BEAR STEARNS MORTGAGE SECURITIES INC
8-K, 1996-06-27
ASSET-BACKED SECURITIES
Previous: PIC INVESTMENT TRUST, NSAR-A, 1996-06-27
Next: FIRST USA INC, S-8, 1996-06-27





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                                    FORM 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the

                         Securities Exchange Act of 1934


                Date of Report (date of earliest event reported)
                                  JUNE 25, 1996


                      BEAR STEARNS MORTGAGE SECURITIES INC.
               (Exact name of registrant as specified in charter)


       DELAWARE              33-62710           13-3633241
    ---------------        -----------      ----------------
    (State or other        (Commission      (IRS Employer
    jurisdiction of        File Number)     Identification No.)
    incorporation)


               245 PARK AVENUE, NEW YORK, NEW YORK      10167
             ---------------------------------------   --------
            (Address of principal executive offices)  (Zip Code)


        Registrant's telephone number, including area code (212) 272-2000
                                                            -------------
 
                                 NOT APPLICABLE
         --------------------------------------------------------------
         (Former name or former address, if changed since last report.)


<PAGE>


Item 5.  OTHER EVENTS.

FILING OF COMPUTATIONAL MATERIALS.

                  This Current Report on Form 8-K is being filed to file a copy
of the Computational Materials (as defined below) of Bear Stearns & Co., Inc.
(an "Underwriter") in connection with the issuance of the Bear Stearns Mortgage
Securities Inc. Mortgage Pass Through Certificates Series 1996-3. The term
"Computational Materials" shall have the meaning given in the No-Action Letter
of May 20, 1994 issued by the Securities and Exchange Commission to Kidder,
Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder
Structured Asset Corporation, as supplemented in the No-Action Letters of May
27, 1994 and February 17, 1995 issued by the SEC to the Public Securities
Association.


Item 7.           FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND
                  EXHIBITS.

(c)      Exhibits:

                  EXHIBIT NO.

                  99.1     Computational Materials of Bear,
                           Stearns & Co. Inc.

<PAGE>

                                   SIGNATURES


                    Pursuant to the requirements of the Securities Exchange Act
of 1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.


                        BEAR STEARNS MORTGAGE SECURITIES INC.
                        -------------------------------------
                                    (Registrant)


Date: JUNE 25, 1996                      By:   /S/ JOSEPH T. JURKOWSKI, JR.
      -------------                             ---------------------------
                                              Name: Joseph T. Jurkowski, Jr.
                                              Title: Vice President
<PAGE>
                                  EXHIBIT INDEX


EXHIBIT NUMBER                              DESCRIPTION
- - --------------                              ------------
    99.1                       Computational Materials of Bear, Stearns
                                            & Co. Inc.




                                                     EXHIBIT 99.1


STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING
ESTIMATES AND OTHER INFORMATION

The information contained in the attached materials (the "Information") may
include various forms of performance analysis, security characteristics and
securities pricing estimates for the securities addressed. Please read and
understand this entire statement before utilizing the Information. Should you
receive information that refers to the "Statement Regarding Assumptions and
Other Information", please refer to this statement instead.

The Information is illustrative and is not intended to predict actual results
which may differ substantially from those reflected in the Information.
Performance analysis is based on certain assumptions with respect to significant
factors that may prove not to be assumed. You should understand the assumptions
and evaluate whether they are appropriate for your purposes. Performance results
are based on mathematical models that use inputs to calculate results. As
with all models, results may vary significantly depending upon the value of the
inputs given. Inputs to these models include but are not limited to prepayment
expectations (econometric prepayment models, single expected lifetime
prepayments or a vector of periodic prepayments), interest rate assumptions
(parallel and nonparallel changes for different maturity instruments),
collateral assumptions (actual pool level data, aggregated pool level data,
reported factors or imputed factors), volatility assumptions (historically
observed or implied current) and reported information (paydown factors, rate
resets and trustee statements). Models used in any analysis may be proprietary
making the results difficult for any third party to reproduce. Contact your
registered representative for detailed explanations of any modeling techniques
employed in the Information.

