EQCC RECEIVABLES CORP
424B5, 1997-03-28
ASSET-BACKED SECURITIES
Previous: FIRST STATE BANCORPORATION, 10KSB, 1997-03-28
Next: DIMECO INC, 10KSB, 1997-03-28



<PAGE>   1
                                   Pursuant to Rule 424(b)(5)
                                   Registration Nos. 333-17893 and 333-17893-01
 
PROSPECTUS SUPPLEMENT
(To Prospectus dated March 21, 1997)
 
$600,098,000
 
EQCC HOME EQUITY LOAN TRUST 1997-1
EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1997-1
 
$196,833,000 CLASS A-1 CERTIFICATES, 6.31% PASS-THROUGH RATE
$ 18,259,000 CLASS A-2 CERTIFICATES, 6.61% PASS-THROUGH RATE
$127,073,000 CLASS A-3 CERTIFICATES, 6.84% PASS-THROUGH RATE
$ 47,407,000 CLASS A-4 CERTIFICATES, 7.16% PASS-THROUGH RATE
$ 25,494,000 CLASS A-5 CERTIFICATES, 7.31% PASS-THROUGH RATE
$ 33,989,000 CLASS A-6 CERTIFICATES, 7.56% PASS-THROUGH RATE
$ 50,000,000 CLASS A-7 CERTIFICATES, 7.12% PASS-THROUGH RATE
$101,043,000 CLASS A-8 ADJUSTABLE RATE CERTIFICATES
 
EQCC RECEIVABLES CORPORATION
EQCC ASSET BACKED CORPORATION
DEPOSITORS
 
EQUICREDIT CORPORATION OF AMERICA
SERVICER
 
The EQCC Home Equity Loan Asset Backed Certificates, Series 1997-1 (the
"Certificates"), will consist of nine classes of Certificates designated as (i)
the Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates,
Class A-4 Certificates, Class A-5 Certificates, Class A-6 Certificates and Class
A-7 Certificates (collectively, the "Fixed Rate Certificates"), (ii) the Class
A-8 Certificates (the "Adjustable Rate Certificates" and, together with the
Fixed Rate Certificates, the "Class A Certificates") and (iii) the Class R
Certificates. Only the Class A Certificates are offered hereby. The Certificates
represent fractional undivided interests in a trust fund to be designated as
EQCC Home Equity Loan Trust 1997-1 (the "Trust" or the "Trust Fund"), initially
consisting primarily of (i) a pool (the "Mortgage Pool") of fixed- and
adjustable-rate mortgage loans (each, a "Mortgage Loan") secured by mortgages,
deeds of trust or other instruments (each, a "Mortgage") creating a first or
second lien on one- to four-family dwellings (each, a "Mortgaged Property") to
be deposited into the Trust Fund by the
 
                                                   (continues on following page)
                            ------------------------
 
 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.
 
PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS"
         HEREIN AT PAGE S-19 AND IN THE PROSPECTUS AT PAGE 13 THEREOF.
 
<TABLE>
<S>                                            <C>                  <C>                  <C>
- --------------------------------------------------------------------------------------------------------------
                                               PRICE TO             UNDERWRITING         PROCEEDS TO
                                               PUBLIC(1)            DISCOUNT             DEPOSITORS(1)(2)
- --------------------------------------------------------------------------------------------------------------
Per Class A-1 Certificate...................... 99.9885900%         0.200%               99.7885900%
Per Class A-2 Certificate...................... 99.9843750%         0.225%               99.7593750%
Per Class A-3 Certificate...................... 99.9609375%         0.325%               99.6359375%
Per Class A-4 Certificate...................... 99.9609375%         0.375%               99.5859375%
Per Class A-5 Certificate...................... 99.9453125%         0.425%               99.5203125%
Per Class A-6 Certificate...................... 99.9062500%         0.450%               99.4562500%
Per Class A-7 Certificate...................... 99.9453125%         0.420%               99.5253125%
Per Class A-8 Certificates..................... 100.0000000%        0.250%               99.7500000%
Total.......................................... $599,931,381.67     $1,749,419.75        $598,181,961.92
</TABLE>
 
- --------------------------------------------------------------------------------
 
(1) Plus accrued interest, if any, from March 15, 1997 with respect to the Fixed
Rate Certificates.
(2) Before deducting expenses, estimated to be $952,000.
 
The Class A Certificates are offered by the several Underwriters, when, as and
if issued by the Trust, delivered to and accepted by the Underwriters and
subject to their right to reject orders in whole or in part. It is expected that
the delivery of the Class A Certificates, in book-entry form, will be made
through the facilities of The Depository Trust Company, Cedel Bank, societe
anonyme or the Euroclear System on or about March 31, 1997 (the "Closing Date")
against payment in immediately available funds.
- -------------------------------------------------------------
SALOMON BROTHERS INC
              CREDIT SUISSE FIRST BOSTON
                            LEHMAN BROTHERS
                                       PRUDENTIAL SECURITIES INCORPORATED
 
March 21, 1997
<PAGE>   2
 
(continuation of cover page)
 
Depositors and originated by or purchased and re-underwritten by EquiCredit
Corporation of America ("EquiCredit", the "Representative" or an "Originator"),
EquiCredit Corporation/Ala. & Miss., California/EquiCredit Corporation,
EquiCredit Corporation of In., EquiCredit Corporation of Pa. or EquiCredit
Corporation of SC (each, an "Originator") for the holders of the Certificates
(the "Certificateholders"), (ii) all monies received on the Mortgage Loans on
and after the Cut-off Date (as defined herein) (other than the Representative's
Yield, as described herein, and amounts received on and after the Cut-off Date
in respect of interest accrued on the Mortgage Loans prior to the Cut-off Date),
(iii) the Securities Insurance Policy described herein, and (iv) certain other
property. The Mortgage Pool will be divided into two groups (each, a "Mortgage
Loan Group"). The Fixed Rate Certificates will represent an undivided ownership
interest in a group of fixed-rate Mortgage Loans (the "Fixed Rate Group"). The
Adjustable Rate Certificates will represent an undivided ownership interest in a
group of adjustable-rate Mortgage Loans (the "Adjustable Rate Group"). The
Mortgage Loans will be serviced by EquiCredit (in its capacity as servicer, the
"Servicer"). The Certificates will be issued pursuant to a Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement") to be entered into among the
Servicer, the Depositors and First Bank National Association, as trustee (the
"Trustee").
 
     Distributions on the Certificates will be made, to the extent of funds
available therefor, on the fifteenth day of each month, or, if such day is not a
business day, then on the next business day, commencing on April 15, 1997 (each,
a "Payment Date"). The Fixed Rate Certificates will accrue interest during each
Accrual Period at the rates shown above. The Adjustable Rate Certificates will
accrue interest during each Accrual Period at a rate equal to the lesser of (i)
the London interbank offered rate for one month U.S. dollar deposits ("LIBOR")
(calculated as described herein) as of the LIBOR Determination Date (as defined
herein) plus (a) 0.20% per annum on each Payment Date on or prior to the
Optional Purchase Date (as defined herein) and (b) 0.40% per annum on each
Payment Date following the Optional Purchase Date (the "Class A-8 LIBOR Rate")
and (ii) the Net Funds Cap Rate (as defined herein) with respect to such Accrual
Period. See "Description of the Certificates -- Interest" herein.
 
     On or before the issuance of the Certificates, the Servicer will obtain
from Financial Guaranty Insurance Company (the "Insurer") a securities guaranty
surety bond in favor of the Trustee for the benefit of the Certificateholders
relating to the Class A Certificates (the "Securities Insurance Policy"). The
Securities Insurance Policy will provide for 100% coverage of the Class A
Remittance Amount (as defined herein) due on the Class A Certificates on each
Payment Date.
 
<TABLE>
<S>                             <C>
FINANCIAL GUARANTY INSURANCE
COMPANY                         (LOGO)
</TABLE>
 
 FGIC IS A REGISTERED SERVICE MARK USED BY FINANCIAL GUARANTY INSURANCE COMPANY
       UNDER LICENSE FROM ITS PARENT COMPANY, FGIC CORPORATION, A PRIVATE
           COMPANY NOT AFFILIATED WITH ANY U.S. GOVERNMENTAL AGENCY.
 
     There is currently no secondary market for the Class A Certificates. The
Underwriters intend to make a secondary market in the Class A Certificates, but
are not obligated to do so. There can be no assurance that a secondary market
for the Class A Certificates will develop or, if one does develop, that it will
continue. None of the Class A Certificates will be listed on any securities
exchange.
 
     It is a condition to the issuance of the Class A Certificates that they be
rated Aaa by Moody's Investors Service, a division of Dun & Bradstreet, and
"AAA" by Standard & Poor's Ratings Services, a division of The McGraw-Hill
Companies, Inc.
 
     The Class A Certificates initially will be represented by certificates
registered in the name of Cede & Co., the nominee of DTC. The interests of
owners of the Class A Certificates will be represented by book-entries on the
records of DTC and participating members thereof. See "Description of the
Certificates -- Registration of the Class A Certificates" herein.
 
     As described herein an election will be made to treat certain assets in the
Trust Fund as a "real estate mortgage investment conduit" (a "REMIC") for
federal income tax purposes. The Class A Certificates will constitute "regular
interests" in the REMIC and the Class R Certificates will constitute the sole
class of "residual interests" in the REMIC. For a description of certain tax
consequences of owning the Certificates, see "Summary of Terms -- REMIC Election
and Tax Status" herein and "Certain Federal Income Tax Consequences" in the
Prospectus.
 
                                       S-2
<PAGE>   3
 
     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 REPRESENTATIVE, THE SERVICER, EITHER DEPOSITOR, ANY ORIGINATOR OR ANY OF
THEIR AFFILIATES. NONE OF THE CERTIFICATES OR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY THE
REPRESENTATIVE, THE SERVICER, EITHER DEPOSITOR, ANY ORIGINATOR OR ANY OF THEIR
AFFILIATES.
 
     CERTAIN PERSONS PARTICIPATING IN THE OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE CLASS A
CERTIFICATES, INCLUDING PURCHASES OF THE CLASS A CERTIFICATES TO STABILIZE THE
MARKET PRICE THEREOF, PURCHASES OF THE CLASS A CERTIFICATES TO COVER SOME OR ALL
OF A SHORT POSITION IN THE CLASS A CERTIFICATES MAINTAINED BY THE UNDERWRITERS
AND THE IMPOSITION OF PENALTY BIDS. SEE "UNDERWRITING" HEREIN.
 
     THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
OFFERING OF THE CLASS A CERTIFICATES. ADDITIONAL INFORMATION IS CONTAINED IN THE
PROSPECTUS DATED MARCH 21, 1997 OF WHICH THIS PROSPECTUS SUPPLEMENT IS A PART
AND WHICH ACCOMPANIES THIS PROSPECTUS SUPPLEMENT. PURCHASERS ARE URGED TO READ
BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN FULL. SALES OF THE CLASS A
CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
 
                               REPORTS TO HOLDERS
 
     Unless and until the Class A Certificates are issued in definitive
certificated form, periodic reports concerning the assets of the Trust are
required to be forwarded to Cede & Co. ("Cede") as nominee of The Depository
Trust Company ("DTC") and registered holder of the Class A Certificates. See
"Description of the Securities -- Reports to Holders" in the Prospectus. Any
reports forwarded to holders will not contain financial information that has
been examined and reported upon by, with an opinion expressed by, an independent
public or certified public accountant. The Depositors will file with the
Securities and Exchange Commission (the "Commission") such periodic reports with
respect to the Trust as are required under the Securities Exchange Act of 1934,
as amended (the "Exchange Act"), and the rules and regulations of the Commission
thereunder.
 
                                       S-3
<PAGE>   4
 
                                SUMMARY OF TERMS
 
     The following Summary of Terms is qualified in its entirety by reference to
the detailed information appearing elsewhere in this Prospectus Supplement and
in the Prospectus. Capitalized terms used but not otherwise defined shall have
the meanings ascribed to such terms in the Prospectus.
 
Issuer.....................  EQCC Home Equity Loan Trust 1997-1.
 
Securities Offered.........  $196,833,000 Class A-1 Certificates, having a
                             Pass-Through Rate equal to 6.31% per annum.
                             $18,259,000 Class A-2 Certificates, having a
                             Pass-Through Rate equal to 6.61% per annum.
                             $127,073,000 Class A-3 Certificates, having a
                             Pass-Through Rate equal to 6.84% per annum.
                             $47,407,000 Class A-4 Certificates, having a
                             Pass-Through Rate equal to 7.16% per annum.
                             $25,494,000 Class A-5 Certificates, having a
                             Pass-Through Rate equal to 7.31% per annum.
                             $33,989,000 Class A-6 Certificates, having a Pass-
                             Through Rate equal to 7.56% per annum. $50,000,000
                             Class A-7 Certificates, having a Pass-Through Rate
                             equal to 7.12% per annum. $101,043,000 Class A-8
                             Certificates, having an adjustable Pass-Through
                             Rate, as described herein. The Class A-1
                             Certificates, Class A-2 Certificates, Class A-3
                             Certificates, Class A-4 Certificates, Class A-5
                             Certificates, Class A-6 Certificates and Class A-7
                             Certificates are collectively referred to herein as
                             the "Fixed Rate Certificates." The Class A-8
                             Certificates are also referred to herein as the
                             "Adjustable Rate Certificates." The Fixed Rate
                             Certificates and the Adjustable Rate Certificates
                             are collectively referred to as the "Class A
                             Certificates." In addition to the Class A
                             Certificates, the EQCC Home Equity Loan Asset
                             Backed Certificates, Series 1997-1 will include the
                             Class R Certificates (together with the Class A
                             Certificates, the "Certificates"). Only the Class A
                             Certificates are offered hereby. The Certificates
                             will be issued pursuant to a Pooling and Servicing
                             Agreement to be dated as of March 1, 1997 among the
                             Servicer, the Depositors and the Trustee (the
                             "Pooling and Servicing Agreement").
 
Depositors.................  EQCC Receivables Corporation, a corporation
                             organized under the laws of the State of Delaware,
                             and EQCC Asset Backed Corporation, a corporation
                             organized under the laws of the State of Delaware
                             (together, the "Depositors"). All of the
                             outstanding common stock of each of the Depositors
                             is owned by one or more of the Originators (as
                             defined below).
 
Representative and Originators..
                             EquiCredit Corporation of America, a corporation
                             organized under the laws of the State of Delaware
                             ("EquiCredit," the "Representative" and an
                             "Originator"), and EquiCredit Corporation/Ala. &
                             Miss., a corporation organized under the laws of
                             the State of Florida, California/EquiCredit
                             Corporation, a corporation organized under the laws
                             of the State of California, EquiCredit Corporation
                             of In., a corporation organized under the laws of
                             the State of Indiana, EquiCredit Corporation of
                             Pa., a corporation organized under the laws of the
                             Commonwealth of Pennsylvania, and EquiCredit
                             Corporation of SC, a corporation organized under
                             the laws of the State of South Carolina (each, an
                             "Originator"). Each Originator (other than
                             EquiCredit) is a wholly-owned subsidiary of the
                             Representative. See "The Depositors, the Servicer,
                             the Representative and the Origina-
 
                                       S-4
<PAGE>   5
 
                             tors" in the Prospectus and "The Originators and
                             the Servicer -- Origination, Foreclosure and Loss
                             Experience" herein.
 
Servicer...................  EquiCredit (in its capacity as servicer, the
                             "Servicer"). See "The Depositors, the Servicer, the
                             Representative and the Originators" in the
                             Prospectus.
 
Trustee....................  First Bank National Association, a national banking
                             association, organized under the laws of the United
                             States and having its principal place of business
                             in the State of Minnesota (the "Trustee"). See "The
                             Trustee" herein.
 
Cut-off Date...............  March 1, 1997 (the "Cut-off Date"). References
                             herein to the Cut-off Date shall mean the date of
                             origination in the case of Mortgage Loans
                             originated after March 1, 1997.
 
Closing Date...............  March 31, 1997 (the "Closing Date").
 
Payment Date...............  The fifteenth calendar day of each month or, if
                             such day is not a business day, the first business
                             day following such fifteenth calendar day,
                             commencing on April 15, 1997 (each, a "Payment
                             Date").
 
Determination Date.........  The seventh business day of the month in which the
                             related Payment Date occurs (each, a "Determination
                             Date").
 
Record Date................  The calendar day immediately preceding each Payment
                             Date (or, if Definitive Certificates are issued,
                             the last calendar day of the month preceding the
                             month in which each such Payment Date occurs)
                             (each, a "Record Date").
 
Denominations..............  The Class A Certificates will be issued in minimum
                             denominations of $1,000 and integral multiples
                             thereof. Each Class A Certificate will represent a
                             percentage interest (a "Percentage Interest") in
                             the respective Class determined by dividing the
                             original dollar amount represented by such
                             Certificate by the Original Class A Principal
                             Balance (as defined herein) of such Class.
 
