing   Agreement.   See   "The   Pooling   and    Servicing
Agreements--Assignment  of Mortgage Assets" herein. The Depositor does not have,
and is not expected in the future to have, any significant assets with which  to
meet  any obligation to  repurchase Mortgage Assets with  respect to which there
has been  a breach  of any  representation  or warranty.  If, for  example,  the
Depositor were required to repurchase a Loan which constitutes a Mortgage Asset,
its  only sources of funds to make  such repurchase would be from funds obtained
from the enforcement of a corresponding obligation,  if any, on the part of  the
Seller,  the Servicer  or the  Master Servicer, as  the case  may be,  or from a
reserve fund  established  to  provide  funds for  such  repurchases.  See  "The
Depositor."
 
                                       9
<PAGE>
ERISA CONSIDERATIONS
 
    Generally,  ERISA applies to investments made  by employee benefit plans and
transactions involving  the assets  of  such plans.  Due  to the  complexity  of
regulations  which govern such plans, prospective  investors that are subject to
ERISA are urged to consult their own counsel regarding consequences under  ERISA
of acquisition, ownership and disposition of the Certificates of any Series. See
"ERISA Considerations."
 
CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING REMIC RESIDUAL INTERESTS
 
    Holders  of REMIC  Residual Interests  will be  required to  report on their
federal income  tax returns  as ordinary  income  their pro  rata share  of  the
taxable  income of the related REMIC regardless of the amount or timing of their
receipt  of  cash  payments  as   described  in  "Certain  Federal  Income   Tax
Considerations--Residual  Interests  in  a  REMIC."  Accordingly,  under certain
circumstances, holders of Certificates which constitute REMIC Residual Interests
might have  taxable income  and  tax liabilities  arising from  such  investment
during  a taxable year  in excess of  the cash received  during such period. The
requirement that Holders of Residual Interest Certificates report their pro rata
share of the  taxable income and  net loss  of the related  REMIC will  continue
until  the  principal balances  of all  Classes of  Certificates of  the related
Series have been reduced to zero, even though holders of Residual Interests have
received full payment of their stated interest and principal. A portion (or,  in
certain  circumstances, all) of a Residual Interest Certificateholder's share of
the related REMIC's taxable income may  be treated as "excess inclusion"  income
to such holder which (i) except in the case of certain thrift institutions, will
not  be subject to offset by losses from other activities, (ii) for a tax-exempt
Holder, will be  treated as unrelated  business taxable income  and (iii) for  a
foreign  holder, will not qualify for exemption from withholding tax. Individual
Holders of Certificates constituting Residual Interests may be limited in  their
ability  to  deduct servicing  fees  and other  expenses  of the  related REMIC.
Because of the special  tax treatment of REMIC  residual interests, the  taxable
income arising in a given year on a REMIC residual interest will not be equal to
the  taxable income associated  with investment in a  corporate bond or stripped
instrument  having  similar  cash   flow  characteristics  and  pre-tax   yield.
Therefore,  the after-tax  yield on  the Residual  Interest Certificates  may be
negative or  significantly  less than  that  of  a corporate  bond  or  stripped
instrument having similar cash flow characteristics.
 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
    The  Certificates will be issued in  Series pursuant to separate Pooling and
Servicing Agreements among the  Depositor, the Master  Servicer and the  Trustee
for  the related  Series identified  in the  related Prospectus  Supplement. The
following summaries  describe  certain provisions  common  to each  Series.  The
summaries do not purport to be complete and are subject to, and are qualified in
their  entirety by  reference to,  the provisions  of the  Pooling and Servicing
Agreement and the Prospectus Supplement relating to each Series. When particular
provisions or terms used in the Pooling and Servicing Agreement are referred to,
such provisions or  terms shall  be as specified  in the  Pooling and  Servicing
Agreement.
 
    Each  Series will consist of  one or more Classes, one  or more of which may
consist of  Compound  Interest  Certificates,  Floating  Interest  Certificates,
Interest  Weighted Certificates or Principal Weighted Certificates. A Series may
also include one or more  Classes of Subordinate Certificates. Unless  otherwise
specified   in  the  related  Prospectus  Supplement,  a  Class  of  Subordinate
Certificates will be  offered hereby or  by such Prospectus  Supplement only  if
rated  by  a Rating  Agency in  at  least its  fourth highest  applicable rating
category. If so  specified in  the related Prospectus  Supplement, the  Mortgage
Assets  in  a Trust  Fund  may be  divided into  multiple  Asset Groups  and the
Certificates of each separate Class  will evidence beneficial ownership of  each
corresponding Asset Group.
 
    The Certificates for each Series will be issued in fully registered form, in
the  minimum original principal  amount, notional amount  or percentage interest
specified in the related Prospectus Supplement. The transfer of the Certificates
may be registered, and the Certificates may be exchanged, without the payment of
any service charge payable in connection  with such registration of transfer  or
exchange, but the Trustee may
 
                                       10
<PAGE>
require payment of a sum sufficient to cover any tax or governmental charge that
may  be imposed in connection with any  transfer or exchange of Certificates. If
specified in the related Prospectus Supplement, one or more Classes of a  Series
may be available in book-entry form only.
 
DISTRIBUTIONS ON THE CERTIFICATES
 
    GENERAL.    Commencing  on  the date  specified  in  the  related Prospectus
Supplement, distributions of principal and interest on the Certificates will  be
made  on each  Distribution Date  to the  extent of  the "Available Distribution
Amount" as set forth in the related Prospectus Supplement.
 
    Distributions of interest  on Certificates  which receive  interest will  be
made  periodically at the intervals and  at the Pass-Through Rate or Certificate
Rate specified or, with respect to Floating Interest Certificates, determined in
the manner  described in  the  related Prospectus  Supplement. Interest  on  the
Certificates  will be calculated  on the basis  of a 360-day  year consisting of
twelve 30-day  months  unless  otherwise specified  in  the  related  Prospectus
Supplement.
 
    Distributions  of principal of and interest on Certificates of a Series will
be made by check mailed to Certificateholders of such Series registered as  such
on  the close of business on the record date specified in the related Prospectus
Supplement at their addresses appearing on the Certificate Register, except that
(a) distributions  may  be  made  by  wire  transfer  in  certain  circumstances
described in the related Prospectus Supplement and (b) the final distribution in
retirement of a Certificate will be made only upon presentation and surrender of
such Certificate at the corporate trust office of the Trustee for such Series or
such  other office  of the  Trustee as  specified in  the Prospectus Supplement.
Notice of the final distribution on a  Certificate will be mailed to the  Holder
of   such  Certificate  before  the  Distribution   Date  on  which  such  final
distribution in  retirement  of the  Certificate  is  expected to  be  made.  If
specified  in the related Prospectus Supplement, the Certificates of a Series or
certain Classes  of a  Series may  be  available only  in book-entry  form.  See
"Book-Entry Registration" herein.
 
    With  respect to reports to be  furnished to Certificateholders concerning a
distribution,  see   "The   Pooling   and   Servicing   Agreements--Reports   to
Certificateholders."
 
    PASS-THROUGH  CERTIFICATES GENERALLY.  With respect to a Series other than a
Multiple Class Series,  distributions on the  Certificates on each  Distribution
Date  will generally  be allocated to  each Certificate entitled  thereto on the
basis of the undivided percentage interest (the "Percentage Interest") evidenced
by such Certificate  in the  Trust Fund  or on  the basis  of their  outstanding
principal  amounts or notional amounts. If the Mortgage Assets for a Series have
adjustable or variable  interest or  pass-through rates,  then the  Pass-Through
Rate  of the Certificates of  such Series may also vary,  due to changes in such
rates and due to prepayments with respect to Loans comprising or underlying  the
related Mortgage Assets. If the Mortgage Assets for a Series have fixed interest
or pass-through rates, then the Pass-Through Rate on Certificates of the related
Series may be fixed, or may vary, to the extent prepayments cause changes in the
weighted  average interest rate or pass-through  rate of the Mortgage Assets. If
the  Mortgage  Assets  have  lifetime  or  periodic  adjustment  caps  on  their
respective pass-through rates, then the Pass-Through Rate on the Certificates of
the related Series may also reflect such caps.
 
    MULTIPLE  CLASS SERIES.   Each Certificate  of a Multiple  Class Series will
have a principal amount  or a notional amount  and a specified Certificate  Rate
(which  may be zero). Interest distributions on  a Multiple Class Series will be
made  on  each  Certificate  entitled  to  an  interest  distribution  on   each
Distribution Date at the Certificate Rate specified or, with respect to Floating
Interest  Certificates,  determined  as  described  in  the  related  Prospectus
Supplement, to  the  extent funds  are  available in  the  Certificate  Account,
subject  to any subordination  of the rights of  any Subordinate Certificates to
receive current distributions. See "Subordinate Certificates" below and  "Credit
Support."
 
    Interest  on all Certificates of a  Multiple Class Series currently entitled
to receive interest will  be distributed on the  Distribution Date specified  in
the  related Prospectus  Supplement, to  the extent  funds are  available in the
Certificate  Account,  subject  to  any  subordination  of  the  rights  of  any
Subordinate   Class   to   receive  current   distributions.   See  "Subordinate
Certificates" below and "Credit Support." Distributions of
 
                                       11
<PAGE>
interest on a Class of Compound  Interest Certificates will commence only  after
the  related  Accrual  Termination  Date  specified  in  the  related Prospectus
Supplement. On  each  Distribution  Date  prior to  and  including  the  Accrual
Termination  Date, interest on such Class of Compound Interest Certificates will
accrue and the  amount of  interest accrued on  such Distribution  Date will  be
added to the principal balance thereof on the related Distribution Date. On each
Distribution  Date after  the Accrual  Termination Date,  interest distributions
will be made on Classes  of Compound Interest Certificates  on the basis of  the
current  Compound Value of such Class. The Compound Value of a Class of Compound
Interest Certificates  equals the  initial aggregate  principal balance  of  the
Class,  plus accrued and undistributed interest  added to such Class through the
immediately  preceding  Distribution  Date,  less  any  principal  distributions
previously  made in reduction of the  aggregate outstanding principal balance of
such Class.
 
    To  the  extent   provided  in  the   related  Prospectus  Supplement,   the
Certificates  of a  Multiple Class  Series may  include one  or more  Classes of
Floating Interest  Certificates. The  Certificate Rate  of a  Floating  Interest
Certificate will be a variable or adjustable rate, subject to a Maximum Floating
Rate,  Minimum  Floating Rate,  or  both. For  each  Class of  Floating Interest
Certificates, the  related  Prospectus Supplement  will  set forth  the  initial
Floating  Rate (or the method of  determining it), the Floating Interest Period,
and the formula,  index, or other  method by  which the Floating  Rate for  each
Floating Interest Period will be determined.
 
    If  so specified in the related  Prospectus Supplement, a Series may include
one or  more  Classes  of Interest  Weighted  Certificates,  Principal  Weighted
Certificates,  or both. Unless otherwise specified in the Prospectus Supplement,
payments received from the Mortgage Assets will be allocated on the basis of the
Percentage  Interest  of  each  Class   in  the  principal  component  of   such
distributions,  the interest component of such  distributions, or both, and will
be further allocated  on a  pro rata basis  among the  Certificates within  each
Class.  The  method or  formula  for determining  the  Percentage Interest  of a
Certificate will be set forth in the related Prospectus Supplement.
 
    In the  case of  a  Multiple Class  Series,  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
of  each Class of Certificates  shall be as set  forth in the related Prospectus
Supplement. A  Multiple  Class  Series  may  contain  two  or  more  classes  of
Certificates  as to which distributions of principal  or interest or both on any
class may be made upon the occurrence of specified events, in accordance with  a
schedule  or  formula (including  "planned  amortization classes"  and "targeted
amortization classes"), or on the basis of collections from designated  portions
of the Trust Fund.
 
    SUBORDINATE  CERTIFICATES.  One or  more Classes of a  Series may consist of
Subordinate Certificates. Subordinate Certificates may  be included in a  Series
to  provide credit support as described herein under "Credit Support" in lieu of
or in addition to other forms of credit support. The extent of subordination  of
a  Class of Subordinate Certificates may be  limited as described in the related
Prospectus Supplement. See "Credit Support." If the Mortgage Assets are  divided
into  separate  Asset  Groups, beneficial  ownership  of which  is  evidenced by
separate Classes of a Series, credit support may be provided by a  cross-support
feature  which  requires  that  distributions  be  made  to  Senior Certificates
evidencing beneficial ownership of one Asset Group prior to making distributions
on Subordinate  Certificates  evidencing  a  beneficial  ownership  interest  in
another  Asset Group within the Trust Fund. Subordinate Certificates will not be
offered hereby or by such related Prospectus Supplement unless they are rated in
one of the four highest rating categories by at least one Rating Agency.
 
FUNDING ACCOUNT
 
    If so  specified  in the  related  Prospectus Supplement,  the  Pooling  and
Servicing  Agreement  may provide  for the  transfer by  the Master  Servicer of
additional Loans  to  the  related  Trust Fund  after  the  Closing  Date.  Such
additional  Loans will be required  to conform to the  requirements set forth in
the related Pooling  and Servicing  Agreement or other  agreement providing  for
such  transfer. As specified in the related Prospectus Supplement, such transfer
may be funded by the establishment  of a Funding Account (a "Funding  Account").
If  a Funding Account  is established, all or  a portion of  the proceeds of the
sale of one or more Classes of  Certificates of the related Series or a  portion
of collections on the Loans in respect of principal
 
                                       12
<PAGE>
will  be  deposited in  such  account to  be  released as  additional  Loans are
transferred. Unless otherwise  specified in the  related Prospectus  Supplement,
all  amounts deposited in a  Funding Account will be  required to be invested in
Eligible Investments and the amount held therein shall at no time exceed 25%  of
the   aggregate  outstanding  principal  balance  of  the  Certificates.  Unless
otherwise specified in  the related Prospectus  Supplement, the related  Pooling
and  Servicing  Agreement  or  other agreement  providing  for  the  transfer of
additional Loans will  provide that  all such transfers  must be  made within  3
months after the
Closing  Date, and that amounts  set aside to fund  such transfers (whether in a
Funding Account or otherwise) and not  so applied within the required period  of
time  will be deemed to  be principal prepayments and  applied in the manner set
forth in such Prospectus Supplement.
 
OPTIONAL TERMINATION
 
    If so  specified in  the related  Prospectus Supplement  for a  Series,  the
Depositor,  the Master  Servicer, or  another entity  designated in  the related
Prospectus Supplement may, at its option, cause an early termination of a  Trust
Fund by repurchasing all of the Mortgage Assets from such Trust Fund on or after
a  date specified in the related Prospectus Supplement, or on or after such time
as the aggregate  outstanding principal amount  of the Mortgage  Assets is  less
than  a specified percentage of their initial aggregate principal amount. In the
case of a Trust Fund for which a REMIC election or elections have been made, the
Trustee shall  receive a  satisfactory opinion  of counsel  that the  repurchase
price  will not jeopardize the REMIC status of  the REMIC or REMICs and that the
optional termination  will  be  conducted  so  as  to  constitute  a  "qualified
liquidation"  under Section  860F of  the Code.  See "The  Pooling and Servicing
Agreements--Termination."
 
BOOK-ENTRY REGISTRATION
 
    If so specified in the related Prospectus Supplement, the Certificates  will
be  issued in  book-entry form  in the  minimum denominations  specified in such
Prospectus Supplement and  integral multiples  thereof, and each  Class will  be
represented by a single Certificate registered in the name of the nominee of the
depository,  The  Depository  Trust  Company  ("DTC"),  a  limited-purpose trust
company organized under the laws  of the State of New  York. If so specified  in
the  related  Prospectus  Supplement, no  person  acquiring an  interest  in the
Certificates (a "Certificateowner")  will be entitled  to receive a  Certificate
issued  in  fully  registered, certificated  form  (a  "Definitive Certificate")
representing such person's interest in the Certificates except in the event that
the book-entry system for the Certificates is discontinued (as described below).
Unless and until Definitive Certificates are issued, it is anticipated that  the
only  Certificateholder of the  Certificates will be  Cede & Co.,  as nominee of
DTC. Certificateowners will not be registered "Certificateholders" or registered
"Holders" under the Pooling and Servicing Agreement, and Certificateowners  will
only  be  permitted  to  exercise the  rights  of  Certificateholders indirectly
through DTC Participants.
 
    DTC was  created  to hold  securities  for its  participating  organizations
("Participants")  and  facilitate  the clearance  and  settlement  of securities
transactions between  Participants  through  electronic  book-entry  changes  in
accounts  of  its  Participants.  Participants  include  securities  brokers and
dealers, banks,  trust  companies  and clearing  corporations  and  may  include
certain other organizations. Indirect access to the DTC system also is available
to  entities  that clear  through or  maintain a  custodial relationship  with a
Participant, either directly or indirectly ("indirect participants").
 
    Certificateowners that  are not  Participants or  Indirect Participants  but
desire  to purchase, sell or otherwise transfer ownership of Certificates may do
so only though Participants and Indirect Participants. Because DTC can only  act
on   behalf  of  Participants  and  Indirect  Participants,  the  ability  of  a
Certificateowner to pledge such owner's Certificate to persons or entities  that
do  not participate in the  DTC system, or otherwise  take actions in respect of
such Certificate,  may  be limited.  In  addition, under  a  book-entry  format,
Certificateowners  may experience some  delay in their  receipt of principal and
interest distributions with respect to the Certificates since such distributions
will be forwarded to  DTC and DTC  will then forward  such distributions to  its
Participants  which  in  turn  will forward  them  to  Indirect  Participants or
Certificateowners.
 
    Under the rules, regulations and  procedures creating and affecting DTC  and
its  operations (the  "Rules"), DTC  Participants may  make book-entry transfers
among Participants through DTC facilities  with respect to the Certificates  and
DTC,  as registered  holder, is required  to receive and  transmit principal and
 
                                       13
<PAGE>
interest distributions  and  distributions  with respect  to  the  Certificates.
Participants   and  Indirect  Participants  with  which  Certificateowners  have
accounts with respect to Certificates similarly are required to make  book-entry
transfers  and  receive  and  transmit such  distributions  on  behalf  of their
respective Certificateowners. Accordingly,  although Certificateowners will  not
possess  certificates, the Rules provide  a mechanism by which Certificateowners
will receive distributions and will be able to transfer their interests.
 
    The Depositor understands  that DTC  will take  any action  permitted to  be
taken  by a Certificateholder under the  Pooling and Servicing Agreement only at
the direction  of  one  or more  Participants  to  whose account  with  DTC  the
Certificates are credited. Additionally, the Depositor understands that DTC will
take such actions with respect to holders of a certain specified interest in the
certificates  or holders having a certain  specified voting interest only at the
direction of  and  on  behalf  of Participants  whose  holdings  represent  that
specified  interest or  voting interest. DTC  may take  conflicting actions with
respect to other  Holders of Certificates  to the extent  that such actions  are
taken on behalf of Participants whose holdings represent that specified interest
or voting interest.
 
    DTC  may discontinue  providing its  services as  securities depository with
respect to  the Certificates  at any  time by  giving reasonable  notice to  the
Depositor  or  the  Trustee.  Under  such circumstances,  in  the  event  that a
successor securities depository is not obtained, Definitive Certificates will be
printed and delivered.  In addition, the  Depositor may at  its option elect  to
discontinue  use  of the  book-entry  system through  DTC.  In that  event, too,
Definitive Certificates will be printed and delivered.
 
                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS
 
PAYMENT DELAYS
 
    With respect to any Series, a period of time will elapse between receipt  of
payments  or distributions on  the Mortgage Assets and  the Distribution Date on
which such payments or distributions  are passed through to  Certificateholders.
Such  a delay will effectively reduce the yield that would otherwise be obtained
if payments or distributions  were distributed on or  near the date of  receipt.
The  related Prospectus  Supplement may  set forth an  example of  the timing of
receipts and the distribution thereof to Certificateholders.
 
PRINCIPAL PREPAYMENTS
 
    With respect to a Series for which  the Mortgage Assets consist of Loans  or
participation  interests therein, when a Loan prepays in full, the borrower will
generally be required to pay  interest on the amount  of prepayment only to  the
prepayment  date. In addition, the  prepayment may not be  required to be passed
through to Certificateholders until the  month following receipt. The effect  of
these  provisions  is to  reduce the  aggregate amount  of interest  which would
otherwise be available for distributions  on the Certificates, thus  effectively
reducing the yield that would be obtained if interest continued to accrue on the
Loan  until the date on which the principal prepayment was scheduled to be paid.
To the extent  specified in the  related Prospectus Supplement,  this effect  on
yield  may be mitigated by,  among other things, an  adjustment to the servicing
fee otherwise payable  to the Master  Servicer or Servicer  with respect to  any
such prepaid Loans. See "Servicing of Loans--Advances and Limitations Thereon."
 
TIMING OF REDUCTION OF PRINCIPAL BALANCE
 
    A  Multiple  Class  Series may  provide  that, for  purposes  of calculating
interest distributions,  the  principal amount  of  the Certificates  is  deemed
reduced  as of a date prior to  the Distribution Date on which principal thereon
is actually distributed. Consequently, the amount of interest accrued during any
Interest Accrual Period will be less than the amount that would have accrued  on
the  actual principal balance of the Certificate outstanding. The effect of such
provisions is  to  produce a  lower  yield on  the  Certificates than  would  be
obtained  if interest were  to accrue on  the Certificates on  the actual unpaid
principal amount of  such Certificates  to each Distribution  Date. The  related
Prospectus  Supplement will specify  the time at which  the principal amounts of
the Certificates  are  determined  or  are deemed  to  reduce  for  purposes  of
calculating interest distributions on Certificates of a Multiple Class Series.
 
                                       14
<PAGE>
INTEREST OR PRINCIPAL WEIGHTED CERTIFICATES
 
    If  a Class  of Certificates consists  of Interest  Weighted Certificates or
Principal Weighted  Certificates, a  lower rate  of principal  prepayments  than
anticipated  will negatively affect the yield to investors in Principal Weighted
Certificates, and a higher rate  of principal prepayments than anticipated  will
negatively  affect the yield to investors in Interest Weighted Certificates. The
Prospectus Supplement for a  Series including such  Certificates will include  a
table  showing the  effect of  various levels  of prepayment  on yields  on such
Certificates. Such  tables will  be intended  to illustrate  the sensitivity  of
yields  to various  prepayment rates  and will  not be  intended to  predict, or
provide information which will enable investors to predict, yields or prepayment
rates.
 
FUNDING ACCOUNT
 
    If  the  applicable  Pooling  and  Servicing  Agreement  for  a  Series   of
Certificates  provides  for a  Funding  Account or  other  means of  funding the
transfer of  additional Loans  to the  related Trust  Fund, as  described  under
"Description of the Certificates--Funding Account" herein, and the Trust Fund is
unable  to acquire such  additional Loans within any  applicable time limit, the
amounts set aside for such purpose may  be applied as principal payments on  one
or  more  Classes  of Certificates  of  such Series.  See  "Risk Factors--Yield,
Prepayment and Maturity."
 
FINAL SCHEDULED DISTRIBUTION DATE
 
    The Final Scheduled Distribution Date of each Class of any Series other than
a Multiple  Class Series  will be  the Distribution  Date following  the  latest
stated  maturity of  any Mortgage  Asset in  the related  Trust Fund.  The Final
Scheduled Distribution  Date of  each Class  of any  Multiple Class  Series,  if
specified  in the related Prospectus Supplement, will be the date (calculated on
the basis of  the assumptions applicable  to such Series  described therein)  on
which  the aggregate principal  balance of such  Class will be  reduced to zero.
Since prepayments on the Loans underlying or comprising the Mortgage Assets will
be used to make distributions in  reduction of the outstanding principal  amount
of  the Certificates, it  is likely that  the actual maturity  of any Class will
occur earlier, and  may occur  substantially earlier, than  its Final  Scheduled
Distribution Date.
 
PREPAYMENTS AND WEIGHTED AVERAGE LIFE
 
    Weighted  average life refers to the average amount of time that will elapse
from the date of issue of a security until each dollar of the principal of  such
security  will  be repaid  to the  investor.  The weighted  average life  of the
Certificates of a Series will  be influenced by the  rate at which principal  on
the  Loans comprising or underlying the Mortgage Assets for such Certificates is
paid, which may  be in the  form of scheduled  amortization or prepayments  (for
this  purpose, the term "prepayment" includes  prepayments, in whole or in part,
and liquidations due to default).
 
    The rate of principal prepayments on pools of housing loans is influenced by
a variety of  economic, demographic,  geographic, legal, tax,  social and  other
factors.  The rate of  prepayments of conventional  housing loans has fluctuated
significantly in  recent  years. In  general,  however, if  prevailing  mortgage
market  interest rates fall significantly below  the interest rates on the Loans
comprising or underlying the Mortgage Assets for a Series, such Loans are likely
to prepay at rates higher than if  prevailing interest rates remain at or  above
the  interest rates borne by such Loans. In this regard, it should be noted that
the Loans comprising  or underlying  the Mortgage Assets  of a  Series may  have
different  interest  rates,  and the  stated  pass-through or  interest  rate of
certain Mortgage Assets  or the  Certificate Rate  or Pass-Through  Rate on  the
Certificates  may be a number  of percentage points less  than interest rates on
such Loans. In addition,  the weighted average life  of the Certificates may  be
affected  by the  varying maturities of  the Loans comprising  or underlying the
Mortgage Assets. If any Loans comprising or underlying the Mortgage Assets for a
Series have  actual  terms-to-stated maturity  of  less than  those  assumed  in
calculating  the Final Scheduled Distribution  Date of the related Certificates,
one or more Class of the Series may  be fully paid prior to its Final  Scheduled
Distribution  Date, even in the absence of prepayments and a reinvestment return
higher than assumed.
 
                                       15
<PAGE>
    Prepayments on loans are commonly measured relative to a prepayment standard
or model, such as the Constant  Prepayment Rate ("CPR") prepayment model or  the
Standard  Prepayment  Assumption  ("SPA")  prepayment  model.  CPR  represents a
constant assumed rate of prepayment each month relative to the then  outstanding
principal  balance of a pool of loans for the life of such loans. SPA represents
an assumed  rate of  prepayment  each month  relative  to the  then  outstanding
principal  balance of a  pool of loans.  A prepayment assumption  of 100% of SPA
assumes prepayment rates  of 0.2% per  annum of the  then outstanding  principal
balance  of  such loans  in the  first month  of the  life of  the loans  and an
additional 0.2% per annum  in each month thereafter  until the thirtieth  month.
Beginning in the thirtieth month and in each month thereafter during the life of
the loans, 100% of SPA assumes a constant prepayment rate of 6% per annum.
 
    Neither  CPR or SPA nor any other prepayment model or assumption purports to
be an historical  description of prepayment  experience or a  prediction of  the
anticipated  rate  of  prepayment of  any  pool  of loans,  including  the Loans
underlying or comprising the Mortgage Assets. Thus, it is likely that prepayment
of any Loans comprising  or underlying the Mortgage  Assets for any Series  will
not conform to any level of CPR or SPA.
 
    The  Prospectus Supplement for  each Multiple Class  Series may describe the
prepayment standard or  model used  to prepare the  illustrative tables  setting
forth  the weighted average life of each Class  of such Series under a given set
of prepayment assumptions. The related  Prospectus Supplement may also  describe
the  percentage of the  initial principal balance  of each Class  of such Series
that would be outstanding on specified Distribution Dates for such Series  based
on  the assumptions stated in  such Prospectus Supplement, including assumptions
that prepayments  on the  Loans comprising  or underlying  the related  Mortgage
Assets  are made at rates corresponding to various percentages of CPR, SPA or at
such other  rates  specified in  such  Prospectus Supplement.  Such  tables  and
assumptions  are intended to illustrate the sensitivity of weighted average life
of the Certificates  to various  prepayment rates and  will not  be intended  to
predict  or to  provide information which  will enable investors  to predict the
actual weighted average  life of  the Certificates  or prepayment  rates of  the
Loans comprising or underlying the related Mortgage Assets.
 
OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE
 
    TYPE  OF  LOAN.    Multifamily  Loans  may  have  provisions  which  prevent
prepayment for a number of years and  may provide for payments of interest  only
during  a certain period followed by amortization of principal on the basis of a
schedule extending beyond the maturity of the related mortgage loan.  Additional
Collateral  Loans, ARMs, Balloon Loans, Bi-Weekly Loans, GEM Loans, GPM Loans or
Buy-Down Loans comprising  or underlying  the Mortgage Assets  may experience  a
rate  of principal prepayments which is  different from the principal prepayment
rate for Additional Collateral Loans, ARMs, Balloon Loans, Bi-Weekly Loans,  GEM
Loans,  GPM Loans or Buy-Down Loans included  in any other mortgage pool or from
Conventional fixed rate Loans or from other adjustable rate or graduated  equity
mortgages having different characteristics.
 
    In  the case of Negatively Amortizing ARMs, if interest rates rise without a
simultaneous increase in  the related Scheduled  Payment, Deferred Interest  and
Negative Amortization may result. However, borrowers may pay amounts in addition
to  their Scheduled Payments in order to avoid such Negative Amortization and to
increase tax  deductible interest  payments.  To the  extent  that any  of  such
Mortgage  Loans negatively amortize over their respective terms, future interest
accruals are  computed  on the  higher  outstanding principal  balance  of  such
mortgage  loan and  a smaller  portion of  the Scheduled  Payment is  applied to
principal than  would be  required to  amortize the  unpaid principal  over  its
remaining  term.  Accordingly,  the weighted  average  life of  such  Loans will
increase. During  a period  of declining  interest rates,  the portion  of  each
Scheduled  Payment in excess of the scheduled interest and principal due will be
applied to reduce the outstanding principal balance of the related Loan, thereby
resulting in accelerated  amortization of  such Negatively  Amortizing ARM.  Any
such  acceleration in  amortization of the  principal balance  of any Negatively
Amortizing ARM will shorten the weighted average life of such Mortgage Loan. The
application of partial prepayments to  reduce the outstanding principal  balance
of  a Negatively Amortizing ARM will tend to reduce the weighted average life of
the mortgage loan and will adversely  affect the yield to Holders who  purchased
their  Certificates at a  premium, if any,  and Holders of  an Interest Weighted
Class. The pooling of
 
                                       16
<PAGE>
Negatively Amortizing ARMs  having Rate  Adjustment Dates  in different  months,
together  with different initial Mortgage Rates, Maximum Mortgage Rates, Minimum
Mortgage Rates  and  stated maturity  dates,  could result  in  some  Negatively
Amortizing  ARMs  which comprise  or underlie  the Mortgage  Assets experiencing
negative amortization while the amortization of other Negatively Amortizing ARMs
may be accelerated.
 
    If the  Loans comprising  or underlying  the Mortgage  Assets for  a  Series
include  ARMs that permit the borrower to  convert to a long-term fixed interest
rate loan, the Master  Servicer, the Servicer, the  applicable Seller, the  PMBS
Servicer  or  another party,  as applicable,  may, if  specified in  the related
Prospectus Supplement, be  obligated to  repurchase any Loan  so converted.  Any
such  conversion and  repurchase would reduce  the average weighted  life of the
Certificates of the related Series.
 
    Because of the payment  terms of Balloon  Loans, there is  a risk that  such
Mortgage  Loans, including  Multifamily Loans  and Additional  Collateral Loans,
that require Balloon Payments may default  at maturity, or that the maturity  of
such  Mortgage Loans may be extended in  connection with a workout. With respect
to  Balloon  Loans,  payment  of  the  Balloon  Payment  (which,  based  on  the
amortization  schedule of such Mortgage Loans, is expected to be the entire or a
substantial amount of the original  principal balance) will generally depend  on
the  Mortgagor's ability to  obtain refinancing of such  Mortgage Loans, to sell
the Mortgaged Property prior to the maturity of the Balloon Loan or to otherwise
have sufficient  funds  to pay  such  Balloon  Payment. The  ability  to  obtain
refinancing  will  depend  on  a  number  of  factors  prevailing  at  the  time
refinancing or  sale is  required, including,  without limitation,  real  estate
values, the Mortgagor's financial situation, prevailing mortgage market interest
rates,  the Mortgagor's equity  in the related Mortgaged  Property, tax laws and
prevailing general  economic  conditions.  Unless  otherwise  specified  in  the
related  Prospectus Supplement, none  of the Depositor,  the Master Servicer, or
any of  their  affiliates will  be  obligated  to refinance  or  repurchase  any
Mortgage Loan or to sell the Mortgaged Property.
 
    A  GEM  Loan  provides  for scheduled  annual  increases  in  the borrower's
Scheduled Payment. Because the  additional portion of  the Scheduled Payment  is
applied  to reduce  the unpaid  principal balance  of the  GEM Loan,  the stated
maturity of a GEM Loan will be significantly shorter than the 25 to 30 year term
used as the  basis for calculating  the installments of  principal and  interest
applicable until the first adjustment date.
 
    The  prepayment  experience with  respect  to Manufactured  Home  Loans will
generally not correspond to the prepayment experience on other types of  housing
loans.
 
    FORECLOSURES  AND  PAYMENT  PLANS.    The  number  of  foreclosures  and the
principal amount of the Loans comprising or underlying the Mortgage Assets which
are foreclosed in relation to the number of Loans which are repaid in accordance
with their terms will affect the  weighted average life of the Loans  comprising
or   underlying  the  Mortgage  Assets  and   that  of  the  related  Series  of
Certificates. Servicing decisions made with respect to the Loans, including  the
use of payment plans prior to a demand for acceleration and the restructuring of
Loans  in  bankruptcy proceedings,  may  also have  an  impact upon  the payment
patterns  of  particular  Loans.  In  particular,  the  return  to  Holders   of
Certificates  who purchased  their Certificates  at a  premium, if  any, and the
yield on  an Interest  Weighted Class  may be  adversely affected  by  servicing
policies and decisions relating to foreclosures.
 
    DUE  ON SALE CLAUSES.  The acceleration of prepayment as a result of certain
transfers of the Mortgaged Property securing a Loan is another factor  affecting
prepayment  rates.  Whereas  FHA  Loans  are assumable  by  a  purchaser  of the
underlying mortgaged property, the Loans constituting or underlying the Mortgage
Assets may include "due-on-sale" clauses.  Except as otherwise described in  the
Prospectus  Supplement  for  a Series,  the  PMBS Servicer  of  Loans underlying
Private Mortgage-Backed Securities and  the Master Servicer  or the Servicer  of
Loans  constituting  or underlying  the  Mortgage Assets  for  a Series  will be
required, to the extent it knows of any conveyance or prospective conveyance  of
the  related  residence by  any borrower,  to  enforce any  "due-on-sale" clause
applicable to the  related Loan  under the circumstances  and in  the manner  it
enforces  such clauses  with respect  to other  similar loans  in its portfolio.
Certain  of  the  Multifamily  Loans  in  a  Trust  Fund  may  also  contain   a
due-on-encumbrance clause that entitles the lender to accelerate the maturity of
the  Mortgage Loan upon the  creation of any other  lien or encumbrance upon the
Mortgaged Property.  FHA  Loans  and  VA Loans  are  not  permitted  to  contain
"due-on-sale" clauses and are freely
 
                                       17
<PAGE>
assumable  by qualified persons. However, as homeowners move or default on their
housing loans, the Mortgaged Property is  generally sold and the loans  prepaid,
even though, by their terms, the loans are not "due-on-sale" and could have been
assumed by new buyers.
 
    OPTIONAL TERMINATION.  If so specified in the related Prospectus Supplement,
the entity specified therein may cause an early termination of the related Trust
Fund   by  its  repurchase  of  the   remaining  Mortgage  Assets  therein.  See
"Description of the Certificates--Optional Termination."
 
                                THE TRUST FUNDS
 
GENERAL
 
    The Trust Fund for each Series will  be held by the Trustee for the  benefit
of  the  related Certificateholders.  Each Trust  Fund will  consist of  (a) the
Mortgage Assets; (b) amounts  held from time to  time in the Collection  Account
and  the Certificate Account established for such Series; (c) Mortgaged Property
which secured a Loan and which  is acquired on behalf of the  Certificateholders
by foreclosure, deed in lieu of foreclosure or repossession and certain proceeds
from  the disposition of any related Additional Collateral; (d) any reserve fund
for such Series,  if specified  in the  related Prospectus  Supplement; (e)  the
Servicing  Agreements, if  any, relating  to Loans  in the  Trust Fund;  (f) any
primary mortgage insurance policies relating to Loans in the Trust Fund; (g) any
pool insurance policy, any special hazard insurance policy, any bankruptcy  bond
or other credit support relating to the Series; (h) investments held in any fund
or  account or any  Guaranteed Investment Contract  and, if so  specified in the
Prospectus Supplement, income from the reinvestment  of such funds; and (i)  any
other  instrument or agreement relating  to the Trust Fund  and specified in the
related Prospectus Supplement (which may include an interest rate swap agreement
or an  interest  rate cap  agreement  or similar  agreement  issued by  a  bank,
insurance  company  or  savings  and loan  association);  provided,  that  if so
specified in  the related  Prospectus Supplement,  certain of  the items  listed
above may be held outside of the Trust Fund.
 
    To  the  extent  specified  in the  related  Prospectus  Supplement, certain
amounts ("Retained  Interests") which  are received  with respect  to a  Private
Mortgage-Backed  Security or  Loan comprising the  Mortgage Assets  for a Series
will not be included in the Trust Fund for such Series, but will be retained  by
or payable to the originator, Servicer or seller of such Private Mortgage-Backed
Security or Loan, free and clear of the interest of Certificateholders under the
related Pooling and Servicing Agreement.
 
    Mortgage  Assets  in  the  Trust  Fund  for  a  Series  may  consist  of any
combination of  the following  to the  extent and  as specified  in the  related
Prospectus  Supplement:  (a)  Private Mortgage-Backed  Securities,  (b) Mortgage
Loans  or  participation  interests  therein  and  Manufactured  Home  Loans  or
participation  interests therein or (c)  Agency Securities. Loans which comprise
the Mortgage Assets will  be purchased by the  Depositor directly or through  an
affiliate  in the open  market or in privately  negotiated transactions from the
Seller. Some  of the  Loans may  have been  originated by  an affiliate  of  the
Depositor.  Participation interests in Loans may  be purchased by the Depositor,
or an affiliate,  pursuant to a  participation agreement. See  "The Pooling  and
Servicing Agreements--Assignment of Mortgage Assets."
 
PRIVATE MORTGAGE-BACKED SECURITIES
 
    GENERAL.   Private  Mortgage-Backed Securities  may consist  of (a) mortgage
pass-through certificates, evidencing an undivided interest in a pool of  Loans,
(b)  collateralized mortgage  obligations secured  by Loans  or (c) pass-through
certificates representing  beneficial interests  in Agency  Securities.  Private
Mortgage-Backed  Securities  will have  been issued  pursuant  to a  pooling and
servicing agreement, an indenture or similar agreement (a "PMBS Agreement"). The
seller/servicer of  the  underlying  Loans  will  have  entered  into  the  PMBS
Agreement  with the trustee under such  PMBS Agreement (the "PMBS Trustee"). The
PMBS Trustee or  its agent, or  a custodian, will  possess the Loans  underlying
such    Private   Mortgage-Backed   Security.   Loans   underlying   a   Private
Mortgage-Backed Security will be  serviced by a  servicer (the "PMBS  Servicer")
directly or by one or more subservicers who may be subject to the supervision of
the PMBS Servicer. The PMBS Servicer will be an FNMA- or FHLMC-approved servicer
and,  if FHA Loans underlie the  Private Mortgage-Backed Securities, approved by
HUD as an FHA mortgagee.
 
                                       18
<PAGE>
    The issuer of  the Private  Mortgage-Backed Securities  (the "PMBS  Issuer")
will  be  a  financial institution  or  other  entity engaged  generally  in the
business of mortgage  lending, a public  agency or instrumentality  of a  state,
local  or federal government, or a limited purpose corporation organized for the
purpose of, among other  things, establishing trusts  and acquiring and  selling
housing  loans to such trusts, and  selling beneficial interests in such trusts.
If so  specified  in the  Prospectus  Supplement, the  PMBS  Issuer may  be  the
Depositor  or an affiliate of the Depositor.  The obligations of the PMBS Issuer
will generally be limited to certain representations and warranties with respect
to the assets conveyed by it to the related trust. Unless otherwise specified in
the related Prospectus Supplement, the PMBS Issuer will not have guaranteed  any
of   the  assets  conveyed  to   the  related  trust  or   any  of  the  Private
Mortgage-Backed  Securities  issued  under  the  PMBS  Agreement.  Additionally,
although  the  Loans underlying  the Private  Mortgage-Backed Securities  may be
guaranteed by an  agency or instrumentality  of the United  States, the  Private
Mortgage-Backed Securities themselves will not be so guaranteed.
 
    Distributions  of  principal  and  interest  will  be  made  on  the Private
Mortgage-Backed Securities  on the  dates specified  in the  related  Prospectus
Supplement.  The Private Mortgage-Backed  Securities may be  entitled to receive
nominal or no principal distributions  or nominal or no interest  distributions.
Principal and interest distributions will be made on the Private Mortgage-Backed
Securities by the PMBS Trustee or the PMBS Servicer. The PMBS Issuer or the PMBS
Servicer  may  have  the  right  to  repurchase  assets  underlying  the Private
Mortgage-Backed Securities after  a certain  date or  under other  circumstances
specified in the related Prospectus Supplement.
 
    UNDERLYING   LOANS.    The  Loans  underlying  the  Private  Mortgage-Backed
Securities may consist of fixed rate,  level payment, fully amortizing Loans  or
Additional  Collateral  Loans, GEM  Loans,  GPM Loans,  Balloon  Loans, Buy-Down
Loans, Bi-Weekly Loans, ARMs,  or Loans having  other special payment  features.
Loans   may  be  secured  by   Single  Family  Property,  Multifamily  Property,
Manufactured Homes, or, in  the case of Cooperative  Loans, by an assignment  of
the  proprietary lease or occupancy agreement relating to a Cooperative Dwelling
and the shares issued by the related cooperative. Except as otherwise  specified
in  the related Prospectus Supplement, (i) no Loan will have had a Loan-to-Value
Ratio at origination in excess of 95%, (ii) each Mortgage Loan secured by Single
Family Property and having a Loan-to-Value Ratio in excess of 80% at origination
will be covered  by a primary  mortgage insurance policy,  (iii) each Loan  will
have  had an original term to stated maturity  of not less than 10 years and not
more than 40 years, (iv) no Loan that was more than 30 days delinquent as to the
payment of principal or  interest will have been  eligible for inclusion in  the
assets under the related PMBS Agreement, (v) each Loan (other than a Cooperative
Loan)  will be  required to  be covered  by a  standard hazard  insurance policy
(which may be a blanket  policy), and (vi) each  Loan (other than a  Cooperative
Loan  or a  Loan secured  by a  Manufactured Home)  will be  covered by  a title
insurance policy.
 
    CREDIT SUPPORT  RELATING  TO  PRIVATE MORTGAGE-BACKED  SECURITIES.    Credit
support  in the form  of reserve funds, subordination  of other private mortgage
certificates issued under the PMBS Agreement, overcollateralization, letters  of
credit, insurance policies or other types of credit support may be provided with
respect  to the Loans underlying the  Private Mortgage-Backed Securities or with
respect  to  the  Private  Mortgage-Backed  Securities  themselves.  The   type,
characteristics  and amount  of credit  support, if any,  will be  a function of
certain characteristics  of the  Loans  and other  factors  and will  have  been
established   for  the  Private  Mortgage-Backed  Securities  on  the  basis  of
requirements of the  rating agencies which  initially assigned a  rating to  the
Private Mortgage-Backed Securities.
 
    ADDITIONAL  INFORMATION.  The  Prospectus Supplement for  a Series for which
the Trust Fund includes Private Mortgage-Backed Securities will specify (i)  the
aggregate  approximate principal amount and  type of the Private Mortgage-Backed
Securities to be included in the Trust Fund, (ii) certain characteristics of the
Loans which  comprise  the underlying  assets  for the  Private  Mortgage-Backed
Securities  including (A) the payment features of such Loans (i.e., whether they
are fixed  rate or  adjustable rate  and whether  they provide  for fixed  level
payments  or other  payment features),  (B) the  approximate aggregate principal
balance, if known, of underlying Loans  insured or guaranteed by a  governmental
entity,  (C) the servicing  fee or range  of servicing fees  with respect to the
Loans,  and   (D)   the  minimum   and   maximum  stated   maturities   of   the
 
                                       19
<PAGE>
underlying  Loans  at  origination, (iii)  the  maximum  original term-to-stated
maturity of the  Private Mortgage-Backed Securities,  (iv) the weighted  average
term-to-stated  maturity  of  the Private  Mortgage-Backed  Securities,  (v) the
pass-through  or   certificate  rate   or  ranges   thereof  for   the   Private
Mortgage-Backed   Securities,   (vi)  the   weighted  average   pass-through  or
certificate rate  of  the Private  Mortgage-Backed  Securities, (vii)  the  PMBS
Issuer,  the PMBS Servicer (if other than  the PMBS Issuer) and the PMBS Trustee
for such Private Mortgage-Backed  Securities, (viii) certain characteristics  of
credit  support, if any,  such as reserve funds,  insurance policies, letters of
credit  or   guarantees   relating  to   the   Loans  underlying   the   Private
Mortgage-Backed   Securities  or  to  such  Private  Mortgage-Backed  Securities
themselves, (ix)  the terms  on  which the  underlying  Loans for  such  Private
Mortgage-Backed  Securities may, or are required to, be purchased prior to their
stated maturity or the stated maturity of the Private Mortgage-Backed Securities
and (x)  the  terms on  which  Loans may  be  substituted for  those  originally
underlying the Private Mortgage-Backed Securities.
 
THE AGENCY SECURITIES
 
    All  of the Agency Securities will be  registered in the name of the Trustee
or its nominee or, in  the case of Agency  Securities issued only in  book-entry
form,  a financial intermediary (which  may be the Trustee)  that is a member of
the Federal Reserve System or  of a clearing corporation  on the books of  which
the  security is held. Each Agency Security  will evidence an interest in a pool
of mortgage loans and/or cooperative loans and/or in principal distributions and
interest distributions thereon.
 
    The descriptions of  GNMA, FHLMC and  FNMA Certificates that  are set  forth
below are descriptions of certificates representing proportionate interests in a
pool  of mortgage loans and  in the payments of  principal and interest thereon.
GNMA, FHLMC or  FNMA may  also issue mortgage-backed  securities representing  a
right   to  receive  distributions  of  interest   only  or  principal  only  or
disproportionate  distributions  of   principal  or  interest   or  to   receive
distributions  of principal and/or interest prior or subsequent to distributions
on other certificates representing interests in the same pool of mortgage loans.
In addition, any of such  issuers may issue certificates representing  interests
in  mortgage loans having  characteristics that are different  from the types of
mortgage loans  described  below. The  terms  of  any such  certificates  to  be
included  in  a  Trust Fund  (and  of  the underlying  mortgage  loans)  will be
described in the related Prospectus Supplement, and the descriptions that follow
are subject to  modification as  appropriate to reflect  the terms  of any  such
certificates that are actually included in a Trust Fund.
 
    GNMA.  GNMA is a wholly-owned corporate instrumentality of the United States
within  HUD. Section 306(g) of Title III of the National Housing Act of 1934, as
amended (the "Housing Act"), authorizes GNMA to guarantee the timely payment  of
the  principal of and interest on  certificates representing interests in a pool
of mortgages (i) insured by the FHA, under  the Housing Act or under Title V  of
the  Housing  Act of  1949, or  (ii) partially  guaranteed by  the VA  under the
Servicemen's Readjustment Act of 1944, as amended, or under Chapter 37 of  Title
38, United States Code.
 
    Section  306(g) of the Housing Act provides  that "the full faith and credit
of the United  States is  pledged to  the payment of  all amounts  which may  be
required to be paid under any guarantee under this subsection." In order to meet
its  obligations under any such guarantee, GNMA may, under Section 306(d) of the
Housing Act, borrow from  the United States  Treasury an amount  that is at  any
time  sufficient to enable GNMA to  perform its obligations under its guarantee.
See  "Additional  Information"  for  the  availability  of  further  information
regarding GNMA and GNMA Certificates.
 
    GNMA  CERTIFICATES.   Unless otherwise  specified in  the related Prospectus
Supplement, each GNMA Certificate relating to a  Series (which may be a "GNMA  I
Certificate" or a "GNMA II Certificate" as referred to by GNMA) will be a "fully
modified  pass-through"  mortgage-backed certificate  issued  and serviced  by a
mortgage banking company  or other  financial concern approved  by GNMA,  except
with  respect to any  stripped mortgage backed securities  guaranteed by GNMA or
any  REMIC  securities  issued  by   GNMA.  The  characteristics  of  any   GNMA
Certificates included in the Trust Fund for a Series of Certificates will be set
forth in the related Prospectus Supplement.
 