The Information addresses only certain aspects of the applicable security's
characteristics and thus does not provide a complete assessment. As such, the
Information may not reflect the impact of all structural characteristics of the
security, including call events and cash flow priorities at all prepayment
speeds and or interest rates. You should consider whether the behavior of these
securities should be tested at assumptions different from those included in the
Information. The assumptions underlying the Information, including structure and
collateral, may be modified from time to time to reflect changed circumstances.
Any investment decision should be based only on the data in the prospectus and
the prospectus supplement or private placement memorandum (Offering Documents)
and the then current version of the Information. Offering Documents contain data
that is current as of their publication dates and after publication may no
longer be complete or current. The Information is provided solely by Bear
Stearns, not as agent for any issuer, and although it may be based on data
supplied to it by an issuer, the issuer has not participated in its preparation
and makes no representations regarding its accuracy or completeness. Contact
your registered representative for Offering Documents, current Information or
additional materials, including other models for performance analysis, which are
likely to produce different results, and any further explanation regarding the
Information.

Any pricing estimates Bear Stearns has supplied at your request (a)
represent our view, at the time determined, of the investment value of the
securities between the estimated bid and offer levels, the spread between which
may be significant due to market volatility or illiquidity, (b) do not
constitute a bid by any person for any security, (c) may not constitute prices
at which the securities could have been purchased or sold in any market, (d)
have not been confirmed by actual trades, may vary from the value Bear Stearns
assigns any such security while in its inventory, and may not take into account
the size of a position you have in the security, and (e) may have been derived
from matrix pricing that uses data relating to other securities whose prices are
more readily ascertainable to produce a hypothetical price based on the
estimated yield spread relationship between the securities.

General Information: The data underlying the Information has been obtained
from sources that we believe are reliable, but we do not guarantee the accuracy
of the underlying data or computations based thereon. Bear Stearns and/or
individuals thereof may have positions in these securities while the Information
is circulating or during such period may engage in transactions with the issuer
or its affiliates. We act as principal in transactions with you, and
accordingly, you must determine the appropriateness for you of such transactions
and address any legal, tax or accounting considerations applicable to you. Bear
Stearns shall not be a fiduciary or advisor unless we have agreed in writing to
receive compensation specifically to act in such capacities. If you are subject
to ERISA, the Information is being furnished on the condition that it will not
form a primary basis for any investment decision. The Information is not a
solicitation of any transaction in securities which may be made only by
prospectus when required by law, in which event you may obtain such prospectus
from Bear Stearns.

<PAGE>

   ICI696-FINAL  Class A (    )       PLAIN VAN   Pac Not Avail
               Orig Bal 45,532,000 Fac 1.00000 Coup 6.820 Mat / /
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: A(     )
- - ------------------------------------------------------------------------------
Price          */v100     prepay losses
                0.84      Avg. Life 
                07/96     1st Prin
                12/97     Last Prin
- - --------       -------    ---------     
99:30+          6.400      Yield   
                 0.79      Duration   
99:31           6.380      Yield   
                 0.79      Duration
99:31+          6.360      Yield   
                 0.79      Duration
100:0           6.340      Yield   
                 0.79      Duration
100:0+          6.321      Yield   
                 0.79      Duration
100:1           6.301      Yield   
                 0.79      Duration



     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.

<PAGE>
    ICI696-FINAL  Class B (    )       PLAIN VAN   Pac Not Avail
               Orig Bal 28,467,000   Fac 1.00000    Coup 7.240 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: B(     )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              2.02      Avg. Life 
              12/97     1st Prin
              12/98     Last Prin
- - --------     -------    ---------   
99:23+        7.230      Yield       
               1.81      Duration 
99:27+        7.162      Yield    
               1.81      Duration 
99:31+        7.093      Yield    
               1.81      Duration 
100:3+        7.025      Yield    
               1.81      Duration 
100:7+        6.956      Yield    
               1.82      Duration 
100:11+       6.888      Yield    
               1.82      Duration 
                           
     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.