Registration of the Class A
  Certificates.............  The Class A Certificates will initially be issued
                             in a book-entry form. Persons acquiring beneficial
                             ownership interests in the Class A Certificates
                             ("Certificate Owners") may elect to hold their
                             Certificate interests through The Depository Trust
                             Company ("DTC"), in the United States, or Cedel
                             Bank, societe anonyme ("CEDEL") or the Euroclear
                             System ("Euroclear"), in Europe. Transfers within
                             DTC, CEDEL or Euroclear, as the case may be, will
                             be in accordance with the usual rules and operating
                             procedures of the relevant system. So long as the
                             Class A Certificates are Book-Entry Certificates
                             (as defined herein), such Certificates will be
                             evidenced by one or more Certificates registered in
                             the name of Cede & Co. ("Cede"), as the nominee of
                             DTC or one of the relevant depositaries
                             (collectively, the "European Depositaries").
                             Cross-market transfers between persons holding
                             directly or indirectly through DTC, on the one
                             hand, and counterparties holding directly or
                             indirectly through CEDEL or Euroclear, on the
                             other, will be effected in DTC through Citibank
                             N.A. ("Citibank") or The Chase Manhattan Bank
                             ("Chase"), the relevant depositaries of CEDEL and
                             Euroclear, respectively, and each a participating
                             member of DTC. The Class A Certificates will
                             initially be
 
                                       S-5
<PAGE>   6
 
                             registered in the name of Cede. The interests of
                             the Class A Certificateholders will be represented
                             by book entries on the records of DTC and
                             participating members thereof. No Certificate Owner
                             will be entitled to receive a definitive
                             certificate representing such person's interest,
                             except in the event that Definitive Certificates
                             are issued under the limited circumstances
                             described herein. See "Risk Factors -- Book-Entry
                             Certificates", "Description of the Certificates --
                             Book-Entry Certificates" and "ANNEX I" hereto.
 
The Trust Property.........  The EQCC Home Equity Loan Asset Backed
                             Certificates, Series 1997-1 (the "Certificates"),
                             represent interests in a trust fund to be
                             designated as EQCC Home Equity Loan Trust 1997-1
                             (the "Trust" or the "Trust Fund"), initially
                             consisting primarily of (i) a pool (the "Mortgage
                             Pool") of fixed- and adjustable-rate mortgage loans
                             originated by or purchased and re-underwritten by
                             the Originators (each, a "Mortgage Loan") and
                             evidenced by promissory notes or other evidence of
                             indebtedness (each, a "Mortgage Note") secured by
                             mortgages, deeds of trust or other instruments
                             (each, a "Mortgage") creating a first or second
                             lien on one- to four-family dwellings, units in
                             condominium developments and may include units in
                             planned unit developments (each, a "Mortgaged
                             Property"), with an aggregate principal balance of
                             $600,098,236 as of the Cut-off Date, after giving
                             effect to payments received prior to the Cut-off
                             Date (the "Original Pool Principal Balance"), (ii)
                             all monies received with respect to the Mortgage
                             Loans on and after the Cut-off Date (other than the
                             Representative's Yield, as defined below, and
                             amounts received on and after the Cut-off Date in
                             respect of interest accrued on the Mortgage Loans
                             prior to the Cut-off Date), (iii) an irrevocable
                             securities guaranty surety bond (the "Securities
                             Insurance Policy") to be issued on or before the
                             Closing Date by Financial Guaranty Insurance
                             Company (the "Insurer") in favor of the Trustee for
                             the benefit of the Class A Certificateholders, (iv)
                             certain rights of the Depositors under the Transfer
                             Agreement and (v) amounts on deposit in the Spread
                             Account and certain other property. The Mortgage
                             Pool will be divided into two groups of Mortgage
                             Loans (each, a "Mortgage Loan Group"). The Fixed
                             Rate Certificates will represent an undivided
                             ownership interest in a group of fixed-rate
                             Mortgage Loans (the "Fixed Rate Group"), and
                             distributions on the Fixed Rate Certificates will
                             be based on amounts available for distribution in
                             respect of Mortgage Loans in the Fixed Rate Group.
                             The Adjustable Rate Certificates will represent an
                             undivided ownership interest in a group of Mortgage
                             Loans that are subject to periodic interest rate
                             adjustment (the "Adjustable Rate Group"), and
                             distributions on the Adjustable Rate Certificates
                             will be based on amounts available for distribution
                             in respect of Mortgage Loans in the Adjustable Rate
                             Group. As of the Cut-off Date, the aggregate
                             principal balance of the Mortgage Loans in the
                             Fixed Rate Group is $499,055,134 and the aggregate
                             principal balance of the Mortgage Loans in the
                             Adjustable Rate Group is $101,043,103. The Mortgage
                             Loans will be deposited into the Trust on the
                             Closing Date.
 
                             Unless otherwise noted, all percentages of Mortgage
                             Loans herein are measured by the aggregate
                             principal balance of the Mortgage Loans or of the
                             Mortgage Loans in the applicable Mortgage Loan
 
                                       S-6
<PAGE>   7
 
                             Group, in each case as of the Cut-off Date, and
                             take into account principal payments and principal
                             prepayments received prior to the Cut-off Date.
 
                             As of the Cut-off Date, the Mortgage Pool will
                             consist of 12,398 Mortgage Loans (of which 78.63%
                             are secured by first Mortgages and 21.37% are
                             secured by second Mortgages) having an aggregate
                             outstanding principal balance of $600,098,236, a
                             weighted average Mortgage Interest Rate of 10.478%
                             per annum, minimum and maximum outstanding
                             principal balances of $1,490 and $350,000,
                             respectively, a weighted average Combined
                             Loan-to-Value Ratio of 77.80%, minimum and maximum
                             Mortgage Interest rates of 6.400 % per annum and
                             17.590% per annum, respectively, a weighted average
                             original term to maturity of 164 months, a weighted
                             average remaining term to maturity of 162 months,
                             approximate minimum and maximum remaining terms to
                             maturity of 12 and 360 months, respectively, and
                             origination dates between January 1986 and March
                             1997. The "Mortgage Interest Rate" for a Mortgage
                             Loan is the annual rate of interest borne by such
                             Mortgage Loan. Approximately 47.14% of the Mortgage
                             Loans are Balloon Loans (as defined herein).
 
                             Fixed Rate Group.  As of the Cut-off Date, the
                             Fixed Rate Group of the Mortgage Pool will consist
                             of 11,203 Mortgage Loans (of which approximately
                             74.31% are secured by first Mortgages and
                             approximately 25.69% are secured by second
                             Mortgages) having an aggregate outstanding
                             principal balance of $499,055,134, a weighted
                             average Mortgage Interest Rate of approximately
                             10.728% per annum, minimum and maximum outstanding
                             principal balances of approximately $1,490 and
                             $350,000, respectively, a weighted average Combined
                             Loan-to-Value Ratio of approximately 77.62%,
                             minimum and maximum Mortgage Interest Rates of
                             approximately 8.050% per annum and 17.590% per
                             annum, respectively, a weighted average original
                             term to maturity of approximately 174 months, a
                             weighted average remaining term to maturity of
                             approximately 173 months, minimum and maximum
                             remaining terms to maturity of approximately 12 and
                             360 months, respectively, and origination dates
                             between January 1986 and March 1997. Approximately
                             38.76% of the Fixed Rate Group of the Mortgage Pool
                             are Balloon Loans (as defined herein).
 
                             Adjustable Rate Group.  All of the Mortgage Loans
                             in the Adjustable Rate Group bear interest rates
                             that adjust based on the London interbank offered
                             rate for six-month United States dollar deposits.
                             The Mortgage Interest Rates with respect to all of
                             the Mortgage Loans in the Adjustable Rate Group are
                             subject to periodic interest rate adjustment caps,
                             interest rate ceilings and interest rate floors.
                             See "Description of the Mortgage Pool -- Adjustable
                             Rate Group."
 
                             As of the Cut-off Date, the Adjustable Rate Group
                             of the Mortgage Pool will consist of 1,195 Mortgage
                             Loans (all of which are secured by first Mortgages)
                             having an aggregate outstanding principal balance
                             of $101,043,103, a weighted average Mortgage
                             Interest Rate of approximately 9.245% per annum,
                             minimum and maximum outstanding principal balances
                             of approximately $13,480 and $260,204,
                             respectively, a weighted average Combined
                             Loan-to-Value Ratio of approximately 78.69%, a
                             weighted average original term to maturity
 
                                       S-7
<PAGE>   8
 
                             of approximately 110 months, a weighted average
                             remaining term to maturity of approximately 103
                             months, minimum and maximum remaining terms to
                             maturity of approximately 71 months and 356 months,
                             respectively, and origination dates between
                             December 1995 and September 1996. Approximately
                             88.49% of the Adjustable Rate Group of the Mortgage
                             Pool are Balloon Loans (as defined herein).
 
                             All of the Mortgage Loans in the Adjustable Rate
                             Group have minimum and maximum Mortgage Interest
                             Rates. The weighted average minimum Mortgage
                             Interest Rate of the Mortgage Loans in the
                             Adjustable Rate Group is approximately 8.583% per
                             annum, with minimum Mortgage Interest Rates that
                             range from approximately 6.400% per annum to
                             13.800% per annum. The weighted average maximum
                             Mortgage Rate of the Mortgage Loans in the
                             Adjustable Rate Group is approximately 17.454% per
                             annum, with maximum Mortgage Interest Rates that
                             range from approximately 10.250% per annum to
                             21.250% per annum. The Mortgage Loans in the
                             Adjustable Rate Group have a weighted average gross
                             margin as of the Cut-off Date of approximately
                             5.808% per annum. The gross margin for the Mortgage
                             Loans in the Adjustable Rate Group ranges from
                             approximately 3.650% per annum to 9.600% per annum.
                             As of the Cut-off Date, the Mortgage Interest Rates
                             for the Mortgage Loans in the Adjustable Rate Group
                             range from approximately 6.400% per annum to
                             14.800% per annum.
 
The Certificates...........  The Class A-1 Certificates will have an aggregate
                             principal balance of $196,833,000 (the "Original
                             Class A-1 Principal Balance") as of the date of
                             issuance and will accrue interest at a rate equal
                             to 6.31% per annum (the "Class A-1 Pass-Through
                             Rate"). The Class A-2 Certificates will have an
                             aggregate principal balance of $18,259,000 (the
                             "Original Class A-2 Principal Balance") as of the
                             date of issuance and will accrue interest at a rate
                             equal to 6.61% per annum (the "Class A-2
                             Pass-Through Rate"). The Class A-3 Certificates
                             will have an aggregate principal balance of
                             $127,073,000 (the "Original Class A-3 Principal
                             Balance") as of the date of issuance and will
                             accrue interest at a rate equal to 6.84% per annum
                             (the "Class A-3 Pass-Through Rate). The Class A-4
                             Certificates will have an aggregate principal
                             balance of $47,407,000 (the "Original Class A-4
                             Principal Balance") as of the date of issuance and
                             will accrue interest at a rate equal to 7.16% per
                             annum (the "Class A-4 Pass-Through Rate"). The
                             Class A-5 Certificates will have an aggregate
                             principal balance of $25,494,000 (the "Original
                             Class A-5 Principal Balance") as of the date of
                             issuance and will accrue interest at a rate equal
                             to 7.31% per annum (the "Class A-5 Pass-Through
                             Rate"). The Class A-6 Certificates will have an
                             aggregate principal balance of $33,989,000 (the
                             "Original Class A-6 Principal Balance") as of the
                             date of issuance and will accrue interest at a rate
                             equal to 7.56% per annum (the "Class A-6
                             Pass-Through Rate"). The Class A-7 Certificates
                             will have an aggregate principal balance of
                             $50,000,000 (the "Original Class A-7 Principal
                             Balance" and, together with the Original Class A-1
                             Principal Balance, the Original Class A-2 Principal
                             Balance, the Original Class A-3 Principal Balance,
                             the Original Class A-4 Principal Balance, the
                             Original Class A-5 Principal Balance and the
                             Original Class A-6 Principal Balance, the "Original
                             Fixed Rate
 
                                       S-8
<PAGE>   9
 
                             Certificate Principal Balance") as of the date of
                             issuance and will accrue interest at a rate equal
                             to 7.12 % per annum (the "Class A-7 Pass-Through
                             Rate"). The Class A-8 Certificates will have an
                             aggregate principal balance of $101,043,000 (the
                             "Original Class A-8 Principal Balance") as of the
                             date of issuance and will accrue interest during
                             each Accrual Period at a rate (the "Class A-8
                             Pass-Through Rate"; each of the Class A-1
                             Pass-Through Rate, Class A-2 Pass-Through Rate,
                             Class A-3 Pass-Through Rate, Class A-4 Pass-Through
                             Rate, Class A-5 Pass-Through Rate, Class A-6
                             Pass-Through Rate, Class A-7 Pass-Through Rate and
                             Class A-8 Pass-Through Rate, a "Pass-Through Rate")
                             equal to the lesser of (i) the London interbank
                             offered rate for one month U.S. dollar deposits
                             ("LIBOR") (calculated as described under
                             "Description of the Certificates -- Calculation of
                             LIBOR" herein) as of the LIBOR Determination Date
                             (as defined herein) plus (a) 0.20% per annum on
                             each Payment Date on or prior to the Optional
                             Purchase Date (as defined herein) and (b) 0.40% per
                             annum on each Payment Date following the Optional
                             Purchase Date (the "Class A-8 LIBOR Rate") and (ii)
                             the Net Funds Cap Rate with respect to such Accrual
                             Period. The "Net Funds Cap Rate" for any Accrual
                             Period shall be a rate equal to the weighted
                             average of the Mortgage Interest Rates on the
                             Mortgage Loans in the Adjustable Rate Group as of
                             the first day of the related Due Period less either
                             (i) 0.73% per annum, with respect to the first six
                             Accrual Periods or (ii) 1.23% per annum, with
                             respect to each subsequent Accrual Period. Each
                             Class of Class A Certificates will have the Final
                             Scheduled Payment Date set forth below. See
                             "Description of the Certificates -- General"
                             herein.
 
Final Scheduled Payment
 Dates.....................  The Final Scheduled Payment Dates for each Class of
                             Class A Certificates are set forth below, although
                             it is anticipated that the actual final Payment
                             Date for such Class may occur earlier than its
                             Final Scheduled Payment Date. See "Description of
                             the Certificates -- General" for a description of
                             the methodology of calculating the Final Scheduled
                             Payment Dates. See also "Certain Yield and
                             Prepayment Considerations" herein.
 
<TABLE>
<CAPTION>
                                                                            FINAL SCHEDULED
                                                                             PAYMENT DATE
                                                                          -------------------
                             <S>                                          <C>
                               Class A-1 Certificates:                           May 15, 2005
                               Class A-2 Certificates:                          June 15, 2006
                               Class A-3 Certificates:                     September 15, 2011
                               Class A-4 Certificates:                         March 15, 2013
                               Class A-5 Certificates:                       October 15, 2019
                               Class A-6 Certificates:                           May 15, 2028
                               Class A-7 Certificates:                           May 15, 2028
                               Class A-8 Certificates:                      November 15, 2027
</TABLE>
 
Distributions on the
 Class A Certificates
 A. General................  As more fully described herein, distributions will
                             be made on each Class of Class A Certificates on
                             each Payment Date to the extent available from the
                             related Mortgage Loan Group and the Spread Account,
                             if and to the extent such Certificates are then
                             entitled to
 
                                       S-9
<PAGE>   10
 
                             such distributions, first, to pay interest on the
                             Class A Certificates and, second, to reduce the
                             principal amount of Class A Certificates in the
                             order and priority described herein. As described
                             herein, after payment of such amounts to the Class
                             A Certificateholders, certain amounts may be
                             distributed on the Class R Certificates. Any
                             distributions on the Class A Certificates will be
                             made on each Payment Date to Certificateholders of
                             record on the related Record Date in an amount
                             equal to the product of such Certificateholder's
                             Percentage Interest and the amount available from
                             the related Mortgage Loan Group for distribution on
                             such Payment Date to the Certificateholders of the
                             related Class in accordance with the priorities
                             described in "Description of the
                             Certificates -- Distributions" herein.
 