                                       20
<PAGE>
    FHLMC.   FHLMC is  a corporate instrumentality of  the United States created
pursuant to Title III of the Emergency Home Finance Act of 1970, as amended (the
"FHLMC Act"). FHLMC was established primarily for the purpose of increasing  the
availability  of  mortgage  credit  for the  financing  of  needed  housing. The
principal  activity  of  FHLMC  currently  consists  of  purchasing  first-lien,
conventional,  residential  mortgage loans  or  participation interests  in such
mortgage loans and  reselling the  mortgage loans so  purchased in  the form  of
guaranteed  mortgage securities,  primarily FHLMC  Certificates. In  1981, FHLMC
initiated its Home Mortgage Guaranty  Program under which it purchases  mortgage
loans  from  sellers  with  FHLMC  Certificates  representing  interests  in the
mortgage loans so  purchased. All mortgage  loans purchased by  FHLMC must  meet
certain  standards set forth in the FHLMC  Act. FHLMC is confined to purchasing,
so far as practicable, mortgage  loans that it deems to  be of such quality  and
type   as  to  meet   generally  the  purchase   standards  imposed  by  private
institutional  mortgage  investors.   See  "Additional   Information"  for   the
availability  of  further information  regarding  FHLMC and  FHLMC Certificates.
Neither the United States nor any agency thereof is obligated to finance FHLMC's
operations or to assist FHLMC in any other manner.
 
    FHLMC CERTIFICATES.   Unless otherwise specified  in the related  Prospectus
Supplement,  each  FHLMC  Certificate relating  to  a Series  will  represent an
undivided interest  in a  pool  of mortgage  loans  that typically  consists  of
conventional  loans (but may include FHA Loans and VA Loans) purchased by FHLMC,
except with respect to any stripped mortgage backed securities issued by  FHLMC.
Each such pool will consist of mortgage loans (i) substantially all of which are
secured  by one- to  four-family residential properties or  (ii) if specified in
the  related  Prospectus  Supplement,  are  secured  by  five  or  more   family
residential  properties. The characteristics of  any FHLMC Certificates included
in the Trust Fund for a Series of Certificates will be set forth in the  related
Prospectus Supplement.
 
    FNMA.    FNMA  is  a federally  chartered  and  privately  owned corporation
organized and existing under the  Federal National Mortgage Association  Charter
Act  (12 U.S.C.  Section1716 ET  SEQ.). It is  the nation's  largest supplier of
residential mortgage funds. FNMA was originally established in 1938 as a  United
States  government  agency to  provide  supplemental liquidity  to  the mortgage
market and  was  transformed  into a  stockholder-owned  and  privately  managed
corporation  by legislation enacted in 1968. FNMA provides funds to the mortgage
market primarily by purchasing home  mortgage loans from local lenders,  thereby
replenishing  their funds  for additional lending.  See "Additional Information"
for  the  availability   of  further  information   respecting  FNMA  and   FNMA
Certificates.  Although the Secretary  of the Treasury of  the United States has
authority to lend FNMA up to $2.25 billion outstanding at any time, neither  the
United  States nor any agency thereof  is obligated to finance FNMA's operations
or to assist FNMA in any other manner.
 
    FNMA CERTIFICATES.   Unless otherwise  specified in  the related  Prospectus
Supplement,  each  FNMA  Certificate  relating  to  a  Series  will  represent a
fractional undivided interest in a pool of mortgage loans formed by FNMA, except
with respect to any stripped mortgage backed securities issued by FNMA. Mortgage
loans underlying  FNMA  Certificates will  consist  of (i)  fixed,  variable  or
adjustable  rate conventional mortgage loans or  (ii) fixed-rate FHA Loans or VA
Loans. Such  mortgage loans  may be  secured by  either one-  to four-family  or
multi-family   residential   properties.   The  characteristics   of   any  FNMA
Certificates included in the Trust Fund for a Series of Certificates will be set
forth in the related Prospectus Supplement.
 
THE MORTGAGE LOANS
 
    The Trust Fund for a Series  may consist of Mortgage Loans or  participation
interests  therein. Mortgage Loans  comprising the Mortgage  Assets and Mortgage
Loans in which  participation interests  are conveyed  to the  Trustee are  both
referred  to herein  as the  "Mortgage Loans."  If so  specified in  the related
Prospectus Supplement, the Mortgage Loans will have been originated by  mortgage
lenders   which  are  FNMA-  or  FHLMC-approved  seller/servicers  or  by  their
wholly-owned subsidiaries, and, in the case of FHA Loans, approved by HUD as  an
FHA  mortgagee.  Some of  the  Mortgage Loans  may  have been  originated  by an
affiliate of the Depositor. The  Mortgage Loans may include Conventional  Loans,
FHA  Loans or  VA Loans.  The Mortgage  Loans may  have fixed  interest rates or
adjustable interest rates  and may provide  for fixed level  payments or may  be
Additional  Collateral  Loans, GPM  Loans,  GEM Loans,  Balloon  Loans, Buy-Down
 
                                       21
<PAGE>
Loans, Bi-Weekly Loans or Mortgage  Loans with other payment characteristics  as
described below and under "Yield, Prepayment and Maturity Considerations" herein
or  in the related Prospectus Supplement. ARMs  may have a feature which permits
the borrower to convert the rate thereon to a long-term fixed rate. The Mortgage
Loans may be secured by  mortgages or deeds of  trust or other similar  security
instruments  creating a first lien on Mortgaged Property. The Mortgage Loans may
also include Cooperative Loans evidenced by  promissory notes secured by a  lien
on  the shares issued  by private, non-profit,  cooperative housing corporations
and on the related proprietary leases or occupancy agreements granting exclusive
rights to occupy  specific Cooperative  Dwellings. The Mortgage  Loans may  also
include  Condominium Loans secured by a  Mortgage on a Condominium Unit together
with such Condominium Unit's appurtenant interest in the common elements.
 
    The Mortgaged Properties  may include Single  Family Property (i.e.,  one-to
four-family  residential housing,  including Condominium  Units, and Cooperative
Dwellings)  or  Multifamily  Property  (i.e.,  multifamily  residential   rental
properties or cooperatively-owned properties consisting of five or more dwelling
units).  The Mortgaged Properties may  consist of detached individual dwellings,
individual condominiums, townhouses, duplexes,  row houses, individual units  in
planned  unit  developments  and  other  attached  dwelling  units.  Multifamily
Property may include  mixed commercial and  residential structures. Each  Single
Family  Property and Multifamily Property  will be located on  land owned in fee
simple by the borrower or  on land leased by the  borrower. The fee interest  in
any  leased land will be subject to the lien securing the related Mortgage Loan.
Attached dwellings  may include  owner-occupied structures  where each  borrower
owns  the land upon  which the unit  is built, with  the remaining adjacent land
owned in common or  dwelling units subject to  a proprietary lease or  occupancy
agreement  in a cooperatively owned apartment building. The proprietary lease or
occupancy agreement securing a Cooperative Loan is generally subordinate to  any
blanket  mortgage on  the related cooperative  apartment building  and/or on the
underlying  land.  Additionally,  in  the  case  of  a  Cooperative  Loan,   the
proprietary  lease  or occupancy  agreement is  subject  to termination  and the
cooperative shares  are  subject  to  cancellation by  the  cooperative  if  the
tenant-stockholder fails to pay maintenance or other obligations or charges owed
by such tenant-stockholder. See "Certain Legal Aspects of Loans."
 
    If specified in the related Prospectus Supplement, a Trust Fund will contain
Additional   Collateral  Loans.  Unless  otherwise   specified  in  the  related
Prospectus Supplement,  the  security  agreements  and  other  similar  security
instruments  related to the Additional Collateral for  the Loans in a Trust Fund
will, in  the case  of Additional  Collateral consisting  of personal  property,
create first liens thereon, and, in the case of Additional Collateral consisting
of  real estate, create first or second liens thereon. Additional Collateral, or
the liens thereon in  favor of the related  Additional Collateral Loans, may  be
greater  or  less  in  value  than the  principal  balances  of  such Additional
Collateral Loans, the Appraised Values of the underlying Mortgaged Properties or
the differences,  if any,  between such  principal balances  and such  Appraised
Values,  and the  requirements that Additional  Collateral be  maintained may be
terminated upon the reduction of the Loan-to-Value Ratios or principal  balances
of  the related Additional  Collateral Loans to  certain pre-determined amounts.
Additional Collateral  (including any  related  third-party guarantees)  may  be
provided either in addition to or in lieu of primary mortgage insurance policies
for the Additional Collateral Loans in a Trust Fund, as specified in the related
Prospectus  Supplement. Guarantees supporting Additional Collateral Loans may be
guarantees of payment or guarantees of collectability and may be full guarantees
or limited guarantees. If a Trust Fund includes Additional Collateral Loans, the
related Prospectus  Supplement  will  specify  the nature  and  extent  of  such
Additional  Collateral  Loans  and  of  the  related  Additional  Collateral. If
specified in such Prospectus Supplement, the  Trustee, on behalf of the  related
Certificateholders,  will have only  the right to  receive certain proceeds from
the disposition  of  any  such  Additional  Collateral  consisting  of  personal
property and the liens thereon will not be assigned to the Trustee. No assurance
can  be given as to the amount of  proceeds, if any, that might be realized from
the  disposition  of  the  Additional  Collateral  for  any  of  the  Additional
Collateral   Loans.  See   "Certain  Legal   Aspects  of  Loans--Anti-Deficiency
Legislation and Other Limitations on Lenders" herein.
 
    Additional Collateral Loans  may include Nest  Egg Mortgage Loans-SM-.  Such
Mortgage  Loans are interest-only Mortgage Loans for an initial period specified
in the related Prospectus Supplement. If the
 
                                       22
<PAGE>
related Mortgagor  pledges  an  eligible life  insurance  policy  as  Additional
Collateral  after  such  initial period,  the  Mortgagor will  continue  to make
interest-only payments  with  respect  to  the Mortgage  Loan  until  the  final
scheduled  payment  on  such  Mortgage  Loan,  as  described  in  the Prospectus
Supplement.
 
    The percentage of Mortgage Loans which are owner-occupied will be  disclosed
in  the  related  Prospectus  Supplement.  Unless  otherwise  specified  in  the
Prospectus Supplement,  the  sole  basis  for  a  representation  that  a  given
percentage  of the Mortgage Loans are secured  by Single Family Property that is
owner-occupied will  be  either  (i)  the making  of  a  representation  by  the
Mortgagor  at  origination  of  the Mortgage  Loan  either  that  the underlying
Mortgaged Property will be  used by the  borrower for a period  of at least  six
months  every year or that the borrower intends to use the Mortgaged Property as
a primary  residence, or  (ii) a  finding  that the  address of  the  underlying
Mortgaged  Property  is  the  borrower's mailing  address  as  reflected  in the
Servicer's  records.  To  the  extent   specified  in  the  related   Prospectus
Supplement,  the Mortgaged Properties may  include non-owner occupied investment
properties and vacation and second  homes. Mortgage Loans secured by  investment
properties  and Multifamily  Property may  also be  secured by  an assignment of
leases and rents  and operating or  other cash flow  guarantees relating to  the
Loans to the extent specified in the related Prospectus Supplement.
 
    The  characteristics  of the  Mortgage  Loans comprising  or  underlying the
Mortgage Assets for  a Series  may vary  to the  extent that  credit support  is
provided in levels satisfactory to the Rating Agency which assigns a rating to a
Series  of Certificates.  Unless otherwise  specified in  the related Prospectus
Supplement for  a Series,  the  following selection  criteria shall  apply  with
respect to the Mortgage Loans comprising the Mortgage Assets:
 
        (a)  no Mortgage Loan will have had a Loan-to-Value Ratio at origination
    in excess of 95%;
 
        (b) no Mortgage  Loan that is  a Conventional Loan  secured by a  Single
    Family  Property may  have a  Loan-to-Value Ratio  in excess  of 80%, unless
    covered by a primary mortgage insurance policy as described herein;
 
        (c) each Mortgage  Loan must have  an original term  to maturity of  not
    less than 10 years and not more than 40 years;
 
        (d)  no Mortgage Loan may be included  which, as of the Cut-off Date, is
    more than 30 days delinquent as to payment of principal or interest; and
 
        (e) no Mortgage  Loan (other than  a Cooperative Loan)  may be  included
    unless  a  title insurance  policy and  a  standard hazard  insurance policy
    (which may be a blanket policy) is  in effect with respect to the  Mortgaged
    Property securing such Mortgage Loan.
 
    Each  Mortgage Loan  will be  selected by the  Depositor for  inclusion in a
Trust Fund  from among  those purchased  by the  Depositor, either  directly  or
through  its  affiliates,  from  a Seller  or  Sellers.  The  related Prospectus
Supplement will specify the extent of Mortgage Loans so acquired. Other mortgage
loans available for  purchase by  the Depositor may  have characteristics  which
would make them eligible for inclusion in a Trust Fund but were not selected for
inclusion in such Trust Fund.
 
    Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  the
Mortgage Loans to be included in a Trust Fund will be delivered either  directly
or  indirectly to the Depositor by one or more Sellers identified in the related
Prospectus Supplement, concurrently with the  issuance of the related series  of
Certificates  (a "Designated Seller Transaction"). Such Certificates may be sold
in whole or  in part to  any such Seller  in exchange for  the related  Mortgage
Loans,  or may be offered under any  of the other methods described herein under
"Methods of Distribution." The  related Prospectus Supplement  for a Trust  Fund
composed  of Mortgage Loans  acquired by the Depositor  pursuant to a Designated
Seller Transaction will generally include  information, provided by the  related
Seller,  about the  Seller, the  Mortgage Loans  and the  underwriting standards
applicable to  the  Mortgage  Loans.  Neither  the  Depositor  nor  any  of  its
affiliates  (other than the Seller, if  applicable) will make any representation
or warranty with respect to such Mortgage Loans, or any representation as to the
accuracy or  completeness of  such information  provided by  the Seller  and  no
assurances  are made  as to any  such Seller's financial  strength, stability or
wherewithal to honor its repurchase obligations for breaches of  representations
and warranties or otherwise honor its obligations.
 
                                       23
<PAGE>
    The  Depositor will  not require that  a standard hazard  or flood insurance
policy be maintained for any 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 that  cooperative do  not  maintain
individual  hazard insurance policies. To the extent, however, 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
Dwelling  or such cooperative's building could significantly reduce the value of
the collateral securing such Cooperative Note.
 
    The initial Loan-to-Value Ratio of any Mortgage Loan represents the ratio of
the principal amount of the Mortgage Loan at origination to the Appraised  Value
of such Mortgaged Property.
 
    Unless  otherwise  specified  in  the  related  Prospectus  Supplement, with
respect to Buy-Down Loans,  during the period (the  "Buy-Down Period") when  the
borrower  is not obligated  to pay the  full Scheduled Payment  otherwise due on
such loan, each of the Buy-Down Loans will provide for Scheduled Payments  based
on a hypothetical reduced interest rate (the "Buy-Down Mortgage Rate") that will
not  have been  more than  3% below  the mortgage  rate at  origination, and for
annual increases in the Buy-Down Mortgage  Rate during the Buy-Down Period  that
will  not exceed  1%. The  Buy-Down Period will  not exceed  three years. Unless
specified otherwise in the related Prospectus Supplement, the maximum amount  of
funds  ("Buy-Down  Amounts") that  may  be contributed  by  the Servicer  of the
related Buy-Down Loan is  limited to 6%  of the Appraised  Value of the  related
Mortgaged  Property.  This  limitation  does  not  apply  to  contributions from
immediate relatives or the employer of the mortgagor. Except as may be otherwise
indicated in the related Prospectus Supplement, the borrower under each Buy-Down
Loan will have been qualified at a mortgage  rate which is not more than 3%  per
annum below the current mortgage rate at origination. Accordingly, the repayment
of  a Buy-Down Loan is  dependent on the ability of  the borrower to make larger
Scheduled Payments  after  the Buy-Down  Amounts  have been  depleted  and,  for
certain Buy-Down Loans, while such Buy-Down Amounts are being depleted.
 
    Unless  otherwise  specified  in  the  related  Prospectus  Supplement, with
respect to Multifamily Loans, (a) no Mortgage Loan will have been delinquent for
more than 30 days within the 12-month  period ending with the Cut-off Date,  (b)
no  more than two  payments will have been  30 days or  more delinquent during a
three-year period ending on the Cut-off Date, (c) Mortgage Loans with respect to
any single borrower will not exceed 5% of the aggregate principal balance of the
Loans comprising the Mortgage Assets  as of the Cut-off  Date, and (d) the  debt
service  coverage  ratio  with  respect to  each  Mortgage  Loan  (calculated as
described in the related Prospectus Supplement) will not be less than 11:1.
 
    Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  the
Bi-Weekly  Loans will  consist of  fixed-rate, bi-weekly  payment, conventional,
fully-amortizing Mortgage Loans payable  on every other  Friday during the  term
thereof  and  secured  by  first  mortgages  on  one-to  four-family residential
properties.
 
    Unless otherwise specified in the  related Prospectus Supplement, ARMs  will
provide  for a fixed  initial mortgage rate  for either the  first six or twelve
Scheduled Payments.  Thereafter,  the Mortgage  Rates  are subject  to  periodic
adjustment  based,  subject to  the applicable  limitations,  on changes  in the
relevant Index  described in  the applicable  Prospectus Supplement,  to a  rate
equal  to the Index  plus the Gross  Margin, which is  a fixed percentage spread
over the  Index established  contractually for  each  ARM, at  the time  of  its
origination.  An ARM may be convertible into  a fixed-rate Mortgage Loan. To the
extent specified in the related Prospectus Supplement, any ARM so converted  may
be subject to repurchase by the Seller, the Servicer or the Master Servicer.
 
    ARMs  have features that can cause payment increases that some borrowers may
find difficult to  make. However, each  of the ARMs  provides that its  mortgage
rate  may not be adjusted to a  rate above the applicable lifetime mortgage rate
cap (the  "Maximum Mortgage  Rate")  or below  the applicable  lifetime  minimum
mortgage  rate (the "Minimum Mortgage Rate"), if any, for such ARM. In addition,
certain of the ARMs provide for limitations on the maximum amount by which their
mortgage rates may adjust for any  single adjustment period (the "Periodic  Rate
Cap").  Some  ARMs  are payable  in  self-amortizing payments  of  principal and
interest.  Other  ARMs  ("Negatively  Amortizing  ARMs")  instead  provide   for
limitations on
 
                                       24
<PAGE>
changes  in the Scheduled Payment on such ARMs to protect borrowers from payment
increases due to rising interest rates. Such limitations can result in Scheduled
Payments which  are greater  or less  than the  amount necessary  to amortize  a
Negatively  Amortizing  ARM by  its original  maturity at  the mortgage  rate in
effect during any particular adjustment period. In the event that the  Scheduled
Payment  is  not  sufficient  to  pay  the  interest  accruing  on  a Negatively
Amortizing ARM, then the Deferred Interest is added to the principal balance  of
such  ARM causing the negative amortization  thereof, and will be repaid through
future Scheduled Payments.  If specified in  the related Prospectus  Supplement,
Negatively  Amortizing  ARMs may  provide for  the  extension of  their original
stated maturity  to accommodate  changes in  their mortgage  rate. The  relevant
Prospectus Supplement will specify whether the ARMs comprising or underlying the
Mortgage Assets are Negatively Amortizing ARMs.
 
    If  applicable, the Prospectus  Supplement for each  Series will specify the
Index to be used with respect to any Mortgage Loans underlying such Series.
 
    The related Prospectus Supplement for  each Series will provide  information
with  respect to  the Mortgage  Loans as of  the Cut-off  Date, including, among
other things, (a) the  aggregate outstanding principal  balance of the  Mortgage
Loans; (b) the weighted average mortgage rate on the Mortgage Loans, and, in the
case of ARMs, the weighted average of the current mortgage rates and the Maximum
Mortgage  Rates, if  any; (c) the  average outstanding principal  balance of the
Mortgage Loans; (d)  the weighted average  remaining term-to-stated maturity  of
the  Mortgage Loans and the range of remaining terms-to-stated maturity; (e) the
range of Loan-to-Value Ratios of the Mortgage Loans; (f) the relative percentage
(by outstanding principal balance as of the Cut-off Date) of Mortgage Loans that
are Additional Collateral Loans, ARMs, Balloon Loans, Buy-Down Loans, GEM Loans,
GPM Loans, Cooperative Loans, Conventional Loans, Bi-Weekly Loans, FHA Loans and
VA Loans, (g) the percentage of Mortgage Loans (by outstanding principal balance
as of the Cut-off Date) that are covered by primary mortgage insurance policies;
(h) any pool  insurance policy,  special hazard insurance  policy or  bankruptcy
bond  or other credit support relating to the Mortgage Loans; (i) the geographic
distribution of the Mortgaged Properties securing the Mortgage Loans and (j) the
percentage of Mortgage Loans (by principal balance as of the Cut-off Date)  that
are  secured  by  Single  Family  Property,  Multifamily  Property,  Cooperative
Dwellings, investment  property  and  vacation  or  second  homes.  The  related
Prospectus  Supplement will also  specify any other limitations  on the types or
characteristics of Mortgage Loans  which may comprise  or underlie the  Mortgage
Assets for a Series.
 
    If  information of the nature described  above respecting the Mortgage Loans
is not  known  to the  Depositor  at the  time  the Certificates  are  initially
offered, more general information of the nature described above will be provided
in  the Prospectus  Supplement and  the final  specific information  will be set
forth in a Current Report on Form 8-K  to be available to investors on the  date
of  issuance of the related Series and to be filed with the Commission within 15
days after the initial issuance of such Certificates.
 
THE MANUFACTURED HOME LOANS
 
    The Manufactured Home Loans comprising or underlying the Mortgage Assets for
a Series of Certificates will consist of manufactured housing conditional  sales
contracts  and installment loan agreements  originated by a manufactured housing
dealer in the ordinary course of  business and purchased by the Depositor.  Each
Manufactured  Home  Loan  will  have  been  originated  by  a  bank  or  savings
institution which  is  a  FNMA-  or FHLMC-approved  seller/servicer  or  by  any
financial  institution approved  for insurance by  the Secretary  of Housing and
Urban Development pursuant to Section 2 of the National Housing Act.
 
    The Manufactured  Home Loans  may be  Conventional Loans,  FHA Loans  or  VA
Loans.  Each  Manufactured Home  Loan will  be secured  by a  Manufactured Home.
Unless  otherwise   specified  in   the  related   Prospectus  Supplement,   the
Manufactured  Home Loans will  be fully amortizing  and will bear  interest at a
fixed interest rate.
 
    Unless otherwise  specified  in  the related  Prospectus  Supplement  for  a
Series,  the Manufactured Homes securing the  Manufactured Home Loans consist of
manufactured homes within the meaning of 42 United
 
                                       25
<PAGE>
States Code, Section  5402(6). In  addition, unless otherwise  specified in  the
related  Prospectus Supplement  for a  Series, the  following restrictions apply
with respect to Manufactured  Home Loans comprising  or underlying the  Mortgage
Assets for a Series:
 
        (a)  no Manufactured  Home Loan will  have had a  Loan-to-Value Ratio at
    origination in excess of 95%;
 
        (b) each Manufactured Home Loan must  have an original term to  maturity
    of not less than three years and not more than 25 years;
 
        (c)  no Manufactured Home Loan may be more than 30 days delinquent as to
    payment of principal or interest as of the Cut-off Date; and
 
        (d) each Manufactured  Home Loan must  have, as of  the Cut-off Date,  a
    standard  hazard insurance policy (which may  be a blanket policy) in effect
    with respect thereto.
 
    The initial Loan-to-Value Ratio of any Manufactured Home Loan represents the
ratio of the principal  amount of the Manufactured  Home Loan at origination  to
the  Appraised Value of such Manufactured  Home. With respect to underwriting of
Manufactured Home Loans, see "Loan Underwriting Procedures and Standards."  With
respect to servicing of Manufactured Home Loans, see "Servicing of Loans."
 
    The  related Prospectus Supplement for  each Series will provide information
with respect to the Manufactured Home Loans comprising the Mortgage Assets as of
the Cut-off Date, including, among  other things, (a) the aggregate  outstanding
principal  balance of the  Manufactured Home Loans  comprising or underlying the
Mortgage Assets; (b) the weighted average interest rate on the Manufactured Home
Loans; (c) the average  outstanding principal balance  of the Manufactured  Home
Loans;  (d) the  weighted average  remaining scheduled  term to  maturity of the
Manufactured Home Loans and the range of remaining scheduled terms to  maturity;
(e)  the range of Loan-to-Value  Ratios of the Manufactured  Home Loans; (f) the
relative  percentages  (by  principal  balance  as  of  the  Cut-off  Date)   of
Manufactured  Home Loans that  were made on  new Manufactured Homes  and on used
Manufactured Homes;  (g) any  pool insurance  policy, special  hazard  insurance
policy  or bankruptcy bond or other  credit support relating to the Manufactured
Home Loans; and (h) the distribution by state of Manufactured Homes securing the
Loans. The related Prospectus Supplement will also specify any other limitations
on the types or characteristics of Manufactured Home Loans which may be included
in the Mortgage Assets for a Series.
 
    If information of  the nature  specified above  respecting the  Manufactured
Home  Loans  is not  known to  the Depositor  at the  time the  Certificates are
initially offered, more general information  of the nature described above  will
be provided in the Prospectus Supplement and the final specific information will
be set forth in a Current Report on Form 8-K to be available to investors on the
date  of issuance  of the  related Series  and to  be filed  with the Commission
within 15 days after the initial issuance of such Certificates.
 
COLLECTION ACCOUNT AND CERTIFICATE ACCOUNT
 
    Unless otherwise specified in the related Prospectus Supplement, a  separate
Collection Account for each Series will be established by the Master Servicer in
the  name of the Trustee for deposit  of all distributions received with respect
to the  Mortgage Assets  for  such Series,  all  Advances (other  than  Advances
deposited  into the  Certificate Account),  the amount  of cash  to be initially
deposited therein, if any, reinvestment income thereon and certain other amounts
required  to  be  deposited  therein  pursuant  to  the  Pooling  and  Servicing
Agreement.  Unless otherwise specified  in the related  Prospectus Supplement or
Pooling and  Servicing Agreement,  any reinvestment  income or  other gain  from
investments  of  funds  in  the  Collection Account  will  be  credited  to such
Collection Account, and any loss resulting from such investments will be charged
to such Collection Account. Such reinvestment income may, however, be payable to
the Master Servicer or to a  Servicer as additional servicing compensation.  See
"Servicing  of Loans" and  "The Pooling and  Servicing Agreements--Investment of
Funds." In  such a  case, such  reinvestment  income would  not be  included  in
calculation  of  the  Available  Distribution Amount.  See  "Description  of the
Certificates-- Distributions on the Certificates."
 
                                       26
<PAGE>
    Funds on deposit  in the Collection  Account will be  available for  deposit
into  the Certificate Account  for certain payments provided  for in the Pooling
and Servicing Agreement. Unless otherwise specified in the Prospectus Supplement
or the  Pooling  and Servicing  Agreement,  amounts in  the  Collection  Account
constituting  reinvestment income  which is  payable to  the Master  Servicer as
additional servicing  compensation  or  for the  reimbursement  of  advances  or
expenses,  amounts  in  respect of  any  Servicing Fee,  Retained  Interest, and
amounts to  be  deposited  into  any  reserve  fund  will  not  be  included  in
determining  amounts  to  be  remitted  to  the  Trustee  for  deposit  into the
Certificate Account.
 
    A separate Certificate Account will be established by the Trustee or, if  so
specified  in  the related  Prospectus Supplement,  by  the Master  Servicer, in
either case in the name of the Trustee for the benefit of the Certificateholders
into which  all  funds  received  from the  Master  Servicer  and  all  required
withdrawals  from any reserve  funds and any draws  on any Certificate Guarantee
Insurance for  such  Series  will  be deposited,  pending  distribution  to  the
Certificateholders.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement, any reinvestment income or other  gain from investments of funds  in
the Certificate Account will be credited to the Certificate Account and any loss
resulting  from such  investments will be  charged to  such Certificate Account.
Such reinvestment income, may, however, be payable to the Master Servicer or the
Trustee as additional  servicing compensation.  On each  Distribution Date,  all
funds  on  deposit  in the  Certificate  Account, subject  to  certain permitted
withdrawals by the Trustee as set forth in the Pooling and Servicing  Agreement,
will be available for remittance to the Certificateholders; provided that, if it
is  specified in the related Prospectus  Supplement that the Certificate Account
will be maintained  by the Master  Servicer in  the name of  the Trustee,  then,
prior  to  each Distribution  Date,  funds in  the  Certificate Account  will be
transferred to a separate account established by and in the name of the  Trustee
from  which the funds on deposit  therein will, subject to permitted withdrawals
by  the  Trustee  as  specified  above,  be  available  for  remittance  to  the
Certificateholders. See also "The Pooling and Servicing Agreements-- Certificate
Account" herein.
 
OTHER FUNDS OR ACCOUNTS
 
    A  Trust Fund  may include  certain other funds  and accounts  or a security
interest in certain funds and accounts  for the purpose of, among other  things,
paying   certain  administrative  fees  and  expenses  of  the  Trust  Fund  and
accumulating funds pending their  distribution. If so  specified in the  related
Prospectus  Supplement, certain funds  may be established  with the Trustee with
respect to Buy-Down  Loans, GPM  Loans, or  other Loans  having special  payment
features  included in  the Trust  Fund in  addition to  or in  lieu of  any such
similar funds to be held by  the Servicer. See "Servicing of Loans--Payments  on
Loans;  Deposits to Collection Accounts."  If Private Mortgage-Backed Securities
are backed by GPM Loans and the  value of a Multiple Class Series is  determined
on  the basis of the scheduled maximum principal balance of the GPM Loans, a GPM
Fund will  be  established  which  will  be  similar  to  that  which  would  be
established  if GPM  Loans constituted  the Mortgage  Assets. See  "Servicing of
Loans--Payments on Loans; Deposits to Collection Accounts" herein. Other similar
accounts may be established as specified in the related Prospectus Supplement.
 
                   LOAN UNDERWRITING PROCEDURES AND STANDARDS
 
UNDERWRITING STANDARDS
 
    The Depositor expects that  all Loans comprising the  Mortgage Assets for  a
Series  will have been originated in accordance with the underwriting procedures
and standards described  herein, except as  otherwise set forth  in the  related
Prospectus Supplement.
 
    The Seller of the Loans (or other entity specified in the related Prospectus
Supplement,   which  may  be  the  originator)  will  make  representations  and
warranties  concerning  compliance   with  such   underwriting  procedures   and
standards.  Additionally, unless  otherwise specified in  the related Prospectus
Supplement, all or a sample of the Loans comprising Mortgage Assets for a Series
will be reviewed by or on behalf  of the Depositor to determine compliance  with
such   underwriting  standards   and  procedures   and  compliance   with  other
requirements for inclusion in the Trust Fund.
 
                                       27
<PAGE>
    Mortgage Loans will have been originated by a savings and loan  association,
savings  bank,  commercial  bank,  credit union,  insurance  company  or similar
institution which is supervised and examined by a federal or state authority  or
by  a  mortgagee approved  by  the Secretary  of  Housing and  Urban Development
pursuant to Sections 203 and 211 of  the National Housing Act or a  wholly-owned
subsidiary  thereof. Manufactured  Home Loans may  have been  originated by such
institutions or  by  a  financial  institution approved  for  insurance  by  the
Secretary of Housing and Urban Development pursuant to Section 2 of the National
Housing  Act. Except as otherwise set forth in the related Prospectus Supplement
for a  Series  of Certificates,  the  originator of  a  Loan will  have  applied
underwriting  procedures intended to evaluate the borrower's credit standing and
repayment ability  and  the  value  and adequacy  of  the  related  property  as
collateral.  FHA Loans and VA Loans will have been originated in compliance with
the underwriting policies of FHA and VA, respectively.
 
    Each borrower will have been required to complete an application designed to
provide to the original lender pertinent credit information about the  borrower.
As  part of the description of  the borrower's financial condition, the borrower
will have furnished information with respect to its assets, liabilities, income,
credit  history,   employment  history   and   personal  information,   and   an
authorization  to  apply for  a credit  report  which summarizes  the borrower's
credit history with local merchants and lenders and any record of bankruptcy. If
the borrower was self-employed, the borrower  will have been required to  submit
copies  of  recent tax  returns. The  borrower  may also  have been  required to
authorize verifications of deposits at financial institutions where the borrower
had demand or savings accounts.  Certain considerations may cause an  originator
of  Loans to  depart from  these guidelines.  For example,  when two individuals
co-sign the loan documents, the incomes and expenses of both individuals may  be
included  in the computation. In  the case of a  Multifamily Loan, the Mortgagor
will also  be required  to  provide certain  information regarding  the  related
Multifamily  Property,  including  a  current  rent  roll  and  operating income
statements (which may be pro forma  and unaudited). In addition, the  originator
will  generally  also consider  the location  of  the Multifamily  Property, the
availability  of  competitive  lease  space  and  rental  income  of  comparable
properties  in the  relevant market  area, the  overall economy  and demographic
features of the geographic area and  the Mortgagor's prior experience in  owning
and operating properties similar to the Multifamily Properties.
 
    The  adequacy of the property  financed by the related  Loan as security for
repayment of  such Loan  will generally  have been  determined by  appraisal  in
accordance  with pre-established  appraisal procedure  guidelines for appraisals
established by  or  acceptable  to  the  originator.  Appraisers  may  be  staff
appraisers employed by the Loan originator or independent appraisers selected in
accordance  with pre-established guidelines established  by the Loan originator.
The appraisal procedure guidelines will have  required that the appraiser or  an
agent on its behalf to personally inspect the property and to verify that it was
in  good  condition  and that  construction,  if  new, had  been  completed. The
appraisal will have been based  upon a market data  analysis of recent sales  of
comparable  properties and, when deemed  applicable, a replacement cost analysis
based on the current cost of constructing or purchasing a similar property. With
respect to Multifamily Properties, the appraisal must specify whether an  income
analysis,  a market analysis or a cost analysis was used. An appraisal employing
the income approach  to value  analyzes a  property's projected  net cash  flow,
capitalization  and other operational information  in determining the property's
value. The market approach to value analyzes the prices paid for the purchase of
similar properties in the property's area, with adjustments made for  variations
between  those  other  properties and  the  property being  appraised.  The cost
approach to value requires the appraiser to  make an estimate of land value  and
then determine the current cost of reproducing the improvements less any accrued
depreciation.  In  any  case,  the  value of  the  property  being  financed, as
indicated by the  appraisal, must  be such that  it currently  supports, and  is
anticipated  to  support in  the future,  the  outstanding loan  balance. Unless
otherwise specified in  the related  Prospectus Supplement,  all appraisals  are
required  to conform to the Uniform Standards of Professional Appraisal Practice
and the  Financial Institutions  Reform, Recovery  and Enforcement  Act of  1989
("FIRREA") and must be on forms acceptable to the FNMA and/or FHLMC.
 
    Based  on  the data  provided, certain  verifications  and the  appraisal, a
determination will have  been made by  the original lender  that the  borrower's
monthly  income would be sufficient  to enable the borrower  to meet its monthly
obligations on the  Loan and  other expenses related  to the  property (such  as
property
 
                                       28
<PAGE>
taxes,  utility costs,  standard hazard and  primary mortgage  insurance and, if
applicable, maintenance fees  and other  levies assessed by  a Cooperative)  and
certain  other fixed  obligations other  than housing  expenses. The originating
lender's guidelines for Loans secured  by Single Family Property generally  will
specify  that  Scheduled Payments  plus taxes  and  insurance and  all Scheduled
Payments extending beyond one  year (including those  mentioned above and  other
fixed  obligations, such  as car  payments) would  equal no  more than specified
percentages of the  prospective borrower's gross  income. These guidelines  will
generally  be applied only to  the payments to be made  during the first year of
the Loan. Except as  otherwise specified in  the related Prospectus  Supplement,
with  respect  to  Mortgage  Loans  that  are  Conventional  Loans, underwriting
guidelines used to establish  the relevant percentages of  gross income will  be
similar  to  underwriting guidelines  used  by FNMA  and  FHLMC at  the  time of
origination of the Loan, except that the ratio of Scheduled Payments and certain
other fixed obligations to monthly gross  income may exceed the comparable  FNMA
or FHLMC limits as specified in the related Prospectus Supplement.
 
    With  respect to FHA Loans and VA Loans, traditional underwriting guidelines
used by the FHA and the VA, as the case may be, which were in effect at the time
of origination of each  Loan will generally have  been applied. With respect  to
Manufactured  Home  Loans that  are Conventional  Loans, the  related Prospectus
Supplement will specify the required minimum downpayment, the maximum amount  of
purchase  price eligible  for financing,  the maximum  original principal amount
that may be  financed, and  the limitations  on ratios  of borrower's  Scheduled
Payment  to gross monthly income  and monthly income net  of other fixed payment
obligations.
 
    In the case  of the Multifamily  Loans, lenders typically  look to the  Debt
Service  Coverage Ratio of a loan as an important measure of the risk of default
on such a loan. Unless otherwise  defined in the related Prospectus  Supplement,
the "Debt Service Coverage Ratio" of a Multifamily Loan at any given time is the
ratio  of (i) the Net  Operating Income of the  related Mortgaged Property for a
twelve-month period to (ii)  the annualized scheduled  payments on the  Mortgage
Loan  and on any other loan that is  secured by a lien on the Mortgaged Property
prior to  the lien  of the  related Mortgage.  Unless otherwise  defined in  the
related  Prospectus  Supplement, "Net  Operating  Income" means,  for  any given
period, the total operating revenues derived from a Multifamily Property  during
such  period, minus  the total  operating expenses  incurred in  respect of such
property during such period other than  (i) non-cash items such as  depreciation
and  amortization, (ii)  capital expenditures  and (iii)  debt service  on loans
(including the related Mortgage Loan) secured by liens on such property. The Net
Operating Income of a Multifamily Property  will fluctuate over time and may  or
may  not be sufficient to cover debt service on the related Mortgage Loan at any
given time. As  the primary source  of the operating  revenues of a  Multifamily
Property,  rental income (and maintenance payments from tenant-stockholders of a
cooperatively owned Multifamily Property)  may be affected  by the condition  of
the  applicable real estate  market and/or area  economy. Increases in operating
expenses due  to  the general  economic  climate  or economic  conditions  in  a
locality  or industry segment, such as  increases in interest rates, real estate
tax rates, energy  costs, labor costs  and other operating  expenses, and/or  to
changes  in governmental rules, regulations and fiscal policies, may also affect
the  risk  of  default  on  a  Multifamily  Loan.  Lenders  also  look  to   the
Loan-to-Value  Ratio of  a Multifamily Loan  as a measure  of risk of  loss if a
property must be liquidated following a default.
 
    If so specified in the related Prospectus Supplement, the underwriting of  a
Multifamily  Loan  may also  include environmental  testing.  Under the  laws of
certain states, contamination of real  property may give rise  to a lien on  the
property  to assure  the costs of  cleanup. In  several states, such  a lien has
priority over an existing mortgage lien on 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 of  addressing releases or threatened releases
of hazardous substances at a property, if agents or employees of the lender have
become sufficiently involved in  the operations of  the borrower, regardless  of
whether  or not the environmental damage or threat was caused by the borrower or
a prior  owner.  A  lender also  risks  such  liability on  foreclosure  of  the
mortgage.   See   "Certain  Legal   Aspects  of   Mortgage  Loans--Environmental
Legislation."
 
    With respect to Multifamily Property, the Loan originator will have made  an
assessment  of the  capabilities of the  management of the  project, including a
review of management's past performance record,
 
                                       29
<PAGE>
its management reporting  and control  procedures (to determine  its ability  to
recognize  and respond to  problems) and its  accounting procedures to determine
cash management ability. Income derived from the Mortgaged Property constituting
investment property may have been  considered for underwriting purposes,  rather
than the income of the borrower from other sources.
 
    With  respect to Mortgaged Property consisting  of vacation or second homes,
no income derived from the property  will have been considered for  underwriting
purposes.
 
    Certain  types of Loans  that may be  included in the  Mortgage Assets for a
Series are  recently  developed and  may  involve additional  uncertainties  not
present  in traditional  types of  loans. For  example, Balloon  Loans, Buy-Down
Loans, GEM Loans and  GPM Loans provide for  escalating or variable payments  by
the  borrower. These types of Loans are  underwritten on the basis of a judgment
that the borrower  will have the  ability to make  larger Scheduled Payments  in
subsequent years. ARMs may involve similar assessments.
 
    To  the extent specified in the related Prospectus Supplement, the Depositor
may purchase Loans (or participation interests therein) for inclusion in a Trust
Fund that are underwritten  under standards and procedures  which vary from  and
are  less  stringent than  those described  herein. For  instance, Loans  may be
underwritten under  a  "limited  documentation program,"  if  specified  in  the
Prospectus  Supplement. With respect  to such Loans,  minimal investigation into
the borrowers' credit history and income profile is undertaken by the originator
and such Loans may be underwritten primarily on the basis of an appraisal of the
Mortgaged  Property  and  Loan-to-Value  Ratio  on  origination.  Thus,  if  the
Loan-to-Value  Ratio  is  less  than  a  percentage  specified  in  the  related
Prospectus Supplement, the originator may  forego certain aspects of the  review
relating  to monthly income, and traditional ratios of monthly or total expenses
to gross income may not be applied.
 
    In addition, Mortgage Loans  may have been originated  in connection with  a
governmental  program under which underwriting standards were significantly less
stringent and  designed  to  promote  home  ownership  or  the  availability  of
affordable  residential rental property notwithstanding  higher risks of default
and losses.  The related  Prospectus Supplement  will specify  the  underwriting
standards applicable to such Mortgage Loans.
 
    The  underwriting standards applied by the  Loan originator require that the
underwriting officers  be  satisfied  that  the  value  of  the  property  being
financed, as indicated by an 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.  Certain
states  where the Mortgaged Properties may be located have "antideficiency" laws
requiring, in general, that lenders  providing credit on Single Family  Property
look  solely to  the property  for repayment  in the  event of  foreclosure. See
"Certain Legal Aspects of Loans" herein.
 
    With respect to the underwriting standards applicable to any Mortgage Loans,
such underwriting  standards  generally  include  a  set  of  specific  criteria
pursuant  to which the underwriting evaluation is made. However, the application
of such underwriting standards does not  imply that each specific criterion  was
satisfied  individually.  Rather,  a  Mortgage Loan  will  be  considered  to be
originated in accordance with a given set of underwriting standards if, based on
an overall qualitative evaluation,  the loan is  in substantial compliance  with
such  underwriting standards. For example, a  Mortgage Loan may be considered to
comply with  a set  of underwriting  standards,  even if  one or  more  specific
criteria  included in such  underwriting standards were  not satisfied, if other
factors compensated for the criteria that were not satisfied or if the  Mortgage
Loan  is  considered  to  be in  substantial  compliance  with  the underwriting
standards.
 
LOSS EXPERIENCE
 
    The general appreciation of real estate  values experienced in the past  has
been  a factor  in limiting the  general loss experience  on Conventional Loans.
However, there can  be no  assurance that the  past pattern  of appreciation  in
value  of the real property securing such Loans will continue. Further, there is
no assurance that appreciation of real  estate values generally will limit  loss
experiences   on   non-traditional   housing  such   as   Multifamily  Property,
Manufactured Homes  or Cooperative  Dwellings. Similarly,  no assurance  can  be
given that the value of the Mortgaged Property (including Cooperative Dwellings)
securing a Loan has remained
 
                                       30
<PAGE>
or will remain at the level existing on the date of origination of such Loan. If
the  residential  real estate  market should  experience  an overall  decline in
property values  such  that  the  outstanding balances  of  the  Loans  and  any
secondary financing on the Mortgaged Properties securing such Loans become equal
to or greater than the value of such Mortgaged Properties, then the actual rates
of  delinquencies,  foreclosures  and  losses could  be  higher  than  those now
generally experienced in the mortgage  lending industry. In addition, the  value
of property securing Cooperative Loans and the delinquency rates with respect to
Cooperative  Loans, could  be adversely  affected if  the current  favorable tax
treatment of cooperative tenant stockholders were to become less favorable.  See
"Certain Legal Aspects of Loans" herein.
 
    No  assurance can be  given that values  of Manufactured Homes  have or will
remain at the levels existing on the  dates of origination of the related  Loan.
Manufactured  Homes are less likely to experience appreciation in value and more
likely to  experience  depreciation in  value  over  time than  other  types  of
Mortgaged  Property. Additionally, delinquency,  loss and foreclosure experience
on Manufactured Home  Loans may  be adversely affected  to a  greater degree  by
regional and local economic conditions than more traditional Mortgaged Property.
Loans secured by Multifamily Property may also be more susceptible to losses due
to  changes  in local  and regional  economic conditions  than Loans  secured by
Single Family Property.  For example,  unemployment resulting  from an  economic
downturn  in local industry  may sharply affect  occupancy rates. Also, interest
rate fluctuations  can make  home  ownership a  more attractive  alternative  to
renting,  causing occupancy rates and market  rents to decline. New construction
can create an  oversupply, particularly in  a market that  has experienced  high
vacancy rates.
 
    To   the  extent  that  losses  resulting  from  delinquencies,  losses  and
foreclosures or  repossession  of  Mortgaged  Property  with  respect  to  Loans
included  in the Mortgage Assets for a Series of Certificates are not covered by
the methods of credit support or  the insurance policies described herein or  in
the  related Prospectus Supplement, such losses will  be borne by Holders of the
Certificates of  such  Series.  Even  where credit  support  covers  all  losses
resulting  from  delinquency  and  foreclosure or  repossession,  the  effect of
foreclosures and repossessions may be  to increase prepayment experience on  the
Mortgage  Assets, thus  reducing average  weighted life  and affecting  yield to
maturity. See "Yield, Prepayment and Maturity Considerations."
 
REPRESENTATIONS AND WARRANTIES
 
    Unless otherwise specified in  the related Prospectus  Supplement or in  the
Pooling  and Servicing Agreement, the Seller (or other party as described in the
related Prospectus Supplement) will represent  and warrant to the Depositor  and
the Trustee with respect to the Mortgage Loans comprising the Mortgage Assets in
a  Trust Fund,  upon delivery  of the Mortgage  Loans to  the Trustee hereunder,
among other things, generally that: (i) any required hazard and primary mortgage
insurance policies were effective at the origination of such Mortgage Loan,  and
each  such policy remained  in effect on  the date of  purchase of such Mortgage
Loan from the Seller by or on behalf  of the Depositor; (ii) either (A) a  title
insurance   policy  insuring  (subject  only   to  permissible  title  insurance
exceptions) the lien status of the Mortgage was effective at the origination  of
such Mortgage Loan and such policy remained in effect on the date of purchase of
the Mortgage Loan from the Seller by or on behalf of the Depositor or (B) if the
Mortgaged  Property securing such Mortgage Loan is located in an area where such
policies are generally not available, there  is in the related mortgage file  an
attorney's   certificate  of  title  indicating  (subject  to  such  permissible
exceptions set forth therein) the first  lien status of the mortgage; (iii)  the
Seller  has good title to such Mortgage  Loan and such Mortgage Loan was subject
to no offsets,  defenses or counterclaims  except as may  be provided under  the
Relief  Act and  except to the  extent that  any buydown agreement  exists for a
Buy-Down Loan; (iv) there are no mechanics'  liens or claims for work, labor  or
material  affecting the related Mortgaged  Property which are, or  may be a lien
prior to, or  equal with,  the lien  of the  related Mortgage  (subject only  to
permissible  title insurance exceptions); (v)  the related Mortgaged Property is
free from material damage  and at least  in adequate repair;  (vi) there are  no
delinquent tax or assessment liens against the related Mortgaged Property; (vii)
such  Mortgage Loan  is not more  than 30  days' delinquent as  to any scheduled
payment of principal and/  or interest; (viii) if  a primary mortgage  insurance
policy is required with respect to such Mortgage Loan, such Mortgage Loan is the
subject  of such a  policy; and (ix)  such Mortgage Loan  was made in compliance
with, and is enforceable under, all applicable local, state and federal laws  in
all material respects.
 
                                       31
<PAGE>
    If  the  Mortgage Loans  include  Cooperative Loans,  no  representations or
warranties with respect to title insurance or hazard insurance will be given. In
addition, if the  Mortgage Loans  include Condominium  Loans, no  representation
regarding  hazard  insurance  will  be  given.  Generally,  the  Cooperative  or
Condominium Association  itself is  responsible for  the maintenance  of  hazard
insurance  for property owned by the Cooperative and the Condominium Association
is responsible for  maintaining standard hazard  insurance, insuring the  entire
Condominium  Building  (including  each individual  Condominium  Unit),  and the
borrowers of that  Cooperative or  Condominium do not  maintain separate  hazard
insurance  on their individual  Cooperative Dwellings or  Condominium Units. See
"Servicing of  Loans--Maintenance  of  Insurance Policies  and  Other  Servicing
Procedures"  herein. With  respect to a  Cooperative Loan, the  Seller (or other
party as  described in  the related  Prospectus Supplement)  will represent  and
warrant  that  (i) the  security interest  created  by the  cooperative security
agreements is a valid first lien on the collateral securing the Cooperative Loan
(subject to the right of the related Cooperative to cancel shares and  terminate
the  proprietary lease for unpaid assessments)  and (ii) the related Cooperative
Dwelling is free of material damage and in good repair.
 