<PAGE>

    ICI696-FINAL  Class B (    )       PLAIN VAN   Pac Not Avail
               Orig Bal 28,467,000   Fac 1.00000    Coup 7.240 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: B(     )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              2.02      Avg. Life 
              12/97     1st Prin
              12/98     Last Prin
- - --------     -------    ---------    
99:3+         7.576      Yield    
               1.81      Duration 
99:7+         7.506      Yield    
               1.81      Duration 
99:11+        7.437      Yield    
               1.81      Duration 
99:15+        7.368      Yield    
               1.81      Duration 
99:19+        7.299      Yield    
               1.81      Duration

     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>
    ICI696-FINAL  Class C (    )       PLAIN VAN   Pac Not Avail
               Orig Bal 24,371,000   Fac 1.00000    Coup 7.390 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: C(     )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              3.02      Avg. Life 
              12/98     1st Prin
              01/00     Last Prin
- - --------     -------    ---------   
99:23+         7.418     Yield       
                2.62     Duration    
99:27+         7.370     Yield       
                2.62     Duration    
99:31+         7.323     Yield       
                2.62     Duration    
100:3+         7.275     Yield       
                2.62     Duration    
100:7+         7.228     Yield       
                2.62     Duration    

     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>

    ICI696-FINAL  Class D (    )       PLAIN VAN   Pac Not Avail
               Orig Bal 18,604,000   Fac 1.00000    Coup 7.550 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: D(     )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              4.00      Avg. Life 
              01/00     1st Prin
              12/00     Last Prin
- - --------     -------    ---------    
99:22         7.613      Yield       
               3.34      Duration    
99:26         7.575      Yield       
               3.34      Duration    
99:30         7.538      Yield       
               3.34      Duration    
100:2         7.501      Yield       
               3.34      Duration    
100:6         7.463      Yield       
               3.34      Duration    
             

     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>
d.2
 
    ICI696-FINAL  Class D (    )       PLAIN VAN   Pac Not Avail
               Orig Bal 18,604,000   Fac 1.00000    Coup 7.550 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: D(     )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              4.00      Avg. Life 
              01/00     1st Prin
              12/00     Last Prin
- - --------     -------    ---------    
99:4          7.781      Yield       
               3.33      Duration    
99:8          7.744      Yield       
               3.33      Duration    
99:12         7.706      Yield       
               3.33      Duration    
99:16         7.669      Yield       
               3.33      Duration    
99:20         7.631      Yield       
               3.33      Duration    


     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>  

 
    ICI696-FINAL  Class H (    )       PLAIN VAN   Pac Not Avail
                Orig Bal 12,175,000   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: H(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              6.89      Avg. Life 
              09/02     1st Prin
              03/04     Last Prin
- - --------     -------    ---------    
98:5+          8.133     Yield     
                5.13     Duration  
98:9+          8.108     Yield     
                5.14     Duration  
98:13+         8.083     Yield     
                5.14     Duration  
98:17+         8.059     Yield     
                5.14     Duration  
98:21+         8.034     Yield     
                5.14     Duration  
                                     
                          
     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative. 
<PAGE>
 h.2
 
    ICI696-FINAL  Class H(   )       PLAIN VAN   Pac Not Avail
                Orig Bal 12,175,000   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: H(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              6.89      Avg. Life 
              09/02     1st Prin
              03/04     Last Prin
- - --------     -------    ---------    
97:16+        8.263      Yield    
               5.12      Duration 
97:20+        8.238      Yield    
               5.13      Duration 
97:24+        8.213      Yield    
               5.13      Duration 
97:28+        8.188      Yield    
               5.13      Duration 
98:0+         8.164      Yield    
               5.13      Duration 

     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative. 
<PAGE>
 
    ICI696-FINAL  Class J(   )       PLAIN VAN   Pac Not Avail
                Orig Bal 17,149,000   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: J(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              9.90      Avg. Life 
              03/04     1st Prin
              06/09     Last Prin
- - --------     -------    ---------    
97:9+          8.210    Yield     
                6.59    Duration 
97:13+         8.191    Yield    
                6.59    Duration 
97:17+         8.172    Yield    
                6.59    Duration 
97:21+         8.152    Yield    
                6.60    Duration 
97:25+         8.133    Yield    
                6.60    Duration 
                        

     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>

    ICI696-FINAL  Class J(   )       PLAIN VAN   Pac Not Avail
                Orig Bal 17,149,000   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: J(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              9.90      Avg. Life 
              03/04     1st Prin
              06/09     Last Prin
- - --------     -------    ---------    
96:14+        8.342     Yield
               6.57     Duration
96:18+        8.322     Yield    
               6.57     Duration 
96:22+        8.303     Yield    
               6.57     Duration 
96:26+        8.283     Yield    
               6.58     Duration 
96:30+        8.264     Yield    
               6.58     Duration 
                        