                             On any Payment Date, the amount available for
                             distribution to the Class A Certificateholders
                             generally will equal, with respect to the Mortgage
                             Loans in the related Mortgage Loan Group, (a) the
                             sum of (i) the Available Payment Amount (as defined
                             below), (ii) any amount (the "Spread Account Draw")
                             available from the Spread Account and (iii) any
                             Insured Payments (as defined below), less (b) the
                             sum of (i) the amount of the Monthly Premium
                             payable to the Insurer during the related Due
                             Period to the extent provided in the Pooling and
                             Servicing Agreement and (ii) the amount of the fees
                             payable to the provider of any Letter of Credit (as
                             defined below) during the related Due Period. The
                             term "Available Payment Amount" generally means,
                             with respect to any Payment Date and each Mortgage
                             Loan Group (a) collections on or with respect to
                             the Mortgage Loans in the related Mortgage Loan
                             Group received by the Servicer during the related
                             Due Period, net of the related Servicing Fee paid
                             to the Servicer and reimbursements for any accrued
                             and unpaid Servicing Fees and certain expenses paid
                             by the Servicer, plus (b) the amount of any
                             Advances, less (c) the Excess Spread.
 
  B. Interest..............  Interest on the Fixed Rate Certificates will accrue
                             from the fifteenth calendar day of each month,
                             commencing March 15, 1997 (whether or not such day
                             is a Business Day) to, but excluding, the fifteenth
                             calendar day of the next succeeding month (whether
                             or not such day is a Business Day). Interest on the
                             Adjustable Rate Certificates will accrue from and
                             including the Closing Date, in the case of the
                             initial Payment Date, or from and including the
                             most recent Payment Date on which interest has been
                             paid, to, but excluding the next succeeding Payment
                             Date (in each case, an "Accrual Period"). Interest
                             shall accrue on each Class of Class A Certificates
                             at the related Pass-Through Rate and shall be
                             distributed to each Class of Class A Certificates,
                             to the extent available, on each Payment Date.
                             Interest with respect to the Fixed Rate
                             Certificates will accrue on the basis of a 360-day
                             year consisting of twelve 30-day months. Interest
                             with respect to the Adjustable Rate Certificates
                             will accrue on the basis of actual number of days
                             over a 360-day year. With respect to each Payment
                             Date and each Class of Class A Certificates,
                             interest accrued during the related Accrual Period
                             at the related Pass-Through Rate on the related
                             Principal Balance outstanding on the immediately
                             preceding Payment Date (after giving effect to all
                             payments of principal made on such Payment Date)
                             (or the related Original Principal Balances in the
                             case of the Initial Accrual Period) is
 
                                      S-10
<PAGE>   11
 
                             referred to herein as the "Class A Interest
                             Remittance Amount" for such Class of Class A
                             Certificates. See "Description of the
                             Certificates -- Distributions" herein and in the
                             Prospectus.
 
                             If on any Payment Date the Class A-8 Pass-Through
                             Rate is equal to the Net Funds Cap Rate, an amount
                             (the "LIBOR Interest Carryover") equal to (i) the
                             difference between (a) the amount of interest the
                             Adjustable Rate Certificates would be entitled to
                             receive on such Payment Date without regard to the
                             Net Funds Cap Rate and (b) the amount of interest
                             actually distributed to the Adjustable Rate
                             Certificates on such Payment Date plus (ii) the
                             portion of the amount calculated pursuant to clause
                             (i) remaining unpaid from prior Payment Dates and
                             interest accrued thereon at the then-applicable
                             Class A-8 LIBOR Rate, shall be distributed on
                             subsequent Payment Dates, from the amount of the
                             Excess Spread otherwise payable to the Class R
                             Certificates, to the Adjustable Rate Certificates.
                             No LIBOR Interest Carryover will be paid to the
                             Adjustable Rate Certificates after the Principal
                             Balance of the Adjustable Rate Certificates has
                             been reduced to zero. The ratings assigned to the
                             Adjustable Rate Certificates do not address the
                             likelihood of the payment of the amount of any
                             LIBOR Interest Carryover. The Securities Insurance
                             Policy does not provide coverage of the LIBOR
                             Interest Carryover and the amount of any LIBOR
                             Interest Carryover may remain unpaid on the final
                             Distribution Date.
 
  C. Principal.............  Holders of the Class A Certificates will be
                             entitled to receive on each Payment Date, in the
                             order and priority set forth herein, to the extent
                             of the portion of the amount available for
                             distribution attributable to the principal of the
                             Mortgage Loans in the related Mortgage Loan Group
                             (but not more than the Principal Balance of the
                             related Class then outstanding), a distribution
                             allocable to principal which will generally equal
                             the sum of (a)(i) the principal portion of all
                             scheduled payments ("Monthly Payments") received on
                             the Mortgage Loans in such Mortgage Loan Group
                             during the calendar month preceding the calendar
                             month in which such Payment Date occurs (the "Due
                             Period"), (ii) any principal prepayments in full of
                             any Mortgage Loans in the related Mortgage Loan
                             Group ("Principal Prepayments") received during the
                             related Due Period and partial prepayments of
                             principal on any Mortgage Loans in such Mortgage
                             Loan Group that were received during the related
                             Due Period that are not Principal Prepayments
                             (each, a "Curtailment"), (iii) the principal
                             portion of (A) the proceeds of any insurance policy
                             relating to a Mortgage Loan in such Mortgage Loan
                             Group, a Mortgaged Property (as defined below) or a
                             REO Property (as defined below), net of proceeds to
                             be applied to the repair of the Mortgaged Property
                             or released to the Mortgagor (as defined herein)
                             and net of expenses reimbursable therefrom
                             ("Insurance Proceeds"), (B) proceeds received
                             during the related Due Period in connection with
                             the liquidation of any defaulted Mortgage Loans in
                             such Mortgage Loan Group, whether by trustee's
                             sale, foreclosure sale or otherwise ("Liquidation
                             Proceeds"), net of fees and advances reimbursable
                             therefrom ("Net Liquidation Proceeds") and (C)
                             proceeds received during the related Due Period in
                             connection with a taking of a related Mortgaged
                             Property with respect to a Mortgage Loan in such
                             Mortgage Loan
 
                                      S-11
<PAGE>   12
 
                             Group by condemnation or the exercise of eminent
                             domain or in connection with a release of part of
                             any such Mortgaged Property from the related lien
                             ("Released Mortgaged Property Proceeds"), (iv) the
                             principal portion of all amounts paid by the
                             Depositors (which are limited to amounts paid by
                             the Representative or an Originator pursuant to the
                             obligation to purchase or substitute Mortgage Loans
                             contained in the Transfer Agreement) in connection
                             with the purchase of, or the substitution of a
                             substantially similar mortgage loan for, a Mortgage
                             Loan in the related Mortgage Loan Group as to which
                             there is defective documentation or a breach of a
                             representation or warranty contained in the Pooling
                             and Servicing Agreement and (v) the principal
                             balance of each defaulted Mortgage Loan or REO
                             Property (as defined below) in such Mortgage Loan
                             Group as to which the Servicer has determined that
                             all amounts expected to be recovered have been
                             recovered (each, a "Liquidated Mortgage Loan") to
                             the extent not included in the amounts described in
                             clauses (i) through (iv) above (the sum of (i)
                             through (v) above, with respect to each Mortgage
                             Loan Group, the "Basic Principal Amount") and (b)
                             the sum of (i) the amount, if any, by which (A) the
                             amount required to be distributed to Fixed Rate
                             Certificateholders or Adjustable Rate
                             Certificateholders, as the case may be, as of the
                             preceding Payment Date exceeded (B) the amount of
                             the actual distribution to the Fixed Rate
                             Certificateholders or Adjustable Rate
                             Certificateholders, as the case may be, on such
                             preceding Payment Date, exclusive of any portion of
                             any Insured Payment made to such
                             Certificateholders, and (ii) if any portion of the
                             amount in the preceding clause (i) represents
                             Insured Payments made by the Insurer, interest on
                             such portion at the applicable Pass-Through Rate
                             from such immediately preceding Payment Date (with
                             respect to the Certificates related to each
                             Mortgage Loan Group, the "Carry-Forward Amount"
                             with respect to such Certificates, together with
                             the Basic Principal Amount for such Certificates,
                             the "Principal Remittance Amount" for such
                             Certificates and the aggregate Principal Remittance
                             Amount, with respect to all of the Class A
                             Certificates, the "Class A Principal Remittance
                             Amount").
 
                             On each Payment Date, the lesser of (i) the Fixed
                             Rate Certificate Principal Balance then outstanding
                             and (ii) the Principal Remittance Amount for the
                             Fixed Rate Group (together with the Class A
                             Interest Remittance Amount for the Fixed Rate
                             Certificates, the "Remittance Amount" for the Fixed
                             Rate Group) is payable to the Fixed Rate
                             Certificateholders as follows: first, to the Class
                             A-7 Certificates up to an amount equal to the Class
                             A-7 Lockout Remittance Amount (as defined herein);
                             and then, to the Class A-1 Certificates, Class A-2
                             Certificates, Class A-3 Certificates, Class A-4
                             Certificates, Class A-5 Certificates, Class A-6
                             Certificates and Class A-7 Certificates (without
                             regard to the Class A-7 Lockout Remittance Amount)
                             in that order, until the Principal Balance of each
                             such Class is reduced to zero. Concurrently with
                             such distribution to the Fixed Rate Certificates,
                             on each Payment Date, the lesser of (i) the
                             Adjustable Rate Certificate Principal Balance then
                             outstanding and (ii) the Principal Remittance
                             Amount for the Adjustable Rate Group (together with
                             the Class A Interest Remittance Amount for the
                             Adjustable Rate Certifi-
 
                                      S-12
<PAGE>   13
 
                             cates, the "Remittance Amount" for the Adjustable
                             Rate Group) is payable to the Adjustable Rate
                             Certificates until the Principal Balance of such
                             Class is reduced to zero. On any Payment Date, the
                             aggregate Remittance Amount for the Class A
                             Certificates is referred to herein as the "Class A
                             Remittance Amount."
 
                             Notwithstanding the foregoing, if on any Payment
                             Date following the depletion of the Spread Account,
                             the Insurer fails to make an Insured Payment (as
                             defined herein) when due, the Class A Principal
                             Remittance Amount will be distributed to each Class
                             of Class A Certificates on a pro rata basis in
                             proportion to the respective Principal Balances for
                             each such Class.
 
                             As of any Payment Date, the "Class A Principal
                             Balance" will equal the sum of the Original Class
                             A-1 Principal Balance, the Original Class A-2
                             Principal Balance, the Original Class A-3 Principal
                             Balance, the Original Class A-4 Principal Balance,
                             the Original Class A-5 Principal Balance, the
                             Original Class A-6 Principal Balance, the Original
                             Class A-7 Principal Balance and the Original Class
                             A-8 Principal Balance, less all amounts previously
                             distributed on account of principal to holders of
                             the Class A Certificates. As of any Payment Date,
                             the "Fixed Rate Certificate Principal Balance" will
                             equal the Original Fixed Rate Certificate Principal
                             Balance, less all amounts previously distributed on
                             account of principal to holders of the Fixed Rate
                             Certificates. As of any Payment Date, the
                             "Adjustable Rate Certificate Principal Balance"
                             will equal the Original Class A-8 Principal
                             Balance, less all amounts previously distributed on
                             account of principal to holders of the Adjustable
                             Rate Certificates. As of any Payment Date, the
                             Principal Balance for each Class of Class A
                             Certificates will equal the Original Principal
                             Balance for such Class, less all amounts previously
                             distributed on account of principal to holders of
                             such Class.
 
D. Spread Account..........  Pursuant to the Pooling and Servicing Agreement,
                             there shall be established with the Trustee a
                             separate trust account (the "Spread Account"), for
                             the benefit of the holders of the Certificates,
                             into which the Trustee will deposit upon receipt
                             from the Servicer on each Payment Date, prior to
                             making any payments to the Certificateholders, the
                             excess, if any, of the aggregate interest accrued
                             during the related Due Period on all of the
                             Mortgage Notes at their respective Mortgage
                             Interest Rates over the sum of (i) the Class A
                             Interest Remittance Amount for the Class A
                             Certificates, (ii) the Monthly Premium (as defined
                             below) due to the Insurer, (iii) the Letter of
                             Credit Fee Amount (as defined below) due to the
                             issuers of any Letters of Credit and (iv) the
                             Servicing Fee (such excess with respect to each
                             Payment Date, the "Excess Spread"). Unless
                             otherwise specified by the Insurer, the Trustee is
                             required to retain 100% of the Excess Spread (the
                             "Periodic Excess Spread Amount") in the Spread
                             Account until the amount on deposit therein is
                             equal to an amount specified by the Insurer in the
                             Pooling and Servicing Agreement (the "Base Spread
                             Account Requirement"). After the amount on deposit
                             in the Spread Account is equal to the Base Spread
                             Account Requirement, the amount required to be on
                             deposit in the Spread Account at any time (the
                             "Specified Spread Account Re-
 
                                      S-13
<PAGE>   14
 
                             quirement") may be reduced over time as specified
                             by the Insurer. The percentage used in determining
                             the Periodic Excess Spread Amount may be reduced at
                             the sole discretion of the Insurer with the consent
                             of each person obligated to reimburse issuers of
                             any Letters of Credit on deposit in the Spread
                             Account for outstanding drawings thereunder (each
                             such person, an "Account Party"), and the Base
                             Spread Account Requirement may be reduced at the
                             sole discretion of the Insurer, in each case
                             without the consent of any Certificateholder.
 
                             The Pooling and Servicing Agreement permits the
                             Spread Account to be funded in part by one or more
                             letters of credit (each, a "Letter of Credit")
                             issued by banks, trust companies or other
                             institutions having on the date of delivery of such
                             Letter of Credit debt ratings acceptable to Moody's
                             Investors Service, Inc. ("Moody's") and Standard &
                             Poor's Ratings Services ("S&P"), and having certain
                             other qualifications set forth in the Pooling and
                             Servicing Agreement. Amounts available to be drawn
                             under any Letter of Credit will be deemed to be on
                             deposit in the Spread Account.
 
                             On each Payment Date amounts, if any, on deposit in
                             the Spread Account will be available to fund any
                             shortfall between the available funds for payments
                             to Class A Certificateholders and the Class A
                             Remittance Amount; provided that, on and after the
                             date (the "Cross-Over Date") on which the aggregate
                             withdrawals from the Spread Account to cover
                             shortfalls in amounts payable on the Class A
                             Certificates attributable to Mortgage Loan Losses
                             (such withdrawals, "Cumulative Spread Account
                             Receipts") equal an amount specified by the Insurer
                             in the Pooling and Servicing Agreement (the
                             "Subordinated Amount"), no further withdrawals with
                             respect to shortfalls in the amounts required to be
                             paid to the Class A Certificateholders may be made
                             from the Spread Account, and the Specified Spread
                             Account Requirement will thereafter be zero. In
                             addition, the Pooling and Servicing Agreement
                             provides that the Specified Spread Account
                             Requirement for any date shall in no event be
                             greater than the Subordinated Amount as of such
                             date.
 
                             On each Payment Date, any amounts constituting (i)
                             Excess Spread in excess of the Periodic Excess
                             Spread Amount (the "Remainder Excess Spread
                             Amount"), (ii) amounts in the Spread Account in
                             excess of the Specified Spread Account Requirement
                             as of such Payment Date (any such amount, a "Spread
                             Account Excess") and (iii) after the Cross-Over
                             Date, the entire Excess Spread, will be
                             distributed, after repayment of outstanding draws
                             under any Letters of Credit and of unreimbursed
                             Servicing Advances to the Servicer, first, to the
                             Adjustable Rate Certificateholders to pay any LIBOR
                             Interest Carryover and second, to the Class R
                             Certificateholders.
 
                             Neither the Class R Certificateholders nor the
                             Servicer will be required to refund any amounts
                             properly distributed to them, regardless of whether
                             there are sufficient funds on a subsequent Payment
                             Date to make a full payment to Class A
                             Certificateholders of the amount required to be
                             paid to such holders.
 
                                      S-14
<PAGE>   15
 
                             The funding and maintenance of the Spread Account
                             is intended to enhance the likelihood of timely
                             payment to Class A Certificateholders of the Class
                             A Remittance Amount; however, in certain
                             circumstances, the Spread Account could be depleted
                             or reduced by the Insurer and shortfalls could
                             result. The Spread Account will be funded with
                             Excess Spread from all Mortgage Loans, without
                             regard to Mortgage Loan Group, and will be
                             available for distributions to all of the Class A
                             Certificates.
 
                             Notwithstanding the depletion or reduction of the
                             Spread Account, the Insurer will be obligated to
                             make Insured Payments on each Payment Date to fund
                             the full amount of the Class A Remittance Amount on
                             such Payment Date.
 