    Unless otherwise  specified  in  the  related  Prospectus  Supplement,  with
respect  to each Manufactured Home Loan, the Seller (or other party as described
in the related Prospectus  Supplement) will represent  and warrant, among  other
things  that  (i)  immediately  prior  to the  transfer  and  assignment  of the
Manufactured Home Loans to the  Trustee, the Seller had  good title to, and  was
the  sole owner  of, each Manufactured  Home Loan; (ii)  as of the  date of such
transfer and assignment, the Manufactured Home Loans are subject to no  offsets,
defenses  or counterclaims; (iii) each Manufactured Home Loan at the time it was
made complied in all material respects  with applicable state and federal  laws,
including  usury,  equal  credit  opportunity  and  truth-in-lending  or similar
disclosure laws;  (iv) as  of the  date of  such transfer  and assignment,  each
Manufactured   Home  Loan  constitutes  a  valid   first  lien  on  the  related
Manufactured Home and such Manufactured Home  is free of material damage and  is
in  good repair;  (v) as  of the  date of  such representation  and warranty, no
Manufactured Home  Loan  is  more than  30  days  delinquent and  there  are  no
delinquent  tax or assessment  liens against the  related Manufactured Home; and
(vi) with respect to each Manufactured Home Loan, any required hazard  insurance
policy  was  effective at  the origination  of each  Manufactured Home  Loan and
remained  in  effect  on  the  date  of  the  transfer  and  assignment  of  the
Manufactured  Home Loan  from the  Depositor and that  all premiums  due on such
insurance have been paid in full.
 
    Upon the discovery of the breach  of any representation or warranty made  by
the  Master Servicer in respect of a  Loan that materially and adversely affects
the interest of the Certificateholder in  such Loan, the Seller (or other  party
as described in the Prospectus Supplement) will be obligated to cure such breach
in  all material respects, repurchase  such Loan from the  Trustee, or deliver a
Qualified Substitute Mortgage  Loan as  described below under  "The Pooling  and
Servicing Agreements--Assignment of Mortgage Assets." See "Risk Factors--Limited
Obligations  and Assets of the Depositor." If the Seller or other party fails to
cure or  repurchase, another  party may  be required  to cure  or repurchase  as
described in the Prospectus Supplement. The PMBS Trustee (in the case of Private
Mortgage-Backed  Securities) or the Trustee, as  applicable, will be required to
enforce this obligation  following the  practices it  would employ  in its  good
faith  business judgment were it the owner of  such Loan. If so specified in the
related Prospectus Supplement, the Master  Servicer may be obligated to  enforce
such obligations rather than the Trustee or PMBS Trustee.
 
                               SERVICING OF LOANS
 
GENERAL
 
    Customary  servicing  functions  with  respect  to  Loans  constituting  the
Mortgage Assets  in the  Trust Fund  will  be provided  by the  Master  Servicer
directly  or  through  one  or  more  servicers  (the  "Servicers")  subject  to
supervision by  the Master  Servicer. If  the Master  Servicer is  not  directly
servicing  the Loans, then the Master Servicer will (i) administer and supervise
the performance by the Servicers of their servicing responsibilities under their
servicing agreements  ("Servicing Agreements")  with the  Master Servicer,  (ii)
maintain  any  standard or  special  hazard insurance  policy,  primary mortgage
insurance bankruptcy  bond or  pool insurance  policy required  for the  related
Loans  and  (iii) advance  funds  as described  below  under "Advances."  If the
 
                                       32
<PAGE>
Master Servicer services the Loans through  Servicers as its agents, the  Master
Servicer  will be  ultimately responsible for  the performance  of all servicing
activities, including  those performed  by  the Servicers,  notwithstanding  its
delegation of certain responsibilities to such Servicer.
 
    The  Master Servicer will be a party  to the Pooling and Servicing Agreement
for any Series for which Loans comprise  the Mortgage Assets and may be a  party
to  a  Participation  Agreement  executed  with  respect  to  any  Participation
Certificates which constitute the Mortgage Assets. The Master Servicer may be an
affiliate of the Depositor. Unless otherwise specified in the related Prospectus
Supplement, the Master Servicer and each Servicer will be required to be a FNMA-
or FHLMC-approved seller/servicer and, in the case of FHA Loans, approved by HUD
as an FHA mortgagee.
 
    The Master Servicer will be paid a Servicing Fee for the performance of  its
services  and duties under each Pooling  and Servicing Agreement as specified in
the related Prospectus Supplement.  Each Servicer, if any,  will be entitled  to
receive  a portion  of the  Servicing Fee. In  addition, the  Master Servicer or
Servicer may be  entitled to retain  late charges, assumption  fees and  similar
charges  to the extent collected from mortgagors. If a Servicer is terminated by
the Master  Servicer, the  servicing function  of the  Servicer will  be  either
transferred  to a substitute  Servicer or performed by  the Master Servicer. The
Master Servicer will be entitled to retain the portion of the Servicing Fee paid
to the Servicer under  a terminated Servicing Agreement  if the Master  Servicer
elects to perform such servicing functions itself.
 
    The Master Servicer, at its election, may pay itself the Servicing Fee for a
Series  with  respect  to  each  Mortgage Loan  either  by  (a)  withholding the
Servicing Fee from  any scheduled payment  of interest prior  to the deposit  of
such  payment in  the Collection  Account for  such Series,  (b) withdrawing the
Servicing Fee from the Collection Account after the entire Scheduled Payment has
been deposited in the Collection Account, or (c) requesting that the Trustee pay
the Servicing Fee out of amounts in the Certificate Account.
 
COLLECTION PROCEDURES; ESCROW ACCOUNTS
 
    The Master Servicer  will make  reasonable efforts to  collect all  payments
required  to be  made under  the Mortgage  Loans and  will, consistent  with the
Pooling and  Servicing  Agreement for  a  Series and  any  applicable  insurance
policies and other forms of credit support, follow such collection procedures as
it  follows  with  respect  to  comparable  loans  held  in  its  own portfolio.
Consistent with the above, the Master Servicer may, in its discretion, (i) waive
any assumption fee, late  payment charge, or other  charge in connection with  a
Loan  and  (ii) arrange  with  a mortgagor  a  schedule for  the  liquidation of
delinquencies by extending the  Due Dates for Scheduled  Payments on such  Loan,
provided,  however, that the Master Servicer shall first determine that any such
waiver or extension will not impair the coverage of any related insurance policy
or materially and adversely affect the lien of the related Mortgage or the  lien
on any related Additional Collateral. In addition, unless otherwise specified in
the  related Prospectus  Supplement, if a  material default occurs  or a payment
default is reasonably foreseeable with respect to a Multifamily Loan, the Master
Servicer will be permitted, subject to any specific limitations set forth in the
related Pooling Agreement and described in the related Prospectus Supplement, to
modify, waive  or amend  any term  of such  Mortgage Loan,  including  deferring
payments,  extending the stated maturity date or otherwise adjusting the payment
schedule, provided that such modification, waiver or amendment (i) is reasonably
likely to produce a  greater recovery with  respect to such  Mortgage Loan on  a
present  value basis than  would liquidation and (ii)  will not adversely affect
the coverage under any applicable instrument of credit enhancement.
 
    In the case  of Multifamily Loans,  a Mortgagor's failure  to make  required
Mortgage Loan payments may mean that operating income is insufficient to service
the  mortgage  debt,  or may  reflect  the  diversion of  that  income  from the
servicing of the  mortgage debt. In  addition, a Mortgagor  under a  Multifamily
Loan  that is unable to  make Mortgage Loan payments may  also be unable to make
timely payment  of  taxes and  otherwise  to  maintain and  insure  the  related
Mortgaged  Property. In general, the related Master Servicer will be required to
monitor any Multifamily Loan that is in default, evaluate whether the causes  of
the  default  can  be corrected  over  a reasonable  period  without significant
impairment of the value of  the related Mortgaged Property, initiate  corrective
action  in cooperation with the Mortgagor if cure is likely, inspect the related
Mortgaged Property  and take  such  other actions  as  are consistent  with  the
servicing  standard. A significant  period of time may  elapse before the Master
Servicer  is   able   to   assess   the   success   of   any   such   corrective
 
                                       33
<PAGE>
action  or the need for additional initiatives. The time within which the Master
Servicer can make the initial determination of appropriate action, evaluate  the
success   of  corrective  action,   develop  additional  initiatives,  institute
foreclosure proceedings and actually foreclose (or accept a deed to a  Mortgaged
Property  in lieu  of foreclosure)  on behalf  of the  Certificateholders of the
related Series may  vary considerably  depending on  the particular  Multifamily
Loan, the Mortgaged Property, the Mortgagor, the presence of an acceptable party
to  assume the Multifamily  Loan and the  laws of the  jurisdiction in which the
Mortgaged Property is located. If a  Mortgagor files a bankruptcy petition,  the
Master  Servicer may not be permitted to  accelerate the maturity of the related
Multifamily Loan or to  foreclose on the Mortgaged  Property for a  considerable
period of time. See "Certain Legal Aspects of Mortgage Loans."
 
    Unless  otherwise specified in the related Prospectus Supplement, the Master
Servicer, to the  extent permitted by  law, will establish  and maintain  escrow
accounts  ("Escrow  Accounts")  in which  payments  by borrowers  to  pay taxes,
assessments, mortgage and hazard insurance premiums, and other comparable  items
that  are required to be paid to the mortgagee will be deposited. Mortgage Loans
and Manufactured Home Loans may not require such payments under the loan related
documents, in which case the Master Servicer would not be required to  establish
any  Escrow  Account with  respect to  such Loans.  Withdrawals from  the Escrow
Accounts are to be made to effect timely payment of taxes, assessments, mortgage
and hazard insurance, to refund to borrowers amounts determined to be  overages,
to  pay interest to  borrowers on balances  in the Escrow  Account to the extent
required by  law, to  repair  or otherwise  protect  the property  securing  the
related Loan and to clear and terminate such Escrow Account. The Master Servicer
will  be responsible for the administration of the Escrow Accounts and generally
will make advances to such account when a deficiency exists therein.
 
DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT
 
    Unless  otherwise  indicated  in  the  related  Prospectus  Supplement,  the
Collection Account will be an Eligible Account and the funds held therein may be
invested,  pending remittance  to the  Trustee, in  Eligible Investments. Unless
otherwise specified in  the related Prospectus  Supplement, the Master  Servicer
will  be entitled  to receive as  additional compensation any  interest or other
income earned on funds in the Collection Account.
 
    The Master Servicer will deposit into the Collection Account for each Series
on the  Business  Day  following  the  Closing  Date  any  amounts  representing
Scheduled Payments due after the related Cut-off Date but received by the Master
Servicer  on or before the related Cut-off  Date, and thereafter, after the date
of receipt thereof, the following payments  and collections received or made  by
it  (other than in respect of principal of and interest on the related Loans due
on or before such Cut-off Date):
 
        (i) All payments on account of principal, including prepayments, on such
    Loans;
 
        (ii) All  payments on  account of  interest  on such  Loans net  of  any
    portion  thereof  retained by  the  related Servicer  (including  the Master
    Servicer), if any, as servicing compensation on the Loans in accordance with
    the related Pooling and Servicing Agreement;
 
       (iii) All  Insurance Proceeds  and  all amounts  received by  the  Master
    Servicer  in connection with the liquidation  of defaulted Loans or property
    acquired in respect thereof, whether through foreclosure sale or  otherwise,
    including   payments  in  connection  with  such  Loans  received  from  the
    mortgagor, other than amounts required to be paid to the mortgagor  pursuant
    to  the  terms  of the  applicable  Mortgage  or otherwise  pursuant  to law
    ("Liquidation Proceeds"),  exclusive  of  proceeds  to  be  applied  to  the
    restoration or repair of the Mortgaged Property or released to the Mortgagor
    in accordance with the Master Servicer's normal servicing procedures, net of
    expenses  incurred  by  the Master  Servicer  (or the  related  Servicer) in
    connection with  the liquidation  of  any defaulted  Mortgage Loan  and  not
    recovered   under   a  primary   mortgage  insurance   policy  ("Liquidation
    Expenses");
 
        (iv) Any Buydown Funds (and, if applicable, investment earnings thereon)
    required to be paid as described herein;
 
                                       34
<PAGE>
        (v) All proceeds of any Mortgage Loan in such Trust Fund purchased  (or,
    in  the case  of a  substitution, certain  amounts representing  a principal
    adjustment) by the Master Servicer, the Seller or any other person  pursuant
    to the terms of the related Pooling and Servicing Agreement;
 
        (vi) All amounts required to be deposited therein in connection with any
    losses on Eligible Investments pursuant to the related Pooling and Servicing
    Agreement; and
 
       (vii)  All other amounts required to be deposited therein pursuant to the
    related Pooling and Servicing Agreement.
 
    The Master Servicer  is permitted, from  time to time,  to make  withdrawals
from  the Collection Account for certain  purposes, as specifically set forth in
the related Pooling and  Servicing Agreement, which  generally will include  the
following, except as otherwise provided therein:
 
        (i)  to make deposits to  the Certificate Account in  the amounts and in
    the manner provided in the Pooling and Servicing Agreement;
 
        (ii) to reimburse  itself for  Advances, including  amounts advanced  in
    respect of taxes, insurance premiums or similar expenses as to any Mortgaged
    Property,  out of late payments or  collections on the related Mortgage Loan
    with respect to which such Advances were made;
 
       (iii) to  pay  to  itself  unpaid Servicing  Fees,  out  of  payments  or
    collections of interest on each Mortgage Loan;
 
        (iv)   to  pay  to  itself  as  additional  servicing  compensation  any
    investment income on funds deposited in  the Collection Account, and, if  so
    provided  in the Pooling and Servicing  Agreement, any profits realized upon
    disposition of a Mortgaged Property acquired by deed in lieu of  foreclosure
    or otherwise allowed under the Pooling and Servicing Agreement;
 
        (v)  to pay to itself or the Seller all amounts received with respect to
    each Mortgage Loan purchased, repurchased  or removed pursuant to the  terms
    of the Pooling and Servicing Agreement and not required to be distributed as
    of the date on which the related purchase price is determined;
 
        (vi)  to  reimburse itself  for any  Advance  previously made  which the
    Master Servicer  has  determined  to  not  be  ultimately  recoverable  from
    Liquidation  Proceeds, Insurance Proceeds or otherwise, subject, in the case
    of a  Series  with  Senior Certificates  and  Subordinate  Certificates,  to
    certain  limitations set  forth in  the Pooling  and Servicing  Agreement as
    described in the related Prospectus Supplement;
 
       (vii) to  pay for  costs and  expenses  incurred by  the Trust  Fund  for
    environmental   site  assessments  performed  with  respect  to  Multifamily
    Properties that constitute  security for defaulted  Mortgage Loans, and  for
    any  containment, clean-up or remediation  of hazardous wastes and materials
    present  on   such   Mortgaged   Properties,  as   described   below   under
    "--Presentation of Claims; Realization Upon Defaulted Loans";
 
      (viii) to reimburse itself, the Trustee or the Depositor for certain other
    expenses  incurred for which it, the Trustee or the Depositor is entitled to
    reimbursement  or  against  which  it,  the  Trustee  or  the  Depositor  is
    indemnified pursuant to the Pooling and Servicing Agreement;
 
        (ix)  to make  any other  withdrawals permitted  by the  related Pooling
    Agreement and described in the related Prospectus Supplement; and
 
        (x)  to  clear  the  Collection  Account  of  amounts  relating  to  the
    corresponding  Loans in  connection with the  termination of  the Trust Fund
    pursuant to the Pooling and Servicing Agreement.
 
SERVICING ACCOUNTS
 
    In those cases where a Servicer  is servicing a Mortgage Loan, the  Servicer
will  establish and maintain an account (a  "Servicing Account") that will be an
Eligible Account and which is otherwise  acceptable to the Master Servicer.  The
Servicer  is  required to  deposit into  the Servicing  Account all  proceeds of
Mortgage
 
                                       35
<PAGE>
Loans received  by  the  Servicer,  less  its  servicing  compensation  and  any
reimbursed  expenses  and advances,  to the  extent  permitted by  the Servicing
Agreement. On  the date  specified  in the  related Prospectus  Supplement,  the
Servicer  will remit  to the  Master Servicer  all funds  held in  the Servicing
Account with respect to each Mortgage Loan, after deducting from such remittance
an amount  equal to  the servicing  compensation and  unreimbursed expenses  and
advances  to  which  it  is  then entitled  pursuant  to  the  related Servicing
Agreement, to the extent not previously paid  to or retained by it. In  addition
on  each such date the Servicer will be required to remit to the Master Servicer
any amount required to be advanced pursuant to the related Servicing  Agreement,
and  the Servicer will also be required  to remit to the Master Servicer, within
one business day of receipt, the  proceeds of any principal Prepayments and  all
Insurance Proceeds and Liquidation Proceeds.
 
BUY-DOWN LOANS, GPM LOANS AND OTHER SUBSIDIZED LOANS
 
    With  respect to each  Buy-Down Loan, if  any, included in  a Trust Fund the
Master Servicer will deposit all Buy-Down Amounts in a custodial account  (which
may be interest-bearing) complying with the requirements set forth above for the
Collection  Account (the "Buy-Down Fund"). The  amount of such deposit, together
with investment earnings thereon at the rate specified in the related Prospectus
Supplement, will  provide  sufficient funds  to  support the  payments  on  such
Buy-Down  Loan on a  level debt service  basis. The Master  Servicer will not be
obligated to add to the Buy-Down  Account should amounts therein and  investment
earnings  prove insufficient to maintain the  scheduled level of payments on the
Buy-Down Loans, in which  event distributions to  the Certificateholders may  be
affected.  Unless  otherwise provided  in the  related Prospectus  Supplement, a
Buy-Down Fund will not be included in or deemed to be a part of the Trust Fund.
 
    The terms  of certain  of the  Loans  may provide  for the  contribution  of
subsidy  funds by  the seller  of the related  Mortgaged Property  or by another
entity. With respect  to each such  Loan, the Master  Servicer will deposit  the
subsidy  funds in a custodial account  (which may be interest-bearing) complying
with the requirements set forth above for the Collection Account set forth above
(a "Subsidy  Fund").  Unless  otherwise  specified  in  the  related  Prospectus
Supplement, the terms of each such Loan will provide for the contribution of the
entire  undiscounted  amount  of  subsidy  amounts  necessary  to  maintain  the
scheduled level of payments due during the early years of such Loan. Neither the
Master Servicer, any Servicer nor the Depositor will be obligated to add to such
Subsidy Fund any  of its  own funds. Unless  otherwise provided  in the  related
Prospectus Supplement, such Subsidy Fund will not be included in or deemed to be
a part of the Trust Fund.
 
    If  the Depositor values any  GPM Loans deposited into  the Trust Fund for a
Multiple Class  Series  on  the  basis of  such  GPM  Loan's  scheduled  maximum
principal  balance, the Master Servicer  will, if and to  the extent provided in
the related Prospectus Supplement, deposit in a custodial account (which may  be
interest-bearing)  (the "GPM  Fund") complying  with the  requirements set forth
above for the  Collection Account  an amount which,  together with  reinvestment
income  thereon at the rate set forth in the related Prospectus Supplement, will
be sufficient to cover the amount by which payments of principal and interest on
such GPM Loans assumed in calculating  payments due on the Certificates of  such
Multiple  Class  Series exceed  the scheduled  payments on  such GPM  Loans. The
Trustee will withdraw amounts from the GPM  Fund for a Series upon a  prepayment
of such GPM Loan as necessary and apply such amounts to the payment of principal
and  interest on  the Certificates  of such  Series. Neither  the Depositor, the
Master Servicer nor any  Servicer will be obligated  to supplement the GPM  Fund
should  amounts therein  and investment  earnings thereon  prove insufficient to
maintain the scheduled level of payments,  in which event, distributions to  the
Certificateholders  may be affected.  Unless otherwise specified  in the related
Prospectus Supplement, such GPM  Fund will not  be included in  or deemed to  be
part of the Trust Fund.
 
    With  respect to any  other type of  Loan which provides  for payments other
than on the basis of level payments, an account may be established as  described
in  the related Prospectus Supplement on terms  similar to those relating to the
Buy-Down Fund, Subsidiary Fund or the GPM Fund.
 
                                       36
<PAGE>
ADVANCES AND LIMITATIONS THEREON
 
    GENERAL.  The related Prospectus Supplement will describe the  circumstances
under  which the Master Servicer or Servicer  will make Advances with respect to
delinquent  payments  on  Loans.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement, neither  the Master  Servicer nor  any Servicer  will be
obligated to make Advances, and such obligation may be limited in amount, may be
limited to advances received from the Servicers, if any, or may not be activated
until a certain portion of a specified  reserve fund is depleted. If the  Master
Servicer  is obligated to make  Advances, a surety bond  or other credit support
may be provided  with respect  to such obligation  as described  in the  related
Prospectus  Supplement. Advances  are intended to  provide liquidity  and not to
guarantee  or  insure  against  losses.  Accordingly,  any  funds  advanced  are
recoverable  by the Servicer or the Master Servicer,  as the case may be, out of
amounts  received  on  particular  Loans  which  represent  late  recoveries  of
principal  or interest,  proceeds of  insurance polices  or Liquidation Proceeds
respecting which  any  such  Advance  was  made.  If  an  Advance  is  made  and
subsequently  determined to be nonrecoverable from late collections, proceeds of
insurance polices or Liquidation Proceeds from the related Loan, the Servicer or
Master Servicer  will be  entitled  to reimbursement  from  other funds  in  the
Certificate  Account, Collection Account  or Servicing Account,  as the case may
be, or from a specified reserve fund  as applicable, to the extent specified  in
the related Prospectus Supplement. With respect to any Multiple Class Series, so
long  as the related Subordinate Certificates  remain outstanding and subject to
certain limitations  as described  in the  related Prospectus  Supplement,  such
Advances  by  the  Master  Servicer  may also  be  reimbursable  out  of amounts
otherwise distributable to holders of the Subordinate Certificates, if any.
 
    ADVANCES IN CONNECTION  WITH PREPAID  LOANS.   In addition  when a  borrower
makes  a principal prepayment in full between Due Dates on the related Loan, the
borrower will generally  be required  to pay  interest on  the principal  amount
prepaid  only to the date  of such prepayment. If and  to the extent provided in
the related Prospectus  Supplement, in  order that one  or more  Classes of  the
Certificateholders  of a Series will not  be adversely affected by any resulting
shortfall in interest, the  Master Servicer may be  obligated to advance  moneys
from  its own funds to the extent necessary  to include in its remittance to the
Trustee for  deposit into  the Certificate  Account an  amount equal  to a  full
Scheduled  Payment of interest  on the related Loan  (less any related Servicing
Fees). Any such principal prepayment, together with a full Scheduled Payment  of
interest  thereon  (to  the  extent  of such  adjustment  or  advance),  will be
distributed to  Certificateholders  on the  related  Distribution Date.  If  the
amount  necessary to include  a full Scheduled Payment  of interest as described
above exceeds the amount which the  Master Servicer is obligated to advance,  as
applicable,  a shortfall  may occur  as a  result of  a prepayment  in full. See
"Yield, Prepayment and Maturity Considerations."
 
MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES
 
    STANDARD HAZARD INSURANCE; FLOOD INSURANCE.   Except as otherwise  specified
in  the related Prospectus  Supplement, the Master Servicer  will be required to
maintain or to cause the borrower on each Loan to maintain or will use its  best
reasonable  efforts to  cause each  Servicer of  a Loan  to maintain  a standard
hazard insurance  policy  providing  coverage  of  the  standard  form  of  fire
insurance  with extended coverage  for certain other hazards  as is customary in
the state  in which  the property  securing  the related  Loan is  located.  See
"Description of Mortgage and Other Insurance" herein. Unless otherwise specified
in  the related Prospectus  Supplement, coverage will  be in an  amount at least
equal to the greater of (i) the amount necessary to avoid the enforcement of any
co-insurance clause contained in  the policy or  (ii) the outstanding  principal
balance  of the  related Loan.  The Master  Servicer will  also maintain  on REO
Property that  secured  a  defaulted  Loan  and  that  has  been  acquired  upon
foreclosure,  deed in  lieu of foreclosure,  or repossession,  a standard hazard
insurance policy in an amount  that is at least  equal to the maximum  insurable
value  of such REO Property. No earthquake or other additional insurance will be
required of  any borrower  or will  be maintained  on REO  Property acquired  in
respect  of a defaulted  Loan, other than  pursuant to such  applicable laws and
regulations as shall at any time be  in force and shall require such  additional
insurance.  When, at the time of origination of a Loan or at any time during the
term of the Loan the Master Servicer or the related Servicer determines that the
related Mortgaged Property is  located in an area  identified on a Flood  Hazard
Boundary  Map  or  Flood  Insurance  Rate  Map  issued  by  the  Flood Emergency
Management
 
                                       37
<PAGE>
Agency as  having  special flood  hazards  and  flood insurance  has  been  made
available,  the borrower  will cause to  be maintained a  flood insurance policy
meeting the  requirements of  the current  guidelines of  the Federal  Insurance
Administration  with  a generally  acceptable  insurance carrier,  in  an amount
representing coverage not less  than the less of  (i) the outstanding  principal
balance  of the Loan or (ii) the  maximum amount of insurance which is available
under the National Flood  Insurance Act of 1968,  the Flood Disaster  Protection
Act  of 1983 or the National Flood Insurance Reform Act of 1994, as amended. The
Pooling and  Servicing  Agreement will  obligate  the Mortgagor  to  obtain  and
maintain  all requisite  flood insurance  coverage at  the Mortgagor's  cost and
expense, and on the Mortgagor's failure to do so, authorizes the Master Servicer
or Servicer to  obtain and maintain  such coverage at  the Mortgagor's cost  and
expense and to seek reimbursement therefor from the Mortgagor.
 
    Any  amounts collected by the  Master Servicer or the  Servicer, as the case
may be, under any such policies of  insurance (other than amounts to be  applied
to the restoration or repair of the Mortgaged Property, released to the borrower
in  accordance with normal servicing procedures  or used to reimburse the Master
Servicer for amounts to which it is entitled to reimbursement) will be deposited
in the Collection  Account. In the  event that the  Master Servicer obtains  and
maintains  a blanket policy insuring against hazard  losses on all of the Loans,
written by an  insurer then  acceptable to each  Rating Agency  which assigns  a
rating  to such  Series, it  will conclusively be  deemed to  have satisfied its
obligations to cause  to be maintained  a standard hazard  insurance policy  for
each  Loan or related REO Property. This blanket policy may contain a deductible
clause, in which case the Master Servicer will, in the event that there has been
a loss  that would  have been  covered  by such  policy absent  such  deductible
clause, deposit in the Collection Account the amount not otherwise payable under
the blanket policy because of the application of such deductible clause.
 
    The  Depositor will  not require that  a standard hazard  or flood insurance
policy be maintained  on the  Cooperative Dwelling relating  to any  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 that cooperative do not maintain individual hazard insurance policies. To the
extent, however, that a  Cooperative and the related  borrower on a  Cooperative
Loan  do not maintain such insurance or do not maintain adequate coverage or any
insurance proceeds are not applied to  the restoration of damaged property,  any
damage  to such borrower's  Cooperative Dwelling or  such Cooperative's building
could significantly reduce the value of the collateral securing such Cooperative
Loan to the extent not covered by other credit support. Similarly, the Depositor
will not require that a standard hazard or flood insurance policy be  maintained
on  a  Condominium  Unit  relating  to  any  Condominium  Loan.  Generally,  the
Condominium Association  is  responsible  for maintenance  of  hazard  insurance
insuring  the entire Condominium building (including each individual Condominium
Unit), and  the owner(s)  of  an individual  Condominium  Unit do  not  maintain
separate  hazard insurance policies. To the  extent, however, that a Condominium
Association and the related borrower on a Condominium Loan do not maintain  such
insurance or do not maintain adequate coverage or any insurance proceeds are not
applied  to the restoration  of damaged property, any  damage to such borrower's
Condominium Unit or the related Condominium Building could significantly  reduce
the  value of the  collateral securing such  Condominium Loan to  the extent not
covered by other credit support.
 
    SPECIAL HAZARD INSURANCE  POLICY.  If,  and to the  extent specified in  the
related  Prospectus  Supplement, the  Master  Servicer will  maintain  a special
hazard insurance  policy, in  the amount  set forth  in the  related  Prospectus
Supplement, in full force and effect with respect to the Loans. Unless otherwise
specified  in the  related Prospectus  Supplement, the  special hazard insurance
policy will provide for  a fixed premium rate  based on the declining  aggregate
outstanding  principal balance of  the Loans. The Master  Servicer will agree to
pay the premium for any  special hazard insurance policy  on a timely basis.  If
the  special hazard  insurance policy is  canceled or terminated  for any reason
(other than the exhaustion of total  policy coverage), the Master Servicer  will
exercise   its  best  reasonable  efforts  to  obtain  from  another  insurer  a
replacement policy  comparable to  the special  hazard insurance  policy with  a
total  coverage which is equal  to the then existing  coverage of the terminated
special hazard  insurance  policy;  provided  that  if  the  cost  of  any  such
replacement  policy is  greater than the  cost of the  terminated special hazard
insurance policy, the amount of coverage
 
                                       38
<PAGE>
under the replacement  policy will,  unless otherwise specified  in the  related
Prospectus  Supplement, be reduced  to a level such  that the applicable premium
does not exceed 150% of the cost of the special hazard insurance policy that was
replaced. Any amounts collected by the Master Servicer under the special  hazard
insurance  policy in the nature  of insurance proceeds will  be deposited in the
Collection Account (net of amounts to be used to repair, restore or replace  the
related  property securing the  Loan or to  reimburse the Master  Servicer (or a
Servicer) for  related  amounts owed  to  it). Certain  characteristics  of  the
special hazard insurance policy are described under "Description of Mortgage and
Other Insurance--Hazard Insurance on the Loans."
 
    PRIMARY  MORTGAGE  INSURANCE.    To  the  extent  described  in  the related
Prospectus Supplement, the  Master Servicer  will be  required to  use its  best
reasonable efforts to keep, or to cause each Servicer to keep, in full force and
effect,  a primary mortgage  insurance policy with  respect to each Conventional
Loan secured by Single Family Property  for which such coverage is required  for
as  long as the related mortgagor is obligated to maintain such primary mortgage
insurance under the  terms of  the related Loan.  The Master  Servicer will  not
cancel  or refuse to renew any such  primary mortgage insurance policy in effect
at the date of the initial issuance  of the Certificates that is required to  be
kept  in force unless  a replacement primary mortgage  insurance policy for such
cancelled or nonrenewed policy is maintained with a Qualified Insurer.
 
    Primary insurance policies  will be  required with  respect to  Manufactured
Home Loans only to the extent described in the related Prospectus Supplement. If
primary mortgage insurance is to be maintained with respect to Manufactured Home
Loans,  the  Master Servicer  will  be required  to  maintain such  insurance as
described above. For further information regarding the extent of coverage  under
a  primary mortgage  insurance policy,  see "Description  of Mortgage  and Other
Insurance--Mortgage Insurance on the Loans."
 
    FHA INSURANCE AND  VA GUARANTEES.   To the extent  specified in the  related
Prospectus  Supplement, all or a portion of the  Loans may be insured by the FHA
or guaranteed by the VA. The Master Servicer will be required to take such steps
as are reasonably necessary to keep such insurance and guarantees in full  force
and effect. See "Description of Mortgage and Other Insurance--Mortgage Insurance
on the Loans."
 
    POOL   INSURANCE  POLICY.    If  so  specified  in  the  related  Prospectus
Supplement, the Master  Servicer will be  obligated to use  its best  reasonable
efforts  to maintain a  pool insurance policy  with respect to  the Loans in the
amount and with  the coverage  described in the  related Prospectus  Supplement.
Unless  otherwise  specified  in  the related  Prospectus  Supplement,  the pool
insurance policy  will  provide  for  a fixed  premium  rate  on  the  declining
aggregate  outstanding principal balance of the  Loans. The Master Servicer will
be obligated to  pay the premiums  for such  pool insurance policy  on a  timely
basis.
 
    The  Prospectus Supplement  will identify the  pool insurer  for the related
Series of Certificates.  If the pool  insurer ceases to  be a Qualified  Insurer
because  it  is not  approved as  an insurer  by  FHLMC or  FNMA or  because its
claims-paying ability is no longer rated in the category required by the related
Prospectus Supplement, the Master Servicer will be obligated to review, no  less
often  than monthly,  the financial condition  of the pool  insurer to determine
whether recoveries under the pool insurance policy are jeopardized by reason  of
the  financial condition of the pool  insurer. If the Master Servicer determines
that recoveries  may be  so jeopardized  or if  the pool  insurer ceases  to  be
qualified  under  applicable  law  to  transact  a  mortgage  guaranty insurance
business, the  Master Servicer  will  exercise its  best reasonable  efforts  to
obtain  from another Qualified  Insurer a comparable  replacement pool insurance
policy with a total coverage equal to the then outstanding coverage of the  pool
insurance  policy to  be replaced;  provided that,  if the  premium rate  on the
replacement policy is greater than that  of the existing pool insurance  policy,
then  the coverage of the replacement policy will, unless otherwise specified in
the related Prospectus Supplement, be reduced  to a level such that its  premium
rate does not exceed 150% of the premium rate on the pool insurance policy to be
replaced. Payments made under a pool insurance policy will be deposited into the
Collection  Account  (net of  expenses  of the  Master  Servicer or  any related
unreimbursed Advances or unpaid Servicing  Fee). Certain characteristics of  the
pool  insurance policy  are described under  "Description of  Mortgage and Other
Insurance--Mortgage Insurance on the Loans."
 
                                       39
<PAGE>
    BANKRUPTCY  BOND.  If so specified in the related Prospectus Supplement, the
Master Servicer will be obligated to  use its best reasonable efforts to  obtain
and  thereafter maintain a  bankruptcy bond or similar  insurance or guaranty in
full force and effect throughout the  term of the related Pooling and  Servicing
Agreement,  unless  coverage thereunder  has been  exhausted through  payment of
claims. If so specified in the  Prospectus Supplement, the Master Servicer  will
be  required  to  pay  from  its servicing  compensation  the  premiums  for the
bankruptcy bond on  a timely basis.  Coverage under the  bankruptcy bond may  be
cancelled  or reduced  by the  Master Servicer at  any time,  provided that such
cancellation or reduction does not adversely  affect the then current rating  of
the  related  Series of  Certificates. See  "Description  of Mortgage  and Other
Insurance--Bankruptcy Bond" herein.
 
PRESENTATION OF CLAIMS; REALIZATION UPON DEFAULTED LOANS
 
    The Master Servicer, on  behalf of the  Trustee and the  Certificateholders,
will be required to present or cause to be presented, claims with respect to any
standard   hazard  insurance  policy,  pool  insurance  policy,  special  hazard
insurance policy, bankruptcy bond, or primary mortgage insurance policy, and  to
the  FHA  and the  VA,  if applicable  in  respect of  any  FHA insurance  or VA
guarantee respecting defaulted Mortgage Loans.
 
    The Master Servicer will use its reasonable best efforts to foreclose  upon,
repossess  or otherwise comparably convert the  ownership of the real properties
securing such of the related Loans as  come into and continue in default and  as
to  which no satisfactory arrangements can  be made for collection of delinquent
payments. In connection with  such foreclosure or  other conversion, the  Master
Servicer  will follow  such practices  and procedures  as it  deems necessary or
advisable and as are normal and  usual in its servicing activities with  respect
to  comparable loans serviced  by it. However,  the Master Servicer  will not be
required to expend its own funds  in connection with any foreclosure or  towards
the  restoration of the property unless it determines: (i) that such restoration
or foreclosure will increase the Liquidation Proceeds in respect of the  related
Mortgage  Loan available to the Certificateholders after reimbursement to itself
for such expenses and (ii) that such  expenses will be recoverable by it  either
through  Liquidation  Proceeds  or the  proceeds  of  insurance. Notwithstanding
anything to the contrary herein, in the case  of a Trust Fund for which a  REMIC
election  or elections have  been made, the Master  Servicer shall not liquidate
any collateral  acquired through  foreclosure  later than  two years  after  the
acquisition  of such collateral, unless a longer period of time is necessary for
the orderly liquidation of the collateral  and the Master Servicer has  obtained
from the IRS an extension of the two year period within which it would otherwise
be  required to liquidate the collateral. While the holder of Mortgaged Property
acquired through  foreclosure  can  often maximize  its  recovery  by  providing
financing  to a new purchaser, the Trust Fund  will have no ability to do so and
neither the Master Servicer nor any Servicer will be required to do so.
 
    With respect to a Mortgage Loan  in default, the Master Servicer may  pursue
foreclosure  (or similar remedies)  concurrently with pursuing  any remedy for a
breach of a  representation and warranty.  However, the Master  Servicer is  not
required to continue to pursue both such remedies if it determines that one such
remedy  is more likely to result in a greater recovery. If such Mortgage Loan is
an Additional Collateral Loan, the Master Servicer (or the related Servicer,  if
the lien on the Additional Collateral for such Additional Collateral Loan is not
assigned to the Trustee on behalf of the Certificateholders) may proceed against
the related Mortgaged Property or the related Additional Collateral first or may
proceed  against both concurrently (as permitted by applicable law and the terms
under which  such  Additional  Collateral is  held,  including  any  third-party
guarantee).  Upon the  first to  occur of  final liquidation  (by foreclosure or
otherwise)  and  a  repurchase  or  substitution  pursuant  to  a  breach  of  a
representation and warranty, such Mortgage Loan will be removed from the related
Trust Fund if it has not been removed previously.
 
    If  any property securing a defaulted Loan  is damaged and proceeds, if any,
from the  related standard  hazard insurance  policy or  the applicable  special
hazard  insurance  policy,  if  any, are  insufficient  to  restore  the damaged
property to a condition sufficient to  permit recovery under any pool  insurance
policy or any primary mortgage insurance policy, FHA insurance, or VA guarantee,
neither  the Master Servicer nor any Servicer will be required to expend its own
funds to  restore  the damaged  property  unless  it determines  (i)  that  such
restoration  will increase the Liquidation Proceeds in respect of the Loan after
reimbursement of
 
                                       40
<PAGE>
the expenses incurred by such Servicer or the Master Servicer and (ii) that such
expenses will be recoverable by it through proceeds of the sale of the  property
or proceeds of the related pool insurance policy or any related primary mortgage
insurance policy, FHA insurance, or VA guarantee.
 
    As to collateral securing a Cooperative Loan, any prospective purchaser will
generally  have to obtain the approval of the board of directors of the relevant
cooperative  before  purchasing  the  shares  and  acquiring  rights  under  the
proprietary  lease or  occupancy agreement  securing that  Cooperative Loan. See
"Certain Legal Aspects of Loans--Foreclosure on Shares of Cooperatives"  herein.
This  approval is  usually based  on the  purchaser's income  and net  worth and
numerous other factors. Although  the Cooperative's approval  is unlikely to  be
unreasonably withheld or delayed, the necessity of acquiring such approval could
limit  the number of  potential purchasers for those  shares and otherwise limit
the Trust Fund's ability to sell and realize the value of those shares.
 
    With respect to a defaulted Manufactured Home Loan, the value of the related
Manufactured Home can be expected to be  less on resale than a new  Manufactured
Home.  To the extent equity does not cushion  the loss in market value, and such
loss is not covered by  other credit support, a loss  may be experienced by  the
Trust Fund.
 
    Notwithstanding  the foregoing,  unless otherwise  specified in  the related
Prospectus Supplement,  the  Master  Servicer  may  not  acquire  title  to  any
Multifamily  Property securing  a Mortgage  Loan or  take any  other action that
would cause the related  Trustee, for the benefit  of Certificateholders of  the
related series, or any other specified person to be considered to hold title to,
to  be a "mortgagee-in-possession" of,  or to be an  "owner" or an "operator" of
such Mortgaged  Property within  the meaning  of certain  federal  environmental
laws,  unless the Master  Servicer has previously determined,  based on a report
prepared by a person who  regularly conducts environmental audits (which  report
will be an expense of the Trust Fund), that either:
 
        (i)   the   Mortgaged  Property   is   in  compliance   with  applicable
    environmental laws and regulations or, if  not, that taking such actions  as
    are  necessary to bring the Mortgaged  Property into compliance therewith is
    reasonably likely to  produce a greater  recovery on a  present value  basis
    than not taking such actions; and
 
        (ii)  there are no circumstances or  conditions present at the Mortgaged
    Property that have  resulted in any  contamination for which  investigation,
    testing,  monitoring, containment, clean-up or remediation could be required
    under  any  applicable  environmental  laws  and  regulations  or,  if  such
    circumstances  or conditions are present for  which any such action could be
    required, taking  such actions  with respect  to the  Mortgaged Property  is
    reasonably  likely to  produce a greater  recovery on a  present value basis
    than not  taking  such  actions.  See "Certain  Legal  Aspects  of  Mortgage
    Loans--Environmental Legislation."
 
    With  respect to a Loan secured by  a Multifamily Property, the market value
of any property obtained in foreclosure or  by deed in lieu of foreclosure  will
be  based substantially on the operating income obtained by renting the dwelling
units. As a default on a Loan secured by Multifamily Property is likely to  have
occurred because operating income, net of expenses, is insufficient to make debt
service  payments on  the related  Loan, it can  be anticipated  that the market
value of  such  property  will be  less  than  anticipated when  such  Loan  was
originated.  To the extent that equity does not cushion the loss in market value
and such loss is not covered by other credit support, a loss may be  experienced
by the related Trust Fund.
 
ENFORCEMENT OF DUE-ON-SALE CLAUSES
 
    Unless  otherwise  specified  in  the related  Prospectus  Supplement  for a
Series, when any Mortgaged Property is about to be conveyed by the borrower, the
Master Servicer  will,  to the  extent  it  has knowledge  of  such  prospective
conveyance  and  prior  to the  time  of  the consummation  of  such conveyance,
exercise the Trustee's right to accelerate  the maturity of such Loan under  the
applicable  "due-on-sale" clause, if any,  unless the Master Servicer reasonably
believes that such  clause is  not enforceable under  applicable law  or if  the
enforcement  of such clause would  result in loss of  coverage under any primary
mortgage insurance policy. If such conditions are not met or the Master Servicer
reasonably believes  that  enforcement  of  a due-on-sale  clause  will  not  be
enforceable,  the Master Servicer is  authorized to accept from  or enter into a
 
                                       41
<PAGE>
substitution or assumption agreement, on behalf of the Trustee, with the  person
to  whom such property  has been or is  about to be  conveyed, pursuant to which
such person becomes  liable under the  Loan and pursuant  to which the  original
borrower  is  released from  liability  and such  person  is substituted  as the
borrower and becomes liable under the Loan. Any fee collected in connection with
an assumption will be  retained by the Master  Servicer as additional  servicing
compensation.  The  terms of  a Loan  may not  be changed  in connection  with a
substitution or assumption.
 
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
    Except as  otherwise  provided in  the  related Prospectus  Supplement,  the
Master Servicer or any Servicer will be entitled to a servicing fee in an amount
to  be  determined  as  specified  in  the  related  Prospectus  Supplement. The
servicing fee may be fixed or  variable, as specified in the related  Prospectus
Supplement.  The Master Servicer or any  Servicer will be entitled to additional
servicing compensation,  unless otherwise  specified in  the related  Prospectus
Supplement,  in the  form of  assumption fees,  late payment  charges, or excess
proceeds following disposition  of property in  connection with defaulted  Loans
and as otherwise specified herein.
 
    Unless  otherwise specified in the related Prospectus Supplement, the Master
Servicer will  pay the  fees of  the  Servicers, if  any, and  certain  expenses
incurred  in  connection with  the servicing  of  the Loans,  including, without
limitation, the payment of the fees and expenses of the Trustee and  independent
accountants,  payment  of  insurance  policy premiums  and  the  cost  of credit
support, if any, payment  of expenses incurred in  enforcing the obligations  of
Servicers  and Sellers and in the  preparation of reports to Certificateholders.
Certain of  these expenses  may be  reimbursable pursuant  to the  terms of  the
Pooling  and Servicing Agreement  from Liquidation Proceeds  and the proceeds of
insurance policies  and,  in the  case  of  enforcement of  the  obligations  of
Servicers and Sellers, from any recoveries in excess of amounts due with respect
to the related Loans or from specific recoveries of costs.
 
    The  Master Servicer will be entitled  to reimbursement for certain expenses
incurred by  it in  connection  with the  liquidation  of defaulted  Loans.  The
related  Trust Fund will suffer no loss by reason of such expenses to the extent
claims are  paid  under  related  insurance policies  or  from  the  Liquidation
Proceeds.  If claims are either not made  or paid under the applicable insurance
policies or if coverage  thereunder has been exhausted,  the related Trust  Fund
will  suffer a loss to the extent that Liquidation Proceeds, after reimbursement
of the  Master Servicer's  expenses,  are less  than the  outstanding  principal
balance  of and unpaid interest on the related Loan which would be distributable
to Certificateholders.  In addition,  the Master  Servicer will  be entitled  to
reimbursement  of expenditures incurred by it in connection with the restoration
of property securing a defaulted Loan,  such right of reimbursement being  prior
to  the  rights of  the Certificateholders  to receive  any related  proceeds of
insurance policies, Liquidation Proceeds or amounts derived from other forms  of
credit  support. The Master Servicer is  also entitled to reimbursement from the
Collection Account and the Certificate Account for Advances.
 
    Unless otherwise provided in  the Prospectus Supplement,  the rights of  the
Master  Servicer to receive funds from the Collection Account or the Certificate
Account for a Series, whether as the Servicing Fee or other compensation, or for
the reimbursement of Advances, expenses or otherwise, are not subordinate to the
rights of Certificateholders of such Series.
 
EVIDENCE AS TO COMPLIANCE
 
    Each Pooling and Servicing Agreement will provide for delivery (on or before
a specified date in each year) to  the Trustee of an annual statement signed  by
an  officer of the  Master Servicer to  the effect that  the Master Servicer has
complied in all material respects with the minimum servicing standards set forth
in the Uniform Single Attestation Program for Mortgage Bankers and has fulfilled
in all  material  respects  its  obligations under  the  Pooling  and  Servicing
Agreement  throughout  the  preceding  year  or,  if  there  has  been  material
noncompliance with  such  servicing  standards  or a  material  default  in  the
fulfillment  of any such obligation, such  statement shall include a description
of such noncompliance or specify  each such known default,  as the case may  be,
and  the nature and status  thereof. Such statement may  be provided as a single
form making the required  statements as to more  than one Pooling and  Servicing
Agreement.
 
                                       42
<PAGE>
    Each  Pooling and Servicing Agreement will also  provide that on or before a
specified date in each year,  beginning the first such date  that is at least  a
specified  number of months after the Cut-off Date, a firm of independent public
accountants will furnish a report to  the Depositor and the Trustee stating  the
opinion of such firm that, on the basis of an examination by such firm conducted
substantially in accordance with standards established by the American Institute
of  Certified  Public Accountants,  the assertion  by  management of  the Master
Servicer regarding the Master Servicer's  compliance with the minimum  servicing
standards  set  forth in  the Uniform  Single  Attestation Program  for Mortgage
Bankers during the  preceding year is  fairly stated in  all material  respects,
subject to such exceptions and other qualifications that, in the opinion of such
firm, such accounting standards require it to report. In rendering its statement
such  firm  may rely,  as to  the matters  relating to  the direct  servicing of
mortgage  loans  by  Servicers,  upon  comparable  statements  for  examinations
conducted  by independent  public accountants  substantially in  accordance with
standards established by the American Institute of Certified Public  Accountants
(rendered  within one  year of such  statement) with respect  to those Servicers
which also have been the subject of such an examination.
 
CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR
 
    The Master  Servicer for  each  Series will  be  identified in  the  related
Prospectus  Supplement. The Master Servicer may be an affiliate of the Depositor
and may have other business relationships with the Depositor and its affiliates.
 
    Unless otherwise provided in the  related Prospectus Supplement, the  Master
Servicer  may not resign from  its obligations and duties  under the Pooling and
Servicing Agreement except upon its determination that its duties thereunder are
no longer  permissible under  applicable  law or  except  in connection  with  a
permitted transfer of servicing. No such resignation will become effective until
the  Trustee or  a successor Master  Servicer has assumed  the Master Servicer's
obligations and duties under the Pooling and Servicing Agreement.
 
    In the  event  of  an Event  of  Default  under the  Pooling  and  Servicing
Agreement,  the Master Servicer  may be replaced  by the Trustee  or a successor
Master Servicer. See "The Pooling  and Servicing Agreements--Rights upon  Events
of Default" herein.
 
    Unless  otherwise provided in the Prospectus Supplement, the Master Servicer
has the right,  with the  consent of  the Trustee,  which consent  shall not  be
unreasonably  withheld,  to  assign  its  rights  and  delegate  its  duties and
obligations under the Pooling and Servicing Agreement for each Series;  provided
that  the purchaser or transferee accepting such assignment or delegation (i) is
qualified to sell loans to  and service mortgage loans  for FNMA or FHLMC;  (ii)
has a net worth of not less than $10,000,000; (iii) is acceptable to each Rating
Agency for purposes of maintaining its then-current ratings of the Certificates;
(iv)  is reasonably acceptable to the Trustee;  and (v) executes and delivers to
the Depositor and  the Trustee an  agreement, in form  and substance  reasonably
satisfactory  to the Trustee, which contains  an assumption by such purchaser or
transferee of the due and punctual performance and performed or observed by  the
Master  Servicer under  the Pooling and  Servicing Agreement from  and after the
date of such  agreement. To the  extent that the  Master Servicer transfers  its
obligations  to  a  wholly-owned  subsidiary or  affiliate,  such  subsidiary or
affiliate need  not satisfy  the  criteria set  forth  above. However,  in  such
instance  the assigning  Master Servicer  will remain  liable for  the servicing
obligations under the Pooling and Servicing Agreement. Any entity into which the
Master Servicer is merged or consolidated or any successor corporation resulting
from any  merger,  conversion  or  consolidation  will  succeed  to  the  Master
Servicer's  obligations  under  the  related  Pooling  and  Servicing Agreement,
provided that such successor  or surviving entity meets  the requirements for  a
successor Master Servicer set forth above.
 
