EQCC RECEIVABLES CORP
8-K, 1996-09-24
ASSET-BACKED SECURITIES
Previous: INSURED MUNICIPALS INC TR & INV QUAL TAX EX TR MULTI SER 205, 485BPOS, 1996-09-24
Next: MUNICIPAL ADVANTAGE FUND INC, N-30B-2, 1996-09-24



<PAGE>   1
                       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):  September 17, 1996


                          EQCC RECEIVABLES CORPORATION
                          EQCC ASSET BACKED CORPORATION
       (Exact name of registrants as specified in governing instruments)

                                33-99344                       59-3170055
   Delaware                     33-99344-01                    59-3170052
(State or other               (Commission File               (IRS Employer
jurisdiction of                    Number)                 Identification No.)
 organization)


         10401 Deerwood Park Blvd., Jacksonville, Florida      32256
          (Address of principal executive offices)           (Zip Code)


       Registrant's telephone number, including area code: (904) 987-5120

                                 Not Applicable
          (Former name or former address if changed since last report)


                         Exhibit Index located at Page 3
<PAGE>   2
Items 1 through 4, Item 6 and Item 8 are not included because they are not
applicable.

ITEM 5.  OTHER EVENTS.

         On or prior to September 25, 1996, the Registrants will cause the
issuance and sale of EquiCredit Funding Asset Backed Certificates, Series
1996-A, Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and Class A-6 (the
"Certificates") pursuant to a Pooling and Servicing Agreement to be dated as of
September 1, 1996, among the Registrant, EquiCredit Corporation of America, as
Servicer, and First Trust, National Association, as Trustee. In connection with
the sale of the Certificates, the Registrants have been advised by CS First
Boston Corporation, Lehman Brothers Inc. and Salomon Brothers Inc (the
"Underwriters"), that the Underwriters have furnished to prospective investors
certain computational materials and collateral term sheets (the "Term Sheets")
with respect to the Certificates following the effective date of Registration
Statement No. 33-99344 but prior to the availability of a final Prospectus
relating to the Certificates. The Term Sheet used by CS First Boston
Corporation, which is substantially identical to the Term Sheets used by each of
the Underwriters, is being filed as an exhibit to this report.

    The Term Sheet attached hereto has been provided by one of the Underwriters.
The information in the Term Sheets was preliminary and will be superseded by the
Prospectus Supplement relating to the Certificates and may be superseded by any
other information subsequently filed with the Commission.

    The "computational materials" portion of the Term Sheets were prepared by
the Underwriters at the request of certain prospective investors, based on
assumptions provided by, and satisfying the special requirements of, such
prospective investors. Such materials may not include, and do not purport to
include, information based on assumptions representing a complete set of
possible scenarios. Accordingly, such materials may not be relevant to or
appropriate for investors other than those specifically requesting them.

    Certain assumptions may have been made in the Term Sheets which have
resulted in any returns to holders of the Certificates that are detailed in the
Term Sheets. No representation is made that any returns indicated in the Term
Sheets will be achieved. Changes to the assumptions may have a material impact
on any returns detailed. Past performance is not necessarily indicative of
future results.

    In addition, the actual characteristics and performance of the mortgage
loans underlying the Certificates (the "Mortgage Loans") will differ from the
assumptions used in the Term Sheets, which are hypothetical in nature and which
were provided to certain investors only to give a general sense of how the
yield, average life, duration, expected maturity, interest rate sensitivity and
cash flow characteristics of the Certificates might vary under varying

                                        2
<PAGE>   3
prepayment and other scenarios. Any difference between such assumptions and the
actual characteristics and performance of the Mortgage Loans will affect the
actual yield, average life, duration, expected maturity, interest rate
sensitivity and cash flow characteristics of the Certificates.

    The statistical distribution of the characteristics of the final Mortgage
Pool may vary from the statistical distribution of such characteristics as set
forth in the "collateral term sheet" portion of the Term Sheets.

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

    List below the financial statements, pro forma financial information and
exhibits, if any, filed as part of this report.

         (a)      Financial Statements of Businesses Acquired.

                  Not applicable

         (b)      Pro Forma Financial Information.

                  Not applicable

         (c)      Exhibits.




Sequentially    Exhibit
Numbered        Number                     Exhibit                        Page
- --------        ------                     -------                        ----

005             99.1(D)    Computational Materials prepared in
                           connection with the sale of EQCC Home
                           Equity Loan Asset Backed Certificates,
                           Series 1996-2, in the form used by Lehman
                           Brothers Inc., CS First Boston
                           Corporation and Salomon Brothers Inc.