E. The Securities Insurance
     Policy................  On or before the Closing Date, the Servicer will
                             obtain the Securities Insurance Policy, which is
                             noncancelable, in favor of the Trustee on behalf of
                             the Class A Certificateholders. The Securities
                             Insurance Policy will provide for 100% coverage of
                             the Class A Remittance Amount due on the Class A
                             Certificates on each Payment Date. On each Payment
                             Date, the Insurer will make available to the
                             Trustee the amount of any insufficiency in the
                             amount available as of such Payment Date which is
                             necessary to distribute to the Class A
                             Certificateholders the Class A Remittance Amounts
                             on such Payment Date (each, an "Insured Payment").
                             The Securities Insurance Policy does not guarantee
                             payment of any LIBOR Interest Carryover nor does it
                             guarantee to the Class A Certificateholders any
                             specified rate of prepayments. See "Description of
                             the Certificates -- Securities Insurance Policy"
                             and "The Securities Insurance Policy and the
                             Insurer" herein.
 
Payment of Certain
Expenses...................  In order to provide for the payment of the fees of
                             the Insurer, the Trustee is required to establish
                             and maintain one or more trust accounts (the
                             "Insurance Account") into which the Trustee is
                             required to deposit on each Payment Date, from
                             amounts on deposit in the Collection Account and
                             before making any required deposits into the Spread
                             Account and, except under certain limited
                             circumstances as provided in the Pooling and
                             Servicing Agreement, before making any required
                             distributions to the Class A Certificateholders, an
                             amount that is sufficient to pay the monthly fee of
                             the Insurer (the "Monthly Premium"). The Servicer
                             is required to pay to the Trustee from time to time
                             the fees of the Trustee and the reasonable
                             expenses, disbursements and advances incurred or
                             made by the Trustee in accordance with the Pooling
                             and Servicing Agreement. The Trustee is permitted
                             on each Payment Date to pay to itself, from amounts
                             on deposit in the Collection Account after making
                             any required distributions to Class A
                             Certificateholders and any required deposits into
                             the Insurance Account, any amounts then due and
                             owing representing fees of the Trustee that have
                             not been paid by the Servicer after written demand
                             therefor.
 
Advances from the Principal
  and Interest Account.....  The Servicer is required to withdraw from the
                             Principal and Interest Account amounts on deposit
                             therein and held for future distribution to make
                             advances (each, an "Advance") on the third business
                             day
 
                                      S-15
<PAGE>   16
 
                             preceding each Payment Date in respect of interest
                             on the Mortgage Loans accrued but uncollected as of
                             the end of the related Due Period (net of the
                             applicable Servicing Fee). The Servicer generally
                             shall not be required to make such Advance from its
                             own funds or be liable for the recovery thereof
                             from collections on the related Mortgage Loans or
                             otherwise. See "Description of the Certificates --
                             Advances from the Principal and Interest Account"
                             herein and "Description of the Offered
                             Securities -- Advances from the Principal and
                             Interest Account; Servicing Advances" in the
                             Prospectus.
 
Transfer and Servicing.....  Under the Transfer Agreement, each Depositor will
                             acquire the Mortgage Loans from certain of the
                             Originators and, under the Pooling and Servicing
                             Agreement, each Depositor will transfer the
                             Mortgage Loans to the Trust. In addition, the
                             Servicer will agree to service the Mortgage Loans.
 
Servicing Fee..............  The Servicer will be entitled to a fee (the
                             "Servicing Fee") of 0.60% per annum (the "Servicing
                             Fee Rate") of the outstanding principal balance of
                             each Mortgage Loan, subject to certain limitations
                             set forth in the Pooling and Servicing Agreement,
                             payable monthly from the interest portion of
                             monthly payments on such Mortgage Loan, Liquidation
                             Proceeds, Released Mortgaged Property Proceeds and
                             certain other sources as provided in the Pooling
                             and Servicing Agreement.
 
Representative's Yield.....  The Representative will be entitled to receive an
                             amount (the "Representative's Yield") equal to the
                             sum of (A) all prepayment penalties and premiums
                             collected by the Servicer with respect to any
                             Mortgage Loan and (B) any sum or other finance
                             charge payable by the Mortgagor on a prepaid Rule
                             of 78s Mortgage Loan (as defined in the Prospectus)
                             that is in excess of (i) the Curtailment or
                             Principal Prepayment (as the case may be) on the
                             related Mortgage Loan, together with accrued and
                             unpaid interest thereon at the Mortgage Interest
                             Rate, plus (ii) servicing compensation exclusive of
                             Servicing Fees. The Representative's Yield is
                             retained and freely transferable by the
                             Representative and does not constitute a portion of
                             the Trust Fund.
 
Ratings....................  It is a condition to the issuance of the Class A
                             Certificates that each Class of Class A
                             Certificates be rated Aaa by Moody's and "AAA" by
                             S&P (each of Moody's and S&P, a "Rating Agency").
                             The ratings assigned to the Class A Certificates
                             will be based primarily on the claims-paying
                             ability of the Insurer and do not address the
                             payment of any LIBOR Interest Carryover. A security
                             rating is not a recommendation to buy, sell or hold
                             securities and may be subject to revision or
                             withdrawal at any time. No person is obligated to
                             maintain any rating on any Class A Certificate,
                             and, accordingly, there can be no assurance that
                             the ratings assigned to the Class A Certificates
                             upon initial issuance thereof will not be lowered
                             or withdrawn by a Rating Agency at any time
                             thereafter. In the event any rating is revised or
                             withdrawn, the liquidity of the Class A
                             Certificates may be adversely affected. In general,
                             the ratings address credit risk and do not
                             represent any assessment of the likelihood or rate
                             of principal prepayments. See "Risk Factors" and
                             "Ratings" herein.
 
Optional Termination by the
  Servicer.................  The Servicer may, at its option, terminate the
                             Pooling and Servicing Agreement on any date
                             following the first Payment Date on which the
 
                                      S-16
<PAGE>   17
 
                             Pool Principal Balance as of the last day of the
                             related Due Period is less than 10% of the Original
                             Pool Principal Balance by purchasing from the
                             Trust, on the next succeeding Payment Date, all of
                             the Mortgage Loans and all Mortgaged Properties
                             acquired by foreclosure or deed in lieu of
                             foreclosure ("REO Properties") then remaining in
                             the Trust at a price (the "Termination Price")
                             equal to (i) the sum of (x) 100% of the aggregate
                             outstanding principal balances of the Mortgage
                             Loans and REO Properties, (y) accrued and unpaid
                             interest on such amount computed at a rate equal to
                             the weighted average Mortgage Interest Rate and (z)
                             any unpaid LIBOR Interest Carryover, minus (ii) any
                             amounts representing collections on the Mortgage
                             Loans and REO Properties not yet applied to reduce
                             the principal balance thereof or interest related
                             thereto. The proceeds of such sale will be
                             deposited into the Collection Account for
                             distribution to the Certificateholders on the next
                             succeeding Payment Date. In connection with such
                             disposition, the Servicer is required to pay any
                             unpaid fees and expenses of the Trustee and the
                             Insurer. See "Description of the
                             Certificates -- Termination; Purchase of Mortgage
                             Loans" herein and in the Prospectus.
 
Certain Legal Aspects of
the Mortgage Loans.........  Approximately 25.69% of the Mortgage Loans in the
                             Fixed Rate Group, by aggregate principal balance as
                             of the Cut-off Date, are secured by second
                             Mortgages which are subordinate to a mortgage lien
                             on the related Mortgaged Property prior to the lien
                             of such Mortgage Loan (such senior lien, a "First
                             Lien"). A primary risk with respect to second
                             Mortgages is that foreclosure funds received in
                             connection therewith will not be sufficient to
                             satisfy fully both the First Lien and the second
                             Mortgage. See "Risk Factors" and "Certain Legal
                             Aspects of the Mortgage Loans" herein.
 
REMIC Election and
  Tax Status...............  An election will be made to treat certain assets in
                             the Trust Fund as a "real estate mortgage
                             investment conduit" (a "REMIC") for federal income
                             tax purposes (the "REMIC").
 
                             The Class A Certificates will be regular interests
                             in the REMIC. As regular interests in a REMIC, the
                             Class A Certificates generally will be treated as
                             debt instruments issued by the REMIC. Certain
                             Classes of the Class A Certificates may be issued
                             with original issue discount. As a result, holders
                             of such Class A Certificates may be required to
                             include amounts in income with respect to such
                             Certificates in advance of the receipt of cash
                             attributable to that income. With respect to any
                             Class of Certificates, the prepayment assumption
                             that will be used in computing the amount of
                             original issue discount includible periodically
                             will be 125% of the Prepayment Assumption (as
                             defined herein) with respect to the Fixed Rate
                             Certificates, and 125% of the applicable Prepayment
                             Assumption with respect to the Adjustable Rate
                             Certificates. See "Certain Yield and Prepayment
                             Considerations" herein and in the Prospectus. No
                             representation is made that either prepayments on
                             the Mortgage Loans or payments on the Class A
                             Certificates will occur at these rates or any other
                             rate. In addition, other Classes of Class A
                             Certificates may be issued at a premium. Based on
                             the Treasury regulations relating to the treatment
                             of original issue discount, the Internal Revenue
                             Service could assert that all of the interest
                             payments on the Certificates should be treated as
                             original issue discount regardless of their issue
                             price. If such an assertion were successful, all
                             income derived from the Class A Certificates,
                             including any otherwise de minimis discount, would
                             be treated as original issue discount. See "Certain
                             Federal Income Tax
 
                                      S-17
<PAGE>   18
 
                             Consequences for REMIC Certificates -- Original
                             Issue Discount" in the Prospectus.
 
ERISA Considerations.......  A fiduciary or other person contemplating
                             purchasing the Class A Certificates on behalf of or
                             with "plan assets" of any employee benefit or other
                             plan or other retirement arrangement subject to the
                             Employee Retirement Income Security Act of 1974, as
                             amended ("ERISA"), or Section 4975 of the Internal
                             Revenue Code of 1986 (the "Code") should carefully
                             review with its legal advisors whether the purchase
                             or holding of Class A Certificates could give rise
                             to a non-exempt prohibited transaction under ERISA
                             or Section 4975 of the Code and the application of
                             the fiduciary responsibility provisions of ERISA.
                             The U.S. Department of Labor has issued individual
                             prohibited transaction exemptions to the
                             Underwriters (the "Underwriters' PTEs"). Generally,
                             the Underwriters' PTEs provide exemptive relief
                             from the application of certain of the prohibited
                             transaction provisions of ERISA and Section 4975 of
                             the Code relating to the purchase, sale and holding
                             of pass-through certificates such as the Class A
                             Certificates and the servicing and operation of
                             asset pools such as the Mortgage Pool, provided
                             that certain conditions are satisfied. See "ERISA
                             Considerations" herein and in the Prospectus.
 
Legal Investment...........  Although upon their initial issuance the Class A
                             Certificates will be rated Aaa by Moody's and "AAA"
                             by S&P, the Class A Certificates (other than the
                             Adjustable Rate Certificates) will not constitute
                             "mortgage related securities" under the Secondary
                             Mortgage Market Enhancement Act of 1984 ("SMMEA")
                             because the Fixed Rate Group includes Mortgage
                             Loans that are secured by second Mortgages. The
                             Adjustable Rate Certificates will constitute
                             "mortgage related securities" under SMMEA.
                             Investors should consult their own legal advisers
                             in determining whether and to what extent the Class
                             A Certificates constitute legal investments for
                             such investors. See "Legal Investment" herein.
 
Use of Proceeds............  Substantially all of the net proceeds to be
                             received from the sale of the Class A Certificates
                             will be received by the Depositors, which will
                             apply such proceeds to pay to the Originators a
                             portion of the purchase price for the Mortgage
                             Loans.
 
                                      S-18
<PAGE>   19
 
                                  RISK FACTORS
 
     Investors should consider, among other things, the matters discussed under
"Risk Factors" in the Prospectus and the following factors in connection with
the purchase of the Class A Certificates:
 
RISKS OF THE MORTGAGE LOANS
 
     The following description refers to the aggregate Mortgage Pool. For
information regarding the Mortgage Loans in each of the Fixed Rate Group and the
Adjustable Rate Group, see "Description of the Mortgage Pool -- Fixed Rate
Group" and "-- Adjustable Rate Group" herein.
 
     Geographic Concentration.  Certain geographic regions of the United States
from time to time will experience weaker regional economic conditions and
housing markets, and, consequently, will experience higher rates of loss and
delinquency on mortgage loans generally. Any concentration of the Mortgage Loans
in such a region may present risk considerations in addition to those generally
present for similar mortgage-backed securities without such concentration. In
particular, approximately 11.39%, 7.87%, 5.70%, 5.52%, 5.33% and 5.30% of the
Mortgage Loans, by aggregate principal balance as of the Cut-off Date, are
secured by Mortgaged Properties located in Florida, Ohio, California, Illinois,
Pennsylvania and Michigan, respectively. There has been a contraction of
economic activity and a deterioration of the real estate market in many states
and uncertainty exists with respect to the economy and the real estate market in
Florida, California and other regions of the United States. See "Description of
the Mortgage Pool" herein for further information regarding the geographic
concentration of the Mortgage Loans in the Mortgage Pool.
 
     Nature of Security.  Approximately 21.37% of the Mortgage Loans in the
Mortgage Pool, by aggregate principal balance as of the Cut-off Date, all of
which are in the Fixed Rate Group, are secured by second Mortgages, and the
related First Liens are not included in the Mortgage Pool. Although little data
is available, the rate of default of second mortgage loans may be greater than
that of mortgage loans secured by First Liens on comparable properties. See
"Risk Factors -- Risks of the Mortgage Loans -- Nature of Security" in the
Prospectus.
 
     Risk of Early Defaults.  Approximately 47.41% of the Mortgage Loans in the
Mortgage Pool, by aggregate principal balance as of the Cut-off Date, were
originated within 2 months prior to the Cut-off Date, including approximately
3.48% of the Mortgage Loans which were originated after March 1, 1997. The
weighted average remaining term to maturity of the Mortgage Loans as of the
Cut-off Date is approximately 162 months. Although little data is available,
defaults on mortgage loans are generally expected to occur with greater
frequency in their early years.
 
     Balloon Mortgage Loans.  Approximately 47.14% of the Mortgage Loans in the
Mortgage Pool, by aggregate principal balance as of the Cut-off Date, provide
for the payment of the unamortized principal balance of the Mortgage Loan in a
single payment at the maturity of the Mortgage Loan that is greater than the
preceding monthly payment ("Balloon Loans"). See "Description of the Mortgage
Pool" and "Risk Factors -- Risks of the Mortgage Loans -- Balloon Loans" in the
Prospectus.
 
     Mortgaged Properties in Flood Areas.  During the later part of 1996 and the
early part of 1997, major flooding (the "Flood") occurred in Ohio, Kentucky and
Indiana (the "Affected States"). The Flood caused significant damage and may
have damaged some of the Mortgaged Properties. Approximately 13.02% of the
Mortgage Loans in the Mortgage Pool, as of the Cut-off Date, had related
Mortgaged Properties located in the Affected States. The Originators will
represent in the Transfer Agreement, and the Depositors will represent in the
Pooling and Servicing Agreement, that each Mortgaged Property has not been
damaged by the Flood in a manner which affects adversely the value of the
Mortgaged Property as security for the related Mortgage Loan or the use for
which the premises was intended. Were a Mortgaged Property in an Affected State
to be so adversely affected as a result of the Flood, the Depositors, in
accordance with the terms of the Pooling and Servicing Agreement, may either
provide qualifying Mortgage Loans in substitution for the related Mortgage Loans
or repurchase such Mortgage Loans from the Trust. In the event such Mortgage
Loans are repurchased, the yield to maturity on the Class A Certificates may be
affected. See "Certain Yield and Prepayment Considerations" herein.
 
                                      S-19
<PAGE>   20
 
YIELD AND PREPAYMENT CONSIDERATIONS
 
     The yield to maturity of the Class A Certificates will depend on the rate
and timing of payment of principal on the Mortgage Loans in the Mortgage Pool,
including prepayments, liquidations due to defaults and repurchases due to
defective documentation or breaches of representations and warranties. Such
yield may be adversely affected by a higher or lower than anticipated rate of
prepayments on the Mortgage Loans. Prepayments are influenced by a number of
factors, including prevailing mortgage market interest rates, local and regional
economic conditions and homeowner mobility.
 
     Principal distributions on the Class A-7 Certificates will vary on each
Payment Date in accordance with the Class A Lockout Remittance Amount for such
Payment Date until the Class A-6 Certificates have been paid in full. Upon
payment of the Class A-6 Certificates in full, the entire Class A Principal
Remittance Amount will be distributed to the Class A-7 Certificates until they
have been paid in full. See "Certain Yield and Prepayment Considerations" herein
and in the Prospectus.
 