    Each  Pooling and  Servicing Agreement  will also  provide that  neither the
Master Servicer, the Depositor, nor any director, officer, employee or agent  of
the Master Servicer or the Depositor, will be under any liability to the related
Trust Fund or the Certificateholders for any action taken or for failing to take
any  action in good faith pursuant to the Pooling and Servicing Agreement or for
errors in judgment;  provided, however,  that neither the  Master Servicer,  the
Depositor,  nor any such person will be protected against any breach of warranty
or representations made by such party under the Pooling and Servicing  Agreement
or  the failure to  perform its obligations  in compliance with  any standard of
care set forth in the Pooling and
 
                                       43
<PAGE>
Servicing Agreement or liability which would  otherwise be imposed by reason  of
willful  misfeasance, bad faith or negligence in the performance of their duties
or by reason of reckless disregard  of their obligations and duties  thereunder.
Each  Pooling  and  Servicing Agreement  will  further provide  that  the Master
Servicer, the Depositor  and any  director, officer,  employee or  agent of  the
Master Servicer or the Depositor is entitled to indemnification from the related
Trust  Fund and  will be  held harmless against  any loss,  liability or expense
incurred in  connection  with any  legal  action  relating to  the  Pooling  and
Servicing  Agreement  or the  Certificates, other  than  any loss,  liability or
expense incurred by reason  of willful misfeasance, bad  faith or negligence  in
the  performance  of duties  thereunder or  by reason  of reckless  disregard of
obligations and  duties  thereunder.  In addition,  the  Pooling  and  Servicing
Agreement  provides that neither the Master  Servicer nor the Depositor is under
any obligation to appear in, prosecute or  defend any legal action which is  not
incidental  to its  servicing responsibilities  under the  Pooling and Servicing
Agreement which, in its opinion, may involve it in any expense or liability. The
Master Servicer or  the Depositor  may, in  its discretion,  undertake any  such
action  which it may deem necessary or desirable with respect to the Pooling and
Servicing 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 Master Servicer or
the Depositor will be entitled to  be reimbursed therefor out of the  Collection
Account (or the Certificate Account, if applicable).
 
                                 CREDIT SUPPORT
 
GENERAL
 
    For  any Series, credit support may be  provided with respect to one or more
Classes thereof or  the related Mortgage  Assets. Credit support  may be in  the
form  of a  letter of credit,  the subordination of  one or more  Classes of the
Certificates of such Series, subordination created through
overcollateralization, the establishment of one or more reserve funds, use of  a
pool  insurance  policy,  bankruptcy  bond, repurchase  bond  or  special hazard
insurance policy,  certificate guarantee  insurance,  the use  of  cross-support
features or another method of credit support described in the related Prospectus
Supplement,  or any combination of  the foregoing, in any  case, in such amounts
and having such  terms and conditions  as are acceptable  to each Rating  Agency
which assigns a rating to the Certificates of the related Series. Credit support
may  also be provided  in the form of  an insurance policy  covering the risk of
collection and adequacy of any Additional Collateral provided in connection with
any Additional Collateral Loan, subject to the limitations set forth in any such
insurance policy.
 
    Unless otherwise  specified  in  the related  Prospectus  Supplement  for  a
Series, the credit support will not provide protection against all risks of loss
and  will  not  guarantee  repayment  of the  entire  principal  balance  of the
Certificates and interest thereon at the Pass-Through Rate or Certificate  Rate,
as applicable. If losses occur which exceed the amount covered by credit support
or  which are not  covered by credit support,  such losses will  be borne by the
Certificateholders. If credit support is provided with respect to a Series,  the
related  Prospectus  Supplement will  include a  description  of (a)  the amount
payable under such credit support, (b) any conditions to payment thereunder  not
otherwise  described herein, (c)  the conditions under  which the amount payable
under such credit support may be reduced and under which such credit support may
be terminated  or replaced  and (d)  the material  provisions of  any  agreement
relating to such credit support. Additionally, the related Prospectus Supplement
will set forth certain information with respect to the issuer of any third-party
credit  support, including  (a) a  brief description  of its  principal business
activities, (b) its principal place of business, place of incorporation and  the
jurisdiction  under which  it is  chartered or licensed  to do  business, (c) if
applicable,  the  identity  of   regulatory  agencies  which  exercise   primary
jurisdiction  over the conduct of its business and (d) its total assets, and its
stockholders' or policyholders' surplus, if applicable, as of the date specified
in the Prospectus Supplement.
 
SUBORDINATE CERTIFICATES; SUBORDINATION RESERVE FUND
 
    If so specified in the related Prospectus Supplement, one or more Classes of
a Series  may  be Subordinate  Certificates.  If  so specified  in  the  related
Prospectus  Supplement,  the  rights of  the  Subordinate  Certificateholders to
receive distributions of principal and interest from the Certificate Account  on
any
 
                                       44
<PAGE>
Distribution   Date  will  be   subordinated  to  such   rights  of  the  Senior
Certificateholders to the extent of  the then applicable Subordinated Amount  as
defined  in  the related  Prospectus  Supplement. The  Subordinated  Amount will
decrease   whenever    amounts   otherwise    payable   to    the    Subordinate
Certificateholders  are paid to the Senior Certificateholders (including amounts
withdrawn from the Subordination  Reserve Fund, if any,  and paid to the  Senior
Certificateholders),  and  will  (unless  otherwise  specified  in  the  related
Prospectus Supplement) increase whenever there is distributed to the Subordinate
Certificateholders amounts  in  respect  of which  subordination  payments  have
previously  been paid  to the Senior  Certificateholders (which  will occur when
subordination  payments   in  respect   of  delinquencies   and  certain   other
deficiencies have been recovered).
 
    A Series may include a Class or Subordinate Certificates entitled to receive
cash  flows remaining after distributions made  to all other Classes. Such right
will effectively be subordinate to  the rights of other Certificateholders,  but
will  not be limited to the Subordinated  Amount. If so specified in the related
Prospectus Supplement, the subordination of a Class may apply only in the  event
of  certain types of  losses not covered  by insurance policies  or other credit
support, such as  losses arising  from damage to  property securing  a Loan  not
covered  by  standard  hazard  insurance  policies,  losses  resulting  from the
bankruptcy of a borrower and application of certain provisions of the Bankruptcy
Code, or losses resulting from the denial of insurance coverage due to fraud  or
misrepresentation in connection with the origination of a Loan.
 
    With respect to any Series which includes one or more Classes of Subordinate
Certificates, a Subordination Reserve Fund may be established if so specified in
the  related Prospectus Supplement. The Subordination Reserve Fund, if any, will
be funded with cash, a letter of credit, a demand note or Eligible Reserve  Fund
Investments,  or by the retention of  amounts of principal or interest otherwise
payable to Holders  of Subordinate Certificates,  or both, as  specified in  the
related Prospectus Supplement. The Subordination Reserve Fund will not be a part
of  the  Trust  Fund,  unless  otherwise  specified  in  the  related Prospectus
Supplement. If the Subordination Reserve Fund is  not a part of the Trust  Fund,
the  Trustee  will have  a security  interest  therein on  behalf of  the Senior
Certificateholders. Moneys will be withdrawn from the Subordination Reserve Fund
to make distributions of principal of  or interest on Senior Certificates  under
the circumstances set forth in the related Prospectus Supplement.
 
    Moneys  deposited  in any  Subordination Reserve  Fund  will be  invested in
Eligible Reserve Fund  Investments. Unless  otherwise specified  in the  related
Prospectus   Supplement,  any  reinvestment  income  or  other  gain  from  such
investments will be credited to the Subordination Reserve Fund for such  Series,
and   any  loss  resulting  from  such  investments  will  be  charged  to  such
Subordination Reserve Fund. Amounts in any Subordination Reserve Fund in  excess
of  the  Required  Reserve Fund  Balance  may  be periodically  released  to the
Subordinate Certificateholders under the conditions and to the extent  specified
in  the  related Prospectus  Supplement.  Additional information  concerning any
Subordination  Reserve  Fund  will  be  set  forth  in  the  related  Prospectus
Supplement,  including the amount  of any initial  deposit to such Subordination
Reserve Fund, the Required  Reserve Fund Balance to  be maintained therein,  the
purposes  for which funds  in the Subordination  Reserve Fund may  be applied to
make  distributions  to   Senior  Certificateholders  and   the  employment   of
reinvestment earnings on amounts in the Subordination Reserve Fund, if any.
 
OVERCOLLATERALIZATION
 
    If  so specified in the related  Prospectus Supplement, subordination may be
provided   by   one   or   more   Classes   of   Senior   Certificates   through
overcollateralization;  i.e. by having  a greater amount  of aggregate principal
balance of the Mortgage Assets for a Series than the aggregate principal balance
of the Certificates of such Series. Such subordination may exist on the  Closing
Date or may be effected through the allocation of interest payments on the Loans
to reduce the principal balances of certain Classes of Certificates.
 
    In  a Series  with overcollateralization,  the allocation  of losses  to the
Certificates is  handled  through the  priority  of payment  process,  first  by
interest  that otherwise would pay down  principal on the Certificates, and then
such losses would be allocated to the Senior Certificates only if the  principal
balance  of the Mortgage Loans was reduced to less than the principal balance of
the Senior Certificates. If so specified in the related
 
                                       45
<PAGE>
Prospectus Supplement,  the level  of overcollateralization  required under  the
provisions  of the  Pooling and Servicing  Agreement will be  subject to various
tests based primarily  on the  loss and  delinquency experience  of the  related
Mortgage Assets, and will be raised and lowered accordingly.
 
CROSS-SUPPORT FEATURES
 
    If  the Mortgage Assets for a Series are divided into separate Asset Groups,
the beneficial ownership of which is evidenced by a separate Class or Classes of
a Series,  credit support  may  be provided  by  a cross-support  feature  which
requires  that  distributions  be  made on  Senior  Certificates  evidencing the
beneficial ownership of one  Asset Group prior  to distributions on  Subordinate
Certificates evidencing the beneficial ownership interest in another Asset Group
within  the Trust  Fund. The  related Prospectus  Supplement for  a Series which
includes a cross-support  feature will  describe the manner  and conditions  for
applying such cross-support feature.
 
INSURANCE
 
    Credit  support with respect to a Series may be provided by various forms of
insurance policies, subject to limits on  the aggregate dollar amount of  claims
that will be payable under each such insurance policy, with respect to all Loans
comprising  or underlying the Mortgage Assets for a Series, or such of the Loans
as  have  certain  characteristics.  Such  insurance  policies  include  primary
mortgage  insurance and standard  hazard insurance and may,  if specified in the
related Prospectus Supplement, include a  pool insurance policy covering  losses
in  amounts in  excess of  coverage of any  primary insurance  policy, a special
hazard insurance policy covering  certain risks not  covered by standard  hazard
insurance policies, a bankruptcy bond covering certain losses resulting from the
bankruptcy of a borrower and application of certain provisions of the Bankruptcy
Code,  a repurchase bond  covering the repurchase  of a Loan  for which mortgage
insurance or hazard insurance coverage has been denied due to misrepresentations
in connection with  the organization  of the  related Loan,  or other  insurance
covering   other  risks  associated  with  the  particular  type  of  Loan.  See
"Description of  Mortgage  and  Other  Insurance." Copies  of  the  actual  pool
insurance policy, special hazard insurance policy, bankruptcy bond or repurchase
bond,  if any, relating to the Loans comprising the Mortgage Assets for a Series
will be filed with the Commission as an exhibit to a Current Report on Form  8-K
to  be  filed within  15 days  of issuance  of the  Certificates of  the related
Series.
 
LETTER OF CREDIT
 
    The letter of credit, if any, with respect to a Series of Certificates  will
be  issued  by  the  bank  or financial  institution  specified  in  the related
Prospectus Supplement (the "L/C Bank"). Under the letter of credit, the L/C Bank
will be obligated  to honor  drawings thereunder  in an  aggregate fixed  dollar
amount,  net  of  unreimbursed  payments  thereunder,  equal  to  the percentage
specified in  the  related  Prospectus Supplement  of  the  aggregate  principal
balance  of the Loans on the  related Cut-off Date or of  one or more Classes of
Certificates (the "L/C Percentage"). If  so specified in the related  Prospectus
Supplement,  the letter of credit may permit drawings in the event of losses not
covered by insurance policies  or other credit support,  such as losses  arising
from  damage not covered by standard hazard insurance policies, losses resulting
from the bankruptcy of a borrower  and the application of certain provisions  of
the  Bankruptcy Code, or losses resulting  from denial of insurance coverage due
to misrepresentations in connection with the  origination of a Loan. The  amount
available  under the  letter of  credit will,  in all  cases, be  reduced to the
extent of the unreimbursed payments thereunder. The obligations of the L/C  Bank
under  the letter of credit  for each Series of  Certificates will expire at the
earlier of  the date  specified  in the  related  Prospectus Supplement  or  the
termination  of the Trust  Fund. See "Description  of the Certificates--Optional
Termination" and "The Pooling and Servicing Agreements--Termination." A copy  of
the  letter of credit for a Series, if any, will be filed with the Commission as
an exhibit  to a  Current Report  on Form  8-K to  be filed  within 15  days  of
issuance of the Certificates of the related Series.
 
CERTIFICATE GUARANTEE INSURANCE
 
    Certificate  Guarantee  Insurance,  if  any, with  respect  to  a  Series of
Certificates  will  be  provided  by  one  or  more  insurance  companies.  Such
Certificate  Guarantee Insurance  will guarantee,  with respect  to one  or more
Classes of Certificates of the related Series, timely distributions of  interest
and  full distributions  of principal  on the basis  of a  schedule of principal
distributions set forth in or determined in the manner
 
                                       46
<PAGE>
specified in the related Prospectus Supplement.  If so specified in the  related
Prospectus  Supplement, the Certificate Guarantee  Insurance will also guarantee
against any payment made to a Certificateholder which is subsequently  recovered
as  a "voidable  preference" payment  under the Bankruptcy  Code. A  copy of the
certificate guarantee insurance  for a Series,  if any, will  be filed with  the
Commission  as an exhibit to a  Current Report on Form 8-K  to be filed with the
Commission within 15 days of issuance of the Certificates of the related Series.
 
RESERVE FUNDS
 
    One or more Reserve Funds  may be established with  respect to a Series,  in
which cash, a letter of credit, Eligible Reserve Fund Investments, a demand note
or  a combination thereof, in  the amounts, if any,  so specified in the related
Prospectus Supplement will be deposited. The Reserve Funds for a Series may also
be  funded  over  time  by  depositing   therein  a  specified  amount  of   the
distributions  received  on  the related  Mortgage  Assets as  specified  in the
related Prospectus Supplement.
 
    Amounts on  deposit in  any reserve  fund for  a Series,  together with  the
reinvestment income thereon, will be applied by the Trustee for the purposes, in
the  manner, and to the extent specified in the related Prospectus Supplement. A
Reserve Fund may be  provided to increase the  likelihood of timely payments  of
principal of and interest on the Certificates, if required as a condition to the
rating  of such Series by each Rating Agency rating such Series. If so specified
in the  related  Prospectus Supplement,  Reserve  Funds may  be  established  to
provide  limited protection,  in an  amount satisfactory  to each  Rating Agency
which assigns a rating to the Certificates, against certain types of losses  not
covered  by insurance policies  or other credit support,  such as losses arising
from damage not covered by standard hazard insurance policies, losses  resulting
from  the bankruptcy of a borrower and  the application of certain provisions of
the Bankruptcy Code or losses resulting from denial of insurance coverage due to
fraud or  misrepresentation  in  connection  with the  origination  of  a  Loan.
Following  each Distribution Date amounts in such  Reserve Fund in excess of any
required reserve fund balance  may be released from  the Reserve Fund under  the
conditions  and to the extent specified in the related Prospectus Supplement and
will not be available for further application by the Trustee.
 
    Moneys deposited in any Reserve Funds  will be invested in Eligible  Reserve
Fund  Investments,  except  as  otherwise specified  in  the  related Prospectus
Supplement. Unless otherwise specified in the related Prospectus Supplement, any
reinvestment income or other gain from such investments will be credited to  the
related  Reserve  Fund  for  such  Series,  and  any  loss  resulting  from such
investments will be charged  to such Reserve Fund.  However, such income may  be
payable   to  the  Master  Servicer  or   a  Servicer  as  additional  servicing
compensation.  See  "Servicing  of  Loans"   and  "The  Pooling  and   Servicing
Agreements--Investment  of Funds." The  Reserve Fund, if any,  for a Series will
not be  a part  of the  Trust Fund  unless otherwise  specified in  the  related
Prospectus Supplement.
 
    Additional  information concerning any Reserve Fund will be set forth in the
related Prospectus Supplement,  including the  initial balance  of such  Reserve
Fund, the required Reserve Fund balance to be maintained, the purposes for which
funds   in  the   Reserve  Fund  may   be  applied  to   make  distributions  to
Certificateholders and use of investment earnings from the Reserve Fund, if any.
 
                  DESCRIPTION OF MORTGAGE AND OTHER INSURANCE
 
    The following  descriptions of  primary  mortgage insurance  policies,  pool
insurance policies, special hazard insurance policies, standard hazard insurance
policies,  bankruptcy  bonds,  repurchase  bonds  and  other  insurance  and the
respective coverages thereunder are general descriptions only and do not purport
to be complete.
 
MORTGAGE INSURANCE ON THE LOANS
 
    GENERAL.  Unless otherwise specified  in the related Prospectus  Supplement,
all Mortgage Loans that are Conventional Loans secured by Single Family Property
and  which had initial Loan-to-Value Ratios of  greater than 80% will be covered
by primary mortgage insurance policies providing coverage on the amount of  each
such  Mortgage Loan  in excess  of 75%  of the  original Appraised  Value of the
related Mortgaged
 
                                       47
<PAGE>
Property and remaining  in force until  the principal balance  of such  Mortgage
Loan  is reduced to 80% of such original Appraised Value. Multifamily Loans will
not be covered by a primary mortgage insurance policy, regardless of the related
Loan-to-Value Ratio.
 
    A pool insurance  policy will  be obtained if  so specified  in the  related
Prospectus  Supplement  to  cover  any loss  (subject  to  limitations described
herein) occurring as  a result of  default by  the borrowers to  the extent  not
covered by any primary mortgage insurance policy, FHA Insurance or VA Guarantee.
See  "Pool  Insurance  Policy"  below. Neither  the  primary  mortgage insurance
policies nor  any  pool insurance  policy  will insure  against  certain  losses
sustained in the event of a personal bankruptcy of the borrower under a Mortgage
Loan.  See "Certain Legal Aspects of Loans"  herein. Such losses will be covered
to the extent described in the  related Prospectus Supplement by the  bankruptcy
bond or other credit support, if any.
 
    To  the extent that the primary mortgage insurance policies do not cover all
losses on a defaulted or foreclosed Mortgage Loan, and to the extent such losses
are not covered by the  pool insurance policy or  other credit support for  such
Series,  such losses,  if any, would  affect payments  to Certificateholders. In
addition, the pool insurance policy  and primary mortgage insurance policies  do
not  provide coverage against hazard losses. See "Hazard Insurance on the Loans"
below. Certain  hazard risks  will not  be insured  and the  occurrence of  such
hazards could adversely affect payments to the Certificateholders.
 
    PRIMARY  MORTGAGE INSURANCE.  While the  terms and conditions of the primary
mortgage insurance policies issued by  one primary mortgage guaranty insurer  (a
"Primary Insurer") will differ from those in primary mortgage insurance policies
issued  by  other  Primary  Insurers,  each  primary  mortgage  insurance policy
generally will pay either: (i) the insured percentage of the loss on the related
Mortgaged Property; (ii) the  entire amount of such  loss, after receipt by  the
Primary  Insurer  of good  and  merchantable title  to,  and possession  of, the
Mortgaged Property; or (iii) at the option of the Primary Insurer under  certain
primary  mortgage 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. The
amount of  the loss  as calculated  under a  primary mortgage  insurance  policy
covering  a Mortgage Loan will generally  consist of the unpaid principal amount
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) amounts  expended but not
approved by the  Primary Insurer, (iv)  claim payments previously  made on  such
Mortgage Loan and (v) unpaid premiums and certain other amounts.
 
    As  conditions precedent to the filing or payment of a claim under a primary
mortgage 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
Primary  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  mortgage  insurance  policy
(ordinary  wear and tear excepted); and (iii) tender to the Primary Insurer good
and merchantable title to, and possession of, the Mortgaged Property.
 
    The Pooling and Servicing Agreement for a Series generally will require that
the Master Servicer or  Servicer maintain, or cause  to be maintained,  coverage
under  a primary mortgage  insurance policy to  the extent such  coverage was in
place on the Cut-off Date. In the event that the Depositor gains knowledge that,
as of the Closing Date, a Mortgage Loan had a Loan-to-Value Ratio at origination
in excess of 80% and was not the subject of a primary mortgage insurance  policy
(and was not included in any exception to such standard disclosed in the related
Prospectus   Supplement)  and  that  such  Mortgage  Loan  has  a  then  current
 
                                       48
<PAGE>
Loan-to-Value Ratio in excess of 80%,  then the Master Servicer or the  Servicer
is  required to  use its  reasonable efforts  to obtain  and maintain  a primary
mortgage insurance policy to the  extent that such a  policy is obtainable at  a
reasonable price.
 
    Any primary mortgage insurance or primary credit insurance policies relating
to  Loans  secured  by  Manufactured  Homes will  be  described  in  the related
Prospectus Supplement.
 
    FHA INSURANCE AND  VA GUARANTEES.   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 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,
have income  within  the  limits  prescribed  by HUD  at  the  time  of  initial
occupancy,  occupy  the property  and 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 the 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. Any
FHA insurance relating  to Loans  underlying a  Series of  Certificates will  be
described in the related Prospectus Supplement.
 
    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 liability on the guaranty is reduced or
increased on a pro rata  basis with any 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  when 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.
 
                                       49
<PAGE>
    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  Mortgage Insurance Policy may be
required by the Depositor for VA loans in excess of certain amounts. The  amount
of  any such  additional coverage  will be set  forth in  the related Prospectus
Supplement.  Any  VA  guaranty  relating   to  Loans  underlying  a  Series   of
Certificates will be described in the related Prospectus Supplement.
 
    POOL   INSURANCE  POLICY.    If  so  specified  in  the  related  Prospectus
Supplement, the Master Servicer will be required to maintain the pool  insurance
policy  and  to  present or  cause  the  Servicers, if  any,  to  present claims
thereunder on behalf of the  Trustee and the Certificateholders. See  "Servicing
of  Loans--Maintenance of  Insurance Policies  and Other  Servicing Procedures."
Although the  terms and  conditions  of pool  insurance  policies vary  to  some
degree, the following describes material aspects of such policies generally. The
related  Prospectus Supplement will describe any  provisions of a pool insurance
policy which are materially different from those described below.
 
    The responsibilities  of  the  Master  Servicer, the  amount  of  claim  for
benefits,  the conditions  precedent to  the filing or  payment of  a claim, the
policy provisions and the  payment of claims under  a pool insurance policy  are
generally  similar  to  those  described above  for  primary  mortgage insurance
policies, subject to the aggregate limit on the amount of coverage. It may  also
be  a condition precedent to  the payment of any  claim under the pool insurance
policy that the  insured maintain a  primary mortgage insurance  policy that  is
acceptable  to the pool insurer on all  Mortgage Loans in the related Trust Fund
that have Loan-to-Value Ratios at the time  of origination in excess of 80%  and
that a claim under such primary mortgage insurance policy has been submitted and
settled. FHA Insurance and VA Guarantees will be deemed to be acceptable primary
insurance  policies under  the pool  insurance policy.  Assuming satisfaction of
these conditions, the pool  insurer will pay  to the insured  the amount of  the
loss  which will generally be: (i) the amount of the unpaid principal balance of
the defaulted  Mortgage Loan  immediately prior  to the  sale of  the  Mortgaged
Property,  (ii) the amount  of the accumulated unpaid  interest on such Mortgage
Loan to the date  of claim settlement  at the contractual  rate of interest  and
(iii)  advances made by the insured as described above less certain payments. An
"approved sale" is (i) a sale of the Mortgaged Property acquired by the  insured
because  of a default by the borrower to  which the pool insurer has given prior
approval, (ii) a foreclosure  or trustee's sale of  the Mortgaged Property at  a
price  exceeding the  maximum amount  specified by  the pool  insurer, (iii) the
acquisition of  the  Mortgaged Property  under  the primary  mortgage  insurance
policy by the mortgage insurer or (iv) the acquisition of the Mortgaged Property
by the pool insurer.
 
    As  a  condition precedent  to the  payment  of any  loss, the  insured must
provide the  pool insurer  with good  and merchantable  title to  the  Mortgaged
Property.  If  any  Mortgaged Property  securing  a defaulted  Mortgage  Loan is
damaged and the  proceeds, if any,  from the related  standard hazard  insurance
policy   or  the  applicable  special  hazard  insurance  policy,  if  any,  are
insufficient to restore the damaged Mortgaged Property to a condition sufficient
to permit recovery under the pool insurance policy, the 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  the
Certificateholders on liquidation  of the Mortgage  Loan after reimbursement  of
the  Master  Servicer for  its  expenses and  (ii)  that such  expenses  will be
recoverable by it through liquidation proceeds or insurance proceeds.
 
    The original amount  of coverage  under the  pool insurance  policy will  be
reduced  over the life of the Certificates by the aggregate net dollar amount of
claims paid less the  aggregate net dollar amount  realized by the pool  insurer
upon  disposition of  all foreclosed  Mortgaged Properties  covered thereby. The
amount of claims paid includes certain expenses incurred by the Master  Servicer
as  well  as accrued  interest  at the  applicable  interest rate  on delinquent
Mortgage Loans to the date of payment  of the claim. See "Certain Legal  Aspects
of  Loans"  herein.  Accordingly, if  aggregate  net  claims paid  under  a pool
insurance policy  reach  the original  policy  limit, coverage  under  the  pool
insurance  policy will lapse and  any further losses will  be borne by the Trust
Fund, and thus will affect adversely payments on the Certificates. In  addition,
the exhaustion of coverage under any pool insurance policy may affect the Master
Servicer's  or Servicer's  willingness or  obligation to  make Advances.  If the
Master Servicer or a Servicer determines that an Advance
 
                                       50
<PAGE>
in respect of a delinquent  Loan would not be  recoverable from the proceeds  of
the  liquidation of such Loan or otherwise, it  will not be obligated to make an
advance  respecting  any  such  delinquency  since  the  Advance  would  not  be
ultimately  recoverable by it. See "Servicing of Loans--Advances and Limitations
Thereon."
 
    MORTGAGE INSURANCE WITH RESPECT TO MANUFACTURED HOME LOANS.  A  Manufactured
Home  Loan may  be an FHA  Loan or  a VA Loan.  Any primary  mortgage or similar
insurance and any pool insurance policy with respect to Manufactured Home  Loans
will be described in the related Prospectus Supplement.
 
HAZARD INSURANCE ON THE LOANS
 
    STANDARD  HAZARD INSURANCE  POLICIES FOR MORTGAGE  LOANS.  The  terms of the
Mortgage Loans  require each  Mortgagor to  maintain a  hazard insurance  policy
covering  the related  Mortgaged Property  and providing  for coverage  at least
equal to  that of  the standard  form  of fire  insurance policy  with  extended
coverage  customary in the state in which the property is located. Such coverage
generally will be in an amount equal  to the lesser of the principal balance  of
such  Mortgage Loan or 100% of the  insurable value of the improvements securing
the Mortgage Loan.  The Pooling and  Servicing Agreement will  provide that  the
Master Servicer or Servicer shall cause such hazard policies to be maintained or
shall obtain a blanket policy insuring against losses on the Mortgage Loans. The
ability  of  the Master  Servicer or  Servicer to  ensure that  hazard insurance
proceeds are appropriately  applied may be  dependent on its  being named as  an
additional  insured  under  any  hazard insurance  policy  and  under  any flood
insurance policy referred to below, or  upon the extent to which information  in
this regard is furnished to the Master Servicer or the Servicer by Mortgagors.
 
    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, hail, riot, strike and civil commotion,
subject to the conditions and exclusions specified in each policy. 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. 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 mudflows), nuclear reactions, wet or dry
rot, vermin, rodents, insects or domestic animals, theft and, in certain  cases,
vandalism. The foregoing list is merely indicative of certain kinds of uninsured
risks and is not intended to be all-inclusive. Where the improvements securing a
Mortgage  Loan are located in  a federally designated flood  area at the time of
origination of such Mortgage Loan, the Pooling and Servicing Agreement generally
requires the Master Servicer or Servicer to cause to be maintained for each such
Mortgage Loan  serviced,  flood  insurance  as  described  under  "Servicing  of
Loans--Maintenance of Insurance Policies and Other Servicing Procedures."
 
    STANDARD  HAZARD INSURANCE POLICIES FOR MANUFACTURED  HOME LOANS.  The terms
of the Pooling and Servicing Agreement  will require the Servicer or the  Master
Servicer,  as  applicable,  to  cause  to be  maintained  with  respect  to each
Manufactured Home  Loan one  or more  standard hazard  insurance policies  which
provide,  at a minimum, the  same coverage as a  standard form fire and extended
coverage insurance policy that is customary for manufactured housing, issued  by
a  company  authorized  to  issue  such  policies  in  the  state  in  which the
Manufactured Home  is located,  and in  an amount  which is  not less  than  the
maximum  insurable value of such Manufactured  Home or the principal balance due
from the Mortgagor  on the related  Manufactured Home Loan,  whichever is  less.
Such coverage may be provided by one or more blanket insurance policies covering
losses   on  the  Manufactured   Home  Loans  resulting   from  the  absence  or
insufficiency  of   individual  standard   hazard  insurance   policies.  If   a
Manufactured  Home's location  was, at  the time  of origination  of the related
Manufactured Home Loan, within a  federally designated flood area, the  Servicer
or the Master Servicer also will be required to maintain flood insurance.
 
    If  the Servicer or  the Master Servicer repossesses  a Manufactured Home on
behalf of  the Trustee,  the Servicer  or the  Master Servicer  will either  (i)
maintain  at its expense hazard insurance with respect to such Manufactured Home
or (ii) indemnify the Trustee against any damage to such Manufactured Home prior
to resale or other disposition.
 
                                       51
<PAGE>
    SPECIAL HAZARD INSURANCE POLICY.  Although  the terms of such policies  vary
to some degree, a special hazard insurance policy typically provides that, where
there has been damage to property securing a defaulted or foreclosed Loan (title
to  which has been acquired by the insured) and to the extent such damage is not
covered by the standard hazard insurance  policy or any flood insurance  policy,
if  applicable, required to be  maintained with respect to  such property, or in
connection with partial loss resulting  from the application of the  coinsurance
clause  in a standard  hazard insurance policy, the  special hazard insurer will
pay the lesser of (i) the cost of repair or replacement of such property or (ii)
upon transfer  of  the  property  to the  special  hazard  insurer,  the  unpaid
principal  balance of such Loan  at the time of  acquisition of such property by
foreclosure or deed in lieu of foreclosure, plus accrued interest to the date of
claim settlement and  certain expenses incurred  by the Master  Servicer or  the
Servicer  with respect  to such property.  If the unpaid  principal balance plus
accrued interest and certain expenses is paid by the special hazard insurer, the
amount of further  coverage under the  special hazard insurance  policy will  be
reduced  by such amount less any net proceeds from the sale of the property. Any
amount paid as the cost of repair  of the property will reduce coverage by  such
amount.  Special  hazard  insurance  policies  typically  do  not  cover  losses
occasioned by war, civil insurrection,  certain governmental actions, errors  in
design,  faulty workmanship  or materials (except  under certain circumstances),
nuclear reaction, flood (if the mortgaged property is in a federally  designated
flood area), chemical contamination and certain other risks.
 
    Restoration  of the property with the  proceeds described under (i) above is
expected to  satisfy the  condition under  the pool  insurance policy  that  the
property  be restored  before a  claim under such  pool insurance  policy may be
validly presented with respect to the  defaulted Loan secured by such  property.
The payment described under (ii) above will render unnecessary presentation of a
claim  in respect of  such Loan under  the pool insurance  policy. Therefore, so
long as the pool insurance policy remains in effect, the payment by the  special
hazard  insurer of the cost of repair or  of the unpaid principal balance of the
related Loan plus  accrued interest  and certain  expenses will  not affect  the
total  insurance proceeds paid  to holders of the  Certificates, but will affect
the relative amounts of  coverage remaining under  the special hazard  insurance
policy and pool insurance policy.
 
    OTHER  HAZARD-RELATED INSURANCE; LIABILITY INSURANCE.  With respect to Loans
secured by Multifamily  Property, certain additional  insurance policies may  be
required  with  respect  to  the  Multifamily  Property;  for  example,  general
liability insurance for bodily injury and property damage, steam boiler coverage
where a steam boiler  or other pressure  vessel is in  operation, and rent  loss
insurance  to cover operating  income losses following  damage or destruction of
the Mortgaged Property.  With respect  to a Series  for which  Loans secured  by
Multifamily  Property are  included in  the Trust  Fund, the  related Prospectus
Supplement will specify the required  types and amounts of additional  insurance
and  describe  the general  terms of  such insurance  and conditions  to payment
thereunder.
 
BANKRUPTCY BOND
 
    In the  event  of a  bankruptcy  of a  borrower,  the bankruptcy  court  may
establish the value of the property securing the related Loan (and, if specified
in  the related Prospectus Supplement, any  related Additional Collateral) at an
amount less than the then outstanding principal balance of such Loan. The amount
of the secured debt could be reduced to such value, and the holder of such  Loan
thus  would become an unsecured creditor to the extent the outstanding principal
balance of such  Loan exceeds the  value so  assigned to the  property (and  any
related  Additional Collateral)  by the  bankruptcy court.  In addition, certain
other modifications  of  the  terms of  a  Loan  can result  from  a  bankruptcy
proceeding.  See "Certain Legal Aspects of Loans"  herein. If so provided in the
related Prospectus Supplement, the Master Servicer will obtain a bankruptcy bond
or similar  insurance  contract (the  "bankruptcy  bond") for  proceedings  with
respect  to borrowers under the Bankruptcy  Code. The bankruptcy bond will cover
certain losses resulting  from a reduction  by a bankruptcy  court of  scheduled
payments  of principal of and interest on a Loan or a reduction by such court of
the principal amount of  a Loan and  will cover certain  unpaid interest on  the
amount of such a principal reduction from the date of the filing of a bankruptcy
petition.
 
                                       52
<PAGE>
    The  bankruptcy bond will provide coverage in the aggregate amount specified
in the related Prospectus Supplement for all Loans in the Trust Fund secured  by
single  unit primary  residences. Such amount  will be reduced  by payments made
under such bankruptcy bond in respect of such Loans, unless otherwise  specified
in the related Prospectus Supplement, and will not be restored.
 
REPURCHASE BOND
 
    If  so  specified  in the  related  Prospectus Supplement,  the  Seller, the
Depositor or the Master Servicer will be obligated to repurchase any Loan (up to
an aggregate dollar amount specified  in the related Prospectus Supplement)  for
which insurance coverage is denied due to dishonesty, misrepresentation or fraud
in  connection with the origination or sale of such Loan. Such obligation may be
secured by a surety bond  guaranteeing payment of the amount  to be paid by  the
Seller, the Depositor or the Master Servicer.
 
                      THE POOLING AND SERVICING AGREEMENTS
 
    The  following  summaries describe  certain  provisions of  the  Pooling and
Servicing Agreements.  The summaries  do  not purport  to  be complete  and  are
subject  to, and qualified in their entirety  by reference to, the provisions of
the Pooling and Servicing Agreements. Where particular provisions or terms  used
in  the Pooling  and Servicing  Agreements are  referred to,  such provisions or
terms are as specified in the Pooling and Servicing Agreements.
 
ASSIGNMENT OF MORTGAGE ASSETS
 
    GENERAL.  The Depositor will transfer, convey and assign to the Trustee  all
right,  title and  interest of  the Depositor in  the Mortgage  Assets and other
property to be included  in the Trust  Fund for a  Series. Such assignment  will
include all principal and interest due on or with respect to the Mortgage Assets
after  the Cut-off Date  specified in the  related Prospectus Supplement (except
for  any  Retained  Interests).  The   Trustee  will,  concurrently  with   such
assignment, execute and deliver the Certificates.
 
    ASSIGNMENT  OF PRIVATE MORTGAGE-BACKED SECURITIES.  The Depositor will cause
Private Mortgage-Backed Securities to be registered  in the name of the  Trustee
(or  its nominee or correspondent). The  Trustee (or its agent or correspondent)
will have  possession of  any certificated  Private Mortgage-Backed  Securities.
Unless  otherwise specified  in the  related Prospectus  Supplement, the Trustee
will not be in possession of or  be assignee of record of any underlying  assets
for   a  Private  Mortgage-Backed  Security.  See  "The  Trust  Funds--  Private
Mortgage-Backed Securities" herein. Each  Private Mortgage-Backed Security  will
be  identified in a schedule appearing as  an exhibit to the related Pooling and
Servicing Agreement (the  "Mortgage Certificate Schedule"),  which will  specify
the  original principal amount, outstanding principal  balance as of the Cut-off
Date, annual  pass-through rate  or interest  rate and  maturity date  for  each
Private  Mortgage-Backed Security  conveyed to the  Trustee. In  the Pooling and
Servicing Agreement, the  Depositor will  represent and warrant  to the  Trustee
regarding  the  Private  Mortgage-Backed Securities:  (i)  that  the information
contained in  the Mortgage  Certificate  Schedule is  true  and correct  in  all
material respects; (ii) that, immediately prior to the conveyance of the Private
Mortgage-Backed  Securities, the Depositor  had good title  thereto, and was the
sole owner thereof  (subject to any  Retained Interests); (iii)  that there  has
been  no other sale  by it of  such Private Mortgage-Backed  Securities and (iv)
that there is no existing lien,  charge, security interest or other  encumbrance
(other than any Retained Interest) on such Private Mortgage-Backed Securities.
 
    ASSIGNMENT  OF AGENCY SECURITIES.   The Depositor  will transfer, convey and
assign to the  Trustee (or its  nominee or correspondent)  all right, title  and
interest  of the  Depositor in  the Agency Securities  and other  property to be
included in  the Trust  Fund for  a  series. Such  assignment will  include  all
principal and interest due on or with respect to the Agency Securities after the
Cut-off  Date specified  in the  related Prospectus  Supplement (except  for any
Retained Interest).  The  Depositor  will  cause the  Agency  Securities  to  be
registered in the name of the Trustee (or its nominee or correspondent), and the
Trustee will concurrently authenticate and deliver the Certificates. Each Agency
Security will be identified in a schedule appearing as an exhibit to the related
Pooling  and Servicing Agreement, which will  specify as to each Agency Security
the original  principal  amount and  outstanding  principal balance  as  of  the
Cut-off  Date and the annual pass-through rate  or interest rate for each Agency
Security conveyed to the Trustee.
 
                                       53
<PAGE>
    ASSIGNMENT OF MORTGAGE LOANS.  In  addition, the Depositor will, as to  each
Mortgage Loan, deliver or cause to be delivered to the Trustee, or, as specified
in  the related Prospectus Supplement, the Custodian, the Mortgage Note endorsed
without recourse to the order of the Trustee or in blank, the original  Mortgage
with  evidence  of  recording indicated  thereon  (except for  any  Mortgage not
returned from the public recording office, in which case a copy of such Mortgage
will be  delivered,  together with  a  certificate  that the  original  of  such
mortgage  was delivered to such recording office), an assignment of the Mortgage
in recordable  form and,  if applicable,  any riders  or modifications  to  such
Mortgage  Note and Mortgage, together with  certain other documents as set forth
in the related Pooling and Servicing Agreement. The Trustee, or, if so specified
in the related Prospectus Supplement, the Custodian, will hold such documents in
trust for the benefit of the Certificateholders.
 
    Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  the
Depositor  will, at the time of  delivery of the Certificates, cause assignments
to the Trustee of the  Mortgage Loans to be  recorded in the appropriate  public
office  for real  property records,  except in states  where, in  the opinion of
counsel acceptable to the Trustee, such recording is not required to protect the
Trustee's interest in the Mortgage Loan. As promptly as possible, the  Depositor
will  cause such assignments to be so  recorded, in which event, the Pooling and
Servicing Agreement may require the Depositor to repurchase from the Trustee any
Mortgage Loan required to be recorded but not recorded within such time, at  the
price  described  above  with  respect  to  repurchase  by  reason  of defective
documentation. Unless otherwise provided  in the related Prospectus  Supplement,
the  enforcement of the  repurchase obligation would  constitute the sole remedy
available to the Certificateholders or the Trustee for the failure of a Mortgage
Loan to be recorded.
 
    With respect  to  any  Mortgage  Loans  which  are  Cooperative  Loans,  the
Depositor  will cause to be delivered to the Trustee, its agent, or a custodian,
the related original cooperative note endorsed to the order of the Trustee,  the
original  security agreement, the proprietary  lease or occupancy agreement, the
recognition agreement, an  executed financing agreement  and the relevant  stock
certificate  and  related blank  stock powers.  The Depositor  will file  in the
appropriate office  an  assignment  and a  financing  statement  evidencing  the
Trustee's security interest in each Cooperative Loan.
 
    Each  Mortgage Loan will be identified in a schedule appearing as an exhibit
to the  Trust  Agreement (the  "Mortgage  Loan Schedule").  Such  Mortgage  Loan
Schedule  will specify, among other things,  with respect to each Mortgage Loan:
the original principal  amount and unpaid  principal balance as  of the  Cut-off
Date;  the current interest rate; the current Scheduled Payment of principal and
interest; the maturity date of the  related mortgage note; if the Mortgage  Loan
is an ARM, the Minimum Mortgage Rate, the Maximum Mortgage Rate, if any, and the
Periodic  Rate Cap;  and whether the  Mortgage Loan is  an Additional Collateral
Loan, a Balloon Loan,  a Cooperative Loan,  a GPM Loan, a  GEM Loan, a  Buy-Down
Loan  or a  Mortgage Loan  with other  than fixed  Scheduled Payments  and level
amortization.
 
    ASSIGNMENT OF  MANUFACTURED  HOME  LOANS.   The  Depositor  will  cause  any
Manufactured  Home  Loans  included  in  the Mortgage  Assets  for  a  Series of
Certificates to be assigned to the Trustee, together with principal and interest
due on or with  respect to the  Manufactured Home Loans  after the Cut-off  Date
specified in the related Prospectus Supplement. Each Manufactured Home Loan will
be  identified in a loan schedule (the  "Loan Schedule") appearing as an exhibit
to the related Pooling and Servicing Agreement. Such Loan Schedule will specify,
with respect to each  Manufactured Home Loan, among  other things: the  original
principal  balance  and the  outstanding principal  balance as  of the  close of
business on the Cut-off Date; the  interest rate; the current Scheduled  Payment
of principal and interest; and the maturity date of the Manufactured Home Loan.
 
    In addition, with respect to each Manufactured Home Loan, the Depositor will
deliver or cause to be delivered to the Trustee, or, as specified in the related
Prospectus  Supplement, the custodian,  the original Manufactured  Home Loan and
copies of documents and instruments related  to each Manufactured Home Loan  and
the  security interest in the Manufactured  Home securing each Manufactured Home
Loan. To give notice of the right, title and interest of the  Certificateholders
to  the  Manufactured Home  Loans, the  Depositor will  cause a  UCC-1 financing
statement to  be  filed  identifying  the  Trustee  as  the  secured  party  and
identifying   all  Manufactured  Home  Loans  as  collateral.  Unless  otherwise
specified in the related Prospectus
 
                                       54
<PAGE>
Supplement, the Manufactured Home Loans will not be stamped or otherwise  marked
to  reflect their assignment from the Depositor  to the Trustee. Therefore, if a
subsequent purchaser were able to  take physical possession of the  Manufactured
Home   Loans  without   notice  of   such  assignment,   the  interest   of  the
Certificateholders in  the  Manufactured  Home  Loans  could  be  defeated.  See
"Certain Legal Aspects of Loans--Manufactured Home Loans."
 
    The   Seller  (or  other  party  as  described  in  the  related  Prospectus
Supplement) will provide limited representations and warranties to Depositor and
the Trustee concerning  the Manufactured  Home Loans.  Such representations  and
warranties will include: (i) that the information contained in the Loan Schedule
provides  an  accurate  listing of  the  Manufactured  Home Loans  and  that the
information respecting  such Manufactured  Home  Loans set  forth in  such  Loan
Schedule  is true  and correct  in all  material respects  at the  date or dates
respecting which such information is furnished; (ii) that, immediately prior  to
the  conveyance of the Manufactured Home Loans, the Depositor had good title to,
and was sole owner of, each such Manufactured Home Loan (subject to any Retained
Interests); (iii) that there has been no  other sale by it of such  Manufactured
Home  Loans and  that the  Manufactured Home  Loan is  not subject  to any lien,
charge, security interest or other encumbrance; (iv) if the Master Servicer will
not directly  service  the Manufactured  Home  Loans, each  Servicing  Agreement
entered  into with a Servicer with respect to Manufactured Home Loans comprising
the Mortgage Assets has  been assigned and  conveyed to the  Trustee and is  not
subject  to any offset,  counterclaim, encumbrance or other  charge; and (v) the
Depositor has  obtained from  each of  the Master  Servicer, the  Servicer,  the
originator  of the  Manufactured Home  Loans or  such other  entity that  is the
seller of  the related  Manufactured Home  Loan representations  and  warranties
relating to certain information respecting the origination of and current status
of  the Manufactured Home  Loans, and has  no knowledge of  any fact which would
cause it to believe that such  representations and warranties are inaccurate  in
any material respect. See "Loan Underwriting Procedures and Standards" herein.
 
    ASSIGNMENT  OF  PARTICIPATION CERTIFICATES.   The  Depositor will  cause any
Participation Certificates  obtained  under  a  participation  agreement  to  be
assigned  to  the  Trustee  by  delivering  to  the  Trustee  the  Participation
Certificate, which  will be  reregistered in  the name  of the  Trustee.  Unless
otherwise  specified in the related Prospectus  Supplement, the Trustee will not
be in  possession  of  or be  assignee  of  record with  respect  to  the  Loans
represented  by  the Participation  Certificate. Each  Participation Certificate
will be identified in a "Participation Certificate Schedule" which will  specify
the  original principal balance, outstanding principal balance as of the Cut-off
Date, pass-through rate and maturity date for each Participation Certificate. In
the Pooling and Servicing Agreement, the Depositor will represent and warrant to
the Trustee regarding  the Participation Certificate:  (i) that the  information
contained  in the Participation Certificate Schedule  is true and correct in all
material respects;  (ii)  that,  immediately  prior to  the  conveyance  of  the
Participation  Certificates, the Depositor had good  title to and was sole owner
of the Participation Certificate; (iii) that there has been no other sale by  it
of  such Participation Certificate and  (iv) that such Participation Certificate
is not  subject  to  any  existing lien,  charge,  security  interest  or  other
encumbrance (other than any Retained Interests).
 
REPURCHASE AND SUBSTITUTION OF LOANS
 
    Unless  otherwise  provided in  the  related Prospectus  Supplement,  if any
document in the Loan file delivered by the Depositor to the Trustee is found  by
the Trustee within 90 days of the execution of the related Pooling and Servicing
Agreement  (or promptly after the Trustee's receipt of any document permitted to
be delivered after the Closing Date) to be defective in any material respect and
the related Servicer or Seller does not cure such defect within 60 days from the
date the Master Servicer was  notified of the defect  by the Trustee, or  within
such  other period specified  in the related  Prospectus Supplement, the related
Servicer or Seller  if, and to  the extent it  is obligated to  do so under  the
related servicing agreement or mortgage loan sale agreement will, not later than
90  days  or  within  such  other period  specified  in  the  related Prospectus
Supplement, from the date the Seller or the Master Servicer was notified of  the
defect  by the  Depositor, the  Master Servicer  or the  Trustee, repurchase the
related Mortgage  Loan or  any property  acquired in  respect thereof  from  the
Trustee  at a price equal to the  outstanding principal balance of such Mortgage
Loan (or, in the case of  a foreclosed Mortgage Loan, the outstanding  principal
balance  of such Mortgage  Loan immediately prior  to foreclosure), plus accrued
and unpaid interest to the date of  the next scheduled payment on such  Mortgage
Loan at the related Mortgage Rate.
 