                                        3
<PAGE>   4
                                   SIGNATURES


    Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrants have duly caused this report to be signed on their behalf by the
undersigned hereunto duly authorized.

                          EQCC RECEIVABLES CORPORATION
                          EQCC ASSET BACKED CORPORATION
                                  (Registrants)


                                         EQCC RECEIVABLES CORPORATION




September 19, 1996                       By:   \s\ Stephen R. Veth
                                             -------------------------
                                                   Stephen R. Veth
                                                   President


                                         EQCC ASSET BACKED CORPORATION




September 19, 1996                       By:   \s\ Stephen R. Veth
                                             -------------------------
                                                   Stephen R. Veth
                                                   President
<PAGE>   5
                                EXHIBIT INDEX
                                -------------

        Exhibit                                                
        Number                  Exhibit                        
        ------                  -------                    


        99.1(D)            Computational Materials prepared in
                           connection with the sale of EQCC Home
                           Equity Loan Asset Backed Certificates,
                           Series 1996-2, in the form used by Lehman
                           Brothers Inc., CS First Boston
                           Corporation and Salomon Brothers Inc.
                           


                               

<PAGE>   1
                                                                 EXHIBIT 99.1(c)

BOND PROFILE SUMMARY

<TABLE>
<CAPTION>
 -------------------------------------------------------------------------------------
 Class   Original    Coupon   Avg.    CBE               1st     Last   Mod.    Final
 Name    Par           %      Life   Yield     Price    Pay     Pay    Dur.   Maturity
 -------------------------------------------------------------------------------------
<S>     <C>          <C>      <C>     <C>      <C>      <C>     <C>    <C>      <C>
 To Maturity
 A1     72,800,000    6.40     1.05   6.486    100-00   10/96   12/98   0.98     9/10
 A2     37,600,000    6.90     3.05   7.000    100-00   12/98   10/00   2.65     1/12
 A3     24,200,000    7.25     5.10   7.360    100-00   10/00    2/03   4.11    11/19
 A4      9,250,000    7.60     7.10   7.721    100-00    2/03    9/04   5.29    12/22
 A5     13,794,000    7.75    10.73   7.876    100-00    9/04    9/25   6.94     9/27
 A6     13,219,000   FLOAT     3.52   FLOAT    100-00   10/96    3/26  FLOAT     9/27
 ----------------------------------
 To Call
 A4      9,250,000    7.60     7.08   7.721    100-00    2/03    5/04   5.28    12/22
 A5     13,794,000    7.75     7.64   7.876    100-00    5/04    5/04   5.56     9/27
 A6     13,219,000   FLOAT     3.16   FLOAT    100-00   10/96    5/04  FLOAT     9/27
 -------------------------------------------------------------------------------------
</TABLE>

(1) Fixed Rate Certificates (Class A1-A5) and Floating Rate Certificates (Class
    A-6) Prepayment Curve (PPC)= 125% of PPC. A 100% Prepayment Assumption
    assumes prepayments start at 5% in month 1,rise by exactly 1.364% per month
    to 20% CPR in month 12 and remain at 20% CPR thereafter.

(2) Coupon and price are assumed for computational materials. Class A6 margin
    will double if at the clean-up call the clean-up call is not exercised.

(3) Class A-5 and A-6 are subject to an available funds cap equal to the Net WAC
    on the collateral.





The above analysis is not intended to be a prospectus and any investment
decision with respect to the security should be made by you based solely upon
all of the information contained in the final prospectus. Under no circumstances
shall the information presented constitute an offer to sell or the solicitation
of an offer to buy nor shall there be any sale of the securities in any
jurisdiction in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of such jurisdiction.
The securities may not be sold nor may an offer to buy be accepted prior to the
delivery of a final prospectus relating to the securities. The above preliminary
description of the underlying assets has been provided by the issuer and has not
been independently verified by CS First Boston. All information described above
is preliminary, limited in nature and subject to completion or amendment. CS
First Boston makes no representations that the above referenced security will
actually perform as described in any scenario presented.