RISK OF MORTGAGE LOAN YIELD REDUCING THE CLASS A-8 PASS-THROUGH RATE
 
     The Adjustable Rate Group contains Mortgage Loans which bear interest at
rates which adjust semi-annually based on the London interbank offered rate for
six-month United States dollar deposits, as described under "Description of the
Mortgage Pool -- Adjustable Rate Group," while the Class A-8 Pass-Through Rate
adjusts monthly based on one-month LIBOR (defined herein). Consequently, the
interest which becomes due on such Mortgage Loans at their respective Mortgage
Interest Rates (in each case less 0.73% per annum for the first six Due Periods
and 1.23% for each subsequent Due Period) during any Due Period may not equal
the amount of interest that would accrue at one-month LIBOR, as applicable to
the Adjustable Rate Certificates plus the margin on the Adjustable Rate
Certificates during the related Accrual Period. As a result, the Net Funds Cap
Rate may be lower than the interest otherwise due at the applicable Class A-8
Pass-Through Rate in a rising interest rate environment. In addition, because
the Mortgage Interest Rates of the Mortgage Loans in the Adjustable Rate Group
are subject to lifetime and periodic rate caps, such interest rates may be
subject to limitation despite changes in the six-month London interbank offered
rate for U.S. dollar deposits or LIBOR. Further, all of the Mortgage Loans in
the Adjustable Rate Group bear interest as of the Cut-off Date or as of their
dates of origination at initial rates which were determined without regard to
the applicable index. The application of the rate caps, particularly the
application of the periodic caps prior to the initial rates becoming
fully-indexed, may result in the Net Funds Cap Rate being lower than the
otherwise applicable Class A-8 Pass-Through Rate and a LIBOR Interest Carryover
could become payable with respect to the Adjustable Rate Certificates. If the
Net Funds Cap Rate results in a lower interest payment to the Adjustable Rate
Certificates for a Payment Date, the value of the Adjustable Rate Certificates
may be temporarily or permanently reduced. Any LIBOR Interest Carryover will be
payable only to the extent of amounts which would otherwise be available to be
distributed to the Class R Certificateholders and such LIBOR Interest Carryover
may remain unpaid on the Final Payment Date.
 
BOOK-ENTRY CERTIFICATES
 
     Issuance of the Certificates in book-entry form may reduce the liquidity of
such Certificates in the secondary trading market since investors may be
unwilling to purchase Certificates for which they cannot obtain physical
certificates.
 
     Since transactions in the Certificates can be effected only through DTC,
CEDEL, Euroclear, participating organizations, indirect participants and certain
banks, the ability of a Certificate Owner to pledge a Certificate to persons or
entities that do not participate in the DTC, CEDEL or Euroclear system or
otherwise to take actions in respect of such Certificates, may be limited due to
lack of a physical certificate representing the Certificates.
 
     Certificate Owners may experience some delay in their receipt of
distributions of interest and principal on the Certificates since such
distributions will be forwarded by the Trustee to DTC and DTC will credit such
distributions to the accounts of its Participants (as defined herein), which
will thereafter credit them to the accounts of Certificate Owners either
directly or indirectly through indirect participants. See "Description Of The
Certificates -- Book-Entry Certificates" herein.
 
                                      S-20
<PAGE>   21
 
                        DESCRIPTION OF THE MORTGAGE POOL
 
GENERAL
 
     Unless otherwise noted, the statistical information presented herein
concerning the Mortgage Pool is based on such pool as of the Cut-off Date. In
addition, certain loans included in such pool as of the Cut-off Date may prepay
in full, or may be determined not to meet the eligibility requirements for the
final pool, and thus may not be included in the final pool. The Mortgage Pool
consists of Mortgage Loans with an aggregate principal balance outstanding as of
the Cut-off Date, after giving effect to payments received prior to such date,
of $600,098,236 (such aggregate principal balance as of the Cut-off Date, after
giving effect to payments received prior to the Cut-off Date, the "Original Pool
Principal Balance"). This subsection describes generally certain characteristics
of the Mortgage Loans. Unless otherwise specified herein, references herein to
percentages of Mortgage Loans refer in each case to the approximate percentage
of the aggregate principal balance of the Mortgage Loans as of the Cut-off Date,
based on the outstanding principal balances of the Mortgage Loans in the
applicable Mortgage Loan Group, in each case as of the Cut-off Date, and giving
effect to all payments received prior to the Cut-off Date. The Mortgage Pool
consists of fixed-rate and adjustable-rate Mortgage Loans with remaining terms
to maturity of not more than 360 months (including both fully amortizing
Mortgage Loans and Balloon Loans). All of the Mortgage Loans were originated and
underwritten or purchased and re-underwritten by the Representative or by a
wholly-owned subsidiary of the Representative. The Mortgage Loans have the
characteristics set forth below as of the Cut-off Date. Percentages expressed
herein based on principal balances and number of Mortgage Loans have been
rounded, and in the tables set forth herein the sum of the percentages may not
equal the respective totals due to such rounding.
 
     Each Mortgage Loan in the Trust will be assigned to one of two mortgage
loan groups (the "Fixed Rate Group" and the "Adjustable Rate Group,"
respectively, and each a "Mortgage Loan Group") comprised of Mortgage Loans
which bear fixed interest rates only, in the case of the Fixed Rate Group, and
Mortgage Loans which bear adjustable interest rates only, in the case of the
Adjustable Rate Group. The Fixed Rate Certificates (defined below) represent
undivided ownership interests in all Mortgage Loans contained in the Fixed Rate
Group, and distributions on the Fixed Rate Certificates will be based primarily
on amounts available for distribution in respect of Mortgage Loans in the Fixed
Rate Group, and the Adjustable Rate Certificates (defined below) represent
undivided ownership interests in all Mortgage Loans contained in the Adjustable
Rate Group, and distributions on the Adjustable Rate Certificates will be based
primarily on amounts available for distribution in respect of Mortgage Loans in
the Adjustable Rate Group.
 
FIXED RATE GROUP
 
     All of the Mortgage Loans in the Fixed Rate Group were originated between
January 1986 and March 1997 and have a scheduled maturity date no later than
April 2027. No Mortgage Loan in the Fixed Rate Group has a remaining term to
maturity as of the Cut-off Date of less than 12 months. The weighted average
original term to maturity of the Mortgage Loans in the Fixed Rate Group as of
the Cut-off Date is approximately 174 months. The weighted average remaining
term to maturity of the Mortgage Loans in the Fixed Rate Group as of the Cut-off
Date is approximately 173 months.
 
     The weighted average Mortgage Interest Rate of the Mortgage Loans in the
Fixed Rate Group as of the Cut-off Date is approximately 10.728% per annum. All
of the Mortgage Loans in the Fixed Rate Group have Mortgage Interest Rates as of
the Cut-off Date of at least 8.050% per annum but not more than 17.590% per
annum. The average principal balance outstanding of the Mortgage Loans in the
Fixed Rate Group as of the Cut-off Date was approximately $44,547, and the
principal balances of the Mortgage Loans in the Fixed Rate Group as of the
Cut-off Date ranged from approximately $1,490 to $350,000. The original
principal balances of the Mortgage Loans in the Fixed Rate Group as of Cut-off
Date ranged from $4,000 to $350,000.
 
     Approximately 25.69% of the Mortgage Loans in the Fixed Rate Group are
secured by a second Mortgage on the related Mortgaged Property that is junior to
a First Lien, and approximately 74.31% of
 
                                      S-21
<PAGE>   22
 
the Mortgage Loans in the Fixed Rate Group are secured by a first Mortgage on
the related Mortgage Property. Approximately 0.77% of the Mortgage Loans in the
Fixed Rate Group are secured by more than one property. The First Liens related
to the Mortgage Loans in the Fixed Rate Group secured by second Mortgages are
not included in the Mortgage Pool.
 
     None of the Mortgage Loans in the Fixed Rate Group had a Combined
Loan-to-Value Ratio (defined in the Prospectus) at origination in excess of
104.1%. The weighted average Combined Loan-to-Value Ratio at origination of the
Mortgage Loans in the Fixed Rate Group as of the Cut-off Date is 77.62%. None of
the Mortgage Loans in the Fixed Rate Group had a Home Equity Loan Ratio (defined
in the Prospectus) at origination in excess of 100.83%. The weighted average
Home Equity Loan Ratio at origination of the Mortgage Loans in the Fixed Rate
Group as of the Cut-off Date is approximately 63.12%.
 
     At least 92.98% of the Mortgage Loans in the Fixed Rate Group are secured
by fee simple interests in detached single-family dwelling units, including
units in de minimis planned unit developments and townhouses, with the remaining
Mortgage Loans secured by fee simple interests in attached or detached two- to
four-family dwelling units, manufactured housing and condominiums on more than
one parcel of real property; provided, however, that approximately 0.42% of the
Mortgage Loans in the Fixed Rate Group are secured by a leasehold interest in a
one- to four-family residential dwelling situated on property located in the
State of Maryland or Illinois. With respect to at least 94.75% of the Mortgage
Loans in the Fixed Rate Group, the Mortgagor represented at the time of the
origination of the Mortgage Loan that the related Mortgaged Property would be
occupied by the Mortgagor as a primary or secondary residence (an "Owner
Occupied Mortgaged Property").
 
     No more than approximately 0.10% of the Mortgage Loans in the Fixed Rate
Group are secured by Mortgaged Properties located in any one zip code area in
the State of California, and no more than 0.23% of the Mortgage Loans in the
Fixed Rate Group are secured by Mortgaged Properties located in any one zip code
area outside the State of California. Approximately 13.22%, 6.40%, 5.68%, 5.51%
and 5.46% of the Mortgage Loans in the Fixed Rate Group are secured by Mortgaged
Properties located in Florida, California, New York, Pennsylvania and Ohio,
respectively. Except as indicated in the preceding sentence, no more than
approximately 4.63% of the Mortgage Loans in the Fixed Rate Group are secured by
Mortgaged Properties located in any one state.
 
     Approximately 38.76% of the Mortgage Loans in the Fixed Rate Group are
Balloon Loans. Approximately 0.05%, 26.77%, 4.58% and 7.22% of the Mortgage
Loans in the Fixed Rate Group are Balloon Loans generally based on approximately
a 30 year amortization schedule and a single payment of the remaining loan
balance approximately 5, 7, 10 and 15 years after origination, respectively.
 
     Approximately 0.02% of the Mortgage Loans in the Fixed Rate Group are
Bankruptcy Mortgage Loans. None of the Mortgage Loans in the Fixed Rate Group
are Bankruptcy Mortgage Loans which are 30 days or more contractually
delinquent. None of the Mortgage Loans in the Fixed Rate Group other than
Bankruptcy Mortgage Loans are contractually delinquent 30 days or more.
 
     Approximately 0.35% of the Mortgage Loans in the Fixed Rate Group were
originated in connection with the sale of properties acquired by the Originators
through foreclosure and were not originated in accordance with all of the
Underwriting Criteria.
 
                                      S-22
<PAGE>   23
 
                  MORTGAGE POOL STATISTICS -- FIXED RATE GROUP
 
     The following table sets forth the number and outstanding principal balance
as of the Cut-off Date and the percentage of the Fixed Rate Group represented by
Mortgage Loans in the Fixed Rate Group having outstanding principal balances as
of the Cut-off Date in the ranges described therein:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                                                            FIXED RATE
                                                     PERCENT OF FIXED                        GROUP BY
                                                       RATE GROUP BY       NUMBER OF        NUMBER OF
  RANGE OF PRINCIPAL BALANCES    PRINCIPAL BALANCE   PRINCIPAL BALANCE   MORTGAGE LOANS   MORTGAGE LOANS
- -------------------------------  -----------------   -----------------   --------------   --------------
<S>                              <C>                 <C>                 <C>              <C>
$       0.01 to  25,000.00.....   $  61,178,372.56          12.26%            3,432            30.63%
  25,000.01 to  50,000.00......     154,881,145.15          31.03             4,277            38.18
  50,000.01 to  75,000.00......     127,567,838.84          25.56             2,086            18.62
  75,000.01 to 100,000.00......      64,260,729.27          12.88               749             6.69
 100,000.01 to 125,000.00......      35,964,196.34           7.21               321             2.87
 125,000.01 to 150,000.00......      23,720,956.03           4.75               174             1.55
 150,000.01 to 175,000.00......      11,560,476.38           2.32                71             0.63
 175,000.01 to 200,000.00......       9,545,039.54           1.91                51             0.46
 200,000.01 to 225,000.00......       3,187,764.76           0.64                15             0.13
 225,000.01 to 250,000.00......       2,600,651.90           0.52                11             0.10
 250,000.01 to 275,000.00......       1,039,874.74           0.21                 4             0.04
 275,000.01 to 300,000.00......       2,888,088.02           0.58                10             0.09
 300,000.01 to 325,000.00......         310,000.00           0.06                 1             0.01
 325,000.01 to 350,000.00......         350,000.00           0.07                 1             0.01
                                   ---------------        -------         ---------           ------
          Total................   $ 499,055,133.53         100.00%           11,203           100.00%
                                   ===============        =======         =========           ======
</TABLE>
 
                                      S-23
<PAGE>   24
 
     The following table sets forth the geographic distribution of the Mortgaged
Properties in the Fixed Rate Group of the Mortgage Pool by state or territory as
of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                         PERCENT OF
                                                  PERCENT OF                         FIXED RATE GROUP BY
                                              FIXED RATE GROUP BY     NUMBER OF           NUMBER OF
  STATE OR TERRITORY      PRINCIPAL BALANCE    PRINCIPAL BALANCE    MORTGAGE LOANS     MORTGAGE LOANS
- ----------------------    -----------------   -------------------   --------------   -------------------
<S>                       <C>                 <C>                   <C>              <C>
Alabama...............     $     481,614.08            0.10%                20                0.18%
Arizona...............         8,639,007.87            1.73                233                2.08
Arkansas..............         2,213,188.27            0.44                 45                0.40
California............        31,961,979.41            6.40                642                5.73
Colorado..............         6,954,785.43            1.39                206                1.84
Connecticut...........        10,397,713.80            2.08                159                1.42
Delaware..............         4,451,858.20            0.89                 92                0.82
Florida...............        65,984,360.75           13.22              1,689               15.08
Georgia...............        14,608,609.24            2.93                342                3.05
Idaho.................         4,358,847.69            0.87                112                1.00
Illinois..............        20,777,542.10            4.16                434                3.87
Indiana...............        17,403,905.72            3.49                429                3.83
Iowa..................         8,465,742.62            1.70                199                1.78
Kansas................         4,192,887.07            0.84                 95                0.85
Kentucky..............        10,192,499.16            2.04                257                2.29
Louisiana.............        10,290,625.97            2.06                246                2.20
Maryland..............        14,999,147.06            3.01                373                3.33
Massachusetts.........         9,377,691.57            1.88                145                1.29
Michigan..............        20,017,961.28            4.01                418                3.73
Minnesota.............        10,733,735.13            2.15                256                2.29
Mississippi...........         3,574,558.88            0.72                100                0.89
Missouri..............         9,156,067.36            1.83                215                1.92
Nebraska..............         1,795,298.06            0.36                 51                0.46
Nevada................         2,066,034.30            0.41                 55                0.49
New Jersey............         5,923,047.73            1.19                 84                0.75
New Mexico............         1,494,805.90            0.30                 30                0.27
New York..............        28,348,574.06            5.68                432                3.86
North Carolina........        21,293,888.49            4.27                514                4.59
Ohio..................        27,224,376.69            5.46                558                4.98
Oklahoma..............         4,579,924.09            0.92                138                1.23
Oregon................         5,309,288.42            1.06                116                1.04
Pennsylvania..........        27,492,355.62            5.51                578                5.16
Rhode Island..........         2,812,867.35            0.56                 58                0.52
South Carolina........        10,109,355.20            2.03                266                2.37
Tennessee.............        23,083,929.98            4.63                488                4.36
Texas.................         5,141,806.59            1.03                 69                0.62
Utah..................         7,357,776.28            1.47                234                2.09
Virginia..............        12,877,398.33            2.58                311                2.78
Washington............        12,889,202.16            2.58                304                2.71
Washington DC.........           949,626.72            0.19                 15                0.13
West Virginia.........         2,226,908.53            0.45                 42                0.37
Wisconsin.............         6,844,340.37            1.37                153                1.37
                          -----------------        --------         --------------        --------
          Total.......     $ 499,055,133.53          100.00%            11,203              100.00%
                            ===============   ================      =============    ================
</TABLE>
 