                                       55
<PAGE>
    Unless  otherwise provided in the  related Prospectus Supplement, the Master
Servicer may, rather than  repurchase the Loan as  described above, remove  such
Loan from the Trust Fund (the "Deleted Loan") and substitute in its place one or
more  other  Loans  (each,  a "Qualified  Substitute  Mortgage  Loan") provided,
however, that (i) with respect  to a Trust Fund for  which no REMIC election  is
made,  such substitution must be effected within 120 days of the date of initial
issuance of the Certificates and (ii) with  respect to a Trust Fund for which  a
REMIC  election  or  elections  are  made,  the  Trustee  must  have  received a
satisfactory opinion of  counsel that  such substitution  will not  result in  a
prohibited  transactions tax under the Code or  cause the Trust Fund to lose its
status as a REMIC,  or in the  case of a  Trust Fund consisting  of two or  more
REMICs,  that such substitution will not cause any such REMIC to lose its status
as a REMIC.
 
    Any Qualified Substitute Mortgage Loan will have, unless otherwise specified
in the  related Prospectus  Supplement,  on the  date  of substitution,  (i)  an
outstanding  principal balance, after deduction of all Scheduled Payments due in
the month of substitution, not in excess of the outstanding principal balance of
the Deleted Loan (the amount of any shortfall to be deposited to the Certificate
Account in the  month of substitution  for distribution to  Certificateholders),
(ii)  an interest rate not lower than and  not more than 1% of the interest rate
of  the  Deleted  Loan,  (iii)  have  a  Loan-to-Value  Ratio  at  the  time  of
substitution   no  higher  than  that  of  the  Deleted  Loan  at  the  time  of
substitution, (iv) have a remaining term  to maturity not greater than (and  not
more  than one year less than) that of the Deleted Loan, and (v) comply with all
of the  representations and  warranties set  forth in  the related  Pooling  and
Servicing  Agreement as  of the  date of  substitution. The  related Pooling and
Servicing Agreement  may include  additional requirements  relating to  ARMs  or
other  specific types  of Mortgage Loans,  or additional  provisions relating to
meeting the  foregoing requirements  on an  aggregate basis  where a  number  of
substitutions occur contemporaneously.
 
    Unless   otherwise  provided  in  the  related  Prospectus  Supplement,  the
above-described cure, repurchase or substitution obligations constitute the sole
remedies available  to the  Certificateholders  or the  Trustee for  a  material
defect in a Loan document.
 
    Unless  otherwise specified in the related Prospectus Supplement, the Seller
(or other party  as described in  the related Prospectus  Supplement) will  make
representations and warranties with respect to Loans which comprise the Mortgage
Assets    for    a    Series.   See    "Loan    Underwriting    Procedures   and
Standards--Representations and  Warranties" above.  If  the related  Seller  (or
other  party) cannot cure a breach of any such representations and warranties in
all material respects within 60 days after notification by the Master  Servicer,
the  Depositor or the Trustee of such breach,  and if such breach is of a nature
that materially and adversely affects interest of the Certificateholders in such
Loan, the Seller  is obligated to  cure, substitute or  repurchase the  affected
Mortgage  Loan  if  such  Seller  is required  to  do  so  under  the applicable
agreement.
 
REPORTS TO CERTIFICATEHOLDERS
 
    The Master Servicer  will prepare and  will forward or  will provide to  the
Trustee  for forwarding to each Certificateholder  on each Distribution Date, or
as soon thereafter as is practicable,  a statement setting forth, to the  extent
applicable  to  any Series  as specified  in the  related Pooling  and Servicing
Agreement, among other things:
 
        (i) as applicable, either (A) the amount of such distribution  allocable
    to  principal on the  Mortgage Assets, separately  identifying the aggregate
    amount of any principal prepayments included therein and the amount, if any,
    advanced by the Master Servicer  or by a Servicer or  (B) the amount of  the
    principal  distribution in reduction of stated principal amount (or Compound
    Value) of each Class and the aggregate unpaid principal amount (or  Compound
    Value) of each Class following such distribution;
 
        (ii) as applicable, either (A) the amount of such distribution allocable
    to  interest on the Mortgage Assets and  the amount, if any, advanced by the
    Master  Servicer  or  a  Servicer  or   (B)  the  amount  of  the   interest
    distribution;
 
       (iii)  the amount of servicing compensation  with respect to the Mortgage
    Assets paid during the Due Period commencing  on the Due Date to which  such
    distribution  relates and the  amount of servicing  compensation during such
    period attributable to penalties and fees;
 
                                       56
<PAGE>
        (iv) with  respect  to  Compound Interest  Certificates,  prior  to  the
    Accrual  Termination Date in addition to the information specified in (i)(B)
    above, the  amount  of interest  accrued  on such  Certificates  during  the
    related Interest Accrual Period and added to the Compound Value thereof;
 
        (v)  in the  case of Floating  Interest Certificates,  the Floating Rate
    applicable to the distribution being made;
 
        (vi) if applicable, the number and aggregate principal balances of Loans
    (A) delinquent for 31 to 60 days, (B) delinquent for 61 days to 90 days  and
    (C)  delinquent  91  days  or more,  as  of  the close  of  business  on the
    Determination Date to which such distribution relates;
 
       (vii) if  applicable, the  book value  of any  REO Property  acquired  on
    behalf of Certificateholders through foreclosure, grant of a deed in lieu of
    foreclosure or repossession as of the close of business on the last Business
    Day  of the  calendar month  preceding the  Distribution Date  to which such
    distribution relates;
 
      (viii) if  applicable, the  amount of  coverage under  any pool  insurance
    policy as of the close of business on the applicable Distribution Date;
 
        (ix)  if applicable,  the amount  of coverage  under any  special hazard
    insurance policy as of the close of business on the applicable  Distribution
    Date;
 
        (x)  if applicable, the amount of  coverage under any bankruptcy bond as
    of the close of business on the applicable Distribution Date;
 
        (xi) in the case  of any other credit  support described in the  related
    Prospectus  Supplement, the amount of coverage  of such credit support as of
    the close of business on the applicable Distribution Date;
 
       (xii) in the case of any  Series which includes a Subordinate Class,  the
    Subordinated Amount, if any, determined as of the related Determination Date
    and  if the distribution to the Senior Certificateholders is less than their
    required distribution, the amount of the shortfall;
 
      (xiii) the  amount of  any  withdrawal from  any applicable  Reserve  Fund
    included  in  amounts  actually distributed  to  Certificateholders  and the
    remaining balance of each Reserve Fund (including any Subordination  Reserve
    Fund),   if  any,  on  such  Distribution   Date,  after  giving  effect  to
    distributions made on such date; and
 
       (xiv) such  other information  as specified  in the  related Pooling  and
    Servicing Agreement.
 
    In  addition,  within a  reasonable period  of  time after  the end  of each
calendar year the  Master Servicer,  unless otherwise specified  in the  related
Prospectus  Supplement, will furnish to each  Certificateholder of record at any
time during  such calendar  year  a report  summarizing  the items  provided  to
Certificateholders as specified in the Pooling and Servicing Agreement to enable
Certificateholders  to prepare their tax  returns including, without limitation,
the  amount  of  original  issue  discount  accrued  on  the  Certificates,   if
applicable.  Information in the Distribution Date and annual reports provided to
the Certificateholders  will not  have been  examined and  reported upon  by  an
independent  public accountant. However, the Master Servicer will provide to the
Trustee a report by  independent public accountants with  respect to the  Master
Servicer's  servicing  of the  Loans. See  "Servicing  of Loans--Evidence  as to
Compliance" herein.
 
INVESTMENT OF FUNDS
 
    The Certificate Account,  Collection Account or  Custodial Account, if  any,
and  any other  funds and  accounts for  a Series  that may  be invested  by the
Trustee or by the Master  Servicer or by the Servicer,  if any, can be  invested
only  in  Eligible  Investments acceptable  to  each Rating  Agency  rating such
Series, which may  include, without  limitation, (i) direct  obligations of,  or
obligations  fully guaranteed as to principal and interest by, the United States
of America  or  any  agency  or  instrumentality  thereof,  provided  that  such
obligations  are backed  by the full  faith and  credit of the  United States of
America; (ii) commercial paper (having original maturities of not more than nine
months)   of    any    corporation    incorporated    under    the    laws    of
 
                                       57
<PAGE>
the  United States or any state thereof or the District of Columbia which on the
date of  acquisition  has  been rated  by  each  Rating Agency  in  its  highest
short-term  rating, or such lower category as will not result in the downgrading
or withdrawal of the  ratings then assigned to  the Certificates by each  Rating
Agency; (iii) certificates of deposit, demand or time deposits, federal funds or
bankers'  acceptances issued by any bank or trust company incorporated under the
laws of the United States of America or of any state thereof or the District  of
Columbia,  provided that the  short-term commercial paper of  such bank or trust
company (or in the case of the principal depository institution in a  depository
institution  holding company, the  long-term unsecured debt  obligations of such
holding company)  at the  date of  acquisition thereof  has been  rated by  each
Rating  Agency  in its  highest short-term  rating; (iv)  money market  funds or
mutual funds organized  under the Investment  Company Act of  1940 rated in  the
highest  rating category by each Rating  Agency; (v) repurchase obligations (the
collateral of which is held by a third party or the Trustee) with respect to any
security  described  in  (i)  above,  provided  that  the  long-term   unsecured
obligations of the party agreeing to repurchase such obligations are at the time
rated  by  each  Rating  Agency  in one  of  its  two  highest  long-term rating
categories; and (vi) such  other investments which do  not adversely affect  the
rating on the Certificates of such Series as confirmed in writing by each Rating
Agency.
 
    Funds held in a Reserve Fund or Subordinated Reserve Fund may be invested in
certain   Eligible  Reserve   Fund  Investments   which  may   include  Eligible
Investments, mortgage loans, mortgage pass-through or participation  securities,
mortgage-backed  bonds or notes or other  investments to the extent specified in
the related Prospectus Supplement.
 
    Eligible Investments or Eligible Reserve Fund Investments with respect to  a
Series  will include only obligations or securities that mature on or before the
date on which the amounts in the Collection Account are required to be  remitted
to  the Trustee and amounts in the  Certificate Account, any Reserve Fund or the
Subordinated Reserve Fund for such Series are required or may be anticipated  to
be required to be applied for the benefit of Certificateholders of such Series.
 
    Unless  provided  in  the related  Prospectus  Supplement,  the reinvestment
income from  the  Subordination  Reserve  Fund,  other  Reserve  Fund,  Servicer
Account,  Collection Account or the Certificate  Account will be property of the
Trustee, the Master Servicer or a  Servicer and not available for  distributions
to Certificateholders. See "Servicing of Loans" herein.
 
EVENT OF DEFAULT
 
    Events  of Default under the Pooling and Servicing Agreement for each Series
include (i) any  failure by  the Master  Servicer to  remit to  the Trustee  for
distribution to the Certificateholders of such Series any required payment which
continues  unremedied for  five business days,  or one business  day for certain
other required payments,  after the giving  of written notice  of such  failure,
requiring  the same to be remedied, to the Master Servicer by the Trustee or the
Depositor for such  Series, or  to the Master  Servicer, the  Depositor and  the
Trustee by the Holders of Certificates of such Series evidencing at least 25% of
Voting  Rights of  the Certificates  for such  Series, (ii)  any failure  by the
Master Servicer duly to observe or perform in any material respect any other  of
its  covenants  or  agreements  in the  Pooling  and  Servicing  Agreement which
continues unremedied for  30 days  after the giving  of written  notice of  such
failure to the Master Servicer by the Trustee or the Depositor, or to the Master
Servicer,  the Depositor and the Trustee by  the Holders of Certificates of such
Series evidencing at  least 25%  of the Voting  Rights of  the Certificates  and
(iii)  certain events in insolvency, readjustment of debt, marshalling of assets
and liabilities  or  similar  proceedings  and certain  actions  by  the  Master
Servicer  indicating  its insolvency,  reorganization  or inability  to  pay its
obligations.
 
RIGHTS UPON EVENT OF DEFAULT
 
    So long as  an Event  of Default remains  unremedied under  the Pooling  and
Servicing  Agreement for  a Series,  the Trustee for  such Series  or Holders of
Certificates of such Series evidencing at least 51% of the aggregate outstanding
principal amount of the Certificates for such Series (the first 51% who  provide
such notice) or the Depositor may terminate all of the rights and obligations of
the Master Servicer as servicer under the Pooling and Servicing Agreement and in
and to the Mortgage Loans (other than its right as a Certificateholder under the
Pooling  and Servicing  Agreement which rights  the Master  Servicer will retain
under all  circumstances),  whereupon  the  Trustee  will  succeed  to  all  the
responsibilities, duties and liabilities
 
                                       58
<PAGE>
of  the Master Servicer  under the Pooling  and Servicing Agreement  and will be
entitled to  reasonable  servicing compensation  not  to exceed  the  applicable
servicing  fee,  together  with  other servicing  compensation  in  the  form of
assumption fees, late payment  charges or otherwise as  provided in the  Pooling
and  Servicing Agreement. In  the event that  the Trustee would  be obligated to
succeed the Master Servicer but is unwilling so to act, it may appoint (or if it
is unable  so  to act,  it  shall appoint)  or  petition a  court  of  competent
jurisdiction  for  the  appointment  of,  a  FNMA-  or  FHLMC-approved  mortgage
servicing institution with  a net  worth of  at least  $10,000,000 to  act as  a
successor  to  the Master  Servicer under  the  Pooling and  Servicing Agreement
(unless otherwise set  forth in  the Pooling and  Servicing Agreement).  Pending
such appointment, the Trustee is obligated to act in such capacity.
 
    No  Certificateholder of a Series, solely  by virtue of such Holder's status
as a Certificateholder,  will have  any right  under the  Pooling and  Servicing
Agreement  for  such Series  to  institute any  proceeding  with respect  to the
Pooling and Servicing Agreement, unless such Holder previously has given to  the
Trustee  for such  Series written  notice of default  and unless  the Holders of
Certificates evidencing  at least  25% of  the aggregate  outstanding  principal
amount  of the Certificates for  such Series 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.
 
THE TRUSTEE
 
    The identity of the commercial  bank, national banking association,  banking
corporation,  savings and loan association or trust company named as the Trustee
for each Series  of Certificates  will be set  forth in  the related  Prospectus
Supplement.  The entity serving as Trustee may have normal banking relationships
with the  Depositor or  the Master  Servicer. In  addition, for  the purpose  of
meeting  the legal requirements of certain local jurisdictions, the Trustee will
have the power to appoint co-trustees or separate trustees of all or any part of
the Trust  Fund relating  to a  Series of  Certificates. In  the event  of  such
appointment,  all rights,  powers, duties  and obligations  conferred or imposed
upon the Trustee by the Pooling and Servicing Agreement relating to such  Series
will  be conferred or imposed upon the Trustee and each such separate trustee or
co-trustee jointly,  or, in  any  jurisdiction in  which  the Trustee  shall  be
incompetent  or unqualified to  perform certain acts,  singly upon such separate
trustee or co-trustee who shall exercise and perform such rights, powers, duties
and obligations solely  at the direction  of the Trustee.  The Trustee may  also
appoint  agents to  perform any  of the  responsibilities of  the Trustee, which
agents shall have any or  all of the rights,  powers, duties and obligations  of
the  Trustee conferred  on them by  such appointment; provided  that the Trustee
shall continue  to be  responsible  for its  duties  and obligations  under  the
Pooling and Servicing Agreement.
 
DUTIES OF THE TRUSTEE
 
    The  Trustee makes no  representations as to the  validity or sufficiency of
the Pooling and Servicing Agreement, the  Certificates or of any Mortgage  Asset
or  related documents. If no Event of Default (as defined in the related Pooling
and Servicing Agreement) has occurred, the  Trustee is required to perform  only
those  duties  specifically  required  of it  under  the  Pooling  and Servicing
Agreement. Upon  receipt of  the various  certificates, statements,  reports  or
other  instruments required to  be furnished to  it, the Trustee  is required to
examine them to determine whether they are  in the form required by the  related
Pooling  and Servicing Agreement.  However, the Trustee  will not be responsible
for the  accuracy or  content  of any  such documents  furnished  by it  or  the
Certificateholders  to  the  Master  Servicer under  the  Pooling  and Servicing
Agreement.
 
    The Trustee  may be  held liable  for its  own grossly  negligent action  or
failure  to act, or for its own  willful misconduct; provided, however, that the
Trustee will not be personally liable with respect to any action taken, suffered
or omitted to be taken by it in  good faith in accordance with the direction  of
the  Certificateholders  in  an Event  of  Default.  See "Rights  Upon  Event of
Default" above. The Trustee is not required  to expend or risk its own funds  or
otherwise  incur any financial liability in the performance of any of its duties
under a Pooling and Servicing Agreement, or in the exercise of any of its rights
or powers, if  it has reasonable  grounds for believing  that repayment of  such
funds  or adequate  indemnity against such  risk or liability  is not reasonably
assured to it.
 
                                       59
<PAGE>
RESIGNATION OF TRUSTEE
 
    The Trustee may, upon written notice  to the Depositor, the Master  Servicer
and  to all  Certificateholders; provided,  that such  resignation shall  not be
effective until a successor  trustee is appointed. If  no successor Trustee  has
been appointed and has accepted the appointment within 60 days after giving such
notice of resignation, the resigning Trustee may petition any court of competent
jurisdiction  for appointment  of a successor  Trustee; provided,  that such the
resigning Trustee shall  not resign  and be discharged  until such  time as  the
successor  trustee is approved  by each Rating  Agency. The Trustee  may also be
removed at any time (i) by the  Depositor, if the Trustee ceases to be  eligible
to  continue as  such under  the Pooling  and Servicing  Agreement, (ii)  if the
Trustee becomes insolvent, (iii) if a tax is imposed or threatened with  respect
to  the Trust Fund by any  state in which the Trustee  or the Trust Fund held by
the Trustee pursuant to the Pooling and Servicing Agreement is located, or  (iv)
by  the  Holders  of  Certificates  evidencing at  least  51%  of  the aggregate
outstanding principal amount of the Certificates  in the Trust Fund upon  notice
to  the Trustee and to the Depositor.  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.
 
CERTIFICATE ACCOUNT
 
    The Trustee will establish a separate account (the "Certificate Account") in
its  name as Trustee for the Certificateholders, or if it is so specified in the
related Prospectus Supplement, the Certificate Account may be established by the
Master Servicer in the  name of the Trustee.  Unless otherwise specified in  the
related  Prospectus  Supplement, the  Certificate  Account will  be  an Eligible
Account, and the  funds held therein  may be invested,  pending disbursement  to
Certificateholders  of the related Series, pursuant  to the terms of the Pooling
and Servicing Agreement, in Eligible Investments. Unless otherwise specified  in
the  related Prospectus Supplement,  the Master Servicer or  the Trustee will be
entitled to receive, as  additional compensation, any  interest or other  income
earned  on funds in  the Certificate Account.  There will be  deposited into the
Certificate Account  monthly all  funds received  from the  Master Servicer  and
required  withdrawals from any reserve funds.  Unless otherwise specified in the
related Prospectus Supplement,  the Trustee is  permitted from time  to time  to
make  withdrawals from the Certificate Account for each Series to remove amounts
deposited therein  in  error,  to pay  to  itself  or the  Master  Servicer  any
reinvestment income on funds held in the Certificate Account to the extent it is
entitled,  to  remit to  the Master  Servicer its  Servicing Fee,  assumption or
substitution  fees,   late  payment   charges  and   other  mortgagor   charges,
reimbursement of Advances and expenses, to make deposits to any reserve fund, to
make regular distributions to the Certificateholders, to clear and terminate the
Certificate  Account and to  make other withdrawals as  required or permitted by
the related Pooling and Servicing Agreement.
 
EXPENSE RESERVE FUND
 
    If specified  in  the  Prospectus  Supplement  relating  to  a  Series,  the
Depositor  may  deposit  on  the  related  Closing  Date  in  an  account  to be
established with  the Trustee  (the  "Expense Reserve  Fund") cash  or  Eligible
Investments  which will be available to pay anticipated fees and expenses of the
Trustee or other  agents. The  Expense Reserve  Fund for  a Series  may also  be
funded  over time through the deposit therein of  all or a portion of cash flow,
to the  extent  described in  the  related Prospectus  Supplement.  The  Expense
Reserve Fund, if any, will not be part of the Trust Fund held for the benefit of
the  Holders. Amounts on deposit in any Expense Reserve Fund will be invested in
one or more Eligible Investments.
 
AMENDMENT OF POOLING AND SERVICING AGREEMENT
 
    Unless otherwise specified  in the  Prospectus Supplement,  the Pooling  and
Servicing  Agreement  for each  Series  of Certificates  may  be amended  by the
Depositor, the Master  Servicer, and the  Trustee with respect  to such  Series,
without  notice  to  or  consent  of  the  Certificateholders  (i)  to  cure any
ambiguity, (ii) to  correct or  supplement any  provision therein  which may  be
defective  or inconsistent with  any other provision therein,  (iii) to make any
other provisions with respect to matters or questions arising under such Pooling
and Servicing Agreement which are not inconsistent with any other provisions  of
such  Pooling and  Servicing Agreement or  (iv) to comply  with any requirements
imposed by the Code; provided that such amendment (other than pursuant to clause
(iv) above) will not adversely affect  in any material respect the interests  of
any Certificateholders of such Series.
 
                                       60
<PAGE>
    The  Pooling and Servicing Agreement for each  Series may also be amended by
the Trustee, the Master Servicer and  the Depositor with respect to such  Series
with  the  consent  of the  Holders  possessing not  less  than 66  2/3%  of the
aggregate outstanding principal amount of the Certificates of each Class of such
Series affected thereby, for the purpose of adding any provisions to or changing
in any manner or eliminating any of the provisions of such Pooling and Servicing
Agreement or modifying in  any manner the rights  of Certificateholders of  such
Series;  provided, however, that no such amendment  may (i) reduce the amount or
delay the  timing of  payments on  any Certificate  without the  consent of  the
Holder  of such Certificate; (ii) adversely affect  the REMIC status, if a REMIC
election or elections have been made, for the related Trust Fund of a Series; or
(iii) reduce the aforesaid percentage of aggregate outstanding principal  amount
of  Certificates of each Class, the Holders  of which are required to consent to
any such amendment without the consent of  the Holders of 100% of the  aggregate
outstanding principal amount of each Class of Certificates affected thereby.
 
    Notwithstanding  the foregoing, if  a REMIC election  or elections have been
made with respect to the related Trust Fund, the Trustee will not be entitled to
consent to any  amendment to a  Pooling and Servicing  Agreement without  having
first  received an opinion of  counsel to the effect  that such amendment or the
exercise of  any power  granted to  the Master  Servicer, the  Depositor or  the
Trustee in accordance with such amendment will not result in the imposition of a
tax  on the related Trust Fund or any  related REMIC or cause such Trust Fund or
any such REMIC to fail to qualify as a REMIC.
 
VOTING RIGHTS
 
    The related Prospectus Supplement will  set forth the method of  determining
allocation of voting rights with respect to a Series, if other than as set forth
herein.
 
REMIC ADMINISTRATOR
 
    With  respect to any  Multiple Class Series,  preparation of certain reports
and certain other administrative  duties with respect to  the Trust Fund may  be
performed by a REMIC administrator, who may be an affiliate of the Depositor.
 
TERMINATION
 
    The  obligations created by the Pooling and Servicing Agreement for a Series
will terminate  upon  the  distribution to  Certificateholders  of  all  amounts
distributable to them pursuant to such Pooling and Servicing Agreement after (i)
the  later of the final  payment or other liquidation  of the last Mortgage Loan
remaining in the Trust Fund for such  Series or the disposition of all  property
acquired  upon foreclosure  or deed  in lieu  of foreclosure  in respect  of any
Mortgage Loan or (ii) the repurchase by the Master Servicer or the Depositor (or
other party as specified in the Prospectus Supplement) from the Trustee for such
Series of all Mortgage Loans at that  time subject to the Pooling and  Servicing
Agreement  and  all  property acquired  in  respect  of any  Mortgage  Loan. The
exercise of such right will effect early retirement of the Certificates of  such
Series,  but such  right to  so purchase is  subject to  the aggregate principal
balances of the Mortgage Loans at the time of repurchase being less than a fixed
percentage, to be set forth in the related Prospectus Supplement, of the Cut-off
Date Aggregate Principal Balance. In no  event, however, will the trust  created
by  the Pooling  and Servicing  Agreement continue  beyond the  expiration of 21
years from the death of the last survivor of certain persons identified therein.
For each Series, the  Master Servicer or the  Trustee, as applicable, will  give
written  notice of  termination of the  Pooling and Servicing  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.  See   "Description  of   the   Certificates--Optional
Termination" herein.
 
                                       61
<PAGE>
                         CERTAIN LEGAL ASPECTS OF LOANS
 
    The  following  discussion contains  summaries of  certain legal  aspects of
housing loans  which are  general  in nature.  Because  such legal  aspects  are
governed  by applicable  state law  (which laws  may differ  substantially), the
summaries do  not  purport  to be  complete  nor  to reflect  the  laws  of  any
particular  state,  nor  to  encompass  the laws  of  all  states  in  which the
properties securing the housing loans are situated. The summaries are  qualified
in  their  entirety  by  reference  to the  applicable  federal  and  state laws
governing the Loans.
 
MORTGAGES
 
    The Mortgage Loans comprising or underlying the Mortgage Assets for a Series
will be secured by either mortgages or  deeds of trust or deeds to secure  debt,
depending  upon  the prevailing  practice  in the  state  in which  the property
subject to a Mortgage Loan is located.  The filing of a mortgage, deed of  trust
or  deed to secure debt creates a lien  or title interest upon the real property
covered by such instrument and represents  the security for the repayment of  an
obligation  that is customarily evidenced by a  promissory note. It is not prior
to the lien for real estate taxes and assessments or other charges imposed under
governmental police powers. Priority with respect to such instruments depends on
their  terms  and  in  some  cases   the  term  of  separate  subordination   or
intercreditor  agreements,  the knowledge  of the  parties  to the  mortgage and
generally on  the  order of  recording  with  the applicable  state,  county  or
municipal office. There are two parties to a mortgage, the mortgagor, who is the
borrower/homeowner  or the land trustee (as described below), and the mortgagee,
who is the lender. Under the mortgage instrument, the mortgagor delivers to  the
mortgagee  a note or bond and  the mortgage. In the case  of a land trust, there
are three parties because title to the property is held by a land trustee  under
a  land trust agreement  of which the borrower/homeowner  is the beneficiary. At
origination of a mortgage loan, the borrower executes a separate undertaking  to
make  payments on the  mortgage note. A  deed of trust  transaction normally has
three parties, the trustor, who is the borrower/homeowner, the beneficiary,  who
is  the lender, and the  trustee, a third-party grantee.  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. A deed to secure debt  typically has two parties, pursuant to  which
the  borrower, or grantor, conveys title to the real property to the grantee, or
lender, generally with a power of sale, until such times as the debt is  repaid.
The  mortgagee's authority  under a mortgage  or a  deed to secure  debt and the
trustee's authority under a deed of trust  are governed by the law of the  state
in  which the real property is located,  the express provisions of the mortgage,
the deed to secure debt, or deed of trust, and, in some cases, in deed of  trust
transactions, the directions of the beneficiary.
 
COOPERATIVE LOANS
 
    If   specified  in  the  Prospectus  Supplement  relating  to  a  series  of
Certificates, the Mortgage Loans may also contain Cooperative Loans evidenced by
promissory notes  secured by  security  interests in  shares issued  by  private
corporations  which are entitled to be treated as housing cooperatives under the
Code and  in the  related proprietary  leases or  occupancy agreements  granting
exclusive  rights  to  occupy  specific  dwelling  units  in  the  corporations'
buildings. The security  agreement will  create a lien  upon, or  grant a  title
interest  in,  the  cooperative  shares  and  proprietary  leases  or  occupancy
agreements, 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 where  the cooperative  is located.  Such a  lien or  security
interest  is  not,  in general,  prior  to  liens in  favor  of  the cooperative
corporation for unpaid assessments  or common charges. Such  a lien or  security
interest  is not  prior to the  lien for  real estate taxes  and assessments and
other charges imposed under governmental police powers.
 
    Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  all
cooperative  apartments relating  to the  Cooperative Loans  are located  in the
State of New York. A  corporation which is entitled to  be treated as a  housing
cooperative  under the Code owns all the  real property or some interest therein
sufficient to permit  it to  own 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 and hazard and liability insurance. If
there is a blanket mortgage or  mortgages on the cooperative apartment  building
and/or underlying land, as is
 
                                       62
<PAGE>
generally  the case, or an underlying lease of  the land, as is the case in some
instances, the  Cooperative,  as property  mortgagor,  is also  responsible  for
meeting these mortgage or rental obligations. The interest of the occupant under
proprietary  leases or occupancy agreements as  to which that Cooperative is the
landlord are generally subordinate  to the interest of  the holder of a  blanket
mortgage  and to the interest of the holder  of a land lease. If the Cooperative
is unable to meet the payment obligations (i) arising under a blanket  mortgage,
the  mortgagee holding a  blanket mortgage could foreclose  on that mortgage and
terminate all subordinate  proprietary leases and  occupancy agreements or  (ii)
arising  under its land lease,  the holder of the  land lease could terminate it
and all subordinate proprietary leases and occupancy agreements. Also, a blanket
mortgage on a Cooperative may provide financing  in the form of a mortgage  that
does  not fully amortize, with  a significant portion of  principal being due in
one final payment at maturity. The  inability of the Cooperative to refinance  a
mortgage  and its consequent inability to make  such final payment could lead to
foreclosure by the mortgagee. Similarly, a land lease has an expiration date and
the inability of the Cooperative to extend  its term or, in the alternative,  to
purchase the land could lead to termination of the Cooperative's interest in the
property  and termination of all proprietary  leases and occupancy agreements. A
foreclosure by the holder of a blanket mortgage could eliminate or significantly
diminish the  value  of  any collateral  held  by  the lender  who  financed  an
individual  tenant-stockholder  of Cooperative  shares or,  in  the case  of the
Mortgage Loans, the  collateral securing the  Cooperative Loans. Similarly,  the
termination  of the  land lease by  its holder could  eliminate or significantly
diminish the  value  of  any collateral  held  by  the lender  who  financed  an
individual  tenant-stockholder of the Cooperative shares  or, in the case of the
Mortgage Loans, the collateral securing the Cooperative Loans.
 
    The Cooperative is  owned by tenant-stockholders  who, through ownership  of
stock  or shares  in the  corporation, receive  proprietary leases  or occupancy
agreements which confer exclusive rights to occupy specific units. Generally,  a
tenant-stockholder  of  a  Cooperative  must  make  a  monthly  payment  to  the
Cooperative  representing  such  tenant-stockholder's  pro  rata  share  of  the
Cooperative's   payments  for   its  blanket  mortgage,   real  property  taxes,
maintenance expenses  and  other  capital or  ordinary  expenses.  An  ownership
interest in a Cooperative and accompanying occupancy rights are financed through
a  Cooperative  share loan  evidenced  by a  promissory  note and  secured  by a
security interest in  the occupancy agreement  or proprietary lease  and in  the
related Cooperative shares. The lender takes possession of the share certificate
and  a  counterpart  of  the  proprietary lease  or  occupancy  agreement  and a
financing statement covering  the proprietary lease  or occupancy agreement  and
the  Cooperative shares is filed  in the appropriate state  and local offices to
perfect the  lender's interest  in its  collateral. Subject  to the  limitations
discussed  below, upon default of the tenant-stockholder, the lender may sue for
judgment on  the promissory  note, dispose  of  the collateral  at a  public  or
private  sale or otherwise proceed  against the collateral or tenant-stockholder
as an individual as provided in  the security agreement covering the  assignment
of  the proprietary lease  or occupancy agreement and  the pledge of cooperative
shares. See "Realizing on Cooperative Loan Security" 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 for  amounts paid or accrued within his  taxable
year to the corporation representing his proportionate share of certain interest
expenses  and certain real  estate taxes allowable as  a deduction under Section
216(a) of the Code 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  its
taxable  year  in  which  such  items  are  allowable  as  a  deduction  to  the
corporation, such section requires, among other 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
 
                                       63
<PAGE>
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 ON MORTGAGES
 
    Foreclosure  of  a deed  of  trust or  a deed  to  secure debt  is generally
accomplished by a non-judicial trustee's sale under a specific provision in  the
deed of trust which authorizes the trustee to sell the property upon any default
by  the borrower under the terms  of the note or deed  of trust. In some states,
the  trustee  must  record  a  notice  of  default  and  send  a  copy  to   the
borrower-trustor  and to any person  who has recorded a request  for a copy of a
notice of default and notice  of sale. In addition,  the trustee in some  states
must  provide notice  to any  other individual  having an  interest in  the real
property, including any junior lienholders. The trustor, borrower, or any 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 attorney's fees,  which
may  be recovered by a lender. If the  deed of trust is not reinstated, a notice
of sale must be posted  in a public place and,  in most states, published for  a
specific  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,  recorded
and sent to all parties having an interest in the real property.
 
    An  action to foreclose a mortgage is an action to recover the mortgage debt
by enforcing  the mortgagee's  rights under  the mortgage.  It is  regulated  by
statutes  and  rules and  subject throughout  to  the court's  equitable powers.
Generally, a  mortgagor is  bound by  the terms  of the  mortgage note  and  the
mortgage  as made and cannot  be relieved from his  default if the mortgagee has
exercised his  rights in  a  commercially reasonable  manner. However,  since  a
foreclosure  action historically was equitable in nature, the court may exercise
equitable powers to  relieve a  mortgagor of a  default and  deny the  mortgagee
foreclosure on proof that either the mortgagor's default was neither willful nor
in  bad faith or the mortgagee's action  established a waiver, fraud, bad faith,
or oppressive or unconscionable conduct such as to warrant a court of equity  to
refuse  affirmative relief to the mortgagee. Under certain circumstances a court
of equity may  relieve the mortgagor  from an entirely  technical default  where
such default was not willful.
 
    A  foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses or counterclaims are interposed, sometimes requiring up  to
several  years to complete. Similarly, a suit against the debtor on the mortgage
note may  take  several  years  and,  generally,  is  a  remedy  alternative  to
foreclosure, the mortgagee being precluded from pursuing both at the same time.
 
    In  case of foreclosure under either a mortgage,  a deed of trust, or a deed
to secure debt, the sale  by the referee or other  designated officer or by  the
trustee  is a  public sale. However,  because of the  difficulty potential third
party purchasers at the sale have in  determining the exact status of title  and
because  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 a  foreclosure sale. It  is common  for the lender  to purchase the
property from the trustee  or referee for  an amount which may  be equal to  the
principal  amount  of the  mortgage or  deed  of trust  plus accrued  and unpaid
interest and the expenses  of foreclosure, in which  event the mortgagor's  debt
will  be extinguished or the lender may purchase for a lesser amount in order to
preserve its right against  a borrower to seek  a deficiency judgment in  states
where  such  a judgment  is available.  Thereafter, the  lender will  assume the
burdens of ownership, including obtaining  casualty insurance, paying taxes  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. Any loss may
be reduced by the receipt of any mortgage guaranty insurance proceeds.
 
    The  proceeds received by the  referee or trustee from  the sale are applied
first to the costs, fees  and expenses of sale and  then in satisfaction of  the
indebtedness  secured by the mortgage or deed  of trust under which the sale was
conducted. Any remaining proceeds are generally payable to the holders of junior
mortgages or  deeds of  trust  and other  liens and  claims  in order  of  their
priority, whether or not the borrower
 
                                       64
<PAGE>
is in default. Any additional proceeds are generally payable to the mortgagor or
trustor.  The payment  of the  proceeds to the  holders of  junior mortgages may
occur in  the foreclosure  action of  the senior  mortgagee or  may require  the
institution of separate legal proceedings.
 
    The  purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property which  is subordinate to the  foreclosing mortgagee, from  their
"equity  of redemption."  The doctrine  of equity  of redemption  provides that,
until the property  covered by a  mortgage has  been sold in  accordance with  a
properly  conducted foreclosure and  foreclosure sale, those  having an interest
which is subordinate  to that  of the foreclosing  mortgagee have  an equity  of
redemption  and may redeem the property by paying the entire debt with interest.
In addition, in some states, when  a foreclosure action has been commenced,  the
redeeming party must pay certain costs of such action. Those having an equity of
redemption  must be made parties and duly  summoned to the foreclosure action in
order for their equity of redemption to be barred.
 
REALIZING UPON COOPERATIVE LOAN SECURITY
 
    The Cooperative shares and proprietary lease or occupancy agreement owned by
the tenant-stockholder  and pledged  to the  lender are,  in almost  all  cases,
subject   to  restrictions  on  transfer  as  set  forth  in  the  Cooperative's
certificate of incorporation and by-laws, as well as 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  rent or  other obligations  or charges  owed by  such
tenant-stockholder, including mechanics' liens against the Cooperative apartment
building   incurred  by  such  tenant-stockholder.   Commonly,  rent  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  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 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  Cooperative apartment,
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  value 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-shareholder'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 Cooperative as required by
the  proprietary lease before transferring  the Cooperative shares and assigning
the proprietary lease. Generally, the lender is not limited in any rights it may
have to dispossess the tenant-stockholder.
 
    The  terms   of  the   Cooperative   Loans  do   not  require   either   the
tenant-stockholder  or the  cooperative to obtain  title insurance  of any type.
Consequently, the existence of any prior  liens or other imperfections of  title
also  may adversely affect the marketability of the cooperative dwelling unit in
the event of foreclosure.
 
    In New York,  lenders generally have  realized upon the  pledged shares  and
proprietary  lease or occupancy agreement given  to secure a Cooperative Loan by
public sale in  accordance with  the provisions  of Article  9 of  the New  York
Uniform  Commercial  Code (the  "UCC") and  the  security agreement  relating to
 
                                       65
<PAGE>
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. Generally, a
sale conducted  according  to  the  usual  practice  of  banks  selling  similar
collateral will be considered reasonably conducted.
 
    Article  9 of the UCC provides that the proceeds of the sale will be applied
first to  pay the  costs  and expenses  of  the sale  and  then to  satisfy  the
indebtedness   secured  by  the  lender's  security  interest.  The  recognition
agreement, however, generally provides that the lender's right to  reimbursement
is subject to the right of the 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 a deed to secure
debt or  foreclosure of  a mortgage,  the trustor  or mortgagor  and  foreclosed
junior lienors are given a statutory period in which to redeem the property from
the  foreclosure sale. The right of  redemption should be distinguished from the
equity of redemption, which is a nonstatutory right that must be exercised prior
to the foreclosure sale. In some states, redemption may occur only upon  payment
of  the entire principal balance  of the loan, accrued  interest and expenses of
foreclosure. In  other  states,  redemption  may be  authorized  if  the  former
borrower pays only a portion of the sums due. The effect of a statutory right of
redemption  is to  diminish the  ability of  the lender  to sell  the foreclosed
property. The right of redemption would  defeat the title of any purchaser  from
the  lender subsequent to foreclosure or sale under a deed of trust or a deed to
secure debt. Consequently, the practical effect  of a right of redemption is  to
force  the lender to retain the property and pay the expenses of ownership until
the redemption period  has run.  In some  states, there  is no  right to  redeem
property after a trustee's sale under a deed of trust.
 
ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS
 
    Certain  states have imposed statutory prohibitions which limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage or a deed
to secure debt. In some states, statutes  limit the right of the beneficiary  or
mortgagee  to  obtain  a  deficiency  judgment  against  the  borrower following
foreclosure or sale under a deed of  trust. A deficiency judgment is a  personal
judgment  against  the former  borrower equal  in most  cases to  the difference
between the net amount realized  upon the public sale  of the real property  and
the  amount  due  to  the  lender. Other  statutes  require  the  beneficiary or
mortgagee to exhaust the security afforded under a deed of trust, deed to secure
debt or mortgage by foreclosure  in an attempt to  satisfy the full debt  before
bringing  a personal action  against the borrower. In  certain other states, the
lender has the option of bringing a personal action against the borrower on  the
debt  without first exhausting  such security; however in  some of these states,
the lender, following judgment  on such personal action,  may be deemed to  have
elected  a remedy and may be precluded  from exercising remedies with respect to
the security. Consequently, the practical effect of the election requirement, in
those states  permitting such  election, is  that lenders  will usually  proceed
against  the security first  rather than bringing a  personal action against the
borrower. Finally,  other statutory  provisions  limit any  deficiency  judgment
against  the former  borrower following  a judicial  sale to  the excess  of the
outstanding debt over the fair market value  of the property at the time of  the
public sale. The purpose of these statutes is generally to prevent a beneficiary
or  a mortgagee  from obtaining a  large deficiency judgment  against the former
borrower as a result of low or no bids at the judicial sale. Certain state  laws
also place a limitation on the mortgagee with respect to late payment charges.
 
    With  respect to  mortgage loans  secured by  collateral in  addition to the
related mortgaged properties, realization upon the additional collateral may  be
governed  by the Uniform  Commercial Code in  effect under the  law of the state
applicable thereto. Some courts have interpreted the Uniform Commercial Code  to
prohibit  or limit a deficiency award  in certain circumstances, including those
in which the disposition of the  collateral was not conducted in a  commercially
reasonable manner. In some states, the Uniform Commercial
 
                                       66
<PAGE>
Code  does not apply  to liens upon additional  collateral consisting of certain
types of personal  property (including,  for example,  bank accounts  and, to  a
certain  extent,  insurance  policies  and  annuities).  Realization  upon  such
additional collateral will be governed  by state laws applicable thereto  rather
than  by the Uniform Commercial Code,  and the availability of deficiency awards
under such state laws  may be limited. Whether  realization upon any  Additional
Collateral  is governed by the  Uniform Commercial Code or  by other state laws,
the ability of secured parties to realize upon the additional collateral may  be
limited  by statutory prohibitions that limit remedies in respect of the related
mortgage  loans.   Such  prohibitions   may   affect  secured   parties   either
independently or in conjunction with statutory requirements that secured parties
proceed  against the  related mortgaged  properties first  or against  both such
mortgaged properties  and the  additional  collateral concurrently.  Some  state
statutes  require  secured  parties  to exhaust  the  security  afforded  by the
mortgaged properties through foreclosure before  attempting to realize upon  the
related  additional  collateral  (including any  third-party  guarantees). Other
state statutes require  secured parties to  foreclose upon mortgaged  properties
and  additional  collateral concurrently.  In  states where  statutes  limit the
rights of secured parties  to obtain deficiency  judgments against borrowers  or
guarantors following foreclosure upon the related mortgaged properties and where
secured  parties either are required or  elect to proceed against such mortgaged
properties  before  proceeding  against   the  related  additional   collateral,
limitations upon the amounts of deficiency judgments may reduce the amounts that
may  be realized by the secured parties  upon the disposition of such additional
collateral. Further, in certain states where secured parties may choose  whether
to  proceed against  the related  mortgaged properties  or additional collateral
first or against both concurrently, the secured parties, following a  proceeding
against  one, may be deemed  to have elected a remedy  and may be precluded from
exercising remedies  with  respect to  the  other. Consequently,  the  practical
effect of the election requirement, in those states permitting such election, is
that  secured parties will usually proceed  against both concurrently or against
the mortgaged properties  first if  prohibited from proceeding  against both  by
state law.
 
    FOR COOPERATIVE LOANS.  Generally, lenders realize on cooperative shares and
the  accompanying proprietary  lease given  to secure  a Cooperative  Loan under
Article 9 of the UCC. Some courts have interpreted
section 9-504 of  the UCC  to prohibit a  deficiency award  unless the  creditor
establishes that the sale of the collateral (which, in the case of a Cooperative
Loan,  would be the shares of the  Cooperative and the related proprietary lease
or occupancy agreement) was conducted in a commercially reasonable manner.
 
    FEDERAL BANKRUPTCY AND OTHER LAWS AFFECTING CREDITORS' RIGHTS.  In  addition
to  laws limiting or prohibiting  deficiency judgments, numerous other statutory
provisions, including the  federal bankruptcy  laws, the Relief  Act, and  state
laws  affording relief to debtors,  may interfere with or  affect the ability of
the secured  lender  to realize  upon  collateral and/or  enforce  a  deficiency
judgment.  For example, with respect to federal  bankruptcy law, the filing of a
petition acts as a stay against the enforcement of remedies for collection of  a
debt. Moreover, a court with federal bankruptcy jurisdiction may permit a debtor
through  a Chapter 13  under the Bankruptcy  Code rehabilitative plan  to cure a
monetary default  with respect  to a  loan  on a  debtor's residence  by  paying
arrearages  within a  reasonable time period  and reinstating  the original loan
payment schedule even though the lender accelerated the loan and the lender  has
taken  all steps to realize upon his  security (provided no sale of the property
has yet occurred) prior to the filing of the debtor's Chapter 13 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  loan
default by permitting the obligor to pay arrearages over a number of years.
 
    Courts  with federal  bankruptcy jurisdiction  have also  indicated that the
terms of  a loan  secured by  property  of the  debtor may  be modified  if  the
borrower has filed a petition under Chapter 13. These courts have suggested 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 a general unsecured creditor for the difference between the value of  the
residence  and the outstanding  balance of the loan.  Federal bankruptcy law and
limited case law indicate that the foregoing modifications could not be  applied
to  the terms of a  loan secured by property that  is the principal residence of
the debtor. In all cases, the secured  creditor is entitled to the value of  its
security  plus post-petition interest,  attorney's fees and  costs to the extent
the value of the security exceeds the debt.
 
                                       67
<PAGE>
Therefore, with respect to any Additional Collateral Loan secured by property of
the debtor in addition to the debtor's principal residence, courts with  federal
bankruptcy  jurisdiction may reduce  the amount of  each monthly payment, change
the rate of interest, alter the repayment schedule, forgive all or a portion  of
the  debt, reduce the lender's security interest  to the value of the collateral
and otherwise subject such mortgage loan  to the cramdown provisions of  Chapter
13.
 
    In a Chapter 11 case under the Bankruptcy Code, the lender is precluded from
foreclosing  without authorization from the  bankruptcy court. The lender's lien
may be transferred to other collateral and/or be limited in amount to the  value
of the lender's interest in the collateral as of the date of the bankruptcy. The
loan term may be extended, the interest rate may be adjusted to market rates and
the  priority  of  the loan  may  be subordinated  to  bankruptcy court-approved
financing. The bankruptcy court can,  in effect, invalidate due-on-sale  clauses
through confirmed Chapter 11 plans of reorganization.
 
    The Bankruptcy Code provides priority to certain tax liens over the lender's
security.  This may delay or interfere with the enforcement of rights in respect
of a  defaulted Loan.  In addition,  substantive requirements  are imposed  upon
lenders  in connection with the origination  and the servicing of mortgage loans
by numerous federal and  some state consumer protection  laws. The 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 and regulations. These  federal laws impose specific statutory
liabilities upon lenders  who originate loans  and who fail  to comply with  the
provisions of the law. In some cases, this liability may affect assignees of the
loans.  With respect to mortgage loans secured  by collateral in addition to the
related mortgaged  properties,  such  tax liens  may  in  certain  circumstances
provide priority over the lien on such additional collateral.
 
    Certain  of the Mortgage  Loans may be subject  to special rules, disclosure
requirements  and   other   provisions   that  were   added   to   the   federal
Truth-in-Lending  Act by  the Homeownership  and Equity  Protection Act  of 1994
(such Mortgage Loans, "High Cost Loans"), if such Mortgage Loans were originated
on or  after October  1,  1995, are  not mortgaged  loans  made to  finance  the
purchase  of the mortgaged property and have interest rates or origination costs
in excess of certain prescribed levels. Purchasers or assignees of any High Cost
Loan could be liable for  all claims and subject  to all defenses arising  under
such  provisions that the borrower could  assert against the originator thereof.
Remedies available  to  the borrower  include  monetary penalties,  as  sell  as
rescission rights if the appropriate disclosures were not given as required. See
"Loan Underwriting Procedures and Standards--Representations and Warranties."
 
    SOLDIERS'  AND SAILORS' CIVIL RELIEF ACT.  Generally, under the terms of the
Soldiers' and Sailors' Civil Relief Act of 1940, as amended (the "Relief  Act"),
a  borrower who enters military service after the origination of such borrower's
Mortgage Loan (including a borrower 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  borrower's active  duty status,  unless a  court
orders  otherwise  upon application  of  the lender.  It  is possible  that such
interest rate limitation could  have an effect, for  an indeterminate period  of
time,  on the ability of  the Trust Fund to collect  full amounts of interest on
certain of  the Mortgage  Loans.  Unless otherwise  provided in  the  applicable
Prospectus  Supplement, any shortfall in interest collections resulting from the
application of the  Relief Act  could result  in losses  to the  holders of  the
Certificates. In addition, the Relief Act imposes limitations which would impair
the  ability of the Trust Fund to  foreclose on an affected Mortgage Loan during
the borrower'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.
 
DUE-ON-SALE CLAUSES IN MORTGAGE LOANS
 
    Unless the Prospectus  Supplement indicates otherwise,  the Loans  generally
contain  due-on-sale clauses. These clauses permit  the lender to accelerate the
maturity of the loan if the  borrower sells, transfers or conveys the  property.
The  enforceability  of these  clauses has  been the  subject of  legislation or
litigation in many states, and in some cases the enforceability of these clauses
has been limited or denied. However, the
 
                                       68
<PAGE>
Garn-St Germain Depository Institutions Act of 1982 (the "Garn-St Germain Act"),
preempts  state  constitutional,  statutory  and  case  law  that  prohibit  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.
 