[GRAPHIC] CS FIRST BOSTON
<PAGE>   2
BOND PROFILE SUMMARY

<TABLE>
 ------------------------------------------------------------------------------
<S>                       <C>      <C>      <C>       <C>       <C>       <C>
 Percent of PPC:          0        75       100       125       150       200
 Implied Seasoned CPR     0        15        20        25        30        40
 ------------------------------------------------------------------------------

<CAPTION>
 A1
 Price: 100-00      Coupon: 6.40                   Original Par:    72,800,000
 -----------------------------------------------------------------------------
<S>                    <C>       <C>       <C>       <C>       <C>       <C>
 Bond Yield:            6.49      6.49      6.49      6.49      6.49      6.49
 Average Life:          8.98      1.69      1.30      1.05      0.88      0.67
 Duration:              6.34      1.52      1.19      0.98      0.83      0.63
 First Prin Pay:       10/96     10/96     10/96     10/96     10/96     10/96
 Last Prin Pay:         9/10      4/00      6/99     12/98      7/98      1/98
 -----------------------------------------------------------------------------

<CAPTION>
 A2
 Price: 100-00      Coupon: 6.90                   Original Par:    37,600,000
 -----------------------------------------------------------------------------
<S>                    <C>       <C>       <C>       <C>       <C>       <C>
 Bond Yield:            7.00      7.00      7.00      7.00      7.00      7.00
 Average Life:         14.07      5.00      3.81      3.05      2.52      1.83
 Duration:              8.72      4.07      3.23      2.65      2.23      1.66
 First Prin Pay:        9/10      4/00      6/99     12/98      7/98      1/98
 Last Prin Pay:         1/12      5/03     11/01     10/00      2/00      3/99
 -----------------------------------------------------------------------------

<CAPTION>
 A3
 Price: 100-00      Coupon: 7.25                   Original Par:    24,200,000
 -----------------------------------------------------------------------------
<S>                    <C>       <C>       <C>       <C>       <C>       <C>
 Bond Yield:            7.36      7.36      7.36      7.36      7.36      7.36
 Average Life:         18.83      8.25      6.36      5.10      4.21      3.04
 Duration:              9.89      5.98      4.91      4.11      3.50      2.63
 First Prin Pay:        1/12      5/03     11/01     10/00      2/00      3/99
 Last Prin Pay:        11/19     12/06      8/04      2/03     12/01      7/00
 -----------------------------------------------------------------------------
</TABLE>




The above analysis is not intended to be a prospectus and any investment
decision with respect to the security should be made by you based solely upon
all of the information contained in the final prospectus. Under no circumstances
shall the information presented constitute an offer to sell or the solicitation
of an offer to buy nor shall there be any sale of the securities in any
jurisdiction in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of such jurisdiction.
The securities may not be sold nor may an offer to buy be accepted prior to the
delivery of a final prospectus relating to the securities. The above preliminary
description of the underlying assets has been provided by the issuer and has not
been independently verified by CS First Boston. All information described above
is preliminary, limited in nature and subject to completion or amendment. CS
First Boston makes no representations that the above referenced security will
actually perform as described in any scenario presented.

[GRAPHIC] CS FIRST BOSTON
<PAGE>   3
BOND PROFILE SUMMARY

<TABLE>
 -----------------------------------------------------------------------------
<S>                       <C>      <C>      <C>       <C>       <C>       <C>
 Percent of PPC:          0        75       100       125       150       200
 Implied Seasoned CPR     0        15        20        25        30        40
 -----------------------------------------------------------------------------


<CAPTION>
 A4
 Price: 100-00      Coupon: 7.60                   Original Par:     9,250,000
 -----------------------------------------------------------------------------
<S>                    <C>       <C>        <C>       <C>      <C>       <C>
 To Maturity
 Bond Yield:            7.72      7.72      7.72      7.72      7.72      7.72
 Average Life:         24.76     11.27      8.81      7.10      5.87      4.24
 Duration:             10.77      7.30      6.19      5.29      4.57      3.49
 First Prin Pay:       11/19     12/06      8/04      2/03     12/01      7/00
 Last Prin Pay:        12/22      3/09      7/06      9/04      4/03      6/01
 ---------------------------
 To Call
 Bond Yield:            7.72      7.72      7.72      7.72      7.72      7.72
 Average Life:         24.76     11.24      8.78      7.08      5.85      4.22
 Duration:             10.77      7.29      6.18      5.28      4.55      3.48
 First Prin Pay:       11/19     12/06      8/04      2/03     12/01      7/00
 Last Prin Pay:        12/22     10/08      3/06      5/04      1/03      4/01
 -----------------------------------------------------------------------------