                                      S-24
<PAGE>   25
 
     The following table sets forth the Combined Loan-to-Value Ratios of the
Mortgage Loans in the Fixed Rate Group as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                               PERCENT OF
                                                    PERCENT OF                             FIXED RATE GROUP BY
   RANGE OF COMBINED                            FIXED RATE GROUP BY       NUMBER OF             NUMBER OF
  LOAN-TO-VALUE RATIOS    PRINCIPAL BALANCE      PRINCIPAL BALANCE      MORTGAGE LOANS       MORTGAGE LOANS
- ------------------------  -----------------     -------------------     --------------     -------------------
<S>                       <C>                   <C>                     <C>                <C>
  0.01% to   5.00%......   $      10,500.00              0.00%                   1                  0.01%
  5.01% to  10.00%......         106,408.14              0.02                    4                  0.04
 10.01% to  15.00%......         499,506.46              0.10                   27                  0.24
 15.01% to  20.00%......         756,418.26              0.15                   43                  0.38
 20.01% to  25.00%......       1,418,875.41              0.28                   65                  0.58
 25.01% to  30.00%......       2,226,491.18              0.45                   88                  0.79
 30.01% to  35.00%......       2,416,541.40              0.48                   87                  0.78
 35.01% to  40.00%......       3,681,103.02              0.74                  125                  1.12
 40.01% to  45.00%......       6,035,855.90              1.21                  176                  1.57
 45.01% to  50.00%......       8,747,629.79              1.75                  249                  2.22
 50.01% to  55.00%......       8,134,335.51              1.63                  211                  1.88
 55.01% to  60.00%......      15,302,529.25              3.07                  374                  3.34
 60.01% to  65.00%......      19,396,712.08              3.89                  438                  3.91
 65.01% to  70.00%......      40,651,946.76              8.15                  849                  7.58
 70.01% to  75.00%......      72,677,252.39             14.56                1,353                 12.08
 75.01% to  80.00%......      89,087,146.43             17.85                1,746                 15.59
 80.01% to  85.00%......     128,000,415.96             25.65                2,428                 21.67
 85.01% to  90.00%......      56,344,942.24             11.29                1,254                 11.19
 90.01% to  95.00%......      15,463,169.75              3.10                  409                  3.65
 95.01% to 100.00%......      25,645,358.43              5.14                1,170                 10.44
100.01% to 105.00%......       2,451,995.17              0.49                  106                  0.95
                            ---------------            ------                -----                ------
         Total..........   $ 499,055,133.53            100.00%              11,203                100.00%
                            ===============            ======                =====                ======
</TABLE>
 
     The following table sets forth the Home Equity Loan Ratios of Mortgage
Loans in the Fixed Rate Group as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                               PERCENT OF
                                                    PERCENT OF                             FIXED RATE GROUP BY
  RANGE OF HOME EQUITY                          FIXED RATE GROUP BY       NUMBER OF             NUMBER OF
      LOAN RATIOS         PRINCIPAL BALANCE      PRINCIPAL BALANCE      MORTGAGE LOANS       MORTGAGE LOANS
- ------------------------  -----------------     -------------------     --------------     -------------------
<S>                       <C>                   <C>                     <C>                <C>
  0.01% to   5.00%......   $     215,082,73              0.04%                  17                  0.15%
  5.01% to  10.00%......       4,319,571.60              0.87                  291                  2.60
 10.01% to  15.00%......      16,778,168.94              3.36                  906                  8.09
 15.01% to  20.00%......      27,966,779.34              5.60                1,257                 11.22
 20.01% to  25.00%......      25,397,487.71              5.09                  969                  8.65
 25.01% to  30.00%......      20,203,621.16              4.05                  680                  6.07
 30.01% to  35.00%......      14,501,331.48              2.91                  434                  3.87
 35.01% to  40.00%......      11,790,464.75              2.36                  338                  3.02
 40.01% to  45.00%......      11,022,180.21              2.21                  284                  2.54
 45.01% to  50.00%......      10,975,815.07              2.20                  284                  2.54
 50.01% to  55.00%......       9,104,580.55              1.82                  217                  1.94
 55.01% to  60.00%......      14,424,985.17              2.89                  318                  2.84
 60.01% to  65.00%......      16,628,185.46              3.33                  327                  2.92
 65.01% to  70.00%......      35,544,341.93              7.12                  658                  5.87
 70.01% to  75.00%......      61,146,525.84             12.25                  988                  8.82
 75.01% to  80.00%......      71,123,501.85             14.25                1,134                 10.12
 80.01% to  85.00%......     101,533,719.42             20.35                1,430                 12.76
 85.01% to  90.00%......      35,100,076.96              7.03                  492                  4.39
 90.01% to  95.00%......       8,741,968.36              1.75                  136                  1.21
 95.01% to 100.00%......       2,398,245.77              0.48                   41                  0.37
100.01% to 105.00%......         138,499.23              0.03                    2                  0.02
                            ---------------            ------                -----                ------
         Total..........   $ 499,055,133.53            100.00%              11,203                100.00%
                            ===============            ======                =====                ======
</TABLE>
 
                                      S-25
<PAGE>   26
 
     The following table sets forth the Mortgage Interest Rates borne by the
Mortgage Notes relating to the Mortgage Loans in the Fixed Rate Group as of the
Cut-off Date:
 
<TABLE>
<CAPTION>
                                                   PERCENT OF                               PERCENT OF
                                                FIXED RATE GROUP                         FIXED RATE GROUP
   RANGE OF MORTGAGE                              BY PRINCIPAL          NUMBER OF          BY NUMBER OF
     INTEREST RATES       PRINCIPAL BALANCE          BALANCE          MORTGAGE LOANS      MORTGAGE LOANS
- ------------------------  -----------------     -----------------     --------------     -----------------
<S>                       <C>                   <C>                   <C>                <C>
 8.001% to  8.250%......   $     803,380.61             0.16%                   13               0.12%
 8.251% to  8.500%......       4,334,609.95             0.87                    73               0.65
 8.501% to  8.750%......       3,321,446.78             0.67                    50               0.45
 8.751% to  9.000%......      10,614,234.30             2.13                   144               1.29
 9.001% to  9.250%......      13,904,603.94             2.79                   199               1.78
 9.251% to  9.500%......      29,912,255.08             5.99                   486               4.34
 9.501% to  9.750%......      40,393,592.27             8.09                   685               6.11
 9.751% to 10.000%......      55,203,890.70            11.06                   936               8.35
10.001% to 10.250%......      40,443,026.06             8.10                   794               7.09
10.251% to 10.500%......      47,132,698.15             9.44                   906               8.09
10.501% to 10.750%......      62,933,090.72            12.61                 1,521              13.58
10.751% to 11.000%......      30,081,047.35             6.03                   662               5.91
11.001% to 11.250%......      30,930,671.66             6.20                   825               7.36
11.251% to 11.500%......      16,686,774.39             3.34                   359               3.20
11.501% to 11.750%......      19,796,156.43             3.97                   510               4.55
11.751% to 12.000%......      15,187,048.43             3.04                   323               2.88
12.001% to 12.250%......      19,872,004.55             3.98                   530               4.73
12.251% to 12.500%......       5,072,150.05             1.02                   118               1.05
12.501% to 12.750%......      13,394,187.23             2.68                   449               4.01
12.751% to 13.000%......      12,555,993.78             2.52                   335               2.99
13.001% to 13.250%......       1,461,835.52             0.29                    57               0.51
13.251% to 13.500%......      23,379,693.21             4.68                 1,121              10.01
13.501% to 13.750%......         368,949.07             0.07                    20               0.18
13.751% to 14.000%......         393,567.69             0.08                    15               0.13
14.001% to 14.250%......         192,606.59             0.04                    15               0.13
14.251% to 14.500%......         173,708.73             0.03                     9               0.08
14.501% to 14.750%......          42,136.47             0.01                     6               0.05
14.751% to 15.000%......          35,996.82             0.01                     3               0.03
15.001% to 15.250%......          40,857.48             0.01                     3               0.03
15.251% to 15.500%......         177,848.53             0.04                    25               0.22
15.501% to 15.750%......          54,050.64             0.01                     4               0.04
15.751% to 16.000%......          48,729.97             0.01                     2               0.02
16.251% to 16.500%......          69,639.18             0.01                     3               0.03
16.751% to 17.000%......          10,826.67             0.01                     1               0.01
17.501% to 17.750%......          31,824.53             0.01                     1               0.01
                            ---------------           ------                 -----             ------
          Total.........   $ 499,055,133.53           100.00%               11,203             100.00%
                            ===============           ======                 =====             ======
</TABLE>
 
                                      S-26
<PAGE>   27
 
     The following table sets forth the number of remaining months to stated
maturity of the Mortgage Loans in the Fixed Rate Group as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                    PERCENT OF                              FIXED RATE
                                                    FIXED RATE                               GROUP BY
RANGE OF REMAINING MONTHS                            GROUP BY            NUMBER OF          NUMBER OF
   TO STATED MATURITY      PRINCIPAL BALANCE     PRINCIPAL BALANCE     MORTGAGE LOANS     MORTGAGE LOANS
- -------------------------  -----------------     -----------------     --------------     --------------
<S>                        <C>                   <C>                   <C>                <C>
  1 to  12...............   $       1,490.20             0.00%                  1               0.01%
 13 to  24...............           6,392.88             0.00                   1               0.01
 25 to  36...............         111,160.75             0.02                   5               0.04
 37 to  48...............         141,055.85             0.03                   9               0.08
 49 to  60...............       1,643,598.56             0.33                  89               0.79
 61 to  72...............         421,254.31             0.08                  11               0.10
 73 to  84...............     135,007,268.66            27.05               2,012              17.96
 85 to  96...............       1,057,258.65             0.21                  44               0.39
 97 to 108...............         645,877.37             0.13                  25               0.22
109 to 120...............      34,404,945.69             6.89                 865               7.72
121 to 132...............          24,194.31             0.00                   1               0.01
133 to 144...............         971,243.90             0.19                  27               0.24
145 to 156...............         257,241.14             0.05                   6               0.05
157 to 168...............         191,583.92             0.04                   5               0.04
169 to 180...............     235,878,788.89            47.27               6,708              59.88
229 to 240...............      28,197,354.66             5.65                 548               4.89
337 to 348...............         248,464.15             0.05                   1               0.01
349 to 360...............      59,845,959.64            11.99                 845               7.54
                             ---------------           ------               -----             ------
       Total.............   $ 499,055,133.53           100.00%             11,203             100.00%
                             ===============           ======               =====             ======
</TABLE>
 
     The following table sets forth the number of months since origination of
the Mortgage Loans in the Fixed Rate Group as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                    PERCENT OF                              FIXED RATE
                                                    FIXED RATE                               GROUP BY
     RANGE OF MONTHS                                 GROUP BY            NUMBER OF          NUMBER OF
    SINCE ORIGINATION      PRINCIPAL BALANCE     PRINCIPAL BALANCE     MORTGAGE LOANS     MORTGAGE LOANS
- -------------------------  -----------------     -----------------     --------------     --------------
<S>                        <C>                   <C>                   <C>                <C>
Less than 1..............   $ 153,546,387.40            30.77%              3,365              30.04%
1 to 6...................     342,577,576.96            68.65               7,726              68.96
7 to 12..................         279,222.66             0.06                   6               0.05
Greater than 12..........       2,651,946.51             0.53                 106               0.95
                             ---------------           ------               -----             ------
          Total..........   $ 499,055,133.53           100.00%             11,203             100.00%
                             ===============           ======               =====             ======
</TABLE>
 
ADJUSTABLE RATE GROUP
 
     All of the Mortgage Loans in the Adjustable Rate Group were originated
between December 1995 and September 1996 and have scheduled maturity date no
later than October 2026. No Mortgage Loan in the Adjustable Rate Group has a
remaining term to maturity as of the Cut-off Date of less than 71 months. The
weighted average original term to maturity of the Mortgage Loans in the
Adjustable Rate Group as of the Cut-off Date is approximately 110 months. The
weighted average remaining term to maturity of the Mortgage Loans in the
Adjustable Rate Group as of the Cut-off Date is approximately 103 months.
 
     The average principal balance outstanding of the Mortgage Loans in the
Adjustable Rate Group as of the Cut-off Date was approximately $84,555 and the
principal balances of the Mortgage Loans in the Adjustable Rate Group as of the
Cut-off Date ranged from approximately $13,480 to $260,204. The original
principal balances of the Mortgage Loans in the Adjustable Rate Group as of the
Cut-off Date ranged from approximately $13,500 to $261,250.
 
     The Mortgage Loans in the Adjustable Rate Group bear interest rates that
adjust based on the London interbank offered rate for six-month United States
dollar deposits and accrue interest on the basis of a 360-day year consisting of
twelve 30-day months.
 
                                      S-27
<PAGE>   28
 
     All of the Mortgage Loans in the Adjustable Rate Group are secured by a
first Mortgage on the related Mortgaged Property.
 
     As of the Cut-off Date the weighted average Mortgage Interest Rate of the
Mortgage Loans in the Adjustable Rate Group is approximately 9.245% per annum.
The Mortgage Interest Rates for the Mortgage Loans in the Adjustable Rate Group
range from approximately 6.400% per annum to 14.800% per annum. The Mortgage
Loans in the Adjustable Rate Group have a weighted average gross margin as of
the Cut-off Date of approximately 5.808% per annum. The gross margin for the
Mortgage Loans in the Adjustable Rate Group ranges from approximately 3.650% per
annum to 9.600% per annum. All the Mortgage Loans in the Adjustable Rate Group
have periodic rate adjustment caps of 1.0%. The Mortgage Loans in the Adjustable
Rate Group have a weighted average maximum Mortgage Interest Rate as of the
Cut-off Date of approximately 17.454% per annum, with maximum Mortgage Interest
Rates (i.e. lifetime caps) that range from approximately 10.250% per annum to
21.250% per annum and a weighted average minimum Mortgage Interest Rate as of
the Cut-off Date of approximately 8.583% per annum, with minimum Mortgage
Interest Rates that range from approximately 6.400% per annum to 13.800% per
annum.
 
     None of the Mortgage Loans in the Adjustable Rate Group had a Combined
Loan-to-Value Ratio at origination in excess of 94.93%. The weighted average
Combined Loan-to-Value Ratio at origination of the Mortgage Loans in the
Adjustable Rate Group as of the Cut-off Date is approximately 78.69%. None of
the Mortgage Loans in the Adjustable Rate Group had a Home Equity Loan Ratio at
origination in excess of 94.93%. The weighted average Home Equity Loan Ratio at
origination of the Mortgage Loans in the Adjustable Rate Group as of the Cut-off
Date is approximately 78.69%.
 
     At least 95.69% of the Mortgage Loans in the Adjustable Rate Group are
secured by fee simple interests in detached single-family dwelling units, which
may include units in de minimis planned unit developments and townhouses, with
the remaining Mortgage Loans secured by fee simple interests in attached or
detached two- to four-family dwelling units, manufactured housing and
condominiums on more than one parcel of real property. Approximately 0.23% of
the Mortgage Loans in the Adjustable Rate Group are secured by a leasehold
interest in a one- to four-family residential dwelling situated on property
located in the State of Maryland or Illinois. None of the Mortgage Loans in the
Adjustable Rate Group are secured by real property improved with a single-family
residence constituting a permanently affixed manufactured housing unit. For
approximately 99.77% of the Mortgage Loans in the Adjustable Rate Group, the
related Mortgaged Property is an Owner Occupied Mortgaged Property.
 
     No more than approximately 0.43% of the Mortgage Loans in the Adjustable
Rate Group are secured by Mortgaged Properties located in any one zip code area
in the State of California, and no more than approximately 0.91% of the Mortgage
Loans in the Adjustable Rate Group are secured by Mortgaged Properties located
in any one zip code area outside the State of California. Approximately 19.77%,
12.21%, 12.12% and 11.65% of the Mortgage Loans in the Adjustable Rate Group are
secured by Mortgaged Properties located in Ohio, Illinois, Minnesota and
Michigan, respectively. Except as indicated in the preceding sentence, no more
than approximately 4.42% of the Mortgage Loans in the Adjustable Rate Group are
secured by Mortgaged Properties located in any one state.
 
     Approximately 88.49% of the Mortgage Loans in the Adjustable Rate Group are
Balloon Loans. Approximately 81.08%, 4.88% and 2.31% of the Mortgage Loans in
the Adjustable Rate Group are Balloon Loans generally based on approximately a
30 year amortization schedule and a single payment of the remaining loan balance
approximately 7, 10 and 15 years after origination, respectively.
 
     Approximately 0.06% of the Mortgage Loans in the Adjustable Rate Group are
Bankruptcy Mortgage Loans. None of the Mortgage Loans in the Adjustable Rate
Group are contractually delinquent 30 or more days.
 
     None of the Mortgage Loans in the Adjustable Rate Group were originated in
connection with the sale of properties acquired by the Originators through
foreclosure and were not originated in accordance with all of the Underwriting
Criteria.
 