    The Garn-St Germain Act also sets  forth nine specific instances in which  a
mortgage  lender  covered  by  the  Garn-St  Germain  Act  may  not  exercise  a
due-on-sale clause, notwithstanding the fact that a transfer of the property may
have occurred.  These  include  intra-family  transfers,  certain  transfers  by
operation  of law, leases of fewer than three years and the creation of a junior
encumbrance. Regulations promulgated under the Garn-St Germain Act also prohibit
the imposition of a prepayment penalty upon the acceleration of a loan  pursuant
to a due-on-sale clause.
 
    The  inability to enforce a due-on-sale clause may result in a mortgage loan
bearing an interest rate below  the current market rate  being assumed by a  new
home buyer rather than being paid off, 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.
 
    Upon foreclosure, courts  have imposed general  equitable principles.  These
equitable  principles are  generally designed to  relieve the  borrower from the
legal effect of  its defaults  under the  loan documents.  Examples of  judicial
remedies  that have been fashioned include judicial requirements that the lender
undertake affirmative  and expensive  actions to  determine the  causes for  the
borrower's  default  and  the  likelihood  that the  borrower  will  be  able to
reinstate the loan. In some cases,  courts have required that lenders  reinstate
loans  or recast  payment schedules  in order  to accommodate  borrowers who are
suffering from  temporary  financial disability.  In  other cases,  courts  have
limited  the right of the lender to  foreclose if the default under the mortgage
instrument is not monetary, such as the borrower failing to adequately  maintain
the  property  or the  borrower executing  a  second mortgage  or deed  of trust
affecting the property. Finally, 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 borrowers  under deeds  of trust or
mortgages 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 sale  by a  trustee under a  deed of trust,  or under  a
mortgage  having a power  of sale, does  not involve sufficient  state action to
afford constitutional protections to the borrower.
 
ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES
 
    Forms of notes,  mortgages and deeds  of trust used  by lenders may  contain
provisions  obligating the  borrower to  pay a late  charge if  payments are not
timely made,  and in  some  circumstances may  provide  for prepayment  fees  or
penalties  if the obligation is paid prior to maturity. In certain states, there
are or may  be specific limitations  upon the  late charges which  a lender  may
collect  from a borrower for delinquent  payments. Certain states also limit the
amounts that a lender may collect from a borrower as an additional charge if the
loan is prepaid.  Late charges  and prepayment  fees are  typically retained  by
servicers as additional servicing compensation.
 
EQUITABLE LIMITATIONS ON REMEDIES
 
    In  connection with lenders' attempts to realize upon their security, courts
have  invoked  general  equitable  principles.  The  equitable  principles   are
generally designed to relieve the borrower 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
expensive actions to  determine the causes  for the borrower's  default and  the
likelihood  that the borrower will be able to reinstate the loan. In some cases,
courts have  substituted  their judgment  for  the lender's  judgment  and  have
required  that lenders reinstate  loans or recast payment  schedules in order to
accommodate borrowers who are suffering from temporary financial disability.  In
other  cases, courts  have limited  the right  of a  lender to  realize upon his
security if the default  under the security agreement  is not monetary, such  as
the  borrower's failure  to adequately maintain  the property  or the borrower's
execution of secondary  financing affecting the  property. Finally, some  courts
have been faced with the issue of whether or not federal or state constitutional
 
                                       69
<PAGE>
provisions  reflecting  due process  concerns for  adequate notice  require that
borrowers  under  security  agreements  receive  notices  in  addition  to   the
statutorily-prescribed  minimums. For the most part, these cases have upheld the
notice provisions as being reasonable or have found that, in cases involving the
sale by a  trustee under  a deed of  trust or  by a mortgagee  under a  mortgage
having   a  power  of  sale,  there  is  insufficient  state  action  to  afford
constitutional protections to the borrower.
 
    The Mortgage Loans may include a debt-acceleration clause, which permits the
lender to accelerate the debt upon a monetary default of the borrower, after the
applicable cure period. The courts of all states will enforce clauses  providing
for  acceleration in the event of a material payment default. However, courts of
any state,  exercising equity  jurisdiction, may  refuse to  allow a  lender  to
foreclose  a mortgage or deed of trust  when an acceleration of the indebtedness
would  be  inequitable  or  unjust  and  the  circumstances  would  render   the
acceleration unconscionable.
 
    Most  conventional single-family mortgage loans may be prepaid in full or in
part without penalty. The  regulations of the Federal  Home Loan Bank Board,  as
succeeded  by  the  OTS, prohibit  the  imposition  of a  prepayment  penalty or
equivalent fee for or in connection with the acceleration of a loan by  exercise
of  a due-on-sale  clause. A  mortgagee to  whom a  prepayment in  full has been
tendered may  be compelled  to  give either  a release  of  the mortgage  or  an
instrument  assigning  the  existing mortgage.  The  absence of  a  restraint on
prepayment, particularly with respect to  Mortgage Loans having higher  mortgage
rates,  may increase the likelihood of refinancing or other early retirements of
the Mortgage Loans.
 
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.  Similar federal statutes
were in effect with respect to mortgage loans made during the first three months
of 1980.  The  OTS,  as successor  to  the  Federal Home  Loan  Bank  Board,  is
authorized  to  issue  rules  and  regulations  and  to  publish interpretations
governing implementation of Title  V. Title V authorizes  any state to  reimpose
interest  rate limits  by adopting,  before April  1, 1983,  a state  law, or by
certifying that the voters of such state  have voted in favor of any  provision,
constitutional  or  otherwise, which  expressly  rejects an  application  of the
federal law.  Fifteen states  adopted such  a law  prior to  the April  1,  1983
deadline.  In addition,  even where  Title V  is not  so rejected,  any state is
authorized by the  law to adopt  a provision limiting  discount points or  other
charges on mortgage loans covered by Title V.
 
    In  any state in which application of Title V has been expressly rejected or
a provision limiting discount  points or other charges  is adopted, no  Mortgage
Loans  originated  after the  date  of such  state  action will  be  eligible as
Mortgage Assets if  such Mortgage Loans  bear interest or  provide for  discount
points  or charges  in excess of  permitted levels. No  Mortgage Loan originated
prior to January 1, 1980  will bear interest or  provide for discount points  or
charges in excess of permitted levels.
 
ADJUSTABLE INTEREST RATE LOANS
 
    ARMs  originated by  non-federally chartered lenders  have historically been
subject to a variety of restrictions.  Such restrictions differed from state  to
state, resulting in difficulties in determining whether a particular alternative
mortgage  instrument  originated  by  a  state-chartered  lender  complied  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" (including
ARMs) 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; and
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,   as    succeeded   by    the
 
                                       70
<PAGE>
OTS,  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 LEGISLATION
 
    Certain states impose a statutory lien for associated costs on property that
is the subject of a cleanup action  by the state on account of hazardous  wastes
or  hazardous substances released  or disposed of  on the property.  Such a lien
will generally have priority over all  subsequent liens on the property and,  in
certain  of these states, will have priority over prior recorded liens including
the lien of a mortgage. In addition, under federal environmental legislation and
possibly under state law in  a number of states, a  secured party which takes  a
deed  in lieu of foreclosure  or acquires a mortgaged  property at a foreclosure
sale or otherwise  is deemed an  "owner" or  "operator" of the  property may  be
liable  for the costs  of cleaning up  a contaminated site.  Although such costs
could be substantial, it is unclear whether  they would be imposed on a  secured
lender.
 
MANUFACTURED HOME LOANS
 
    SECURITY INTERESTS IN THE MANUFACTURED HOMES.  Law governing perfection of a
security  interest in a  Manufactured Home varies from  state to state. Security
interests in  Manufactured Homes  may be  perfected either  by notation  of  the
secured  party's lien on the certificate of title or by delivery of the required
documents and payment of a fee  to the state motor vehicle authority,  depending
on  state law. In some nontitle states, perfection pursuant to the provisions of
the UCC  is required.  The lender  or a  servicer may  effect such  notation  or
delivery  of  the required  documents  and fees,  and  obtain possession  of the
certificate of title, as appropriate  under the laws of  the state in which  any
manufactured  home securing a Manufactured Home Loan is registered. In the event
such notation or delivery is not effected or the security interest is not  filed
in  accordance with  the applicable  law (for  example, is  filed under  a motor
vehicle title statute  rather than  under the  UCC, in  a few  states), a  first
priority security interest in the Manufactured Home securing a Manufactured Home
Loan may not be obtained.
 
    As  Manufactured Homes  have become larger  and often have  been attached to
their sites without any apparent intention  to move them, courts in many  states
have  held  that Manufactured  Homes,  under certain  circumstances,  may become
subject to  real  estate title  and  recording laws.  As  a result,  a  security
interest  in a Manufactured Home could  be rendered subordinate to the interests
of other parties claiming an interest in the Manufactured Home under  applicable
state real estate law. In order to perfect a security interest in a Manufactured
Home  under real  estate laws,  the holder  of the  security interest  must file
either a "fixture  filing" under  the provisions  or the  UCC or  a real  estate
mortgage  under the  real estate laws  of the  state where the  home is located.
These filings must be made in the real estate records office of the county where
the home  is  located.  Manufactured Home  Loans  typically  contain  provisions
prohibiting the borrower from permanently attaching the Manufactured Home to its
site.  So  long as  the borrower  does  not violate  this agreement,  a security
interest in the Manufactured Home will  be governed by the certificate of  title
laws or the UCC, and the notation of the security interest on the certificate of
title  or the filing of a UCC  financing statement will be effective to maintain
the priority of the security interest  in the Manufactured Home. If, however,  a
Manufactured  Home  is permanently  attached to  its  site, other  parties could
obtain an  interest in  the manufactured  home which  is prior  to the  security
interest originally retained by the lender or its assignee.
 
    With  respect to  a Series of  Certificates evidencing interests  in a Trust
Fund that  includes Manufactured  Home Loans  and as  described in  the  related
Prospectus Supplement, the Master Servicer may be required to perfect a security
interest  in the  Manufactured Home under  applicable real estate  laws. If such
real estate filings  are not made  and if any  of the foregoing  events were  to
occur,  the only recourse of the  Certificateholders would be against the Seller
pursuant to its repurchase obligation for breach of warranties. A PMBS Agreement
pursuant to which Private Mortgage-Backed Securities backed by Manufactured Home
Loans are  issued will,  unless otherwise  specified in  the related  Prospectus
Supplement, have substantially similar requirements for perfection of a security
interest.
 
                                       71
<PAGE>
    In  general, upon an assignment of a Manufactured Home Loan, the certificate
of title relating to the Manufactured Home  will not be amended to identify  the
assignee as the new secured party. In most states, an assignment is an effective
conveyance  of such security interest without amendment of any lien noted on the
related certificate  of  title  and  the  new  secured  party  succeeds  to  the
assignor's  rights as the secured party. However,  in some states there exists a
risk that, in  the absence of  an amendment  to the certificate  of title,  such
assignment  of  the  security  interest  might  not  be  held  effective against
creditors of the assignor.
 
    RELOCATION OF  A MANUFACTURED  HOME.   In  the event  that  the owner  of  a
Manufactured  Home moves the home to a state  other than the state in which such
Manufactured Home initially  is registered, under  the laws of  most states  the
perfected  security interest  in the Manufactured  Home would  continue for four
months after  such  relocation  and  thereafter only  if  and  after  the  owner
reregisters the Manufactured Home in such state. If the owner were to relocate a
Manufactured  Home to another state and  not reregister the Manufactured Home in
such state,  and if  steps are  not taken  to reperfect  the Trustee's  security
interest  in such  state, the security  interest in the  Manufactured Home would
cease to be  perfected. A majority  of states generally  require surrender of  a
certificate  of title to reregister a Manufactured Home; accordingly, possession
of the certificate of title to such Manufactured Home must be surrendered or, in
the case of Manufactured Homes registered  in states which provide for  notation
of  lien, the  notice of surrender  must be  given to any  person whose security
interest in  the  Manufactured  Home  is noted  on  the  certificate  of  title.
Accordingly,  the owner of the Manufactured Home Loan would have the opportunity
to reperfect its  security interest  in the Manufactured  Home in  the state  of
relocation.  In  states  which  do  not  require  a  certificate  of  title  for
registration of a Manufactured Home, reregistration could defeat perfection.  In
the  ordinary  course  of  servicing the  Manufactured  Home  Loans,  the Master
Servicer will be required to take  steps to effect reperfection upon receipt  of
notice  of reregistration  or information  from the  borrower as  to relocation.
Similarly, when a  borrower under  a Manufactured  Home Loan  sells the  related
Manufactured  Home, the Trustee must surrender  possession of the certificate of
title or the Trustee will receive notice  as a result of its lien noted  thereon
and  accordingly will be  an opportunity to require  satisfaction of the related
Manufactured Home  Loan  before release  of  the  lien. Under  the  Pooling  and
Servicing Agreement, the Master Servicer is obligated to take such steps, at the
Master  Servicer's expense, as are necessary  to maintain perfection of security
interests in the Manufactured Homes.  PMBS Agreements pursuant to which  Private
Mortgage-Backed  Securities backed  by Manufactured  Home Loans  are issued will
impose substantially similar requirements.
 
    INTERVENING LIENS.    Under the  laws  of  most states,  liens  for  repairs
performed  on a Manufactured  Home take priority even  over a perfected security
interest. The Master  Servicer or the  originator of such  Loans will  represent
that it has no knowledge of any such liens with respect to any Manufactured Home
securing  payment on any Manufactured Home Loan. However, such liens could arise
at any time during the term of a Manufactured Home Loan. No notice will be given
to the  Trustee or  Certificateholders in  the event  such a  lien arises.  PMBS
Agreements  pursuant  to  which  Private  Mortgage-Backed  Securities  backed by
Manufactured  Home  Loans   are  issued  will   contain  substantially   similar
requirements.
 
    ENFORCEMENT  OF SECURITY  INTERESTS IN MANUFACTURED  HOMES.  So  long as the
Manufactured Home has not become subject to the real estate law, a creditor  can
repossess  a Manufactured  Home securing a  Manufactured Home  Loan by voluntary
surrender, by "self-help" repossession that is "peaceful" (i.e., without  breach
of  the  peace) or  in the  absence of  voluntary surrender  and the  ability to
repossess without breach  of the  peace, by judicial  process. The  holder of  a
Manufactured  Home Loan  must give  the debtor  a number  of days  notice, which
varies from 10 to 30 days depending  on the state, prior to commencement of  any
repossession.  The  UCC  and  consumer  protection  laws  in  most  states place
restrictions on  repossession sales,  including requiring  prior notice  to  the
debtor  and commercial reasonableness in effecting such  a sale. The law in most
states also requires that the debtor be given notice of any sale prior to resale
of the unit so that the debtor may redeem at or before such resale. In the event
of such  repossession  and  resale of  a  Manufactured  Home, the  holder  of  a
Manufactured  Home Loan would  be entitled to  be paid out  of the sale proceeds
before such proceeds could be applied to the payment of the claims of  unsecured
creditors  or the holders or subsequently perfected interests or, thereafter, to
the borrower.
 
                                       72
<PAGE>
    Under the laws applicable in most states, a creditor is entitled to obtain a
deficiency judgment  from a  borrower  for any  deficiency on  repossession  and
resale  of the  Manufactured Home securing  such borrower's  loan. However, some
states  impose  prohibitions  or   limitations  on  deficiency  judgments.   See
"Anti-deficiency Legislation and Other Limitations on Lenders" above.
 
    Certain  other statutory provisions, including  federal and state bankruptcy
and insolvency laws  and general equitable  principles, may limit  or delay  the
ability  of a lender to repossess and  resell collateral or enforce a deficiency
judgment. See "Federal  Bankruptcy and Other  Laws Affecting Creditors'  Rights"
and "Equitable Limitations on Remedies" above.
 
    CONSUMER  PROTECTION LAWS.  The so-called "Holder-In-Due-Course" rule of the
Federal Trade Commission is intended to defeat the ability of the transferor  of
a  consumer credit contract  who is the seller  of goods which  gave rise to the
transaction (and  certain  related  lenders  and  assignees)  to  transfer  such
contract free of notice of claims by the borrower thereunder. The effect of this
rule  is to subject the  assignee of such a contract  to all claims and defenses
which the borrower  could assert against  the seller of  goods. Liability  under
this  rule is limited to  amounts paid under a  Manufactured Home Loan; however,
the borrower also may be  able to assert the rule  to set off remaining  amounts
due  as a defense against a claim  brought against such borrower. Numerous other
federal and state consumer protection laws impose requirements applicable to the
origination and lending pursuant  to the Manufactured  Home Loan, including  the
Truth-in-Lending  Act, the Federal Trade Commission Act, the Fair Credit Billing
Act, the Fair Credit Reporting Act,  the Equal Credit Opportunity Act, the  Fair
Debt  Collection Practices Act and the Uniform Consumer Credit Code. In the case
of some of these laws,  the failure to comply  with their provisions may  affect
the enforceability of the related Manufactured Home Loan.
 
    TRANSFERS  OF MANUFACTURED  HOMES; ENFORCEABILITY  OF "DUE-ON-SALE" CLAUSES.
Loans and  installment  sale contracts  relating  to a  Manufactured  Home  Loan
typically  prohibit  the  sale or  transfer  of the  related  Manufactured Homes
without the consent of the lender and permit the acceleration of the maturity of
the Manufactured Home Loans  by the lender  upon any such  sale or transfer  for
which no such consent is granted.
 
    In  the case of a  transfer of a Manufactured  Home, the lender's ability to
accelerate the maturity of the related Manufactured Home Loan will depend on the
enforceability under state law of the "due-on-sale" clause. The Garn-St  Germain
Depository  Institutions Act of 1982 preempts, subject to certain exceptions and
conditions,  state  laws  prohibiting   enforcement  of  "due-on-sale"   clauses
applicable  to  the Manufactured  Homes.  See "Due-on-Sale  Clauses  in Mortgage
Loans"  above.  With  respect  to  any  Manufactured  Home  Loan  secured  by  a
Manufactured  Home occupied by the borrower,  the ability to accelerate will not
apply to those types of transfers discussed in "Due-on-Sale Clauses in  Mortgage
Loans"  above. FHA Loans and VA Loans are not permitted to contain "due-on-sale"
clauses, and so are freely assumable.
 
    APPLICABILITY OF  USURY  LAWS.    Title V  provides  that,  subject  to  the
following  conditions, state usury limitations shall not apply to any loan which
is secured  by  a  first  lien  on certain  kinds  of  Manufactured  Homes.  The
Manufactured  Home Loans  would be covered  if they  satisfy certain conditions,
among other things,  governing the terms  of any prepayments,  late charges  and
deferral  fees and  requiring a  30-day notice  period prior  to instituting any
action leading to  repossession of or  foreclosure with respect  to the  related
unit. See "Applicability of Usury Laws" above.
 
    LOUISIANA  LAW.   Any  contract secured  by a  manufactured home  located in
Louisiana will be governed by  Louisiana law rather than  Article 9 of the  UCC.
Louisiana  laws  provide similar  mechanisms for  perfection and  enforcement of
security interests in manufactured housing used as collateral for an installment
sale contract or installment loan agreement.
 
    Under Louisiana law, a manufactured  home that has been permanently  affixed
to   real  estate  will  nevertheless  remain   subject  to  the  motor  vehicle
registration laws unless the  obligor and any holder  of a security interest  in
the property execute and file in the real estate records for the parish in which
the  property is located  a document converting  the unit into  real property. A
manufactured home that is converted into real property but is then removed  from
its   site  can  be  converted  back   to  personal  property  governed  by  the
 
                                       73
<PAGE>
motor vehicle  registration  laws if  the  obligor executes  and  files  various
documents  in the appropriate real estate  records and all mortgagees under real
estate mortgages on  the property  and the  land to  which it  was affixed  file
releases with the motor vehicle commission.
 
    So  long  as a  manufactured  home remains  subject  to the  Louisiana motor
vehicle laws,  liens are  recorded on  the  certificate of  title by  the  motor
vehicle  commissioner and repossession can  be accomplished by voluntary consent
of the  obligor,  executory  process (repossession  proceedings  which  must  be
initiated  through the courts but which  involve minimal court supervision) or a
civil suit for possession. In connection with a voluntary surrender, the obligor
must be  given a  full release  from liability  for all  amounts due  under  the
contract.  In executory process  repossessions, a sheriff's  sale (without court
supervision) is permitted, unless  the obligor brings suit  to enjoin the  sale,
and  the lender  is prohibited  from seeking  a deficiency  judgment against the
obligor unless the lender obtained an  appraisal of the manufactured home  prior
to  the sale and the property was sold  for at least two-thirds of its appraised
value.
 
    FORMALDEHYDE LITIGATION.   A number of  lawsuits are pending  in the  United
States  alleging  personal injury  from exposure  to the  chemical formaldehyde,
which is  present  in many  building  materials, including  such  components  of
manufactured  housing  as  plywood flooring  and  wall paneling.  Some  of these
lawsuits are pending against manufacturers of manufactured housing, suppliers of
component parts, and related persons in the distribution process. The  Depositor
is  aware of a limited number of cases in which plaintiffs have won judgments in
these lawsuits.
 
    Under the  FTC Rule,  which is  described above  under "Consumer  Protection
Laws",  the holder of  any Loan secured  by a Manufactured  Home with respect to
which a formaldehyde claim has been  successfully asserted may be liable to  the
obligor for the amount paid by the obligor on the related Loan and may be unable
to  collect  amounts  still due  under  the Loan.  In  the event  an  obligor is
successful in  asserting  such a  claim,  the related  Certificateholders  could
suffer  a  loss  if  (i) the  related  Seller  fails or  cannot  be  required to
repurchase the affected  Loan for a  breach of representation  and warranty  and
(ii) the Master Servicer or the Trustee were unsuccessful in asserting any claim
of  contribution or subrogation on behalf  of the Certificateholders against the
manufacturer or other persons who were directly liable to the plaintiff for  the
damages. Typical products liability insurance policies held by manufacturers and
component suppliers of manufactured homes may not cover liabilities arising from
formaldehyde  in manufactured housing, with the result that recoveries from such
manufacturers, suppliers  or other  persons may  be limited  to their  corporate
assets without the benefit of insurance.
 
    SOLDIERS'  AND SAILORS' CIVIL RELIEF ACT.  Generally, under the terms of the
Relief Act, a borrower who enters military service after the origination of such
borrower's Manufactured Home Loan (including a  borrower who is a member of  the
National  Guard or is  in reserve status at  the time of  the origination of the
Manufactured Home Loan and is  later called to active  duty) may not be  charged
interest  above an annual rate of 6% during the period of such borrower's active
duty status, unless a court orders otherwise upon application of the lender.  It
is  possible that  such interest  rate limitation could  have an  effect, for an
indeterminate period of time, on the ability  of the Trust Fund to collect  full
amounts  of interest on certain of the Manufactured Home Loans. Unless otherwise
provided in  the applicable  Prospectus Supplement,  any shortfall  in  interest
collections  resulting from  the application of  the Relief Act  could result in
losses to the holders of the  Certificates. In addition, the Relief Act  imposes
limitations which would impair the ability of the Trust Fund to enforce the lien
with  respect to an affected Manufactured Home Loan during the borrower's period
of active duty status.  Thus, in the  event that such  a Manufactured Home  Loan
goes into default, there may be delays and losses occasioned by the inability to
enforce the lien with respect to the Manufactured Home in a timely fashion.
 
    FORFEITURES  IN  DRUG  AND  RICO PROCEEDINGS.    Federal  law  provides that
property owned  by  persons convicted  of  drug-related crimes  or  of  criminal
violations  of  the  Racketeer  Influenced  and  Corrupt  Organizations ("RICO")
statute can  be  seized by  the  government if  the  property was  used  in,  or
purchased  with the proceeds of, such  crimes. Under procedures contained in the
Comprehensive Crime Control Act of 1984
 
                                       74
<PAGE>
(the "Crime Control  Act"), the government  may seize the  property even  before
conviction.  The government must publish notice of the forfeiture proceeding and
may give  notice to  all  parties "known  to have  an  alleged interest  in  the
property," including the holders of mortgage loans.
 
    A  lender  may  avoid forfeiture  of  its  interest in  the  property  if it
establishes that:  (i)  its  mortgage  was  executed  and  recorded  before  the
commission  of the crime upon which the  forfeiture is based, or (ii) the lender
was, at the time of the execution of the mortgage, "reasonably without cause  to
believe"  that the  property was  used in,  or purchased  with the  proceeds of,
illegal drug or RICO activities.
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
GENERAL
 
    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 where  Thacher Proffitt &  Wood is identified  in
the  applicable Prospectus Supplement  as counsel to  the Depositor (hereinafter
"Counsel  to   the  Depositor").   This  discussion   is  directed   solely   to
Certificateholders  that  hold the  Certificates  as capital  assets  within the
meaning of Section 1221 of  the Internal Revenue Code  of 1986 (the "Code")  and
does  not purport  to discuss  all federal income  tax consequences  that may be
applicable to particular categories of investors, some of which (such as  banks,
insurance  companies and  foreign investors)  may be  subject to  special rules.
Further, the authorities on which this  discussion, and the opinion referred  to
below, are based are subject to change or differing interpretations, which could
apply  retroactively. Taxpayers  should consult their  own tax  advisors and tax
return preparers regarding  the preparation of  any item on  a tax return,  even
where  the anticipated tax  treatment has been discussed  herein. In addition to
the federal income tax consequences described herein, potential investors should
consider the  state  and  local  tax consequences,  if  any,  of  the  purchase,
ownership  and  disposition  of  the  Certificates.  See  "State  and  Other Tax
Consequences." Certificateholders are advised to consult their own tax  advisors
concerning  the federal, state, local  or other tax consequences  to them of the
purchase, ownership and disposition of the Certificates offered hereunder.
 
    As to  each Series,  unless otherwise  disclosed in  the related  Prospectus
Supplement,  the Trustee will covenant to elect  to have treated the Trust Fund,
or a portion thereof,  as one or more  real estate mortgage investment  conduits
("REMICs")  under Sections  860A through  860G (the  "REMIC Provisions")  of the
Code. The Prospectus Supplement  for each series  of Certificates will  identify
all Certificates representing "regular interests" and the "residual interest" in
each  such REMIC. If a REMIC election or  elections will not be made for a Trust
Fund, the  federal  income  tax  consequences of  the  purchase,  ownership  and
disposition  of  the  related Certificates  will  be  set forth  in  the related
Prospectus Supplement.  For purposes  of this  tax discussion,  references to  a
"Certificateholder" or a "holder" are to the beneficial owner of a Certificate.
 
    The  following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury regulations  issued thereunder (the  "OID Regulations"), and  in
part  upon the REMIC  Provisions and the  Treasury regulations issued thereunder
(the "REMIC Regulations"). The OID Regulations do not adequately address certain
issues relevant to, and in some  instances provide that they are not  applicable
to, securities such as the Certificates.
 
REMICS
 
    CLASSIFICATION OF REMICS
 
    Upon  the  issuance of  each series  of REMIC  Certificates, Counsel  to the
Depositor will  deliver  its opinion  generally  to the  effect  that,  assuming
compliance  with all provisions of the  related Pooling and Servicing Agreement,
the related Trust Fund  (or each applicable portion  thereof) will qualify as  a
REMIC and the REMIC Certificates offered with respect thereto will be considered
to  evidence ownership of "regular  interests" ("REMIC Regular Certificates") or
"residual interests" ("REMIC  Residual Certificates") in  that REMIC within  the
meaning of the REMIC Provisions.
 
                                       75
<PAGE>
    If  an entity electing to be treated as  a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any  taxable
year,  the Code provides that the entity will not be treated as a REMIC for such
year or thereafter. In that event, such  entity may be taxable as a  corporation
under  Treasury  regulations,  and the  related  REMIC Certificates  may  not be
accorded the status  or given the  tax treatment described  below. Although  the
Code authorizes the Treasury Department to issue regulations providing relief in
the  event of  an inadvertent termination  of REMIC status,  no such regulations
have been issued. Any  such relief, moreover, may  be accompanied by  sanctions,
such  as the  imposition of a  corporate tax  on all or  a portion  of the Trust
Fund's income for the period in which  the requirements for such status are  not
satisfied.  The Pooling and Servicing Agreement  with respect to each REMIC will
include provisions designed to maintain the Trust Fund's status as a REMIC under
the REMIC Provisions. It is not anticipated that the status of any Trust Fund as
a REMIC will be terminated.
 
    CHARACTERIZATION OF INVESTMENTS IN REMIC CERTIFICATES
 
    In general, the REMIC Certificates will be "qualifying real property  loans"
within  the meaning of Section  593(d) of the Code,  "real estate assets" within
the meaning of Section 856(c)(5)(A) of the Code and assets described in  Section
7701(a)(19)(C)  of the Code in the same  proportion that the assets of the REMIC
underlying such Certificates would  be so treated. Moreover,  if 95% or more  of
the assets of the REMIC qualify for any of the foregoing treatments at all times
during   a  calendar  year,   the  REMIC  Certificates   will  qualify  for  the
corresponding  status  in  their  entirety  for  that  calendar  year.  Interest
(including original issue discount) on the REMIC Regular Certificates and income
allocated to the class of REMIC Residual Certificates will be interest described
in  Section 856(c)(3)(B) of  the Code to  the extent that  such Certificates are
treated as "real estate  assets" within the meaning  of Section 856(c)(5)(A)  of
the  Code.  In  addition,  the REMIC  Regular  Certificates  will  be "qualified
mortgages"  within  the  meaning  of   Section  860G(a)(3)  of  the  Code.   The
determination  as to the percentage of the REMIC's assets that constitute assets
described in the foregoing  sections of the  Code will be  made with respect  to
each  calendar quarter based on  the average adjusted basis  of each category of
the assets held by the REMIC during such calendar quarter. The REMIC will report
those determinations  to  Certificateholders in  the  manner and  at  the  times
required by applicable Treasury regulations.
 
    The  assets of  the REMIC  will include, in  addition to  Loans, payments on
Loans held  pending  distribution on  the  REMIC Certificates  and  may  include
property  acquired  by foreclosure  held pending  sale,  and amounts  in reserve
accounts. It is unclear  whether property acquired  by foreclosure held  pending
sale,  or amounts  in reserve  accounts would  be considered  to be  part of the
Loans, or whether such assets (to the extent not invested in assets described in
the foregoing sections) otherwise would receive the same treatment as the  Loans
for purposes of all the foregoing sections. In addition, in some instances Loans
(including  Additional Collateral Loans)  may not be  treated entirely as assets
described in the foregoing sections. If the assets of a REMIC include Additional
Collateral Loans, the non-real property collateral, while itself not an asset of
the REMIC,  could cause  the  Loans not  to  qualify for  one  or more  of  such
characterizations.  If so, the  related Prospectus Supplement  will describe the
Loans (including Additional Collateral  Loans) that may not  be so treated.  The
REMIC  Regulations  do provide,  however, that  payments  on Loans  held pending
distribution are considered part  of the Loans for  purposes of Sections  593(d)
and 856(c)(5)(A) of the Code.
 
    TIERED REMIC STRUCTURES
 
    For certain series of REMIC Certificates, two or more separate elections may
be  made  to treat  designated  portions of  the  related Trust  Fund  as REMICs
("Tiered REMICs") for federal income tax purposes. Upon the issuance of any such
series of REMIC Certificates, Counsel to the Depositor will deliver its  opinion
generally  to the  effect that, assuming  compliance with all  provisions of the
related Pooling and Servicing Agreement, the Tiered REMICs will each qualify  as
a  REMIC  and  the  REMIC  Certificates issued  by  the  Tiered  REMICs  will be
considered to evidence ownership  of REMIC regular  interests or REMIC  residual
interests in the related REMIC within the meaning of the REMIC Provisions.
 
    Solely  for purposes of  determining whether the  REMIC Certificates will be
"qualifying real property loans" under Section 593(d) of the Code, "real  estate
assets" within the meaning of Section 856(c)(5)(A) of
 
                                       76
<PAGE>
the  Code, and  "loans secured  by an interest  in real  property" under Section
7701(a)(19)(C) of  the Code,  and whether  the income  on such  Certificates  is
interest  described in Section 856(c)(3)(B) of  the Code, the Tiered REMICs will
be treated as one REMIC.
 
    TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES
 
    GENERAL
 
    Except as otherwise  stated in this  discussion, REMIC Regular  Certificates
will  be treated for federal  income tax purposes as  debt instruments issued by
the REMIC and not as ownership interests  in the REMIC or its assets.  Moreover,
holders  of REMIC Regular Certificates that otherwise report income under a cash
method of accounting  will be required  to report income  with respect to  REMIC
Regular Certificates under an accrual method.
 
    ORIGINAL ISSUE DISCOUNT
 
    Certain  REMIC  Regular  Certificates  may be  issued  with  "original issue
discount" within the  meaning of  Section 1273(a) of  the Code.  Any holders  of
REMIC Regular Certificates issued with original issue discount generally will be
required  to  include  original  issue  discount in  income  as  it  accrues, in
accordance with the  method described below,  in advance of  the receipt of  the
cash  attributable to such  income. In addition, Section  1272(a)(6) of the Code
provides special  rules applicable  to REMIC  Regular Certificates  and  certain
other debt instruments issued with original issue discount. Regulations have not
been issued under that section.
 
    The Code requires that a prepayment assumption be used with respect to Loans
held  by, or Loans underlying Mortgage Assets  held by, a REMIC in computing the
accrual of original issue discount on REMIC Regular Certificates issued by  that
REMIC,  and that adjustments be  made in the amount and  rate of accrual of such
discount to  reflect differences  between  the actual  prepayment rate  and  the
prepayment assumption. The prepayment assumption is to be determined in a manner
prescribed  in Treasury regulations; as noted  above, those regulations have not
been  issued.  The   Conference  Committee  Report   (the  "Committee   Report")
accompanying  the Tax  Reform Act  of 1986  indicates that  the regulations will
provide that the  prepayment assumption  used with  respect to  a REMIC  Regular
Certificate  must be the  same as that  used in pricing  the initial offering of
such REMIC  Regular  Certificate.  The prepayment  assumption  (the  "Prepayment
Assumption")  used in reporting original issue  discount for each Series will be
consistent with this standard  and will be disclosed  in the related  Prospectus
Supplement.  However, neither the Depositor, any Master Servicer nor the Trustee
will make  any representation  that the  Loans will  in fact  prepay at  a  rate
conforming to the Prepayment Assumption or at any other rate.
 
    The  original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated redemption price over its issue price. The issue  price
of a particular class of REMIC Regular Certificates will be the first cash price
at  which a substantial  amount of REMIC  Regular Certificates of  that class is
sold (excluding sales to bond houses, brokers and underwriters). If less than  a
substantial  amount of a particular class  of REMIC Regular Certificates is sold
for cash on or prior to the date of their initial issuance (the "Closing Date"),
the issue price for such  class will be the fair  market value of such class  on
the  Closing Date. Under the  OID Regulations, the stated  redemption price of a
REMIC Regular Certificate is equal  to the total of all  payments to be made  on
such  Certificate  other  than "qualified  stated  interest."  "Qualified stated
interest" includes interest that is unconditionally payable at least annually at
a single fixed rate, at a "qualified  floating rate," a combination of a  single
fixed  rate and one or more "qualified floating rates" or one "qualified inverse
floating rate,"  or  a  combination  of "qualified  floating  rates"  or  at  an
"objective  rate" that does not  operate in a manner  that accelerates or defers
interest payments on such REMIC Regular Certificate.
 
    In the case of REMIC Regular Certificates bearing adjustable interest rates,
the determination of the total amount of original issue discount and the  timing
of  the inclusion  thereof will  vary according  to the  characteristics of such
REMIC Regular Certificates. If the original  issue discount rules apply to  such
 
                                       77
<PAGE>
Certificates,  the  related Prospectus  Supplement will  describe the  manner in
which such rules will be applied with respect to those Certificates in preparing
information returns to the Certificateholders  and the Internal Revenue  Service
(the "IRS").
 
    Certain  classes of the REMIC Regular Certificates may provide for the first
interest payment with  respect to  such Certificates to  be made  more than  one
month  after the date of issuance, a  period which is longer than the subsequent
monthly intervals between interest payments.  Assuming the "accrual period"  (as
defined below) for original issue discount is each monthly period that ends on a
Distribution  Date, in some cases, as a  consequence of this "long first accrual
period," all interest  payments may  be required to  be included  in the  stated
redemption  price of the REMIC Regular Certificate and accounted for as original
issue discount. Because interest on REMIC Regular Certificates must in any event
be accounted for under an accrual method, applying this analysis would result in
only a slight difference in the timing  of the inclusion in income of the  yield
on the REMIC Regular Certificates.
 
    In  addition, if the accrued  interest to be paid  on the first Distribution
Date is computed with respect to a period that begins prior to the Closing Date,
a portion  of the  purchase price  paid  for a  REMIC Regular  Certificate  will
reflect  such accrued interest.  In such cases,  information returns provided to
the Certificateholders  and the  IRS will  be  based on  the position  that  the
portion  of the  purchase price  paid for the  interest accrued  with respect to
periods prior to the Closing Date is treated as part of the overall cost of such
REMIC Regular Certificate  (and not as  a separate  asset the cost  of which  is
recovered  entirely out of interest received  on the next Distribution Date) and
that the portion of the interest paid  on the first Distribution Date in  excess
of  interest accrued for  a number of  days corresponding to  the number of days
from the Closing Date to the first  Distribution Date should be included in  the
stated  redemption price  of such  REMIC Regular  Certificate. However,  the OID
Regulations state  that all  or some  portion of  such accrued  interest may  be
treated  as a  separate asset  the cost  of which  is recovered  entirely out of
interest paid on the first Distribution Date.  It is unclear how an election  to
do so would be made under the OID Regulations and whether such an election could
be made unilaterally by a Certificateholder.
 
    Notwithstanding  the general definition of original issue discount, original
issue discount  on a  REMIC Regular  Certificate  will be  considered to  be  DE
MINIMIS  if it is  less than 0.25% of  the stated redemption  price of the REMIC
Regular Certificate multiplied by its  weighted average life. For this  purpose,
the  weighted average life of  the REMIC Regular Certificate  is computed as the
sum of  the  amounts determined,  as  to each  payment  included in  the  stated
redemption  price  of such  REMIC Regular  Certificate,  by multiplying  (i) the
number of complete years (rounding down  for partial years) from the issue  date
until  such payment is expected  to be made (presumably  taking into account the
Prepayment Assumption) by (ii) a fraction, the numerator of which is the  amount
of  payment, and  the denominator  of which  is the  stated redemption  price at
maturity of such REMIC Regular Certificate. Under the OID Regulations,  original
issue discount of only a DE MINIMIS amount (other than DE MINIMIS original issue
discount  attributable  to  a so-called  "teaser"  interest rate  or  an initial
interest holiday) will be included in income as each payment of stated principal
is made, based on the  product of the total amount  of such DE MINIMIS  original
issue  discount and  a fraction, the  numerator of  which is the  amount of such
principal payment  and  the  denominator  of which  is  the  outstanding  stated
principal  amount of  the REMIC  Regular Certificate.  The OID  Regulations also
would permit a Certificateholder  to elect to accrue  DE MINIMIS original  issue
discount  into income currently based on  a constant yield method. See "Taxation
of Owners of REMIC Regular  Certificates--Market Discount" for a description  of
such election under the OID Regulations.
 
    If  original issue discount on a REMIC Regular Certificate is in excess of a
DE MINIMIS amount, the holder of such Certificate must include in ordinary gross
income the sum of the "daily portions"  of original issue discount for each  day
during  its  taxable  year on  which  it  held such  REMIC  Regular Certificate,
including the purchase date but excluding  the disposition date. In the case  of
an  original  holder  of a  REMIC  Regular  Certificate, the  daily  portions of
original issue discount will be determined as follows.
 
    As to each "accrual period," that is, unless otherwise stated in the related
Prospectus Supplement, each  period that ends  on a date  that corresponds to  a
Distribution  Date  and  begins  on  the  first  day  following  the immediately
preceding accrual period (or in the case of the first such period, begins on the
Closing Date), a
 
                                       78
<PAGE>
calculation will be  made of  the portion of  the original  issue discount  that
accrued  during such accrual period. The portion of original issue discount that
accrues in any accrual period will equal the  excess, if any, of (i) the sum  of
(A)  the present  value, as  of the  end of  the accrual  period, of  all of the
distributions remaining to be made on the REMIC Regular Certificate, if any,  in
future  periods and (B) the distributions made on such REMIC Regular Certificate
during the accrual period  of amounts included in  the stated redemption  price,
over  (ii) the  adjusted issue  price of such  REMIC Regular  Certificate at the
beginning  of  the  accrual   period.  The  present   value  of  the   remaining
distributions  referred  to in  the preceding  sentence  will be  calculated (i)
assuming that distributions on the REMIC Regular Certificate will be received in
future periods  based  on  the Loans  being  prepaid  at a  rate  equal  to  the
Prepayment Assumption, and in the case of Mortgage Assets other than Loans, that
distributions  will be  made with respect  to each Mortgage  Asset in accordance
with the participation  agreement or other  organizational document under  which
such  Mortgage Asset  was issued, and  (ii) using  a discount rate  equal to the
original yield to maturity of the Certificate. For these purposes, the  original
yield to maturity of the Certificate will be calculated based on its issue price
and  assuming that distributions on the Certificate  will be made in all accrual
periods based on  the Loans  being prepaid  at a  rate equal  to the  Prepayment
Assumption,  and  in  the  case  of  Mortgage  Assets  other  than  Loans,  that
distributions will be  made with respect  to each Mortgage  Asset in  accordance
with  the participation agreement  or other organizational  document under which
such Mortgage Asset  was issued.  The adjusted issue  price of  a REMIC  Regular
Certificate at the beginning of any accrual period will equal the issue price of
such  Certificate, increased by the aggregate  amount of original issue discount
that accrued with  respect to  such Certificate  in prior  accrual periods,  and
reduced  by  the  amount  of  any  distributions  made  on  such  REMIC  Regular
Certificate  in  prior  accrual  periods  of  amounts  included  in  the  stated
redemption  price.  The  original  issue discount  accruing  during  any accrual
period, computed  as described  above, will  be allocated  ratably to  each  day
during  the  accrual period  to determine  the daily  portion of  original issue
discount for such day.
 
    A subsequent purchaser of  a REMIC Regular  Certificate that purchases  such
Certificate  at  a cost  (excluding  any portion  of  such cost  attributable to
accrued qualified stated  interest) less  than its  remaining stated  redemption
price will also be required to include in gross income the daily portions of any
original  issue discount  with respect to  such Certificate.  However, each such
daily portion will be reduced,  if such cost is in  excess of the REMIC  Regular
Certificate's  "adjusted issue  price," in proportion  to the  ratio such excess
bears to the aggregate original issue  discount remaining to be accrued on  such
REMIC  Regular  Certificate.  The  adjusted  issue  price  of  a  REMIC  Regular
Certificate on any given day equals the sum of (i) the adjusted issue price (or,
in the case of the first accrual period, the issue price) of such Certificate at
the beginning of the accrual period which  includes such day and (ii) the  daily
portions  of original  issue discount  for all  days during  such accrual period
prior to such day.
 
    MARKET DISCOUNT
 
    A Certificateholder that purchases a  REMIC Regular Certificate at a  market
discount,  that is, in  the case of  a REMIC Regular  Certificate issued without
original issue discount,  at a  purchase price  less than  its remaining  stated
principal  amount, or  in the  case of a  REMIC Regular  Certificate issued with
original issue discount, at a purchase price less than its adjusted issue  price
will  recognize  gain  upon  receipt of  each  distribution  representing stated
redemption price.  In  particular,  under  Section  1276  of  the  Code  such  a
Certificateholder  generally will  be required to  allocate the  portion of each
such distribution representing stated redemption  price first to accrued  market
discount  not previously included in income, and to recognize ordinary income to
that extent. A Certificateholder may elect to include market discount in  income
currently  as  it  accrues rather  than  including  it on  a  deferred  basis in
accordance with the foregoing. If made,  such election will apply to all  market
discount  bonds acquired by such Certificateholder on  or after the first day of
the first taxable  year to  which such election  applies. In  addition, the  OID
Regulations permit a Certificateholder to elect to accrue all interest, discount
(including  DE MINIMIS market or original  issue discount) and premium in income
as interest, based on  a constant yield  method. If such  an election were  made
with   respect  to  a  REMIC  Regular  Certificate  with  market  discount,  the
Certificateholder would be deemed to have made an election to include  currently
market  discount in  income with  respect to  all other  debt instruments having
market discount that such Certificateholder acquires during the taxable year  of
the  election  or  thereafter,  and  possibly  previously  acquired instruments.
Similarly,   a    Certificateholder   that    made   this    election   for    a
 
                                       79
<PAGE>
Certificate  that  is acquired  at a  premium would  be deemed  to have  made an
election to amortize bond  premium with respect to  all debt instruments  having
amortizable  bond  premium that  such  Certificateholder owns  or  acquires. See
"Taxation of  Owners  of REMIC  Regular  Certificates--Premium." Each  of  these
elections to accrue interest, discount and premium with respect to a Certificate
on a constant yield method or as interest would be irrevocable.
 
    However, market discount with respect to a REMIC Regular Certificate will be
considered  to be DE  MINIMIS for purposes of  Section 1276 of  the Code if such
market discount is less than 0.25%  of the remaining stated redemption price  of
such  REMIC Regular  Certificate multiplied by  the number of  complete years to
maturity remaining after  the date of  its purchase. In  interpreting a  similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments, the  OID Regulations  refer to  the weighted  average maturity  of
obligations, and it is likely that the same rule will be applied with respect to
market  discount, presumably taking  into account the  Prepayment Assumption. If
market discount is treated as  DE MINIMIS under this  rule, it appears that  the
actual  discount would be treated in a manner similar to original issue discount
of  a  DE   MINIMIS  amount.   See  "Taxation   of  Owners   of  REMIC   Regular
Certificates--Original  Issue Discount." Such treatment would result in discount
being included in income at a slower rate than discount would be required to  be
included in income using the method described above.
 
    Section   1276(b)(3)  of  the  Code  specifically  authorizes  the  Treasury
Department to issue  regulations providing  for the method  for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment.  Until regulations  are issued  by the  Treasury Department certain
rules described  in  the  Committee  Report will  apply.  The  Committee  Report
indicates  that  in  each  accrual  period  market  discount  on  REMIC  Regular
Certificates should accrue, at the Certificateholder's option: (i) on the  basis
of  a constant  yield method, (ii)  in the  case of a  REMIC Regular Certificate
issued without original issue discount, in  an amount that bears the same  ratio
to  the  total remaining  market discount  as  the stated  interest paid  in the
accrual period bears to the total amount of stated interest remaining to be paid
on the REMIC Regular Certificate as of  the beginning of the accrual period,  or
(iii)  in the  case of  a REMIC Regular  Certificate issued  with original issue
discount, in an amount that bears the  same ratio to the total remaining  market
discount  as the original issue discount accrued  in the accrual period bears to
the total original issue discount remaining on the REMIC Regular Certificate  at
the beginning of the accrual period. Moreover, the Prepayment Assumption used in
calculating  the accrual of original issue  discount is also used in calculating
the accrual of  market discount.  Because the  regulations referred  to in  this
paragraph  have not been issued, it is  not possible to predict what effect such
regulations might  have on  the tax  treatment of  a REMIC  Regular  Certificate
purchased at a discount in the secondary market.
 
    To  the extent that REMIC Regular  Certificates provide for monthly or other
periodic distributions throughout their term, the  effect of these rules may  be
to  require market  discount to be  includible in income  at a rate  that is not
significantly slower than  the rate at  which such discount  would accrue if  it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally will be  required to treat  a portion of  any gain on the
sale or exchange of  such Certificate as  ordinary income to  the extent of  the
market  discount accrued to the  date of disposition under  one of the foregoing
methods, less  any  accrued  market discount  previously  reported  as  ordinary
income.
 
    Further,  under  Section  1277 of  the  Code  a holder  of  a  REMIC Regular
Certificate may be required  to defer a portion  of its interest deductions  for
the  taxable  year attributable  to any  indebtedness  incurred or  continued to
purchase or  carry  such  a  REMIC Regular  Certificate  purchased  with  market
discount. For these purposes, the DE MINIMIS rule referred to above applies. Any
such deferred interest expense would not exceed the market discount that accrues
during  such taxable year and  is, in general, allowed  as a deduction not later
than the year in  which such market  discount is includible  in income. If  such
holder  elects to include market  discount in income currently  as it accrues on
all market discount instruments acquired by such holder in that taxable year  or
thereafter, the interest deferral rule described above will not apply.
 