<CAPTION>
 A5(1)
 Price: 100-00      Coupon: 7.75               Original Par:    13,794,000
 -----------------------------------------------------------------------------
<S>                    <C>       <C>       <C>       <C>       <C>       <C>
 To Maturity
 Bond Yield:            7.88      7.88      7.88      7.88      7.88      7.88
 Average Life:         27.97     15.29     12.84     10.73      9.03      6.59
 Duration:             11.03      8.55      7.76      6.94      6.17      4.91
 First Prin Pay:       12/22      3/09      7/06      9/04      4/03      6/01
 Last Prin Pay:         3/26      3/26      2/26      9/25     11/23      9/17
 ---------------------------
 To Call
 Bond Yield:            7.88      7.88      7.88      7.88      7.88      7.88
 Average Life:         26.47     12.06      9.48      7.64      6.31      4.56
 Duration:             10.86      7.56      6.47      5.56      4.81      3.70
 First Prin Pay:       12/22     10/08      3/06      5/04      1/03      4/01
 Last Prin Pay:         3/23     10/08      3/06      5/04      1/03      4/01
 -----------------------------------------------------------------------------
</TABLE>

(1) Class A-5 is subject to an available funds cap equal to the Net WAC on the
    collateral.


The above analysis is not intended to be a prospectus and any investment
decision with respect to the security should be made by you based solely upon
all of the information contained in the final prospectus. Under no circumstances
shall the information presented constitute an offer to sell or the solicitation
of an offer to buy nor shall there be any sale of the securities in any
jurisdiction in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of such jurisdiction.
The securities may not be sold nor may an offer to buy be accepted prior to the
delivery of a final prospectus relating to the securities. The above preliminary
description of the underlying assets has been provided by the issuer and has not
been independently verified by CS First Boston. All information described above
is preliminary, limited in nature and subject to completion or amendment. CS
First Boston makes no representations that the above referenced security will
actually perform as described in any scenario presented.

[GRAPHIC] CS FIRST BOSTON
<PAGE>   4
BOND PROFILE SUMMARY

<TABLE>
 -----------------------------------------------------------------------------
<S>                       <C>      <C>      <C>       <C>       <C>       <C>
 Percent of PPC:          0        75       100       125       150       200
 Implied Seasoned CPR     0        15        20        25        30        40
 -----------------------------------------------------------------------------


<CAPTION>
 A6(1)
 Price: 100-00      Coupon: FLOAT                  Original Par:    13,219,000
 -----------------------------------------------------------------------------
<S>                    <C>       <C>       <C>       <C>       <C>       <C>
 To Maturity
 Average Life:         21.18      5.84      4.43      3.52      2.88      2.07
 First Prin Pay:       10/96     10/96     10/96     10/96     10/96     10/96
 Last Prin Pay:         6/26      6/26      5/26      3/26      7/25      9/20
 ---------------------------
 To Call
 Average Life:         20.73      5.25      3.98      3.16      2.60      1.87
 First Prin Pay:       10/96     10/96     10/96     10/96     10/96     10/96
 Last Prin Pay:         3/23     10/08      3/06      5/04      1/03      4/01
 -----------------------------------------------------------------------------
</TABLE>

(1) Class A-6 is subject to an available funds cap equal to the Net WAC on the
    collateral.
(2) Class A-6 margin will double at clean-up call if clean-up call is not
    exercised.


The above analysis is not intended to be a prospectus and any investment
decision with respect to the security should be made by you based solely upon
all of the information contained in the final prospectus. Under no circumstances
shall the information presented constitute an offer to sell or the solicitation
of an offer to buy nor shall there be any sale of the securities in any
jurisdiction in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of such jurisdiction.
The securities may not be sold nor may an offer to buy be accepted prior to the
delivery of a final prospectus relating to the securities. The above preliminary
description of the underlying assets has been provided by the issuer and has not
been independently verified by CS First Boston. All information described above
is preliminary, limited in nature and subject to completion or amendment. CS
First Boston makes no representations that the above referenced security will
actually perform as described in any scenario presented.