                                      S-28
<PAGE>   29
 
               MORTGAGE POOL STATISTICS -- ADJUSTABLE RATE GROUP
 
     The following table sets forth the number and outstanding principal balance
as of the Cut-off Date and the percentage of the Adjustable Rate Group
represented by Mortgage Loans in the Adjustable Rate Group having outstanding
principal balances as of the Cut-off Date in the ranges described therein:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                                                            ADJUSTABLE
                                                        PERCENT OF                             RATE
                                                      ADJUSTABLE RATE                        GROUP BY
                                                         GROUP BY          NUMBER OF        NUMBER OF
  RANGE OF PRINCIPAL BALANCES    PRINCIPAL BALANCE   PRINCIPAL BALANCE   MORTGAGE LOANS   MORTGAGE LOANS
- -------------------------------  -----------------   -----------------   --------------   --------------
<S>                              <C>                 <C>                 <C>              <C>
$       0.01 to  25,000.00.....  2$68,512.82.......          0.27%                13            1.09%
  25,000.01 to  50,000.00......       7,481,314.08           7.40                183           15.31
  50,000.01 to  75,000.00......      25,577,714.16          25.31                408           34.14
  75,000.01 to 100,000.00......      21,616,394.09          21.39                248           20.75
 100,000.01 to 125,000.00......      19,676,530.39          19.47                177           14.81
 125,000.01 to 150,000.00......      11,807,835.25          11.69                 86            7.20
 150,000.01 to 175,000.00......       5,989,684.27           5.93                 37            3.10
 175,000.01 to 200,000.00......       4,622,801.77           4.58                 25            2.09
 200,000.01 to 225,000.00......       2,302,459.27           2.28                 11            0.92
 225,000.01 to 250,000.00......       1,439,652.83           1.42                  6            0.50
 250,000.01 to 275,000.00......         260,203.62           0.26                  1            0.08
                                   ---------------         ------              -----          ------
                                  $ 101,043,102.55         100.00%             1,195          100.00%
                                   ===============         ======              =====          ======
</TABLE>
 
                                      S-29
<PAGE>   30
 
     The following table sets forth the geographic distribution of the Mortgaged
Properties in the Adjustable Rate Group of the Mortgage Pool by state or
territory as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                        PERCENT OF                          ADJUSTABLE
                                                        ADJUSTABLE                        RATE GROUP BY
                                                       RATE GROUP BY       NUMBER OF        NUMBER OF
    STATE OR TERRITORY         PRINCIPAL BALANCE     PRINCIPAL BALANCE   MORTGAGE LOANS   MORTGAGE LOANS
- ---------------------------    -----------------     -----------------   --------------   --------------
<S>                            <C>                   <C>                 <C>              <C>
Alabama....................     $     907,158.48             0.90%               11             0.92%
Arizona....................         2,860,868.73             2.83                29             2.43
Arkansas...................           442,564.36             0.44                 4             0.33
California.................         2,224,822.00             2.20                12             1.00
Colorado...................         1,263,297.63             1.25                13             1.09
Connecticut................         2,281,238.38             2.26                21             1.76
Delaware...................           263,062.24             0.26                 3             0.25
Florida....................         2,388,425.61             2.36                27             2.26
Georgia....................           683,246.85             0.68                 9             0.75
Idaho......................         1,015,511.69             1.01                15             1.26
Illinois...................        12,341,672.74            12.21               135            11.30
Indiana....................         1,341,855.56             1.33                22             1.84
Iowa.......................           217,675.07             0.22                 4             0.33
Kansas.....................            92,342.37             0.09                 1             0.08
Kentucky...................         1,965,741.72             1.95                25             2.09
Louisiana..................           363,220.69             0.36                 4             0.33
Maryland...................         2,596,497.56             2.57                25             2.09
Massachusetts..............           709,831.74             0.70                 6             0.50
Michigan...................        11,773,170.78            11.65               154            12.89
Minnesota..................        12,250,274.11            12.12               130            10.88
Mississippi................           267,344.68             0.26                 3             0.25
Missouri...................         2,943,281.54             2.91                32             2.68
Nebraska...................           210,279.43             0.21                 2             0.17
Nevada.....................           112,195.01             0.11                 1             0.08
New Hampshire..............           272,001.04             0.27                 2             0.17
New Jersey.................           220,192.16             0.22                 2             0.17
New Mexico.................           149,301.25             0.15                 2             0.17
New York...................           579,266.79             0.57                 6             0.50
North Carolina.............         1,690,129.08             1.67                21             1.76
Ohio.......................        19,974,600.17            19.77               281            23.51
Oklahoma...................           245,254.23             0.24                 5             0.42
Oregon.....................           227,726.00             0.23                 2             0.17
Pennsylvania...............         4,470,192.10             4.42                54             4.52
Rhode Island...............           445,356.75             0.44                 5             0.42
South Carolina.............           346,188.11             0.34                 6             0.50
Tennessee..................         1,909,475.41             1.89                20             1.67
Texas......................           250,935.05             0.25                 3             0.25
Utah.......................         2,743,656.17             2.72                25             2.09
Virginia...................           465,778.97             0.46                 5             0.42
Washington.................         2,081,001.94             2.06                23             1.92
Wisconsin..................         3,456,468.36             3.42                45             3.77
                                  --------------           ------          --------           ------
          Total............     $ 101,043,102.55           100.00%            1,195           100.00%
                                  ==============           ======          ========           ======
</TABLE>
 
                                      S-30
<PAGE>   31
 
     The following table sets forth the Combined Loan-to-Value Ratios of the
Mortgage Loans in the Adjustable Rate Group as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                          PERCENT OF
                                                      PERCENT OF                          ADJUSTABLE
                                                      ADJUSTABLE                        RATE GROUP BY
       RANGE OF COMBINED            PRINCIPAL        RATE GROUP BY       NUMBER OF        NUMBER OF
     LOAN-TO-VALUE RATIOS            BALANCE       PRINCIPAL BALANCE   MORTGAGE LOANS   MORTGAGE LOANS
- -------------------------------  ---------------   -----------------   --------------   --------------
<S>                              <C>               <C>                 <C>              <C>
20.01% to 25.00%...............  $     48,738.13           0.05%                1             0.08%
25.01% to 30.00%...............       170,168.08           0.17                 4             0.33
30.01% to 35.00%...............       270,176.58           0.27                 4             0.33
35.01% to 40.00%...............       115,658.39           0.11                 2             0.17
40.01% to 45.00%...............       285,802.45           0.28                 6             0.50
45.01% to 50.00%...............       810,381.93           0.80                16             1.34
50.01% to 55.00%...............     1,490,997.24           1.48                19             1.59
55.01% to 60.00%...............     1,675,412.14           1.66                23             1.92
60.01% to 65.00%...............     3,996,113.82           3.95                57             4.77
65.01% to 70.00%...............     5,857,252.00           5.80                73             6.11
70.01% to 75.00%...............    13,615,287.71          13.47               160            13.39
75.01% to 80.00%...............    28,720,784.52          28.42               331            27.70
80.01% to 85.00%...............    33,056,631.60          32.72               384            32.13
85.01% to 90.00%...............    10,047,080.41           9.94               107             8.95
90.01% to 95.00%...............       882,617.55           0.87                 8             0.67
                                  --------------         ------          --------           ------
          Total................  $101,043,102.55         100.00%            1,195           100.00%
                                  ==============         ======          ========           ======
</TABLE>
 
     The following table sets forth the Home Equity Loan Ratios of the Mortgage
Loans in the Adjustable Rate Group as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                          PERCENT OF
                                                      PERCENT OF                          ADJUSTABLE
                                                      ADJUSTABLE                        RATE GROUP BY
         RANGE OF HOME              PRINCIPAL        RATE GROUP BY       NUMBER OF        NUMBER OF
      EQUITY LOAN RATIOS             BALANCE       PRINCIPAL BALANCE   MORTGAGE LOANS   MORTGAGE LOANS
- -------------------------------  ---------------   -----------------   --------------   --------------
<S>                              <C>               <C>                 <C>              <C>
20.01% to 25.00%...............  $     48,738.13           0.05%                1             0.08%
25.01% to 30.00%...............       170,168.08           0.17                 4             0.33
30.01% to 35.00%...............       270,176.58           0.27                 4             0.33
35.01% to 40.00%...............       115,658.39           0.11                 2             0.17
40.01% to 45.00%...............       285,802.45           0.28                 6             0.50
45.01% to 50.00%...............       810,381.93           0.80                16             1.34
50.01% to 55.00%...............     1,490,997.24           1.48                19             1.59
55.01% to 60.00%...............     1,675,412.14           1.66                23             1.92
60.01% to 65.00%...............     3,996,113.82           3.95                57             4.77
65.01% to 70.00%...............     5,857,252.00           5.80                73             6.11
70.01% to 75.00%...............    13,615,287.71          13.47               160            13.39
75.01% to 80.00%...............    28,720,784.52          28.42               331            27.70
80.01% to 85.00%...............    33,056,631.60          32.72               384            32.13
85.01% to 90.00%...............    10,047,080.41           9.94               107             8.95
90.01% to 95.00%...............       882,617.55           0.87                 8             0.67
                                  --------------         ------             -----           ------
          Total................  $101,043,102.55         100.00%            1,195           100.00%
                                  ==============         ======             =====           ======
</TABLE>
 
                                      S-31
<PAGE>   32
 
     The following table sets forth the Mortgage Interest Rates borne by the
Mortgage Notes relating to the Mortgage Loans in the Adjustable Rate Group as of
the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                    PERCENT OF                              ADJUSTABLE
                                                    ADJUSTABLE                            RATE GROUP BY
    RANGE OF MORTGAGE                              RATE GROUP BY         NUMBER OF          NUMBER OF
     INTEREST RATES        PRINCIPAL BALANCE     PRINCIPAL BALANCE     MORTGAGE LOANS     MORTGAGE LOANS
- -------------------------  -----------------     -----------------     --------------     --------------
<S>                        <C>                   <C>                   <C>                <C>
 6.251% to  6.500%.......   $      86,254.31             0.09%                   1              0.08%
 6.751% to  7.000%.......       1,344,464.70             1.33                   13              1.09
 7.001% to  7.250%.......         282,350.82             0.28                    3              0.25
 7.251% to  7.500%.......       4,374,205.15             4.33                   47              3.93
 7.501% to  7.750%.......         973,152.94             0.96                   14              1.17
 7.751% to  8.000%.......      11,211,157.94            11.10                  127             10.63
 8.001% to  8.250%.......       5,032,077.06             4.98                   55              4.60
 8.251% to  8.500%.......      10,953,268.64            10.84                  130             10.88
 8.501% to  8.750%.......       3,851,673.18             3.81                   44              3.68
 8.751% to  9.000%.......      11,031,432.03            10.92                  126             10.54
 9.001% to  9.250%.......       8,574,327.81             8.49                   88              7.36
 9.251% to  9.500%.......      12,499,488.06            12.37                  143             11.97
 9.501% to  9.750%.......       4,716,120.07             4.67                   58              4.85
 9.751% to 10.000%.......       3,672,513.57             3.63                   41              3.43
10.001% to 10.250%.......       2,953,511.76             2.92                   35              2.93
10.251% to 10.500%.......       3,395,935.47             3.36                   46              3.85
10.501% to 10.750%.......       1,920,282.56             1.90                   24              2.01
10.751% to 11.000%.......       2,162,431.54             2.14                   30              2.51
11.001% to 11.250%.......       3,869,347.29             3,83                   53              4.44
11.251% to 11.500%.......       1,947,421.23             1.93                   21              1.76
11.501% to 11.750%.......       1,154,115.19             1.14                   14              1.17
11.751% to 12.000%.......       1,360,671.74             1.35                   25              2.09
12.001% to 12.250%.......         833,460.20             0.82                   16              1.34
12.251% to 12.500%.......         827,496.51             0.82                    9              0.75
12.501% to 12.750%.......         925,428.71             0.92                   11              0.92
12.751% to 13.000%.......         748,227.55             0.74                   15              1.26
13.001% to 13.250%.......         139,903.25             0.14                    2              0.17
13.251% to 13.500%.......          57,583.51             0.06                    1              0.08
13.751% to 14.000%.......          82,148.69             0.08                    1              0.08
14.501% to 14.750%.......          34,932.67             0.03                    1              0.08
14.751% to 15.000%.......          27,718.40             0.03                    1              0.08
                              --------------           ------                  ---            ------
          Total..........   $ 101,043,102.55           100.00%               1,195            100.00%
                              ==============           ======                  ===            ======
</TABLE>
 
     The following table sets forth the number of remaining months to stated
maturity of the Mortgage Loans in the Adjustable Rate Group as of the Cut-off
Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                    PERCENT OF                              ADJUSTABLE
                                                    ADJUSTABLE                            RATE GROUP BY
   RANGE OF REMAINING                              RATE GROUP BY         NUMBER OF          NUMBER OF
MONTHS TO STATED MATURITY  PRINCIPAL BALANCE     PRINCIPAL BALANCE     MORTGAGE LOANS     MORTGAGE LOANS
- -------------------------  -----------------     -----------------     --------------     --------------
<S>                        <C>                   <C>                   <C>                <C>
 61 to  72...............   $   3,780,183.09             3.74%                  37              3.10%
 73 to  84...............      78,266,490.96            77.46                  904             75.65
109 to 120...............       4,930,157.15             4.88                   56              4.69
157 to 168...............         357,869.15             0.35                    5              0.42
169 to 180...............       7,150,156.54             7.08                  118              9.87
229 to 240...............         718,291.94             0.71                    8              0.67
337 to 348...............         524,895.72             0.52                    5              0.42
349 to 360...............       5,315,058.00             5.26                   62              5.19
                              --------------           ------                  ---            ------
          Total..........   $ 101,043,102.55           100.00%               1,195            100.00%
                              ==============           ======                  ===            ======
</TABLE>
 
                                      S-32
<PAGE>   33
 
     The following table sets forth the number of months since origination of
the Mortgage Loans in the Adjustable Rate Group as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                    PERCENT OF                              ADJUSTABLE
                                                    ADJUSTABLE                            RATE GROUP BY
     RANGE OF MONTHS                               RATE GROUP BY         NUMBER OF          NUMBER OF
    SINCE ORIGINATION      PRINCIPAL BALANCE     PRINCIPAL BALANCE     MORTGAGE LOANS     MORTGAGE LOANS
- -------------------------  -----------------     -----------------     --------------     --------------
<S>                        <C>                   <C>                   <C>                <C>
1 to 6...................   $  38,156,616.66            37.76%                436              36.49%
7 to 12..................      58,299,667.19            57.70                 711              59.50
Greater than 12..........       4,586,818.70             4.54                  48               4.02
                              --------------           ------                 ---             ------
          Total..........   $ 101,043,102.55           100.00%              1,195             100.00%
                              ==============           ======                 ===             ======
</TABLE>
 
     The following table sets forth the maximum Mortgage Interest Rates borne by
the Mortgage Notes relating to the Mortgage Loans in the Adjustable Rate Group
as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
        RANGE OF                                    PERCENT OF                              ADJUSTABLE
         MAXIMUM                                    ADJUSTABLE                            RATE GROUP BY
        MORTGAGE                                   RATE GROUP BY         NUMBER OF          NUMBER OF
     INTEREST RATES        PRINCIPAL BALANCE     PRINCIPAL BALANCE     MORTGAGE LOANS     MORTGAGE LOANS
- -------------------------  -----------------     -----------------     --------------     --------------
<S>                        <C>                   <C>                   <C>                <C>
10.01% to 10.50%            $     293,824.95             0.29%                  2               0.17%
11.01% to 11.50%.........          69,505.26             0.07                   1               0.08
12.01% to 12.50%.........         114,329.65             0.11                   1               0.08
12.51% to 13.00%.........          28,709.54             0.03                   1               0.08
13.01% to 13.50%.........          46,422.35             0.05                   1               0.08
14.51% to 15.00%.........         220,289.72             0.22                   2               0.17
15.01% to 15.50%.........          86,254.31             0.09                   1               0.08
15.51% to 16.00%.........       2,397,856.20             2.37                  29               2.43
16.01% to 16.50%.........       7,250,028.02             7.18                  91               7.62
16.51% to 17.00%.........      15,259,503.42            15.10                 167              13.97
17.01% to 17.50%.........      32,172,226.11            31.84                 353              29.54
17.51% to 18.00%.........      23,081,381.12            22.84                 279              23.35
18.01% to 18.50%.........      11,533,398.78            11.41                 152              12.72
18.51% to 19.00%.........       5,561,447.70             5.50                  76               6.36
19.01% to 19.50%.........       2,238,526.28             2.22                  29               2.43
19.51% to 20.00%.........         293,812.93             0.29                   3               0.25
20.01% to 20.50%.........         222,051.94             0.22                   3               0.25
20.51% to 21.00%.........          97,406.00             0.10                   3               0.25
21.01% to 21.50%.........          76,128.27             0.08                   1               0.08
                              --------------           ------               -----             ------
          Total..........   $ 101,043,102.55           100.00%              1,195             100.00%
                              ==============           ======               =====             ======
</TABLE>
 