    PREMIUM
 
    A  REMIC Regular Certificate  purchased at a cost  (excluding any portion of
such cost attributable to  accrued qualified stated  interest) greater than  its
remaining    stated    redemption    price   will    be    considered    to   be
 
                                       80
<PAGE>
purchased at a premium. The holder of such a REMIC Regular Certificate may elect
under Section 171 of the Code to amortize such premium under the constant  yield
method over the life of the Certificate. If made, such an election will apply to
all  debt instruments  having amortizable bond  premium that the  holder owns or
subsequently acquires.  Amortizable premium  will  be treated  as an  offset  to
interest  income  on  the related  debt  instrument  rather than  as  a separate
interest deduction. The OID Regulations also permit Certificateholders to  elect
to  account for  all interest,  discount and premium  based on  a constant yield
method, further treating the  Certificateholder as having  made the election  to
amortize   premium  generally.  See   "Taxation  of  Owners   of  REMIC  Regular
Certificates--Market Discount." The Committee Report states that the same  rules
that  apply to  accrual of market  discount (which  rules will require  use of a
prepayment assumption in accruing market discount with respect to REMIC  Regular
Certificates  without regard  to whether  such Certificates  have original issue
discount) will also apply  in amortizing bond premium  under Section 171 of  the
Code.
 
    REALIZED LOSSES
 
    Under  Section 166 of the Code, both  corporate holders of the REMIC Regular
Certificates and noncorporate  holders of  the REMIC  Regular Certificates  that
acquire  such  Certificates in  connection with  a trade  or business  should be
allowed to deduct,  as ordinary losses,  any losses sustained  during a  taxable
year  in which  their Certificates become  wholly or partially  worthless as the
result of one or more realized losses  on the 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
Section 166 of the Code until such holder's Certificate becomes wholly worthless
(i.e.,  until its  outstanding principal balance  has been reduced  to zero) and
that the loss will be characterized as a short-term capital loss.
 
    Each holder  of a  REMIC  Regular Certificate  will  be required  to  accrue
interest  and original issue discount with respect to such Certificates, without
giving effect to  any reductions  in distributions attributable  to defaults  or
delinquencies  on the Loans until it can  be established that any such reduction
ultimately will not be  recoverable. As a result,  the amount of taxable  income
reported in any period by the holder of a REMIC Regular Certificate could exceed
the  amount of economic income  actually realized by the  holder in such period.
Although the holder of a REMIC  Regular Certificate eventually will recognize  a
loss  or reduction  in income  attributable to  previously accrued  and included
income that as the result  of a realized loss  ultimately will not be  realized,
the  law is  unclear with respect  to the timing  and character of  such loss or
reduction in income.
 
TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES
 
GENERAL
 
    As residual interests, the  REMIC Residual Certificates  will be subject  to
tax  rules that differ  significantly from those  that would apply  if the REMIC
Residual Certificates were  treated for  federal income tax  purposes as  direct
ownership interests in the Loans or as debt instruments issued by the REMIC.
 
    A  holder  of a  REMIC Residual  Certificate generally  will be  required to
report its daily portion  of the taxable income  or, subject to the  limitations
noted  in this  discussion, the  net loss  of the  REMIC for  each day  during a
calendar quarter that  such holder  owned such REMIC  Residual Certificate.  For
this  purpose, the taxable income or net loss  of the REMIC will be allocated to
each day in the calendar quarter ratably using a "30 days per month/90 days  per
quarter/360  days per year" convention unless otherwise disclosed in the related
Prospectus Supplement. The  daily amounts  so allocated will  then be  allocated
among  the REMIC Residual  Certificateholders in proportion  to their respective
ownership interests on such day. Any amount  included in the gross income of  or
allowed  as a  loss to  any REMIC Residual  Certificateholder by  virtue of this
paragraph will be treated as ordinary income or loss. The taxable income of  the
REMIC  will be determined under the rules  described below in "Taxable Income of
the REMIC" and will be taxable to the REMIC Residual Certificateholders  without
regard  to the  timing or  amount of cash  distributions by  the REMIC. Ordinary
income derived from REMIC Residual  Certificates will be "portfolio income"  for
purposes  of the taxation of taxpayers  subject to limitations under Section 469
of the Code on the deductibility of "passive losses."
 
                                       81
<PAGE>
    A holder of  a REMIC  Residual Certificate that  purchased such  Certificate
from  a prior holder also  will be required to report  on its federal income tax
return amounts representing its daily share of the taxable income (or net  loss)
of  the REMIC for each  day that it holds  such Certificate. Those daily amounts
generally will equal  the amounts of  taxable income or  net loss determined  as
described  above. The Committee  Report indicates that  certain modifications of
the general rules  may be  made, by  regulations, legislation  or otherwise,  to
reduce  (or  increase) the  income of  a  REMIC Residual  Certificateholder that
purchased such Certificate from  a prior holder of  such Certificate at a  price
greater  than (or less  than) the adjusted  basis (as defined  below) such REMIC
Residual Certificate would have had in the  hands of an original holder of  such
Certificate.  The  REMIC  Regulations,  however, do  not  provide  for  any such
modifications.
 
    Any payments  received  by a  holder  of  a REMIC  Residual  Certificate  in
connection with the acquisition of such REMIC Residual Certificate will be taken
into  account in determining  the income of  such holder for  federal income tax
purposes. Although it appears likely that  any such payment would be  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.
 
    The amount of income REMIC  Residual Certificateholders will be required  to
report  (or the tax liability associated with such income) may exceed the amount
of cash  distributions received  from the  REMIC for  the corresponding  period.
Consequently,  REMIC Residual  Certificateholders should  have other  sources of
funds sufficient  to pay  any federal  income taxes  due as  a result  of  their
ownership  of REMIC Residual Certificates  or unrelated deductions against which
income may be  offset, subject  to the  rules relating  to "excess  inclusions,"
residual  interests  without  "significant  value"  and  "noneconomic"  residual
interests discussed below. The fact that  the tax liability associated with  the
income  allocated  to  REMIC  Residual Certificateholders  may  exceed  the cash
distributions  received  by  such  REMIC  Residual  Certificateholders  for  the
corresponding  period  may significantly  adversely  affect such  REMIC Residual
Certificateholders' after-tax rate of return, and may cause such after-tax  rate
of return to be negative.
 
    TAXABLE INCOME OF THE REMIC
 
    The  taxable income of  the REMIC will  equal the income  from the Loans and
other assets of the  REMIC plus any cancellation  of indebtedness income due  to
the  allocation  of  realized losses  to  REMIC Regular  Certificates,  less the
deductions allowed to the REMIC for interest (including original issue  discount
and  reduced by any premium on issuance)  on the REMIC Regular Certificates (and
any other class of  REMIC Certificates constituting  "regular interests" in  the
REMIC  not offered hereby), amortization  of any premium on  the Loans, bad debt
losses with respect  to the  Loans and,  except as  described below,  servicing,
administrative and other expenses.
 
    For  purposes  of determining  its taxable  income, the  REMIC will  have an
initial aggregate basis in its  assets equal to the sum  of the issue prices  of
all  REMIC  Certificates (or,  if  a class  of  REMIC Certificates  is  not sold
initially, their fair market values). The issue price of any REMIC  Certificates
offered  hereby  will  be  determined  in the  manner  described  above  under "
- --Taxation of Owners of REMIC  Regular Certificates-- Original Issue  Discount."
The  issue price of a REMIC Certificate  received in exchange for an interest in
the Loans or other property will equal  the fair market value of such  interests
in  the Loans or  other property. Accordingly,  if one or  more classes of REMIC
Certificates are  retained  initially  rather  than sold,  the  Trustee  may  be
required  to  estimate the  fair  market value  of  such interests  in  order to
determine the basis of  the REMIC in  the Loans and other  property held by  the
REMIC.
 
    Subject  to  possible application  of the  DE MINIMIS  rules, the  method of
accrual by  the REMIC  of original  issue discount  income and  market  discount
income  with respect to Loans that it holds will be equivalent to the method for
accruing  original  issue   discount  income  for   holders  of  REMIC   Regular
Certificates  (that is, under the constant  yield method taking into account the
Prepayment Assumption).  However,  a  REMIC  that acquires  loans  at  a  market
discount must include such market discount in income currently as it accrues, on
a
 
                                       82
<PAGE>
constant  yield basis. See " --Taxation of Owners of REMIC Regular Certificates"
above, which  describes a  method  for accruing  such  discount income  that  is
analogous  to  that required  to be  used by  a  REMIC as  to Loans  with market
discount that it holds.
 
    A Loan will be deemed  to have been acquired  with discount (or premium)  to
the  extent that  the REMIC's basis  therein, determined as  described above, is
less than (or greater than) its stated redemption price. Any such discount  will
be includible in the income of the REMIC as it accrues, in advance of receipt of
the  cash attributable  to such  income, under  a method  similar to  the method
described above  for  accruing original  issue  discount on  the  REMIC  Regular
Certificates.  It is anticipated that each REMIC will elect under Section 171 of
the Code to amortize any premium on the Loans. Premium on any Loan to which such
election applies  may be  amortized under  a constant  yield method,  presumably
taking  into account the Prepayment Assumption.  Further, such an election would
not apply  to any  Loan originated  on or  before September  27, 1985.  Instead,
premium  on such a Loan should be allocated among the principal payments thereon
and be  deductible  by the  REMIC  as those  payments  become due  or  upon  the
prepayment of such Loan.
 
    A  REMIC will be  allowed deductions for  interest (including original issue
discount) on the REMIC Regular Certificates (including any other class of  REMIC
Certificates  constituting "regular interests" in  the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular  Certificates
(including   any  other  class  of   REMIC  Certificates  constituting  "regular
interests" in the  REMIC not  offered hereby)  were indebtedness  of the  REMIC.
Original  issue  discount  will be  considered  to  accrue for  this  purpose as
described   above   under   "   --Taxation   of   Owners   of   REMIC    Regular
Certificates--Original  Issue Discount," except that the DE MINIMIS rule and the
adjustments for subsequent holders of REMIC Regular Certificates (including  any
other  class of REMIC Certificates constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.
 
    If a class of REMIC Regular Certificates  is issued at a price in excess  of
the stated redemption price of such class (such excess "Issue Premium"), the net
amount  of interest deductions that  are allowed the REMIC  in each taxable year
with respect to the REMIC Regular Certificates of such class will be reduced  by
an  amount equal to  the portion of the  Issue Premium that  is considered to be
amortized or repaid in that year.  Although the matter is not entirely  certain,
it is likely that Issue Premium would be amortized under a constant yield method
in  a  manner  analogous  to  the method  of  accruing  original  issue discount
described   above   under   "   --Taxation   of   Owners   of   REMIC    Regular
Certificates--Original Issue Discount."
 
    As  a general rule, the taxable income of  a REMIC will be determined in the
same manner as if the REMIC were  an individual having the calendar year as  its
taxable  year and using  the accrual method  of accounting. However,  no item of
income, gain, loss or  deduction allocable to a  prohibited transaction will  be
taken  into account.  See " --Prohibited  Transactions and  Other Possible REMIC
Taxes" below.  Further,  the  limitation on  miscellaneous  itemized  deductions
imposed  on individuals by Section 67 of  the Code (which allows such deductions
only to the extent they  exceed in the aggregate  two percent of the  taxpayer's
adjusted  gross income) will not be applied at the REMIC level so that the REMIC
will be allowed deductions for servicing, administrative and other  non-interest
expenses  in determining its taxable income. All such expenses will be allocated
as a  separate  item  to the  holders  of  REMIC Certificates,  subject  to  the
limitation  of  Section  67  of  the  Code.  See  "  --Possible  Pass-Through of
Miscellaneous Itemized  Deductions."  If the  deductions  allowed to  the  REMIC
exceed its gross income for a calendar quarter, such excess will be the net loss
for the REMIC for that calendar quarter.
 
    BASIS RULES, NET LOSSES AND DISTRIBUTIONS
 
    The  adjusted basis  of a  REMIC Residual Certificate  will be  equal to the
amount paid for such Certificate, increased by amounts included in the income of
the REMIC  Residual Certificateholder  and  decreased (but  not below  zero)  by
distributions  made,  and  by  net  losses  allocated,  to  such  REMIC Residual
Certificateholder.
 
    A REMIC Residual Certificateholder is not  allowed to take into account  any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its
 
                                       83
<PAGE>
REMIC  Residual Certificate as of the close of such calendar quarter (determined
without regard to such net loss). Any  loss that is not currently deductible  by
reason of this limitation may be carried forward indefinitely to future calendar
quarters  and, subject to the same limitation, may be used only to offset income
from  the   REMIC  Residual   Certificate.  The   ability  of   REMIC   Residual
Certificateholders to deduct net losses may be subject to additional limitations
under  the Code,  as to which  REMIC Residual  Certificateholders should consult
their tax advisors.
 
    Any distribution  on a  REMIC  Residual Certificate  will  be treated  as  a
non-taxable  return of  capital to  the extent it  does not  exceed the holder's
adjusted basis in  such Certificate.  To the extent  a distribution  on a  REMIC
Residual  Certificate exceeds  such adjusted basis,  it will be  treated as gain
from  the  sale  of  such   Certificate.  Holders  of  certain  REMIC   Residual
Certificates  may be entitled to distributions early  in the term of the related
REMIC  under  circumstances  in  which  their  basis  in  such  REMIC   Residual
Certificates  will not  be sufficiently  large that  such distributions  will be
treated as nontaxable  returns of capital.  Their basis in  such REMIC  Residual
Certificates  will  initially  equal the  amount  paid for  such  REMIC Residual
Certificates and will  be increased  by their  allocable shares  of the  taxable
income  of the REMIC. However, such basis  increases may not occur until the end
of the calendar quarter, or perhaps the  end of the calendar year, with  respect
to  which  such  REMIC  taxable  income  is  allocated  to  the  REMIC  Residual
Certificateholders.  To  the  extent  such  REMIC  Residual  Certificateholders'
initial   basis  is  less   than  the  distributions   to  such  REMIC  Residual
Certificateholders, and increases in such initial basis either occur after  such
distributions or (together with their initial basis) are less than the amount of
such   distributions,   gain  will   be  recognized   to  such   REMIC  Residual
Certificateholders on such distributions  and will be treated  as gain from  the
sale of their REMIC Residual Certificates.
 
    The  effect of these rulesis that a REMIC Residual Certificateholder may not
amortize its basis  in a REMIC  Residual Certificate, but  may only recover  its
basis  through distributions,  through the  deduction of  any net  losses of the
REMIC or upon the sale of its REMIC Residual Certificate. See " --Sales of REMIC
Certificates," below. For a discussion of possible modifications of these  rules
that  may  require  adjustments  to  income of  a  holder  of  a  REMIC Residual
Certificate other than  an original holder  in order to  reflect any  difference
between  the  cost of  such REMIC  Residual Certificate  to such  REMIC Residual
Certificateholder and the adjusted basis  such REMIC Residual Certificate  would
have had in the hands of an original holder, see " --Taxation of Owners of REMIC
Residual Certificates--General."
 
    EXCESS INCLUSIONS
 
    Any  "excess inclusions" with respect to  a REMIC Residual Certificate will,
with an exception discussed below  for certain REMIC Residual Certificates  held
by thrift institutions, be subject to federal income tax in all events.
 
    In  general,  the  "excess  inclusions" with  respect  to  a  REMIC Residual
Certificate for any  calendar quarter will  be the  excess, if any,  of (i)  the
daily  portions  of  REMIC  taxable  income  allocable  to  such  REMIC Residual
Certificate over (ii)  the sum of  the "daily accruals"  (as defined below)  for
each  day during such quarter  that such REMIC Residual  Certificate was held by
the REMIC Residual  Certificateholder. The  daily accruals of  a REMIC  Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter  its ratable portion of the product of the "adjusted issue price" of the
REMIC Residual Certificate at the beginning of the calendar quarter and 120%  of
the  "long-term Federal rate" in  effect on the Closing  Date. For this purpose,
the adjusted issue price of a REMIC Residual Certificate as of the beginning  of
any  calendar quarter  will be equal  to the  issue price of  the REMIC Residual
Certificate, increased by the sum of  the daily accruals for all prior  quarters
and  decreased (but not  below zero) by  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.  The  "long-term Federal  rate"  is an
average of  current yields  on  Treasury securities  with  a remaining  term  of
greater than nine years, computed and published monthly by the IRS.
 
    For  REMIC Residual Certificateholders, an excess  inclusion (i) will not be
permitted to  be offset  by deductions,  losses or  loss carryovers  from  other
activities,    (ii)   will   be   treated   as   "unrelated   business   taxable
 
                                       84
<PAGE>
income" to an otherwise tax-exempt organization  and (iii) will not be  eligible
for any rate reduction or exemption under any applicable tax treaty with respect
to  the  30% United  States withholding  tax imposed  on distributions  to REMIC
Residual  Certificateholders  that  are  foreign  investors.  See,  however,   "
- --Foreign Investors in REMIC Certificates," below.
 
    As  an exception to  the general rules  described above, thrift institutions
are allowed to offset their excess inclusions with unrelated deductions,  losses
or  loss carryovers, but only if  the REMIC Residual Certificates are considered
to have "significant value." The REMIC  Regulations provide that in order to  be
treated  as having significant value, the  REMIC Residual Certificates must have
an aggregate issue price at  least equal to two  percent of the aggregate  issue
prices  of  all of  the related  REMIC's Regular  and Residual  Certificates. In
addition, based on the Prepayment  Assumption, 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 qualified
liquidation  provided for in  the REMIC's organizational  documents. Although it
has not done so, the Treasury also has authority to issue regulations that would
treat the entire amount of income accruing on a REMIC Residual Certificate as an
excess inclusion if the REMIC Residual  Certificates are considered not to  have
"significant  value." The  related Prospectus  Supplement will  disclose whether
offered REMIC  Residual  Certificates may  be  considered to  have  "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 Depositor will make no representation that a REMIC
Residual  Certificate  will  have  "significant  value"  for  purposes  of   the
above-described  rules.  The above-described  exception for  thrift institutions
applies only  to those  residual  interests held  directly by,  and  deductions,
losses  and loss  carryovers incurred  by, such  institutions (and  not by other
members of an affiliated group of corporations filing a consolidated income  tax
return)  or by  certain wholly  owned direct  subsidiaries of  such institutions
formed or operated exclusively in connection with the organization and operation
of one or more REMICs.
 
    In the  case  of any  REMIC  Residual Certificates  held  by a  real  estate
investment   trust,  the  aggregate  excess  inclusions  with  respect  to  such
Certificates, reduced (but not below zero)  by the real estate investment  trust
taxable  income (within the meaning of  Section 857(b)(2) of the Code, excluding
any net capital gain), will be allocated among the shareholders of such trust in
proportion to the dividends received by  such shareholders from such trust,  and
any amount so allocated will be treated as an excess inclusion with respect to a
REMIC  Residual Certificate  as if held  directly by  such shareholder. Treasury
regulations yet to be issued could apply a similar rule to regulated  investment
companies,  common trust funds  and certain cooperatives;  the REMIC Regulations
currently do not address this subject.
 
    NONECONOMIC REMIC RESIDUAL CERTIFICATES
 
    Under the REMIC Regulations,  a transfer of  a "noneconomic" REMIC  Residual
Certificate  will  be disregarded  for  all federal  income  tax purposes  if "a
significant purpose of the transfer was  to enable the transferor to impede  the
assessment or collection of tax." If such transfer is disregarded, the purported
transferor  will continue to remain liable for any taxes due with respect to the
income on such "noneconomic" REMIC  Residual Certificate. The REMIC  Regulations
provide  that a REMIC  Residual Certificate is noneconomic  unless, based on the
Prepayment Assumption  and  on any  required  or  permitted clean  up  calls  or
required  qualified  liquidation  provided  for  in  the  REMIC's organizational
documents,  (1)  the  present  value   of  the  expected  future   distributions
(discounted  using the "applicable Federal rate" for obligations whose term ends
on the close  of the last  quarter in  which excess inclusions  are expected  to
accrue  with respect to  the REMIC Residual Certificate,  which rate is computed
and published monthly by  the IRS) on the  REMIC Residual Certificate equals  at
least  the  present  value  of  the  expected  tax  on  the  anticipated  excess
inclusions, and (2) the transferor  reasonably expects that the transferee  will
receive distributions with respect to the REMIC Residual Certificate at or after
the  time the  taxes accrue  on the anticipated  excess inclusions  in an amount
sufficient to satisfy  the accrued  taxes. Accordingly, all  transfers of  REMIC
Residual Certificates that may constitute noneconomic residual interests will be
subject  to  certain restrictions  under the  terms of  the related  Pooling and
Servicing Agreement that  are intended  to reduce  the possibility  of any  such
transfer  being  disregarded. Such  restrictions will  require  each party  to a
transfer to provide an affidavit
 
                                       85
<PAGE>
that no purpose of such  transfer is to impede  the assessment or collection  of
tax,  including certain  representations as  to the  financial condition  of the
prospective transferee, as to which the transferor will also be required to make
a reasonable investigation to determine  such transferee's historic payments  of
its  debts and  ability to continue  to pay  its debts as  they come  due in the
future. Prior to purchasing a REMIC Residual Certificate, prospective purchasers
should consider the possibility that a purported transfer of such REMIC Residual
Certificate by such a purchaser to  another purchaser at some future date  might
be  disregarded in accordance with the above-described rules, which would result
in the retention of tax liability by such purchaser.
 
    The related  Prospectus  Supplement  will  disclose  whether  offered  REMIC
Residual  Certificates may be considered  "noneconomic" residual interests under
the REMIC  Regulations; provided,  however,  that any  disclosure that  a  REMIC
Residual  Certificate will  not be considered  "noneconomic" will  be based upon
certain assumptions, and the Depositor will make no representation that a  REMIC
Residual  Certificate will not  be considered "noneconomic"  for purposes of the
above-described rules. See  " --Foreign Investors  In REMIC  Certificates--REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.
 
    MARK-TO-MARKET RULES
 
    On   December  28,  1993,  the   IRS  released  temporary  regulations  (the
"Mark-to-Market Regulations")  relating to  the  requirement that  a  securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement  applies to all securities  owned by a dealer,  except to the extent
that the dealer has specifically identified  a security as held for  investment.
The  Mark-to-Market Regulations provide that for purposes of this mark-to-market
requirement, a "negative value" REMIC Residual  Certificate is not treated as  a
security and thus generally may not be marked to market. This exclusion from the
mark-to-market   requirement  is   expanded  to   include  all   REMIC  Residual
Certificates under proposed Treasury regulations published January 4, 1995 which
provide that any REMIC Residual Certificate acquired after January 4, 1995  will
not  be  treated as  a security  and therefore  generally may  not be  marked to
market. Prospective purchasers  of a REMIC  Residual Certificate should  consult
their  tax  advisors regarding  the possible  application of  the mark-to-market
requirement to REMIC Residual Certificates.
 
    POSSIBLE PASS-THROUGH OF MISCELLANEOUS ITEMIZED DEDUCTIONS
 
    Fees and expenses of a REMIC generally  will be allocated to the holders  of
the  related REMIC  Residual Certificates.  The applicable  Treasury regulations
indicate, however, that in the case of a REMIC that is similar to a single class
grantor trust, all or a portion of such fees and expenses should be allocated to
the holders of the related  REMIC Regular Certificates. Unless otherwise  stated
in  the related Prospectus Supplement, such  fees and expenses will be allocated
to holders of the related REMIC Residual Certificates in their entirety and  not
to the holders of the related REMIC Regular Certificates.
 
    With  respect to REMIC  Residual Certificates or  REMIC Regular Certificates
the holders of which  receive an allocation of  fees and expenses in  accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and  (ii) such individual's, estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction allowable subject to  the
limitation  of Section 67 of the Code, which permits such deductions only to the
extent they exceed in the aggregate  two percent of a taxpayer's adjusted  gross
income. In addition, Section 68 of the Code provides that the amount of itemized
deductions  otherwise allowable  for an  individual whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the individual's adjusted gross  income over such amount  or (ii) 80% of  the
amount  of itemized  deductions otherwise  allowable for  the taxable  year. The
amount of additional taxable income  reportable by holders of such  Certificates
that  are subject to the  limitations of either Section 67  or Section 68 of the
Code may be  substantial. Furthermore,  in determining  the alternative  minimum
taxable  income of such a  holder of a REMIC  Certificate that is an individual,
estate or trust, or  a "pass-through entity" beneficially  owned by one or  more
individuals,  estates or trusts, no deduction  will be allowed for such holder's
allocable portion of servicing fees and other
 
                                       86
<PAGE>
miscellaneous itemized deductions of the REMIC,  even though an amount equal  to
the  amount of such fees and other  deductions will be included in such holder's
gross income.  Accordingly,  such  REMIC Certificates  may  not  be  appropriate
investments  for  individuals,  estates  or  trusts,  or  pass-through  entities
beneficially  owned  by  one  or  more  individuals,  estates  or  trusts.  Such
prospective investors should carefully consult with their own tax advisors prior
to making an investment in such Certificates.
 
    SALES OF REMIC CERTIFICATES
 
    If a REMIC Certificate is sold, the selling Certificateholder will recognize
gain or loss equal to the difference between the amount realized on the sale and
its  adjusted basis in  the REMIC Regular  Certificate. The adjusted  basis of a
REMIC Regular Certificate generally  will equal the cost  of such REMIC  Regular
Certificate  to  such Certificateholder,  increased by  income reported  by such
Certificateholder with  respect to  such  REMIC Regular  Certificate  (including
original  issue discount and market discount  income) and reduced (but not below
zero) by  distributions  on such  REMIC  Regular Certificate  received  by  such
Certificateholder  and by any  amortized premium. The adjusted  basis of a REMIC
Residual Certificate  will be  determined  as described  under "  --Taxation  of
Owners   of   REMIC   Residual  Certificates--Basis   Rules,   Net   Losses  and
Distributions." Except as  provided in  the following two  paragraphs, any  such
gain  or loss 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 Section 1221 of the Code. The Code as of the date of this prospectus
provides for a  top marginal tax  rate of  39.6% for individuals  and a  maximum
marginal  rate for long-term capital  gains of individuals of  28%. No such rate
differential exists for  corporations. In  addition, the  distinction between  a
capital  gain or  loss and  ordinary income or  loss remains  relevant for other
purposes.
 
    Gain from the sale  of a REMIC Regular  Certificate that might otherwise  be
capital gain will be treated as ordinary income to the extent such gain does not
exceed  the excess, if any, of (i) the amount that would have been includible in
the seller's income with respect to such REMIC Regular Certificate assuming that
income had accrued thereon at  a rate equal to  110% of the "applicable  Federal
rate"  (generally  a rate  based on  an  average of  current yields  on Treasury
securities having a maturity comparable to that of the Certificate based on  the
application  of the  Prepayment Assumption  to such  Certificate, which  rate is
computed and  published  monthly by  the  IRS), determined  as  of the  date  of
purchase  of such Certificate, over (ii)  the amount of ordinary income actually
includible in  the  seller's  income  prior to  such  sale.  In  addition,  gain
recognized  on the sale of a REMIC Regular Certificate by a seller who purchased
such Certificate at a market discount will  be taxable as ordinary income in  an
amount not exceeding the portion of such discount that accrued during the period
such  REMIC Certificate was held by such  holder, reduced by any market discount
included in income under the rules described above under " --Taxation of  Owners
of REMIC Regular Certificates--Market Discount and--Premium."
 
    REMIC Certificates will be "evidences of indebtedness" within the meaning of
Section  582(c)(1) of the Code, so that gain or loss recognized from the sale of
a REMIC  Certificate by  a bank  or  thrift institution  to which  such  section
applies will be ordinary income or loss.
 
    A  portion of  any gain from  the sale  of a REMIC  Regular Certificate that
might otherwise be capital gain may be treated as ordinary income to the  extent
that  such Certificate is held as part  of a "conversion transaction" within the
meaning of Section 1258 of the  Code. A conversion transaction generally is  one
in  which the taxpayer  has taken two or  more positions in  the same or similar
property that  reduce or  eliminate market  risk, if  substantially all  of  the
taxpayer's  return  is attributable  to  the time  value  of the  taxpayer's net
investment in such transaction. The amount  of gain so realized in a  conversion
transaction that is recharacterized as ordinary income generally will not exceed
the  amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published monthly  by  the  IRS)  at  the time  the  taxpayer  enters  into  the
conversion  transaction, subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.
 
    Finally, a taxpayer  may elect to  have net capital  gain taxed at  ordinary
income  rates  rather than  capital gains  rates  in order  to include  such net
capital gain in total net investment  income for the taxable year, for  purposes
of  the rule that limits  the deduction of interest  on indebtedness incurred to
purchase or carry property  held for investment to  a taxpayer's net  investment
income.
 
                                       87
<PAGE>
    Except  as may be provided in Treasury  regulations yet to be issued, if the
seller of a REMIC Residual Certificate reacquires a REMIC Residual  Certificate,
or  acquires any other residual interest in a REMIC or any similar interest in a
"taxable mortgage pool" (as defined in  Section 7701(i) of the Code) during  the
period  beginning six months  before, and ending  six months after,  the date of
such sale, such sale will be subject to the "wash sale" rules of Section 1091 of
the Code. In that event, any loss realized by the Residual Certificateholder  on
the  sale  will not  be  deductible, but  instead will  be  added to  such REMIC
Residual Certificateholder's adjusted basis in the newly acquired asset.
 
    PROHIBITED TRANSACTIONS AND OTHER POSSIBLE REMIC TAXES
 
    The Code imposes a  tax on REMICs  equal to 100% of  the net income  derived
from  "prohibited transactions"  (a "Prohibited  Transaction Tax").  In general,
subject to  certain specified  exceptions, a  prohibited transaction  means  the
disposition  of a Loan, the receipt of income from a source other than a 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
Loans for temporary investment pending  distribution on the REMIC  Certificates.
It  is not anticipated that any REMIC will engage in any prohibited transactions
in which it would recognize a material amount of net income.
 
    In addition, certain contributions  to a REMIC made  after the day on  which
the REMIC issues all of its interests could result in the imposition of a tax on
the   REMIC  equal  to  100%  of  the  value  of  the  contributed  property  (a
"Contributions  Tax").  Each  Pooling  and  Servicing  Agreement  will   include
provisions designed to prevent the acceptance of any contributions that would be
subject to such tax.
 
    REMICs  also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure property," determined by reference to the  rules
applicable  to  real  estate  investment trusts.  "Net  income  from foreclosure
property" generally means gain from the  sale of a foreclosure property that  is
inventory  property  and  gross  income  from  foreclosure  property  other than
qualifying rents and other qualifying income for a real estate investment trust.
Unless otherwise  disclosed in  the  related Prospectus  Supplement, it  is  not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.
 
    Unless  otherwise disclosed in the related  Prospectus Supplement, it is not
anticipated that any  material state or  local income or  franchise tax will  be
imposed on any REMIC.
 
    Unless  otherwise stated  in the related  Prospectus Supplement,  and to the
extent permitted  by  then applicable  laws,  any Prohibited  Transactions  Tax,
Contributions  Tax, tax  on "net income  from foreclosure property"  or state or
local income or franchise tax that may be imposed on the REMIC will be borne  by
the  related Master Servicer  or Trustee, in  either case out  of its own funds,
provided that  the Master  Servicer or  the Trustee,  as the  case may  be,  has
sufficient  assets to do so, and provided further  that such tax arises out of a
breach of the Master  Servicer's or the Trustee's  obligations, as the case  may
be,  under  the  related  Pooling  and Servicing  Agreement  and  in  respect of
compliance with applicable laws and regulations.  Any such tax not borne by  the
Master  Servicer or the Trustee will be  charged against the related Trust Fund,
resulting in a  reduction in  amounts payable to  holders of  the related  REMIC
Certificates.
 
    TAX AND RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES TO CERTAIN
ORGANIZATIONS.
 
    If   a  REMIC  Residual  Certificate   is  transferred  to  a  "disqualified
organization"  (as  defined  below),  a  tax  would  be  imposed  in  an  amount
(determined under the REMIC Regulations) equal to the product of (i) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue  with respect to  the REMIC Residual Certificate,  which rate is computed
and published monthly  by the IRS)  of the total  anticipated excess  inclusions
with  respect to such REMIC Residual  Certificate for periods after the transfer
and  (ii)  the  highest   marginal  federal  income   tax  rate  applicable   to
corporations.  The anticipated  excess inclusions must  be determined  as of the
date that the  REMIC Residual Certificate  is transferred and  must be based  on
events  that  have occurred  up to  the  time of  such transfer,  the Prepayment
Assumption and any required  or permitted clean up  calls or required  qualified
liquidation  provided for  in the REMIC's  organizational documents.  Such a tax
would be generally imposed on the transferor of the REMIC Residual  Certificate,
except  that  where  such  transfer  is  through  an  agent  for  a disqualified
organization, the tax would instead be
 
                                       88
<PAGE>
imposed on such  agent. However, a  transferor of a  REMIC Residual  Certificate
would  in no  event be liable  for such  tax with respect  to a  transfer if the
transferee furnishes to the transferor an affidavit that the transferee is not a
disqualified organization, and, as of the  time of the transfer, the  transferor
did not have actual knowledge that such affidavit was false. Moreover, an entity
will not qualify as a REMIC unless there are reasonable arrangements designed to
ensure  that (i) residual interests in such  entity are not held by disqualified
organizations and  (ii) information  necessary for  the application  of the  tax
described  herein will be made available.  Restrictions on the transfer of REMIC
Residual Certificates and  certain other  provisions that are  intended to  meet
this  requirement  will  be  included  in  the  related  Pooling  and  Servicing
Agreement, and  will  be  discussed  more fully  in  any  Prospectus  Supplement
relating to the offering of any REMIC Residual Certificate.
 
    In  addition,  if a  "pass-through entity"  (as  defined below)  includes in
income excess inclusions  with respect  to a  REMIC Residual  Certificate and  a
disqualified  organization is the  record holder of an  interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through entity  held by such disqualified organization  and
(ii)  the highest  marginal federal income  tax rate imposed  on corporations. A
pass-through entity will not be subject to this tax for any period, however,  if
each  record holder of an interest in such pass-through entity furnishes to such
pass-through entity (i)  such holder's  social security number  and a  statement
under  penalty of perjury that such social security number is that of the record
holder or (ii) a statement under penalty  of perjury that such record holder  is
not a disqualified organization.
 
    For  these  purposes, a  "disqualified  organization" means  (i)  the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization, or any  agency or instrumentality  of the foregoing
(not including instrumentalities described in  Section 168(h)(2)(D) of the  Code
or  the Federal  Home Loan Mortgage  Corporation), (ii)  any organization (other
than a cooperative described  in Section 521  of the Code)  that is exempt  from
federal  income tax, unless it  is subject to the tax  imposed by Section 511 of
the Code or  (iii) any organization  described in Section  1381(a)(2)(C) of  the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real  estate investment  trust,  trust, partnership  or  certain other
entities described in  Section 860E(e)(6)  of the  Code. In  addition, a  person
holding  an interest in  a pass-through entity  as a nominee  for another person
will, with respect to such interest, be treated as a pass-through entity.
 
    TERMINATION AND LIQUIDATION
 
    A REMIC will  terminate immediately  after the  Distribution Date  following
receipt by the REMIC of the final payment in respect of the Loans or upon a sale
of  the REMIC's assets following the adoption by the REMIC of a plan of complete
liquidation. The  last  distribution on  a  REMIC Regular  Certificate  will  be
treated  as a payment in retirement of a debt instrument. In the case of a REMIC
Residual  Certificate,  if  the  last   distribution  on  such  REMIC   Residual
Certificate  is less than the  REMIC Residual Certificateholder's adjusted basis
in such Certificate, such REMIC Residual Certificateholder should (but may  not)
be  treated as realizing a loss equal to the amount of such difference, and such
loss may be treated as  a capital loss. If the  REMIC adopts a plan of  complete
liquidation,  within the meaning of Section  860F(a)(4)(A)(i) of the Code, which
may be accomplished by  designating in the  REMIC's final tax  return a date  on
which  such adoption is deemed to occur, and sells all of its assets (other than
cash) within a  90-day period  beginning on  such date,  the REMIC  will not  be
subjected  to  any "prohibited  transactions taxes"  solely  on account  of such
qualified liquidation,  provided  that  the  REMIC  credits  or  distributes  in
liquidation  all of  the sale  proceeds plus  its cash  (other than  the amounts
retained to meet claims) to holders of Regular and Residual Certificates  within
the 90-day period.
 
    REPORTING AND OTHER ADMINISTRATIVE MATTERS
 
    Solely  for purposes of the administrative provisions of the Code, the REMIC
will be treated as a partnership  and REMIC Residual Certificateholders will  be
treated   as  partners.  Unless  otherwise  stated  in  the  related  Prospectus
Supplement, the Trustee will file REMIC federal income tax returns on behalf  of
the  REMIC, will  generally hold  at least  a nominal  amount of  REMIC Residual
Certificates, and will be designated as and will act as the "tax matters person"
with respect to the REMIC in all respects.
 
                                       89
<PAGE>
    As the  tax matters  person, the  Trustee will,  subject to  certain  notice
requirements  and  various  restrictions  and  limitations,  generally  have the
authority  to   act  on   behalf   of  the   REMIC   and  the   REMIC   Residual
Certificateholders  in connection with the administrative and judicial review of
items of income, deduction, gain  or loss of the REMIC,  as well as the  REMIC's
classification.  REMIC Residual Certificateholders will generally be required to
report such REMIC items consistently with their treatment on the related REMIC's
tax return and  may in  some circumstances be  bound by  a settlement  agreement
between  the Trustee,  as tax  matters person, and  the IRS  concerning any such
REMIC item.  Adjustments  made to  the  REMIC tax  return  may require  a  REMIC
Residual  Certificateholder to make corresponding adjustments on its return, and
an audit of the REMIC's  tax return, or the  adjustments resulting from such  an
audit,  could result in an audit of a REMIC Residual Certificateholder's return.
No REMIC will be  registered as a  tax shelter pursuant to  Section 6111 of  the
Code  because it is not anticipated that any  REMIC will have a net loss for any
of the first five taxable years of its existence. Any person that holds a  REMIC
Residual  Certificate as a nominee for another person may be required to furnish
to the related REMIC, in a manner  to be provided in Treasury regulations,  with
the name and address of such person and other information.
 
    Reporting  of interest income,  including any original  issue discount, with
respect to REMIC Regular Certificates is required annually, and may be  required
more  frequently under Treasury regulations. These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
IRS; holders  of  REMIC  Regular Certificates  that  are  corporations,  trusts,
securities  dealers and certain other  non-individuals will be provided interest
and original issue discount income information and the information set forth  in
the  following paragraph upon request in accordance with the requirements of the
applicable regulations. The information must be provided by the later of 30 days
after the end of  the quarter for  which the information  was requested, or  two
weeks  after the receipt of  the request. The REMIC  must also comply with rules
requiring a REMIC  Regular Certificate  issued with original  issue discount  to
disclose  on its face the amount of  original issue discount and the issue date,
and requiring such information to be reported to the IRS. Reporting with respect
to  the  REMIC  Residual  Certificates,  including  income,  excess  inclusions,
investment  expenses  and relevant  information  regarding qualification  of the
REMIC's assets,  will  be  made  as required  under  the  Treasury  regulations,
generally on a quarterly basis.
 
    As  applicable,  the  REMIC  Regular  Certificate  information  reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual  period. In addition, the reports will  include
information required by regulations with respect to computing the accrual of any
market  discount. Because exact computation of the accrual of market discount on
a constant  yield method  would  require information  relating to  the  holder's
purchase  price that  the Trustee will  not have, such  regulations only require
that information pertaining to the appropriate proportionate method of  accruing
market  discount  be  provided.  See  "--Taxation  of  Owners  of  REMIC Regular
Certificates--Market Discount."
 
    The responsibility for complying with the foregoing reporting rules will  be
borne by the Trustee.
 
    BACKUP WITHHOLDING WITH RESPECT TO REMIC CERTIFICATES
 
    Payments of interest and principal, as well as payments of proceeds from the
sale of REMIC Certificates, may be subject to the "backup withholding tax" under
Section 3406 of the Code at a rate of 31% if recipients of such payments fail to
furnish   to   the   payor  certain   information,   including   their  taxpayer
identification numbers, or otherwise  fail to establish  an exemption from  such
tax.  Any amounts deducted and withheld from a distribution to a recipient would
be allowed as a credit against such recipient's federal income tax. Furthermore,
certain penalties may be imposed by the  IRS on a recipient of payments that  is
required to supply information but that does not do so in the proper manner.
 
    FOREIGN INVESTORS IN REMIC CERTIFICATES
 
    A  REMIC Regular Certificateholder that is  not a "United States person" (as
defined below) and  is not  subject to  federal income tax  as a  result of  any
direct  or indirect connection to the United States in addition to its ownership
of a  REMIC Regular  Certificate will  not, unless  otherwise disclosed  in  the
related  Prospectus Supplement,  be subject to  United States  federal income or
withholding tax in  respect of a  distribution on a  REMIC Regular  Certificate,
provided  that  the  holder  complies  to  the  extent  necessary  with  certain
 
                                       90
<PAGE>
identification requirements (including  delivery of a  statement, signed by  the
Certificateholder   under   penalties   of   perjury,   certifying   that   such
Certificateholder is  not a  United States  person and  providing the  name  and
address  of such Certificateholder). For  these purposes, "United States person"
means a citizen or resident of the United States, a corporation, partnership  or
other entity created or organized in, or under the laws of, the United States or
any  political  subdivision thereof,  or an  estate or  trust whose  income from
sources without  the United  States is  includible in  gross income  for  United
States federal income tax purposes regardless of its connection with the conduct
of a trade or business within the United States. It is possible that the IRS may
assert that the foregoing tax exemption should not apply with respect to a REMIC
Regular  Certificate  held  by  a  REMIC  Residual  Certificateholder  that owns
directly or indirectly a 10% or  greater interest in the related REMIC  Residual
Certificates.  If the  holder does not  qualify for  exemption, distributions of
interest, including distributions in respect of accrued original issue discount,
to such holder may be subject to a  tax rate of 30%, subject to reduction  under
any applicable tax treaty.
 
    In  addition, the foregoing rules  will not apply to  exempt a United States
shareholder of a  controlled foreign  corporation from taxation  on such  United
States  shareholder's allocable portion of the  interest income received by such
controlled foreign corporation.
 
    Further, it appears that a REMIC  Regular Certificate would not be  included
in  the estate of  a non-resident alien  individual and would  not be subject to
United States  estate taxes.  However, Certificateholders  who are  non-resident
alien  individuals should consult  their tax advisors  concerning this question.
Unless otherwise stated in the related Prospectus Supplement, transfers of REMIC
Residual Certificates to investors  that are not United  States persons will  be
prohibited under the related Pooling and Servicing Agreement.
 
                        STATE AND OTHER TAX CONSEQUENCES
 
    In  addition to  the federal income  tax consequences  described in "Certain
Federal Income Tax Consequences," potential investors should consider the  state
and local tax consequences of the acquisition, ownership, and disposition of the
Certificates  offered hereunder. State tax law may differ substantially from the
corresponding federal tax law, and this discussion does not purport to  describe
any  aspect  of the  tax laws  of  any state  or other  jurisdiction. Therefore,
prospective investors should consult their own tax advisors with respect to  the
various tax consequences of investments in the Certificates offered hereunder.
 
                              ERISA CONSIDERATIONS
 
    ERISA  imposes certain fiduciary and  prohibited transaction restrictions on
employee pension and  welfare benefit  plans subject to  ERISA ("ERISA  Plans").
Section  4975 of the Code imposes similar prohibited transaction restrictions on
tax-qualified  retirement  plans  described  in  Section  401(a)  of  the   Code
("Qualified  Retirement Plans")  and on Individual  Retirement Accounts ("IRAs")
described in  Section  408  of  the  Code  (collectively,  "Tax-Favored  Plans")
Tax-Favored Plans and ERISA Plans, collectively, "Plans".
 
    Certain  employee benefit plans,  such as governmental  plans (as defined in
Section 3(32) of ERISA), and, if no election has been made under Section  410(d)
of the Code, church plans (as defined in Section 3(33) of ERISA, are not subject
to  the ERISA requirements  discussed herein. Accordingly,  assets of such plans
may be  invested in  Certificates  without regard  to the  ERISA  considerations
described  below, subject to the provisions of applicable federal and state law.
Any such plan that is a Qualified Retirement Plan and exempt from taxation under
Sections 401(a) and 501(a)  of the Code, however,  is subject to the  prohibited
transaction rules set forth in Section 503 of the Code.
 
    In  addition to imposing general  fiduciary requirements, including those of
investment prudence  and  diversification  and the  requirement  that  a  Plan's
investment  be made in accordance with the documents governing the Plan, Section
406 of ERISA and Section 4975 of the Code prohibit a broad range of transactions
involving "plan  assets" of  ERISA Plans  and Tax-Favored  Plans  (collectively,
"Plans")  and persons  ("parties in  interest" under  Section 3(14)  of ERISA or
"disqualified persons"  under  Section  4975(e)(2) of  the  Code;  collectively,
"Parties   In  Interest")  who  have  certain  specified  relationships  to  the
 
                                       91
<PAGE>
Plans, unless  a statutory  or administrative  exemption is  available.  Certain
Parties  in Interest that participate in a prohibited transaction may be subject
to a penalty, or an excise tax,  imposed pursuant to Section 502(i) of ERISA  or
Section  4975 of  the Code,  unless a  statutory or  administrative exemption is
available.
 
    PLAN ASSET REGULATIONS.  A Plan's  investment in Certificates may cause  the
underlying  Mortgage Assets and other assets included in a related Trust Fund to
be deemed assets of such Plan. Section 2510.3-101 of the regulations (the  "Plan
Asset  Regulations")  of  the  United States  Department  of  Labor  (the "DOL")
provides that, for  purposes of  applying the  general fiduciary  responsibility
provisions  of ERISA and the prohibited  transaction provisions of ERISA and the
Code, when  a  Plan  acquires  an  equity interest  in  an  entity  (such  as  a
Certificate),  the  Plan's  assets  include both  such  equity  interest  and an
undivided interest  in each  of  the underlying  assets  of the  entity,  unless
certain exceptions not applicable here apply, or unless the equity participation
in  the entity  by "benefit  plan investors"  (I.E., Plans  and certain employee
benefit plans  not subject  to  ERISA) is  not  "significant", both  as  defined
therein.  For this  purpose, in  general, equity  participation by  benefit plan
investors will be "significant" on any date if  25% or more of the value of  any
class  of equity  interests in  the entity  is held  by benefit  plan investors.
Equity participation  in  a  Trust Fund  will  be  significant on  any  date  if
immediately after the most recent acquisition of any Certificate, 25% or more of
any class of Certificates is held by benefit plan investors.
 
    Any  person  who  has  discretionary  authority  or  control  respecting the
management or disposition of Plan assets, and any person who provides investment
advice with respect to such  assets for a fee, is  a fiduciary of the  investing
Plan.  If  the  Mortgage  Assets  and other  assets  included  in  a  Trust Fund
constitute Plan assets,  then any party  exercising management or  discretionary
control  regarding those assets, such as  the Master Servicer, any Servicer, any
sub-servicer, the Trustee, the obligor  under any credit enhancement  mechanism,
or  certain affiliates thereof may  be deemed to be  a Plan "fiduciary" and thus
subject to the  fiduciary responsibility provisions  and prohibited  transaction
provisions  of  ERISA  and the  Code  with  respect to  the  investing  Plan. In
addition, if  the Mortgage  Assets and  other assets  included in  a Trust  Fund
constitute  Plan assets, the purchase of Certificates  by a Plan, as well as the
operation of the Trust Fund, may constitute or involve a prohibited  transaction
under ERISA or the Code.
 
    The  Plan Asset Regulations provide that where a Plan acquires a "guaranteed
governmental  mortgage  pool  certificate",  the  Plan's  assets  include   such
certificate  but  do  not  solely  by reason  of  the  Plan's  holdings  of such
certificate include any of the  mortgages underlying such certificate. The  Plan
Asset  Regulations  include  in  the definition  of  a  "guaranteed governmental
mortgage pool  certificate"  FHLMC  Certificates,  GNMA  Certificates  and  FNMA
Certificates.  Accordingly, even if  such Agency Securities  included in a Trust
Fund were deemed to be assets  of Plan investors, the mortgages underlying  such
Agency Securities would not be treated as assets of such Plans. Private Mortgage
Backed  Securities are not "guaranteed  governmental mortgage pool certificates"
within the  meaning of  the  Plan Asset  Regulations. Potential  Plan  investors
should  consult their  counsel and  review the  ERISA discussion  in the related
Prospectus Supplement before purchasing any such Certificates.
 
    PROHIBITED TRANSACTION EXEMPTION.  The DOL has granted to Donaldson,  Lufkin
&  Jenrette Securities Corporation ("DLJ")  an individual prohibited transaction
exemption (Prohibited  Transaction  Exemption  90-83,  the  "Exemption"),  which
generally  exempts from the application of the prohibited transaction provisions
of Section  406  of ERISA,  and  the excise  taxes  imposed on  such  prohibited
transactions   pursuant  to  Section  4975(a)  and  (b)  of  the  Code,  certain
transactions, among others, relating to the servicing and operation of  mortgage
pools  and the purchase, sale and  holding of mortgage pass-through certificates
underwritten by an Underwriter (as  hereinafter defined), provided that  certain
conditions  set  forth in  the  Exemption are  satisfied.  For purposes  of this
Section "ERISA Considerations," the term "Underwriter" includes (a) DLJ, (b) any
person directly or indirectly, through one or more intermediaries,  controlling,
controlled  by  or under  common  control with  DLJ and  (c)  any member  of the
underwriting syndicate or selling  group of which a  person described in (a)  or
(b) is a manager or co-manager with respect to a class of Certificates.
 