[GRAPHIC] CS FIRST BOSTON
<PAGE>   5
FIXED RATE COLLATERAL SUMMARY

<TABLE>
<S>                                <C>              <C>                <C>
  Total Number of Loans                   3,229     Level Pay/Balloon   73%/27%
  Total Outstanding Loan Balance   $157,644,673     1st Lien/2nd Lien   85%/15%

<CAPTION>
                                             RANGE             % TOTAL   # LOANS
<S>                 <C>             <C>                          <C>      <C>
  Avg Loan Balance   $ 48,821.52    less than
                                    or equal to   24,999.99      11.25    1,036
  Highest Balance    $387,199.74     25,000   -   49,999.99      24.30    1,020
  Lowest Balance     $  1,793.46     50,000   -   74,999.99      24.49      635
                                     75,000   -   99,999.99      13.84      253
                                    100,000   -  199,999.99      21.06      254
                                    200,000   -  387,199.74       5.07       31

<CAPTION>
                                          RANGE                % TOTAL   # LOANS
<S>                 <C>             <C>                          <C>      <C>
  Wtg Avg Coupon          11.36%    less than
                                    or equal to  8.99%            5.26       98
  Highest Coupon          18.00%       9.00%  -  9.99%           17.14      389
  Lowest Coupon            6.88%      10.00%  - 10.99%           28.15      723
                                      11.00%  - 11.99%           19.28      596
                                      12.00%  - 12.99%           14.83      560
                                      13.00%  - 13.99%            6.26      285
                                      14.00%  - 18.00%            9.08      578


<CAPTION>
                                            RANGE       LEVEL PAY    BALLOON
<S>                        <C>             <C>          <C>          <C>
  Wtd Avg Remaining Term   231.22            1 - 120      2.88%       2.13%
  Highest Remaining Term      360          121 - 180     26.28%      24.46%
  Lowest Remaining Term        26          181 - 240     16.05%       0.00%
                                           241 - 360     28.20%       0.00%

  Wtd Avg Seasoning          5.14
  Highest Seasoning            38
  Lowest Seasoning              0


<CAPTION>
                                          RANGE            % TOTAL   # LOANS
<S>                     <C>        <C>                     <C>        <C>
  Wtd Avg Orig CLTV      76.40%    less than
                                   or equal to 60.00%        8.82      374
  Highest CLTV          101.28%     60.01%  -  70.00%       13.47      434
  Lowest CLTV             8.00%     70.01%  -  80.00%       52.10    1,364
                                    80.01%  -  90.00%       20.48      646
                                    90.01%  - 101.28%        5.13      411

  Property Type                      Occupancy Status
    Single Family        94.29%        Primary Residence     96.01%
    Two to Four Family    2.33%        Other                  3.99%
    Other                 3.39%
</TABLE>


  Geographics  FL 25%, NC 21%, CA 11%, VA 5%, CO 5%

The above analysis is not intended to be a prospectus and any investment
decision with respect to the security should be made by you based solely upon
all of the information contained in the final prospectus. Under no circumstances
shall the information presented constitute an offer to sell or the solicitation
of an offer to buy nor shall there be any sale of the securities in any
jurisdiction in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of such jurisdiction.
The securities may not be sold nor may an offer to buy be accepted prior to the
delivery of a final prospectus relating to the securities. The above preliminary
description of the underlying assets has been provided by the issuer and has not
been independently verified by CS First Boston. All information described above
is preliminary, limited in nature and subject to completion or amendment. CS
First Boston makes no representations that the above referenced security will
actually perform as described in any scenario presented.

[GRAPHIC] CS FIRST BOSTON
<PAGE>   6
 FLOATING RATE COLLATERAL SUMMARY

<TABLE>
<S>                                  <C>                                  <C>
  Total Number of Loans                       124     Level Pay/Balloon    93%/ 7%
  Total Outstanding Loan Balance     $ 13,219,032     1st Lien            100%

<CAPTION>
                                          RANGE             % TOTAL   # LOANS
<S>                 <C>           <C>                        <C>         <C>
  Avg Loan Balance  $ 106,605.09  less than
                                  or equal to  74,999.99      16.70       40
  Highest Balance   $ 399,018.36   75,000 -    99,999.99      17.28       26
  Lowest Balance    $  31,110.89  100,000 -   149,999.99      34.38       38
                                  150,000 -   199,999.99      16.73       13
                                  200,000 -   249,999.99       3.31        2
                                  250,000 -   399,018.36      11.60        5

<CAPTION>
                                          RANGE            % TOTAL   # LOANS
<S>                 <C>           <C>                       <C>         <C>
  Wtg Avg Coupon           9.89%  less than
                                  or equal to    6.99%       3.25        3
  Highest Coupon          13.88%        7.00% -  7.99%       3.14        4
  Lowest Coupon            6.13%        8.00% -  8.99%      13.18       15
                                        9.00% -  9.99%      34.04       38
                                       10.00% - 10.99%      31.80       43
                                       11.00% - 11.99%      12.00       16
                                       12.00% - 13.88%       2.59        5