     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>
    ICI696-FINAL  Class L(   )       PLAIN VAN   Pac Not Avail
                Orig Bal 16,000,346   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: L(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              10.53      Avg. Life 
              06/01     1st Prin
              03/26     Last Prin
- - --------     -------    ---------    
98:19+        8.009     Yield
               6.62     Duration
98:23+        7.989     Yield    
               6.62     Duration 
98:27+        7.970     Yield    
               6.62     Duration 
98:31+        7.952     Yield    
               6.63     Duration 
99:3+         7.933     Yield    
               6.63     Duration 
                        

     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>
    ICI696-FINAL  Class L(   )       PLAIN VAN   Pac Not Avail
                Orig Bal 16,000,346   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: L(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              10.53      Avg. Life 
              06/01     1st Prin
              03/26     Last Prin
- - --------     -------    ---------   
97:12          8.198     Yield
                6.58     Duration
97:16          8.179     Yield     
                6.58     Duration  
97:20          8.160     Yield     
                6.58     Duration  
97:24          8.140     Yield     
                6.59     Duration  
97:28          8.121     Yield     
                6.59     Duration  
                         
     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>
 
    ICI696-FINAL  Class LA(   )       PLAIN VAN   Pac Not Avail
                Orig Bal 2,500,000   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: LA(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              10.53      Avg. Life 
              06/01     1st Prin
              03/26     Last Prin
- - --------     -------    ---------  
96:24          8.296    Yield
                6.56    Duration
96:28          8.276    Yield    
                6.56    Duration 
97:0           8.257    Yield    
                6.56    Duration 
97:4           8.237    Yield    
                6.57    Duration 
97:8           8.218    Yield    
                6.57    Duration 
                        

     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>

    ICI696-FINAL  Class M(   )       PLAIN VAN   Pac Not Avail
                Orig Bal 9,256,000   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View     Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: M(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              17.35      Avg. Life 
              06/09     1st Prin
              03/26     Last Prin
- - --------     -------    ---------  
96:14+         8.217    Yield    
                8.95    Duration 
96:18+         8.203    Yield    
                8.96    Duration 
96:22+         8.188    Yield    
                8.96    Duration 
96:26+         8.174    Yield    
                8.97    Duration 
96:30+         8.160    Yield    
                8.98    Duration 
                                 
     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>


    ICI696-FINAL  Class M(   )       PLAIN VAN   Pac Not Avail
                Orig Bal 9,256,000   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View   Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: M(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              17.35     Avg. Life 
              06/09     1st Prin
              03/26     Last Prin
- - --------     -------    ---------  

95:20+         8.311     Yield
                8.91     Duration
95:24+         8.297     Yield    
                8.92     Duration 
95:28+         8.282     Yield    
                8.93     Duration 
96:0+          8.268     Yield    
                8.93     Duration 
96:4+          8.253     Yield    
                8.94     Duration 
 
     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.
<PAGE>


   ICI696-FINAL  Class M1(   )    AA RATED SUB PLAIN VAN   Pac Not Avail
                Orig Bal 7,608,134   Fac 1.00000    Coup 7.750 Mat / / 
                      Wac- 0.000 (0.000) WAM- / (-22758)

Price/Yield View   Fact Thru 09/9999 Hist Coupons
Settle Date: 28-Jun-1996   Curve Date 24-Jun-1996  Tranche: M1(    )
- - ------------------------------------------------------------------------------
Price        */v100     prepay losses
              11.07     Avg. Life 
              07/96     1st Prin
              03/26     Last Prin
- - --------     -------    ---------  
95:28+       8.418       Yield
              6.69       Duration
96:0+        8.398       Yield    
              6.69       Duration 
96:4+        8.379       Yield    
              6.70       Duration 
96:8+        8.360       Yield    
              6.70       Duration 
96:12+       8.340       Yield    
              6.71       Duration 
                         
     This information should be considered only after reading Bear Stearns'
Statement Regarding Assumptions as to Securities, Pricing Estimates, and Other
Information ("the Statement"), which should be attached. Do not use or rely on
this information if you have not received and reviewed the Statement. You may
obtain a copy of the Statement from your sales representative.


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