    The  Exemption sets forth six general conditions which must be satisfied for
a transaction involving  the purchase, sale  and holding of  Certificates to  be
eligible for exemptive relief thereunder. First, the acquisition of Certificates
by a Plan or with Plan assets must be on terms that are at least as favorable to
the Plan as they
 
                                       92
<PAGE>
would  be in  an arm's-length transaction  with an unrelated  party. Second, the
Exemption only applies to Certificates evidencing rights and interests that  are
not subordinated to the rights and interests evidenced by the other Certificates
of the same Trust Fund. Third, the Certificates at the time of acquisition by or
with  Plan  assets must  be rated  in one  of the  three highest  generic rating
categories by Standard and Poor's, a Division of the McGraw-Hill Companies, Inc.
("Standard &  Poor's"),  Moody's Investors  Service,  Inc. ("Moody's"),  Duff  &
Phelps,  Inc. ("DCR")  or Fitch Investors  Service, L.P.  ("Fitch"). Fourth, the
Trustee cannot be  an affiliate of  any other member  of the "Restricted  Group"
which  consists  of  any Underwriter,  the  Master Servicer,  any  Servicer, any
subservicer, the Trustee and any obligor with respect to assets of a Trust  Fund
constituting  more than 5% of the aggregate unamortized principal balance of the
assets in the  related Trust  Fund as  of the date  of initial  issuance of  the
Certificates.  Fifth,  the sum  of  all payments  made  to and  retained  by the
Underwriters  must  represent   not  more  than   reasonable  compensation   for
underwriting  the Certificates; the sum of all  payments made to and retained by
the Depositor pursuant to the assignment of the assets to the related Trust Fund
must represent not more than the fair market value of such obligations, and  the
sum  of all payments made  to and retained by  the Master Servicer, any Servicer
and any subservicer  must represent  not more than  reasonable compensation  for
such  person's services  under the related  Pooling and  Servicing Agreement and
reimbursement of  such person's  reasonable  expenses in  connection  therewith.
Sixth,  the Exemption requires that the investing Plan 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.
 
    The   Exemption  also  requires  that  a   Trust  Fund  meet  the  following
requirements: (i) the Trust Fund must consist solely of assets of the type  that
have  been included in  other investment pools; (ii)  certificates in such other
investment pools must have been rated in one of the three highest categories  of
Standard  & Poor's, Moody's, Duff & Phelps or  Fitch for at least one year prior
to the Plan's acquisition of Certificates; and (iii) certificates in such  other
investment  pools must have been purchased by  investors other than Plans for at
least one year prior to any Plan's acquisition of Certificates.
 
    A fiduciary  of any  Plan or  other investor  of Plan  assets  contemplating
purchasing  a  Certificate  must make  its  own determination  that  the general
conditions set forth above will be satisfied with respect to such Certificate.
 
    If the general conditions of the Exemption are satisfied, the Exemption  may
provide an exemption from the restrictions imposed by Sections 406(a) and 407 of
ERISA  (as well as the  excise taxes imposed by Sections  4975(a) and (b) of the
Code by reason of Sections 4975(c)(1)(A) through (D) of the Code) in  connection
with  the direct or indirect sale, exchange,  transfer, holding or the direct or
indirect acquisition or disposition in  the secondary market of Certificates  by
Plans  or  with  Plan  assets.  However,  no  exemption  is  provided  from  the
restrictions of Sections 406(a)(1)(E) and 406(a)(2) of ERISA for the acquisition
or holding of a Certificate by a Plan or with Plan assets of an "Excluded  Plan"
(as  hereinafter  defined)  by any  person  who has  discretionary  authority or
renders investment advice with respect to Plan assets of such Excluded Plan. For
purposes of the Certificates, an Excluded Plan is a Plan sponsored by any member
of the Restricted Group.
 
    If certain  specific conditions  of the  Exemption are  also satisfied,  the
Exemption  may provide  an exemption from  the restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section 4975(c)(1)(E)  of
the  Code  in connection  with  (i) the  direct  or indirect  sale,  exchange or
transfer of Certificates  in the  initial issuance of  Certificates between  the
Company  or an  Underwriter and  a Plan  when the  person who  has discretionary
authority or renders  investment advice with  respect to the  investment of  the
relevant  Plan assets in the Certificates is  (a) a mortgagor with respect to 5%
or less of the fair market value of the assets of the related Trust Fund or  (b)
an  affiliate  of such  a person,  (ii)  the direct  or indirect  acquisition or
disposition in the secondary market of  Certificates by or with Plan assets  and
(iii) the holding of Certificates by or with Plan assets.
 
    Further,  if certain specific conditions of the Exemption are satisfied, the
Exemption may provide  an exemption  from the restrictions  imposed by  Sections
406(a),  406(b) and 407 of ERISA, and  the taxes imposed by Sections 4975(a) and
(b) of the Code  by reason of  Section 4975(c) of the  Code for transactions  in
connection  with the servicing, management and operation of the Trust Funds. The
Depositor expects that
 
                                       93
<PAGE>
the specific  conditions of  the Exemption  required for  this purpose  will  be
satisfied  with respect to the Certificates  so that the Exemption would provide
an exemption from the restrictions imposed  by Sections 406(a) and (b) of  ERISA
(as  well as the excise taxes imposed by Sections 4975(a) and (b) of the Code by
reason of Section 4975(c) of the  Code) for transactions in connection with  the
servicing,  management  and  operation of  the  Trust Funds,  provided  that the
general conditions of the Exemption are satisfied.
 
    The Exemption also may provide an exemption from the restrictions imposed by
Sections 406(a) and 407(a)  of ERISA, and the  taxes imposed by Section  4975(a)
and  (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code
if such restrictions are  deemed to otherwise apply  merely because a person  is
deemed  to be  a Party  In Interest with  respect to  an investing  Plan (or the
investing entity holding  Plan assets) by  virtue of providing  services to  the
Plan  (or by virtue of having certain  specified relationships to such a person)
solely as a result of the ownership of Certificates by a Plan or the  investment
of Plan assets in Certificates.
 
    Before  purchasing a Certificate, a fiduciary of a Plan or other investor of
Plan  assets  should  itself  confirm  (a)  that  the  Certificates   constitute
"certificates"  for  purposes of  the Exemption  and (b)  that the  specific and
general conditions set  forth in the  Exemption and the  other requirements  set
forth  in  the Exemption  would  be satisfied.  In  addition to  making  its own
determination as to  the availability of  the exemptive relief  provided in  the
Exemption,  the fiduciary  or other  Plan investor  should consider  its general
fiduciary obligations  under  ERISA  in  determining  whether  to  purchase  any
Certificates by or with Plan assets.
 
    Any fiduciary or other Plan investor which proposes to purchase Certificates
on behalf of or with Plan assets should consult with its counsel with respect to
the  potential applicability of  ERISA and the  Code to such  investment and the
availability of the Exemption or  any other prohibited transaction exemption  in
connection  therewith. In particular, in connection with a contemplated purchase
of Certificates  representing  a beneficial  ownership  interest in  a  pool  of
single-family  residential first  mortgage loans,  such fiduciary  or other Plan
investor should  consider  the  availability  of  the  Exemption  or  Prohibited
Transaction Class Exemption ("PTCE") 83-1 ("PTCE 83-1") for certain transactions
involving  mortgage pool investment trusts. However,  PTCE 83-1 does not provide
exemptive relief  with respect  to Certificates  evidencing interests  in  Trust
Funds  which include Cooperative Loans and  may not provide exemptive relief for
Certificates having certain cash-flow  characteristics that may  be issued by  a
Trust  Fund. In addition, such fiduciary  or other Plan investor should consider
the availability  of  PTCE 95-60,  regarding  investments by  insurance  company
general  accounts, PTCE 90-1, regarding  investments by insurance company pooled
separate  accounts,  PTCE  91-38,  regarding  investments  by  bank   collective
investment  funds, and PTCE 84-14, regarding transactions effected by "qualified
professional asset managers." The Prospectus Supplement with respect to a series
of Certificates may contain additional information regarding the application  of
the  Exemption,  PTCE  83-1,  or  any  other  exemption,  with  respect  to  the
Certificates offered  thereby. There  can  be no  assurance  that any  of  these
exemptions  will  apply with  respect  to any  particular  Plan's or  other Plan
investor's investment in the Certificates or,  even if an exemption were  deemed
to apply, that any exemption would apply to all prohibited transactions that may
occur in connection with such investment.
 
    TAX  EXEMPT INVESTORS.  A  Plan that is exempt  from federal income taxation
pursuant to Section 501 of the  Code (a "Tax Exempt Investor") nonetheless  will
be  subject  to  federal  income  taxation to  the  extent  that  its  income is
"unrelated business taxable income" ("UBTI")  within the meaning of Section  512
of  the Code. All "excess  inclusions" of a REMIC  allocated to a REMIC Residual
Certificate held by a Tax-Exempt Investor will be considered UBTI and thus  will
be   subject  to   federal  income   tax.  See   "Certain  Federal   Income  Tax
Consequences--Taxation  of   Owners  of   REMIC  Residual   Certificates--Excess
Inclusions."
 
    CONSULTATION  WITH COUNSEL.  Any fiduciary of  a Plan or other Plan investor
that proposes to acquire or hold Certificates  on behalf of or with Plan  assets
should  consult with its counsel with  respect to the potential applicability of
the fiduciary responsibility provisions of ERISA and the prohibited  transaction
provisions  of ERISA and the Code to  the proposed investment and the Exemption,
the availability of PTCE 83-1 or any other prohibited transaction exemption.
 
                                       94
<PAGE>
                                LEGAL INVESTMENT
 
    Each class  of Certificates  offered hereby  and by  the related  Prospectus
Supplement  will be  rated at the  date of issuance  in one of  the four highest
rating categories by at least one  Rating Agency. Unless otherwise set forth  in
the  related Prospectus Supplement,  Certificates of any  Series will constitute
"mortgage related  securities" for  purposes of  the Secondary  Mortgage  Market
Enhancement  Act of 1984 ("SMMEA") so long as  they are rated by a Rating Agency
in one of its two highest categories and, as such, will be legal investments for
persons, trusts, corporations, partnerships,  associations, business trusts  and
business entities (including, but not limited to, state-chartered savings banks,
commercial banks, savings and loan associations and insurance companies, as well
as  trustees and state government  employee retirement systems) created pursuant
to or existing under the  laws of the United States  or of any State  (including
the  District  of Columbia  and Puerto  Rico)  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 such entities with
respect to "mortgage related securities," the Certificates will constitute legal
investments for entities subject to such legislation only to the extent provided
in such legislation. Certain States have enacted legislation which overrides the
preemption provisions of SMMEA. SMMEA provides,  however, that in no event  will
the  enactment of  any such legislation  affect the validity  of any contractual
commitment to  purchase, hold  or invest  in "mortgage  related securities,"  or
require  the  sale or  other  disposition of  such  securities so  long  as such
contractual commitment  was  made  or  such securities  acquired  prior  to  the
enactment of such legislation.
 
    SMMEA  also amended  the legal  investment authority  of federally chartered
depository institutions as  follows: federal savings  and loan associations  and
federal   savings   banks  may   invest  in,   sell   or  otherwise   deal  with
mortgage-related securities without  limitations as to  the percentage of  their
assets represented thereby; federal credit unions may invest in mortgage-related
securities,  and  national banks  may  purchase mortgage-related  securities for
their own  account without  regard to  the limitations  generally applicable  to
investment  securities set forth in 12 U.S.C. 24 (Seventh), subject in each case
to  such  regulations  as  the  applicable  federal  regulatory  authority   may
prescribe.
 
    The   Federal  Financial  Institution  Examination  Council  has  adopted  a
supervisory  policy  statement  (the  "Policy  Statement"),  applicable  to  all
depository   institutions,   setting  forth   guidelines  for   and  significant
restrictions on  investments  in  "high-risk mortgage  securities."  The  Policy
Statement  has been  adopted by  the Federal  Reserve Board,  the Office  of the
Comptroller of the Currency, the FDIC and the Office of Thrift Supervision  with
an effective date of February 10, 1992. The Policy Statement generally indicates
that a mortgage derivative product will be deemed to be high risk if it exhibits
greater  price  volatility  than  a  standard  fixed  rate  thirty-year mortgage
security. According to  the Policy  Statement, prior to  purchase, a  depository
institution  will be required to determine whether a mortgage derivative product
that it  is considering  acquiring is  high-risk, and  if so  that the  proposed
acquisition  would reduce the institution's overall interest rate risk. Reliance
on analysis and documentation obtained from a securities dealer or other outside
party without internal analysis by the institution would be unacceptable.  There
can  be no assurance as to which Classes  of the Certificates of any Series will
be treated as high-risk under the Policy Statement.
 
    The predecessor to the OTS issued a bulletin, entitled, "Mortgage Derivative
Products and  Mortgage  Swaps,"  which  is  applicable  to  thrift  institutions
regulated  by the OTS. The bulletin established guidelines for the investment by
savings institutions in certain  "high-risk" mortgage derivative securities  and
limitations  on the  use of  such securities  by insolvent,  undercapitalized or
otherwise "troubled" institutions. According  to the bulletin, such  "high-risk"
mortgage  derivative  securities  include  securities  having  certain specified
characteristics, which my include certain classes of Certificates. In  addition,
the  National  Credit  Union  Administration  has  issued  regulations governing
federal credit union investments which prohibit investment in certain  specified
types  of securities, which may include certain Classes of Certificates. Similar
policy statements have been issued by regulators having jurisdiction over  other
types of depository institutions.
 
                                       95
<PAGE>
    Certain  classes of Certificates offered hereby, including any class that is
not rated in one of  the two highest categories by  at least one Rating  Agency,
will  not constitute  "mortgage related securities"  for purposes  of SMMEA. Any
such class  of  Certificates  will  be  identified  in  the  related  Prospectus
Supplement.   Prospective  investors   in  such  classes   of  Certificates,  in
particular, should consider the matters discussed in the following paragraph.
 
    There may be other restrictions on  the ability of certain investors  either
to  purchase  certain  Classes  of  Certificates or  to  purchase  any  Class of
Certificates representing more  than a  specified percentage  of the  investors'
assets.   The  Depositor  will   make  no  representations   as  to  the  proper
characterization of  any Class  of Certificates  for legal  investment or  other
purposes,  or as to the ability of particular investors to purchase any Class of
Certificates under applicable legal investment restrictions. These uncertainties
may adversely affect the  liquidity of any  Class of Certificates.  Accordingly,
all  investors whose investment activities are  subject to legal investment laws
and  regulations,  regulatory  capital  requirements  or  review  by  regulatory
authorities  should consult with their own legal advisors in determining whether
and to what extent  the Certificates of any  Class constitute legal  investments
under SMMEA or are subject to investment, capital or other restrictions, and, if
applicable,  whether SMMEA has been overridden in any jurisdiction applicable to
such investor.
 
                                 LEGAL MATTERS
 
    Certain legal matters  in connection  with the  Certificates offered  hereby
will  be  passed upon  for the  Depositor  and for  the Underwriters  by Thacher
Proffitt & Wood, New York, New York.
 
                                 THE DEPOSITOR
 
    The Depositor was incorporated  in the State of  Delaware on April 14,  1988
and  is  a  wholly-owned subsidiary  of  Donaldson,  Lufkin &  Jenrette  Inc., a
Delaware corporation.  The  principal executive  offices  of the  Depositor  are
located  at 277 Park Avenue,  New York, New York  10172. Its telephone number is
(212) 504-3000.
 
    The Depositor  was  organized,  among  other things,  for  the  purposes  of
establishing  trusts,  selling beneficial  interests  therein and  acquiring and
selling mortgage assets to  such trusts. The Depositor  has one class of  common
stock, all of which is owned by Donaldson, Lufkin & Jenrette Inc.
 
    Neither the Depositor, its parent nor any of the Depositor's affiliates will
ensure or guarantee distributions on the Certificates of any Series.
 
    As  described herein, the only obligations of the Depositor will be pursuant
to certain representations and warranties  with respect to the Mortgage  Assets.
See  "Loan  Underwriting  Standards--Representations  and  Warranties"  and "The
Pooling and  Servicing Agreements--Assignment  of Mortgage  Assets" herein.  The
Depositor   will   have   no  ongoing   servicing   responsibilities   or  other
responsibilities with respect to any Mortgage Asset. The Depositor does not have
nor is it expected in  the future to have any  significant assets with which  to
meet  any obligations  with respect  to any  Trust Fund.  If the  Depositor were
required to repurchase or substitute  a Loan, its only  source of funds to  make
the required payment would be funds obtained from the Seller of such Loan, or if
applicable, the Master Servicer or, the Servicer. See "Risk Factors" herein.
 
                                USE OF PROCEEDS
 
    The  Depositor will apply all or substantially  all of the net proceeds from
the sale of each Series offered hereby and by the related Prospectus  Supplement
to  purchase the Mortgage Assets, to  repay indebtedness which has been incurred
to obtain funds to acquire the Mortgage Assets, to establish the reserve  funds,
if any, for the Series and to pay costs of structuring, guaranteeing and issuing
the  Certificates.  If  so  specified  in  the  related  Prospectus  Supplement,
Certificates may  be  exchanged  by  the  Depositor  for  Mortgage  Assets.  The
Depositor  expects that it  will make additional sales  of securities similar to
the Certificates  from time  to time,  but the  timing and  amount of  any  such
additional  offerings will be dependent upon  a number of factors, including the
volume of mortgage loans purchased by the Depositor, prevailing interest  rates,
availability of funds and general market conditions.
 
                                       96
<PAGE>
                              PLAN OF DISTRIBUTION
 
    The  Certificates offered hereby  and by the  related Prospectus Supplements
will be  offered in  series may  be sold  directly by  the Depositor  or may  be
offered   through  Donaldson,  Lufkin  &  Jenrette  Securities  Corporation,  an
affiliate of the  Depositor, or through  underwriting syndicates represented  by
Donaldson, Lufkin & Jenrette Securities Corporation (the "Underwriters") through
one  or more of the methods  described below. The Prospectus Supplement prepared
for each Series  will describe the  method of offering  being utilized for  that
Series and will state the net proceeds to the Depositor from such sale.
 
    The  Depositor  intends  that  Certificates  will  be  offered  through  the
following methods from time to time and that offerings may be made  concurrently
through  more than  one of  these methods  or that  an offering  of a particular
Series of Certificates may be made through a combination of two or more of these
methods. Such methods are as follows:
 
        1.   by negotiated  firm  commitment or  best efforts  underwriting  and
    public re-offering by the Underwriters;
 
        2.   by placements by the Depositor with institutional investors through
    dealers; and
 
        3.  by direct placements by the Depositor with institutional investors.
 
    In addition, if specified in the related Prospectus Supplement, a Series  of
Certificates  may be offered in whole or in  part in exchange for the Loans (and
other assets,  if  applicable) that  would  comprise  the Trust  Fund  for  such
Certificates.
 
    If  Underwriters  are used  in a  sale  of any  Certificates (other  than in
connection with an underwriting on a best efforts basis), such Certificates will
be acquired by the  Underwriters for their  own account and  may be resold  from
time  to time in one or more transactions, including negotiated transactions, at
fixed public offering prices or at varying  prices to be determined at the  time
of  sale or  at the  time of  commitment therefor.  The managing  underwriter or
underwriters with  respect to  the offer  and  sale of  a particular  Series  of
Certificates  will  be  set forth  on  the  cover of  the  Prospectus Supplement
relating to such Series and the  members of the underwriting syndicate, if  any,
will be named in such Prospectus Supplement.
 
    In  connection  with  the sale  of  the Certificates,  the  Underwriters may
receive compensation from the Depositor  or from purchasers of the  Certificates
in  the form of discounts, concessions  or commissions. Underwriters and dealers
participating in  the distribution  of  the Certificates  may  be deemed  to  be
underwriters  in  connection  with  such  Certificates,  and  any  discounts  or
commissions received by them from the Depositor and any profit on the resale  of
Certificates  by them may be deemed to be underwriting discounts and commissions
under the Securities Act of 1933, as amended.
 
    It is anticipated that the underwriting agreement pertaining to the sale  of
any Series of Certificates will provide that the obligations of the Underwriters
will  be subject to certain conditions  precedent, that the Underwriters will be
obligated to purchase all such Certificates if any are purchased (other than  in
connection  with an underwriting on  a best efforts basis)  and that, in limited
circumstances, the Depositor  will indemnify  the several  Underwriters and  the
Underwriters  will indemnify  the Depositor  against certain  civil liabilities,
including liabilities under  the Securities  Act of  1933, as  amended, or  will
contribute to payments required to be made in respect thereof.
 
    The  Prospectus Supplement with respect to  any Series offered by placements
through dealers will contain information  regarding the nature of such  offering
and  any agreements to be  entered into between the  Depositor and purchasers of
Certificates of such Series.
 
    The Depositor anticipates that the Certificates offered hereby will be  sold
primarily   to  institutional   investors  or   sophisticated  non-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  Securities Act  of  1933, as  amended, in  connection with
reoffers and  sales by  them  of Certificates.  Holders of  Certificates  should
consult  with their legal advisors  in this regard prior  to any such reoffer or
sale.
 
                                       97
<PAGE>
                                    GLOSSARY
 
    The  following are abbreviated definitions of certain capitalized terms used
in this Prospectus. Unless otherwise defined in the Prospectus Supplement for  a
Series, such definitions will apply to capitalized terms used in such Prospectus
Supplement.  The definitions  may vary from  those in the  Pooling and Servicing
Agreement and  the Pooling  and Servicing  Agreement generally  provides a  more
complete  definition of certain  of the terms.  Reference should be  made to the
Pooling and Servicing Agreement for a more complete definition of such terms.
 
    "Accrual Date" means, with  respect to any Multiple  Class Series, the  date
upon  which  interest begins  accruing  on the  Certificates  of the  Series, as
specified in such Certificates and the related Prospectus Supplement.
 
    "Accrual Termination  Date"  means, with  respect  to a  Class  of  Compound
Interest  Certificates, the Distribution  Date on which  all Certificates of the
related Series with Final Scheduled Distribution Dates earlier than that of such
Class of Compound Interest Certificates have been fully paid, or such other date
or period as may be specified in the related Prospectus Supplement.
 
    "Additional Collateral"  means  marketable securities,  insurance  policies,
annuities,  certificates of deposit,  cash, accounts or  other personal property
and, in the case of Additional Collateral owned by any guarantor, may consist of
real estate.
 
    "Additional Collateral  Loan" means  a Mortgage  Loan that,  in addition  to
being  secured by the related Mortgaged Property, is secured by other collateral
owned by  the related  Mortgagors  or are  supported by  third-party  guarantees
secured by collateral owned by the related guarantors.
 
    "Advance"  means a  cash advance  by the  Master Servicer  or a  Servicer in
respect of delinquent payments of principal of  and interest on a Loan, and  for
the other purposes specified herein and in the related Prospectus Supplement.
 
    "Agency   Securities"  means  mortgage  pass-through  securities  issued  or
guaranteed  by   GNMA,   FNMA,   FHLMC   or   other   government   agencies   or
government-sponsored agencies.
 
    "Appraised   Value"  means,  unless  otherwise   specified  in  the  related
Prospectus Supplement (i) with respect to a Mortgaged Property securing a Single
Family or Multifamily Property, the lesser of (x) the appraised value determined
in an appraisal obtained at  origination of such Mortgage  Loan, if any, or,  if
the related Mortgaged Property has been appraised subsequent to origination, the
value  determined in such subsequent  appraisal and (y) the  sales price for the
related Mortgaged Property (except in  certain circumstances in which there  has
been  a subsequent appraisal); (ii) with respect to certain refinanced, modified
or converted Single  Family or  Multifamily Properties,  the lesser  of (x)  the
appraised  value of the related Mortgaged  Property determined at origination or
in an appraisal, if  any, obtained at the  time of refinancing, modification  or
conversion  and (y) the sales price of  the related Mortgage Property or, if the
Mortgage Loan  is  not a  rate  and term  refinance  Mortgage Loan  and  if  the
Mortgaged  Property was  owned for  a relatively short  period of  time prior to
refinancing, modification  or conversion,  the sum  of the  sales price  of  the
related  Mortgaged Property plus the added  value of any improvements; and (iii)
with respect to  a Mortgaged  Property securing  a Manufactured  Home Loan,  the
least  of  the sale  price,  the appraised  value,  and the  National Automobile
Dealer's  Association  book  value  plus  prepaid  taxes  and  hazard  insurance
premiums.
 
    "ARM"  or "Adjustable Rate Mortgage"  means a Mortgage Loan  as to which the
related Mortgage Note  provides for  periodic adjustments in  the interest  rate
component  of the  Scheduled Payment  pursuant to an  Index as  described in the
related Prospectus Supplement.
 
    "Asset Group"  means  a group  of  individual Mortgage  Assets  which  share
similar characteristics and are aggregated into one group.
 
    "Available  Distribution Amount" means the amount in the Certificate Account
(including amounts deposited  therein from  any reserve  fund or  other fund  or
account) eligible for distribution to Certificateholders on a Distribution Date.
 
                                       98
<PAGE>
    "Balloon  Loan" means Mortgage Loan with  payments similar to a Conventional
Loan, calculated on the basis of an assumed amortization term, but providing for
a Balloon Payment of all  outstanding principal and interest  to be made at  the
end of a specified term that is shorter than such assumed amortization term.
 
    "Balloon  Payment"  means  the  payment  of  all  outstanding  principal and
interest made at the end of the term of a Balloon Loan.
 
    "Bankruptcy Code" means the federal  bankruptcy code, 11 United States  Code
101 et seq., and regulations promulgated thereunder.
 
    "Bi-Weekly  Loan"  means  a Mortgage  Loan  which provides  for  payments of
principal and interest by the borrower once every two weeks.
 
    "Business Day" means a day that, in the  City of New York or in the city  or
cities  in  which the  corporate trust  office  of the  Trustee are  located, is
neither a legal holiday nor a  day on which banking institutions are  authorized
or obligated by law, regulation or executive order to be closed.
 
    "Buy-Down  Fund"  means  a  custodial  account,  established  by  the Master
Servicer or the Servicer  for a Buy-Down Loan,  that meets the requirements  set
forth herein.
 
    "Buy-Down  Loan" means  a level payment  Mortgage Loan for  which funds have
been provided by  a Person other  than the mortgagor  to reduce the  mortgagor's
Scheduled Payment during the early years of such Mortgage Loan.
 
    "Certificate   Account"  means,  with  respect  to  a  Series,  the  account
established in the name of the  Trustee for the deposit of remittances  received
from the Master Servicer in respect of the Mortgage Assets in a Trust Fund.
 
    "Certificate Guarantee Insurance" means an insurance policy issued by one or
more  insurance companies which will  guarantee timely distributions of interest
and full distributions of principal  of a Series on the  basis of a schedule  of
principal  distributions set forth  in or determined in  the manner specified in
the related Prospectus Supplement for the Series.
 
    "Certificateholder" or "Holder" means the Person in whose name a Certificate
is registered in the Certificate register.
 
    "Certificate Rate" means, with respect to any Multiple Class Series, the per
annum  rate  at  which  interest  accrues  on  the  principal  balance  of   the
Certificates  of such Series or a Class of  such Series, which rate may be fixed
or variable, as specified in the related Prospectus Supplement.
 
    "Certificates" means the Mortgage Pass-Through Certificates.
 
    "Class" means a Class of Certificates of a Series.
 
    "Closing Date" means, with  respect to a Series,  the date specified in  the
related  Prospectus Supplement as the date  on which Certificates of such Series
are first issued.
 
    "Code" means the Internal Revenue Code of 1986, as amended, and  regulations
promulgated thereunder.
 
    "Collection   Account"  means,  with  respect   to  a  Series,  the  account
established in the name  of the Master  Servicer for the  deposit by the  Master
Servicer  of payments received from the Mortgage Assets in a Trust Fund (or from
the Servicers, if any).
 
    "Compound Interest Certificate"  means any Certificate  of a Multiple  Class
Series  on which interest accrues and is  added to the principal balance of such
Certificate periodically, but  with respect  to which no  interest or  principal
will  be payable except  during the period  or periods specified  in the related
Prospectus Supplement.
 
                                       99
<PAGE>
    "Compound Value"  means,  with  respect  to a  Class  of  Compound  Interest
Certificates,  as of any  Determination Date, the  original principal balance of
such Class, plus all  accrued and unpaid interest,  if any, previously added  to
the  principal  balance  thereof  and  reduced  by  any  payments  of  principal
previously made on such Class of Compound Interest Certificates.
 
    "Condominium" means a form of ownership of real property wherein each  owner
is  entitled to the exclusive ownership and  possession of his or her individual
Condominium Unit and also owns a  proportionate undivided interest in all  parts
of  the Condominium Building  (other than the  individual Condominium Units) and
all areas or facilities, if any, for the common use of the Condominium Units.
 
    "Condominium Association" means  the person(s) appointed  or elected by  the
Condominium Unit owners to govern the affairs of the Condominium.
 
    "Condominium  Building" means a multi-unit building or buildings, or a group
of buildings whether or not attached to each other, located on property  subject
to Condominium ownership.
 
    "Condominium  Loan" means a Loan secured by a Mortgage on a Condominium Unit
(together with its appurtenant interest in the common elements).
 
    "Condominium Unit"  means  an  individual  housing  unit  in  a  Condominium
Building.
 
    "Conventional  Loan" means a Loan  that is not insured  or guaranteed by the
FHA or the VA.
 
    "Cooperative" means a corporation owned by tenant-stockholders who,  through
the  ownership of stock,  shares or membership  certificates in the corporation,
receive proprietary leases or occupancy agreements which confer exclusive rights
to occupy specific units.
 
    "Cooperative Dwelling" means an individual housing unit in a building  owned
by a cooperative.
 
    "Cooperative  Loan" means a housing loan  made with respect to a Cooperative
Dwelling and secured by an assignment by the borrower (tenant-stockholder) of  a
security interest in shares issued by the applicable Cooperative.
 
    "Cut-off  Date"  means  the date  designated  in the  Pooling  and Servicing
Agreement for a Series on or before  which amounts due and payable with  respect
to  a Mortgage Asset will not inure  to the benefit of Certificateholders of the
Series.
 
    "Deferred Interest"  means  excess interest  resulting  when the  amount  of
interest paid by a Mortgagor on a Negatively Amortizing ARM in any month is less
than the amount of interest accrued on the Stated Principal Balance thereof.
 
    "Depositor" means DLJ Mortgage Acceptance Corp.
 
    "Determination  Date"  means the  day  specified in  the  related Prospectus
Supplement as the day on which the Master Servicer calculates the amounts to  be
distributed to Certificateholders on the next succeeding Distribution Date.
 
    "Distribution  Date" means,  with respect  to a  Series or  Class, each date
specified as  a  distribution date  for  such Series  or  Class in  the  related
Prospectus Supplement.
 
    "Due  Date"  means  each  date,  as  specified  in  the  related  Prospectus
Supplement for a Series, on  which any payment of  principal or interest is  due
and payable to the Trustee or its nominee on any Mortgage Asset.
 
    "Eligible  Account"  means an  account maintained  with  a federal  or state
chartered depository institution  (i) the  short-term obligations  of which  are
rated  by each Rating  Agency in its highest  rating at the  time of any deposit
therein, or  (ii)  insured  by the  FDIC  (to  the limits  established  by  such
Corporation), the uninsured deposits in which account are otherwise secured such
that,  as evidenced by an  opinion of counsel delivered  to the Trustee prior to
the establishment of such account, the  holders of the Certificates will have  a
claim  with respect to the funds in  such account and a perfected first priority
security interest against any collateral securing such funds that is superior to
claims  of  any  other  depositors  or  general  creditors  of  the   depository
institution  with which such account  is maintained or (iii)  a trust account or
accounts maintained
 
                                      100
<PAGE>
with a federal or state chartered  depository institution or trust company  with
trust  powers acting in its fiduciary capacity or (iv) an account or accounts of
a depository institution  acceptable to the  Rating Agencies. Eligible  Accounts
may bear interest.
 
    "Eligible  Investments"  means  any  one  or  more  of  the  obligations  or
securities   described    as    such    at   "The    Pooling    and    Servicing
Agreements--Investment of Funds."
 
    "Eligible Reserve Fund Investments" means Eligible Investments and any other
obligations  or securities described as Eligible Reserve Fund Investments in the
Applicable  Pooling  and  Servicing  Agreement,  as  described  in  the  related
Prospectus Supplement for a Series.
 
    "ERISA"  means  the  Employee Retirement  Income  Security Act  of  1974, as
amended.
 
    "Escrow Account" means an account, established and maintained by the  Master
Servicer  or the Servicer  for a Loan,  into which payments  by borrowers to pay
taxes, assessments, mortgage and hazard  insurance premium and other  comparable
items that are required to be paid to the mortgagee are deposited.
 
    "FDIC" means the Federal Deposit Insurance Corporation.
 
    "FHA" means the Federal Housing Administration, a division of HUD.
 
    "FHA Loan" means a fixed-rate housing loan insured by the FHA.
 
    "FHLMC" means the Federal Home Loan Mortgage Corporation.
 
    "Final  Scheduled Distribution  Date" means,  with respect  to a  Class of a
Series, the  date  after  which  no  Certificates  of  such  Class  will  remain
outstanding  assuming timely payments or distributions  are made on the Mortgage
Assets in the related Trust Fund.
 
    "Floating Interest Certificate"  means any Certificate  of a Multiple  Class
Series which accrues interest at a Floating Rate.
 
    "Floating  Interest Period"  means the period  of time during  which a given
Certificate Rate applies to a Class of Floating Interest Certificates.
 
    "Floating Rate" means  a Certificate Rate  which is subject  to change  from
time to time.
 
    "FNMA" means the Federal National Mortgage Association.
 
    "GEM  Loan"  means, unless  specified  otherwise in  the  related Prospectus
Supplement for a Series, a fixed rate, fully amortizing mortgage loan  providing
for  monthly  payments based  on a  10- to  30-year amortization  schedule, with
further provisions for scheduled annual payment increases for a number of  years
with  the full  amount of  such increases being  applied to  principal, and with
further provision for level payments thereafter.
 
    "GNMA" means the Government National Mortgage Association.
 
    "GPM Certificate" means a Certificate backed by GPM Loans.
 
    "GPM Fund" means a trust account  established by the Master Servicer or  the
Servicer  of a GPM Loan into which funds sufficient to cover the amount by which
payments of  principal and  interest on  such GPM  Loan assumed  in  calculating
payments  due on  the Certificates of  the related Multiple  Class Series exceed
scheduled payments on such GPM Loan.
 
    "GPM Loan" means a mortgage loan providing for graduated payments, having an
amortization schedule  (a) requiring  the  mortgagor's monthly  installments  of
principal  and  interest to  increase  at a  predetermined  rate annually  for a
predetermined period of time after  which the monthly installments became  fixed
for  the remainder of the mortgage term, (b) providing for deferred payment of a
portion of the interest due monthly during such period of time and (c) providing
for recoupment of  the interest deferred  through negative amortization  whereby
the  difference between the  scheduled payment of interest  on the mortgage note
and the amount of interest actually accrued is added monthly to the  outstanding
principal balance of the mortgage note.
 
                                      101
<PAGE>
    "Guaranteed  Investment Contract" means a  guaranteed investment contract or
reinvestment agreement providing for the investment  of funds held in a fund  or
account,  guaranteeing a minimum or a fixed  rate of return on the investment of
moneys deposited therein.
 
    "HUD" means the United States Department of Housing and Urban Development.
 
    "Index" means the index applicable to any adjustments in the Mortgage  Rates
of any ARMs included in the Mortgage Assets.
 
    "Insurance  Policies" means certain mortgage insurance, hazard insurance and
other insurance policies required to be maintained with respect to Loans.
 
    "Insurance Proceeds" means  amounts paid  by the  insurer under  any of  the
Insurance Policies covering any Loan or Mortgaged Property.
 
    "Interest  Accrual  Period"  means  the  period  specified  in  the  related
Prospectus Supplement for a Multiple Class Series, during which interest accrues
on the Certificates or a  Class of Certificates of  such Series with respect  to
any Distribution Date.
 
    "Interest Weighted Certificates" means a Class of Certificates entitled to a
greater  percentage  of  interest  on the  Loans  underlying  or  comprising the
Mortgage Assets for the Series than the percentage of principal, if any, on such
Loans to which it is entitled.
 
    "IRS" means the Internal Revenue Service.
 
    "L/C Bank" means the issuer of a letter of credit.
 
    "L/C Percentage" means the maximum liability  of an L/C Bank under a  letter
of  credit,  equal  to  the  percentage  specified  in  the  related  Prospectus
Supplement for a Series for  which a letter of credit  is issued of the  initial
aggregate  principal balance of  the Loans in  the related Trust  Fund or one or
more Classes of Certificates of the Series.
 
    "Letter of Credit" means an irrevocable  letter of credit issued by the  L/C
Bank  to provide limited protection against certain losses relating to Loans, as
described in the related Prospectus Supplement for a Series.
 
    "Liquidation Proceeds"  means amounts  received by  the Master  Servicer  or
Servicer  in connection with  the liquidation of a  mortgage, net of liquidation
expenses.
 
    "Loan"  means  a  Mortgage  Loan  (including  an  interest  therein)  or   a
Manufactured  Home Loan (including an interest therein) that is deposited by the
Depositor into the Trust Fund for a Series.
 
    "Loan-to-Value Ratio" means  the ratio,  expressed as a  percentage, of  the
principal amount of a Loan at the date of determination to the Appraised Value.
 
    "Manufactured  Home"  means a  manufactured home  within  the meaning  of 42
United States Code, Section 5402(6), which  defines a "manufactured home" as  "a
structure,  transportable in one or more  sections, which in the traveling mode,
is eight body feet or more  in width or forty body  feet or more in length,  or,
when  erected on site, is three hundred twenty or more square feet, and which is
built on a  permanent chassis  and designed  to be used  as a  dwelling with  or
without  a permanent  foundation when connected  to the  required utilities, and
includes  the  plumbing,  heating,  air-conditioning,  and  electrical   systems
contained therein; except that such term shall include any structure which meets
all  the requirements  of this paragraph  except the size  requirements and with
respect to which the manufacturer voluntarily files a certification required  by
the  Secretary of Housing and Urban  Development and complies with the standards
established under this chapter."
 
    "Manufactured Home Loan" means a loan secured by a Manufactured Home.
 
                                      102
<PAGE>
    "Master Servicer" means,  with respect  to a  Series secured  by Loans,  the
Person,  if any, designated  in the related Prospectus  Supplement to manage and
supervise the  administration  and  servicing  by the  Servicers  of  the  Loans
comprising  or underlying the Mortgage Assets for that Series, or the successors
or assigns of such Person.
 
    "Maximum Floating Rate"  means, as  to any  Multiple Class  Series, the  per
annum  interest rate  cap specified for  any Floating Rate  Certificates of such
Series in the related Prospectus Supplement.
 
    "Maximum Mortgage Rate" means the  maximum permissible Mortgage Rate  during
the life of each ARM.
 
    "Minimum  Floating Rate"  means, as  to any  Multiple Class  Series, the per
annum interest rate floor  specified for any Floating  Rate Certificate of  such
Series in the related Prospectus Supplement.
 
    "Minimum  Mortgage Rate" means the lifetime minimum Mortgage Rate during the
life of each ARM.
 
    "Mortgage" means the mortgage, deed of trust or other instrument securing  a
Mortgage Note.
 
    "Mortgage  Assets"  means  the  Private  Mortgage-Backed  Securities, Agency
Securities or Loans, as the  case may be, which are  included in the Trust  Fund
for  such Series. A Mortgage Asset  refers to a specific Private Mortgage-Backed
Security, Agency Security or Loan, as the case may be.
 
    "Mortgage Loan"  means  a  mortgage loan  (including  an  interest  therein)
secured by Mortgaged Property including Cooperative Loans and Condominium Loans.
 
    "Mortgage  Note"  means the  note  or other  evidence  of indebtedness  of a
Mortgagor under the Mortgage Loan.
 
    "Mortgage  Rate"  means,  unless  otherwise  indicated  herein  or  in   the
Prospectus Supplement, the interest rate borne by each Loan.
 
    "Mortgaged Property" means the real property securing a Mortgage.
 
    "Multifamily Loan" means any Loan secured by a Multifamily Property.
 
    "Multifamily  Property"  means any  property securing  a Loan  consisting of
multifamily residential  rental  property  or  cooperatively  owned  multifamily
property consisting of five or more dwelling units.
 
    "Multiple  Class Series"  means a  Series of  Certificates that  may include
Floating Interest  Certificates,  Compound  Interest  Certificates  and  Planned
Amortization  Certificates, and/or  Subordinate and  Senior Classes  embodying a
subordination feature which protects the Senior Class or Classes in the event of
failure of timely payment of Mortgage Assets.
 
    "1986 Act" means the Tax Reform Act of 1986.
 
    "Negatively Amortizing ARMs"  means ARMs  which provide  for limitations  on
changes  in the Scheduled  Payment which can result  in Scheduled Payments which
are greater or less than the amount necessary to amortize such ARM by its stated
maturity at the Mortgage Rate in effect in any particular month.
 
    "Nest Egg Mortgage Loan-SM-" means a Mortgage Loan originated under the Nest
Egg Mortgage  Loan  Program-SM-, a  mortgage  loan origination  program  of  DLJ
Mortgage Capital, Inc., an affiliate of the Depositor, and the Nest Egg Mortgage
Company LLC.
 
    "OTS" means the Office of Thrift Supervision.
 
    "Participation  Certificate" means a  certificate evidencing a participation
interest in a pool of Loans.
 
    "Pass-Through Rate" means, with respect to  a Series of a single Class,  the
rate  of  interest paid  to the  Certificateholders in  respect of  the Mortgage
Assets.
 
    "Percentage Interest" means, with respect  to a Certificate, the  proportion
(expressed as a percentage) of the percentage amounts of all of the Certificates
in  the  related Class  represented  by such  Certificate,  as specified  in the
related Prospectus Supplement.
 
                                      103
<PAGE>
    "Person" means  any  individual, corporation,  partnership,  joint  venture,
association,  joint stock  company, trust  (including any  beneficiary thereof),
unincorporated  organization,  or   government  or  any   agency  or   political
subdivision thereof.
 
    "PMBS Agreement" means the pooling and servicing agreement, indenture, trust
agreement  or  similar agreement  pursuant to  which a  Private Mortgaged-Backed
Security is issued.
 
    "PMBS Issuer" means, with respect to Private Mortgage-Backed Securities, the
depositor or seller/ servicer under a PMBS Agreement.
 
    "PMBS Servicer" means the servicer of the housing loans underlying a Private
Mortgage-Backed Security.
 
    "PMBS Trustee" means the trustee designated under a PMBS Agreement.
 
    "Pooling and Servicing Agreement" means  the agreement relating to a  Series
among the Depositor, the Master Servicer and the Trustee.
 
    "Prepayment  Assumption" means  the prepayment  standard or  model used with
respect to  the  Certificates of  a  Series,  such as  the  Constant  Prepayment
Assumption  or  the  Standard  Prepayment Assumption,  as  described  in "Yield,
Prepayment and Maturity Considerations--Prepayments and Weighted Average Life."
 
    "Prepayment Period" means with respect to any Distribution Date, the  period
specified in the related Prospectus Supplement for a Series.
 
    "Principal Weighted Certificate" means a Class of Certificates entitled to a
greater  percentage  of  principal on  the  Loans underlying  or  comprising the
Mortgage Assets in the Trust Fund for the related Series than the percentage  of
interest to which it is entitled.
 
    "Private   Mortgage-Backed  Security"  means  a  mortgage  participation  or
pass-through certificate representing  a fractional, undivided  interest in  (i)
Loans, (ii) collateralized mortgage obligations secured by Loans or (iii) Agency
Securities.
 
    "Qualified  Insurer" means  a mortgage  guarantee or  insurance company duly
qualified as such under the laws of the states in which the Mortgaged Properties
are located,  duly  authorized and  licensed  in  such states  to  transact  the
applicable insurance business and to write the insurance provided.
 
    "Rating   Agency"   means   a  nationally   recognized   statistical  rating
organization.
 
    "Regular Interest" means a regular interest  in a REMIC as described  herein
under "Certain Federal income Tax Considerations--Tax Status as a REMIC."
 
    "Reinvestment  Income"  means any  interest or  other  earnings on  funds or
accounts that are part of the Trust Fund for a Series.
 
    "REMIC" means a real estate  mortgage investment conduit under Section  860D
of the Code.
 
    "REMIC  Administrator" means  the Person, if  any, specified  in the related
Prospectus Supplement for a Series for which a REMIC election is made, to  serve
as administrator of the Series.
 
    "Remittance Date" means the calendar day or days of each month, as specified
in  the related  Prospectus Supplement  for a Series,  on which  the Servicer is
required to withdraw funds from the  related Servicer Account for remittance  to
the Master Servicer.
 
    "REO  Property" means real property which secured a defaulted Loan which has
been acquired upon foreclosure, deed in lieu of foreclosure or repossession.
 
    "Reserve Fund" means, with respect to a Series, any Reserve Fund established
pursuant to the Pooling and Servicing Agreement.
 
    "Residual Interest" means a residual interest in a REMIC as described herein
under "Certain Federal Income Tax Considerations--Tax Status as a REMIC."
 
                                      104
<PAGE>
    "Retained Interest" means, with respect to  a Mortgage Asset, the amount  or
percentage  specified in the related Prospectus  Supplement which is not sold by
the Depositor or seller of the Mortgage Asset and, therefore, is not included in
the Trust Fund for the related Series.
 
    "Scheduled Payments" means the scheduled payments of principal and  interest
to  be made by the borrower  on a Mortgage Loan in  accordance with the terms of
the related Mortgage Note.
 
    "Seller" means the Person or Persons,  which may include banks, savings  and
loan  associations, mortgage  bankers, investment banking  firms, the Resolution
Trust Corporation (the  "RTC"), the Federal  Deposit Insurance Corporation  (the
"FDIC")  and  other  mortgage  loan originators  or  sellers  affiliated  or not
affiliated with the Depositor, or who may be the Master Servicer or a  Servicer,
who sell the Loans to the Depositor for deposit into the Trust Fund.
 
    "Senior Certificateholder" means the Holder of a Senior Certificate.
 
    "Senior Certificates" means a Class of Certificates as to which the Holders'
rights  to receive  distributions of  principal and  interest are  senior to the
rights of Holders of  Subordinate Certificates, to the  extent specified in  the
related Prospectus Supplement.
 
    "Servicer"  means the entity which has primary liability for servicing Loans
if other than the Master Servicer.
 
    "Servicer Account" means an  account established by  a Servicer (other  than
the  Master Servicer) who is directly  servicing Loans, into which such Servicer
will be required  to deposit all  receipts received  by it with  respect to  the
Mortgage Assets serviced by such Servicer.
 
    "Servicing  Fee" means  the amount  paid to the  Master Servicer  on a given
Distribution Date, generally determined on a loan-by-loan basis, and  calculated
at a specified per annum rate.
 
    "Single  Family Property" means property securing  a Loan consisting of one-
to four-family attached or  detached residential housing, including  Cooperative
Dwellings.
 
    "Subordinate Certificateholder" means a Holder of a Subordinate Certificate.
 
    "Subordinate  Certificates" means  a Class of  Certificates as  to which the
rights of  Holders  to  receive  distributions of  principal  and  interest  are
subordinated  to the rights of Holders of Senior Certificates, to the extent and
under the circumstances specified in the related Prospectus Supplement.
 
    "Subordinated Amount" means  the amount,  if any, specified  in the  related
Prospectus  Supplement for a  Series with a  Class of Subordinated Certificates,
that the Subordinate Certificates are subordinated to the Senior Certificates of
the same Series.
 
    "Subordination Reserve Fund" means the  subordination reserve fund, if  any,
for  a Series with a Class  of Subordinate Certificates, established pursuant to
the related Pooling and Servicing Agreement.
 
    "Trustee" means the trustee under a Pooling and Servicing Agreement, and its
successors.
 
    "Trust Fund"  means all  property and  assets held  for the  benefit of  the
Certificateholders  by the Trustee under the Pooling and Servicing Agreement for
a Series of Certificates as described under "The Trust Funds--General."
 
    "UCC" means the Uniform Commercial Code.
 
    "VA" means the Department of Veterans Affairs.
 
    "VA Loans" means housing loans partically guaranteed by the VA.
 
                                      105
<PAGE>

                          DLJ MORTGAGE ACCEPTANCE CORP.
                                    DEPOSITOR



                                   $64,599,280



                       MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1996-Q6

                                      
            $         0     CLASS SA  CERTIFICATES,     VARIABLE RATE*
            $53,917,509     CLASS A-1 CERTIFICATES,    ADJUSTABLE RATE
            $ 8,477,596     CLASS A-2 CERTIFICATES,    ADJUSTABLE RATE
            $ 2,204,175     CLASS B-1 CERTIFICATES,    ADJUSTABLE RATE

               *Based on the Notional Amount as described herein.


                                   ___________


                              PROSPECTUS SUPPLEMENT

                                   ___________


                          DONALDSON, LUFKIN & JENRETTE
                             Securities Corporation



                                  June 24, 1996





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