<CAPTION>
                                            RANGE       LEVEL PAY    BALLOON
<S>                        <C>             <C>           <C>         <C>
  Wtd Avg Remaining Term   338.49            1 - 120      0.00%       2.74%
  Highest Remaining Term      360          121 - 180      0.84%       3.97%
  Lowest Remaining Term        71          181 - 240      0.00%       0.00%
                                           241 - 360     92.45%       0.00%

  Wtd Avg Seasoning          5.49
  Highest Seasoning            24
  Lowest Seasoning              0


<CAPTION>
                                          RANGE            % TOTAL   # LOANS
<S>                      <C>        <C>                       <C>         <C>
  Wtd Avg Orig CLTV      76.13%     less than
                                    or equal to  60.00%        8.84       10
  Highest CLTV           90.00%     60.01%   -   70.00%       21.34       31
  Lowest CLTV            20.83%     70.01%   -   80.00%       34.66       41
                                    80.01%   -   90.00%       35.17       42


  Property Type                      Occupancy Status
    Single Family        90.30%        Primary Residence      94.03%
    Two to Four Family    8.29%        Other                   5.97%
    Other                 1.41%
</TABLE>


  Geographics CA 42%, WA 9%, UT 5%, TX 4%, IL 4%, FL 4%, AZ 4%


The above analysis is not intended to be a prospectus and any investment
decision with respect to the security should be made by you based solely upon
all of the information contained in the final prospectus. Under no circumstances
shall the information presented constitute an offer to sell or the solicitation
of an offer to buy nor shall there be any sale of the securities in any
jurisdiction in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of such jurisdiction.
The securities may not be sold nor may an offer to buy be accepted prior to the
delivery of a final prospectus relating to the securities. The above preliminary
description of the underlying assets has been provided by the issuer and has not
been independently verified by CS First Boston. All information described above
is preliminary, limited in nature and subject to completion or amendment. CS
First Boston makes no representations that the above referenced security will
actually perform as described in any scenario presented.

[GRAPHIC] CS FIRST BOSTON
<PAGE>   7
 FLOATING RATE COLLATERAL SUMMARY CONTINUED

<TABLE>
<S>                                   <C>
  6 Month LIBOR                       100.00%
  Wtg Avg Months to Next Rate Roll      3.81

<CAPTION>
                                        RANGE              % TOTAL   # LOANS
<S>                    <C>         <C>                       <C>        <C>
  Wtg Avg Margin       6.03%       less than
                                   or equal to  3.99%         3.25       3
  Highest Margin       8.19%       4.00%  -     4.99%         3.73       5
  Lowest Margin        2.75%       5.00%  -     5.99%        49.24      59
                                   6.00%  -     6.99%        23.73      32
                                   7.00%  -     7.99%        18.46      23
                                   8.00%  -     8.19%         1.59       2

<CAPTION>
                                        RANGE               % TOTAL   # LOANS
<S>                   <C>         <C>                         <C>        <C>
  Wtg Avg Life Cap    15.97%      less than
                                  or equal to 13.99%           4.04       4
  Highest Life Cap    23.88%      14.00%  -   14.99%          14.56      14
  Lowest Life Cap     12.13%      15.00%  -   15.99%          27.93      36
                                  16.00%  -   16.99%          35.58      45
                                  17.00%  -   17.99%          13.50      18
                                  18.00%  -   23.88%           4.37       7

<CAPTION>
                                      CAP VALUE            % TOTAL   # LOANS
<S>                      <C>            <C>                 <C>          <C>
  Wtg Avg Periodic Cap   1.39%          1.00%               58.90        79
  Highest Periodic Cap   3.00%          1.50%               28.63        33
  Lowest Periodic Cap    1.00%          3.00%               12.47        12
</TABLE>


The above analysis is not intended to be a prospectus and any investment
decision with respect to the security should be made by you based solely upon
all of the information contained in the final prospectus. Under no circumstances
shall the information presented constitute an offer to sell or the solicitation
of an offer to buy nor shall there be any sale of the securities in any
jurisdiction in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of such jurisdiction.
The securities may not be sold nor may an offer to buy be accepted prior to the
delivery of a final prospectus relating to the securities. The above preliminary
description of the underlying assets has been provided by the issuer and has not
been independently verified by CS First Boston. All information described above
is preliminary, limited in nature and subject to completion or amendment. CS
First Boston makes no representations that the above referenced security will
actually perform as described in any scenario presented.

[GRAPHIC] CS FIRST BOSTON


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