                                      S-33
<PAGE>   34
 
     The following table sets forth the minimum Mortgage Interest Rates borne by
the Mortgage Notes relating to the Mortgage Loans in the Adjustable Rate Group
as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
    RANGE OF                                            PERCENT OF                          ADJUSTABLE
     MINIMUM                                            ADJUSTABLE                        RATE GROUP BY
MORTGAGE INTEREST                                      RATE GROUP BY       NUMBER OF        NUMBER OF
      RATES                      PRINCIPAL BALANCE   PRINCIPAL BALANCE   MORTGAGE LOANS   MORTGAGE LOANS
- -----------------                -----------------   -----------------   --------------   --------------
<C>                <S>           <C>                 <C>                 <C>              <C>
  6.01% to  6.50%  ............   $      86,254.31           0.09%                1             0.08%
  6.51% to  7.00%  ............       2,140,659.31           2.12                23             1.92
  7.01% to  7.50%  ............      10,303,726.04          10.20               120            10.04
  7.51% to  8.00%  ............      22,660,777.51          22.43               262            21.92
  8.01% to  8.50%  ............      28,896,888.17          28.60               318            26.61
  8.51% to  9.00%  ............      11,917,155.91          11.79               135            11.30
  9.01% to  9.50%  ............       8,826,595.25           8.74               105             8.79
  9.51% to 10.00%  ............       3,795,259.73           3.76                48             4.02
 10.01% to 10.50%  ............       6,415,006.03           6.35                82             6.86
 10.51% to 11.00%  ............       2,473,245.46           2.45                43             3.60
 11.01% to 11.50%  ............       1,396,613.69           1.38                24             2.01
 11.51% to 12.00%  ............       1,846,218.13           1.83                29             2.43
 12.01% to 12.50%  ............         139,903.25           0.14                 2             0,17
 12.51% to 13.00%  ............          82,148.69           0.08                 1             0.08
 13.51% to 14.00%  ............          62,651.07           0.06                 2             0.17
                                   ---------------          -----             -----           ------
            Total  ............   $ 101,043,102.55          100.0%            1,195           100.00%
                                   ===============          =====             =====           ======
</TABLE>
 
     The following table sets forth the gross margins borne by the Mortgage
Notes relating to the Mortgage Loans in the Adjustable Rate Group as of the
Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                        PERCENT OF                          ADJUSTABLE
                                                        ADJUSTABLE                        RATE GROUP BY
    RANGE OF                                           RATE GROUP BY       NUMBER OF        NUMBER OF
  GROSS MARGINS                  PRINCIPAL BALANCE   PRINCIPAL BALANCE   MORTGAGE LOANS   MORTGAGE LOANS
- -----------------                -----------------   -----------------   --------------   --------------
<C>                <S>           <C>                 <C>                 <C>              <C>
  3.51% to  4.00%  ............   $      86,254.31           0.09%                 1            0.08%
  4.01% to  4.50%  ............       2,728,740.19           2.70                 31            2.59
  4.51% to  5.00%  ............      11,567,361.24          11.45                137           11.46
  5.01% to  5.50%  ............      30,162,845.94          29.85                329           27.53
  5.51% to  6.00%  ............      24,251,631.40          24.00                278           23.26
  6.01% to  6.50%  ............      15,320,664.08          15.16                186           15.56
  6.51% to  7.00%  ............      10,864,916.03          10.75                148           12.38
  7.01% to  7.50%  ............       3,836,854.96           3.80                 57            4.77
  7.51% to  8.00%  ............       1,343,879.08           1.33                 16            1.34
  8.01% to  8.50%  ............         566,517.80           0.56                  6            0.50
  8.51% to  9.00%  ............         174,658.18           0.17                  3            0.25
  9.01% to  9.50%  ............          62,651.07           0.06                  2            0.17
  9.51% to 10.00%  ............          76,128.27           0.08                  1            0.08
                                   ---------------         ------              -----          ------
            Total  ............   $ 101,043,102.55         100.00%             1,195          100.00%
                                   ===============         ======              =====          ======
</TABLE>
 
     The following table sets forth the month of the next Mortgage Interest Rate
change for each of the Mortgage Notes relating to the Mortgage Loans in the
Adjustable Rate Group as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                                                                            PERCENT OF
                                                                                            ADJUSTABLE
         MONTH OF                                PERCENT OF ADJUSTABLE                    RATE GROUP BY
  NEXT MORTGAGE INTEREST                             RATE GROUP BY         NUMBER OF        NUMBER OF
        RATE CHANGE          PRINCIPAL BALANCE     PRINCIPAL BALANCE     MORTGAGE LOANS   MORTGAGE LOANS
- ---------------------------  -----------------   ---------------------   --------------   --------------
<S>                          <C>                 <C>                     <C>              <C>
March 1997.................   $  24,238,781.67            23.99                  300           25.10
April 1997.................      27,169,759.91            26.89                  298           24.94
May 1997...................       9,345,784.81             9.25                  116            9.71
June 1997..................       9,373,848.43             9.28                  110            9.21
July 1997..................      12,589,417.20            12.46                  149           12.47
August 1997................      18,325,510.53            18.14                  222           18.58
                               ---------------           ------                -----          ------
          Total............   $ 101,043,102.55           100.00%               1,195          100.00%
                               ===============           ======                =====          ======
</TABLE>
 
                                      S-34
<PAGE>   35
 
                  CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS
 
     The rate of principal payments on the Class A Certificates, the aggregate
amount of each interest payment on the Class A Certificates and the yield to
maturity of such Certificates are related to the rate and timing of payments of
principal on the Mortgage Loans in the related Mortgage Loan Group, which may be
in the form of scheduled and unscheduled payments. In general, when the level of
prevailing interest rates for similar loans significantly declines, the rate of
prepayment is likely to increase, although the prepayment rate is influenced by
a number of other factors, including general economic conditions and homeowner
mobility. Defaults on mortgage loans are expected to occur with greater
frequency in their early years, although little data is available with respect
to the rate of default on second mortgage loans. The rate of default on second
mortgage loans may be greater than that of mortgage loans secured by first liens
on comparable properties. Prepayments, liquidations and repurchases of the
Mortgage Loans will result in distributions to the Class A Certificateholders of
amounts of principal which would otherwise be distributed over the remaining
terms of the Mortgage Loans.
 
     In addition, the Servicer may, at its option, purchase from the Trust all
of the outstanding Mortgage Loans and REO Properties, and thus effect the early
retirement of the Class A Certificates, on any Payment Date following the first
Payment Date for which the Pool Principal Balance (as defined herein) as of the
last day of the related Due Period is less than 10% of the Original Pool
Principal Balance. See "Description of the Certificates -- Termination; Purchase
of Mortgage Loans" herein.
 
     As with fixed rate obligations generally, the rate of prepayment on a pool
of mortgage loans with fixed rates such as the Mortgage Loans in the Fixed Rate
Group is affected by prevailing market rates for mortgage loans of a comparable
term and risk level. When the market interest rate is below the mortgage coupon,
mortgagors may have an increased incentive to refinance their mortgage loans.
Depending on prevailing market rates, the future outlook for market rates and
economic conditions generally, some mortgagors may sell or refinance mortgaged
properties in order to realize their equity in the mortgaged properties, to meet
cash flow needs or to make other investments.
 
     All of the Mortgage Loans in the Adjustable Rate Group are adjustable-rate
mortgage loans. As is the case with conventional fixed-rate mortgage loans,
adjustable-rate mortgage loans may be subject to a greater rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest rates fall significantly, adjustable-rate mortgage loans could be
subject to higher prepayment rates than if prevailing interest rates remain
constant because the availability of fixed-rate mortgage loans at competitive
interest rates may encourage mortgagers to refinance their adjustable-rate
mortgage loans to "lock in" a lower fixed interest rate. However, no assurance
can be given as to the level of prepayments that the Mortgage Loans will
experience.
 
     No representation is made as to the particular factors that will affect the
prepayment of the Mortgage Loans, as to the relative importance of such factors,
as to the percentage of the principal balance of the Mortgage Loans that will be
paid as of any date or as to the overall rate of prepayment on the Mortgage
Loans. See "Certain Yield and Prepayment Considerations" in the Prospectus.
 
     Greater than anticipated prepayments of principal will increase the yield
on Class A Certificates purchased at a price less than par. Greater than
anticipated prepayments of principal will decrease the yield on Class A
Certificates purchased at a price greater than par. The effect on an investor's
yield due to principal prepayments on the Mortgage Loans occurring at a rate
that is faster (or slower) than the rate anticipated by the investor in the
period immediately following the issuance of the Certificates will not be
entirely offset by a subsequent like reduction (or increase) in the rate of
principal payments. The weighted average life of the Class A Certificates will
also be affected by the amount and timing of delinquencies and defaults on the
Mortgage Loans in the related Mortgage Loan Group and the recoveries, if any, on
defaulted Mortgage Loans and foreclosed properties in such Mortgage Loan Group.
 
     Principal distributions on the Class A-7 Certificates will vary on each
Payment Date in accordance with the Class A Lockout Remittance Amount for such
Payment Date until the Class A-6 Certificates have
 
                                      S-35
<PAGE>   36
 
been paid in full. Upon payment of the Class A-6 Certificates in full, the
entire Class A Principal Remittance Amount will be distributed to the Class A-7
Certificates until they have been paid in full.
 
     The "weighted average life" of a Certificate refers to the average amount
of time that will elapse from the date of issuance to the date each dollar in
respect of principal of such Certificate is repaid. The weighted average life of
any Class of the Class A Certificates will be influenced by, among other
factors, the rate at which principal payments are made on the Mortgage Loans in
the related Mortgage Loan Group, including final payments made upon the maturity
of Balloon Loans.
 
     Prepayments on Mortgage Loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement is
the prepayment assumption (the "Prepayment Assumption"), which represents an
assumed rate of prepayment each month relative to the then outstanding principal
balance of the pool of mortgage loans for the life of such mortgage loans. For
each Class of Fixed Rate Certificates, a 100% Prepayment Assumption assumes a
conditional prepayment rate ("CPR") of 5% per annum of the outstanding principal
balance of the Mortgage Loans in the Fixed Rate Group in the first month of the
life of such Mortgage Loans and an additional 1.364% (precisely 15/11%) per
annum in each month thereafter until the twelfth month; beginning in the twelfth
month and in each month thereafter during the life of such Mortgage Loans, a
conditional prepayment rate of 20% per annum each month is assumed. For the
Adjustable Rate Certificates, a 100% Prepayment Assumption assumes a CPR of 20%
per annum of the outstanding principal balance of the Mortgage Loans in the
Adjustable Rate Group in each month of the life of such Mortgage Loans. As used
in the table below, 0% Prepayment Assumption assumes a conditional prepayment
rate equal to 0% of the Prepayment Assumption, i.e., no prepayments.
Correspondingly, 125% Prepayment Assumption assumes prepayment rates equal to
125% of the Prepayment Assumption, and so forth. The Prepayment Assumption does
not purport to be a historical description of prepayment experience or a
prediction of the anticipated rate of prepayment of any pool of mortgage loans,
including the Mortgage Loans. The Depositors believe that no existing statistics
of which they are aware provide a reliable basis for holders of Class A
Certificates to predict the amount or the timing of receipt of prepayments on
the Mortgage Loans.
 
     Since the table was prepared on the basis of the assumptions in the
foregoing and the following paragraphs, there are discrepancies between
characteristics of the actual Mortgage Loans and the characteristics of the
Mortgage Loans assumed in preparing the table. Any such discrepancy may have an
effect upon the percentages of the Principal Balances outstanding and weighted
average lives of the Certificates set forth in the table. In addition, since the
actual Mortgage Loans in the Trust have characteristics which differ from those
assumed in preparing the tables set forth below, the distributions of principal
on the Certificates may be made earlier or later than as indicated in the table.
 
     For the purpose of the tables below, it is assumed that: (i) the Mortgage
Loans of each Mortgage Loan Group consist of loans with the weighted average
characteristics and amortization methodologies set forth below, (ii) the Closing
Date for the Class A Certificates is March 31, 1997, (iii) distributions on the
Class A Certificates are made on the 15th day of each month regardless of the
day on which the Payment Date actually occurs, commencing in April 1997 in
accordance with the priorities described herein, (iv) the scheduled monthly
payments of principal and interest on the Mortgage Loans will be timely
delivered to the Servicer each month (with no defaults), commencing March 1997,
(v) the Mortgage Interest Rate for each Mortgage Loan in the Adjustable Rate
Group is adjusted on its next rate adjustment date (and on subsequent rate
adjustment dates, if necessary) to equal the sum of (a) an assumed level of the
applicable index (which remains constant at 5.75%) and (b) the respective gross
margin (such sum being subject to the applicable periodic adjustment cap,
maximum interest rate and minimum interest rate), (vi) all prepayments are
prepayments in full received on the last day of each month (commencing March
1997) and include 30 days' interest thereon, (vii) no optional termination or
mandatory termination is exercised, (viii) the Class A Certificates of each
Class have the respective Pass-Through Rates and Original Principal Balances as
set forth herein, and (ix) the numbers under the
 
                                      S-36
<PAGE>   37
 
"Monthly Rate Change" heading for the Adjustable Rate Group table below indicate
the number of months from the Cut-off Date to the first interest rate change
date for the applicable pools of loans.
 
FIXED RATE GROUP
 
<TABLE>
<CAPTION>
                                                                                                          ASSUMED
                                                             ORIGINAL       ORIGINAL     REMAINING        MONTH OF
                                              MORTGAGE     AMORTIZATION     TERM TO      TERM TO          INITIAL
      AMORTIZATION           PRINCIPAL        INTEREST         TERM         MATURITY     MATURITY        SCHEDULED
      METHODOLOGY             BALANCE           RATE         (MONTHS)       (MONTHS)     (MONTHS)         PAYMENT
- ------------------------  ---------------     --------     ------------     --------     --------     ----------------
<S>                       <C>                 <C>          <C>              <C>          <C>          <C>
Level Pay...............  $ 10,009,153.03      11.006%          111            111          110          March 1997
Level Pay...............   149,799,926.92      10.956           180            180          178          March 1997
Level Pay...............    19,810,573.71      10.695           240            240          239          March 1997
Level Pay...............    44,638,714.55      10.749           360            360          359          March 1997
Level Pay...............     4,090,595.05      10.732           111            111          111          April 1997
Level Pay...............    48,622,428.78      10.912           180            180          180          April 1997
Level Pay...............     7,899,593.95      10.664           240            240          240          April 1997
Level Pay...............    14,846,304.24      10.622           360            360          360          April 1997
Level Pay...............     5,897,658.00      11.127           201            201          201            May 1997
Balloon.................    95,818,767.00      10.447           360             84           83          March 1997
Balloon.................    17,343,818.96      10.821           359            120          118          March 1997
Balloon.................    26,334,665.07      10.719           360            180          179          March 1997
Balloon.................    35,527,234.65      10.255           360             84           84          April 1997
Balloon.................     5,118,702.00      10.522           360            120          120          April 1997
Balloon.................     9,277,144.71      10.494           358            180          180          April 1997
Balloon.................     4,019,852.91      10.502           359            104          104            May 1997
</TABLE>
 
ADJUSTABLE RATE GROUP
 
<TABLE>
<CAPTION>
                                                                                                                        ASSUMED
                                                                      PERIODIC     ORIGINAL    ORIGINAL   REMAINING     MONTH OF
                        MONTHS   MORTGAGE          MAXIMUM  MINIMUM     RATE     AMORTIZATION  TERM TO     TERM TO      INITIAL
AMORTIZATION   PRINCIPAL TO RATE INTEREST  GROSS   INTEREST INTEREST ADJUSTMENT      TERM      MATURITY    MATURITY    SCHEDULED
METHODOLOGY    BALANCE  CHANGE     RATE    MARGIN   RATE     RATE       CAP        (MONTHS)    (MONTHS)    (MONTHS)     PAYMENT
- ------ -------------   --------  --------  ------  -------  -------  ----------  ------------  --------  ------------  ----------
<S>    <C>             <C>       <C>       <C>     <C>      <C>      <C>         <C>           <C>       <C>           <C>
Level
Pay... $3,029,335.34     1.000     9.346%  6.160%  17.833%   9.070%     1.000%        276         276         270      March 1997
Level
Pay...  3,399,207.13     2.000     9.039   5.991   17.622    8.760      1.000         276         276         270      March 1997
Level
Pay...  1,334,335.89     3.000     9.909   5.969   17.462    8.909      1.000         250         250         241      March 1997
Level
Pay...    690,554.65     4.000    10.992   6.691   18.254   10.072      1.000         267         267         259      March 1997
Level
Pay...  1,150,892.55     5.000    11.131   6.741   18.371   10.131      1.000         251         251         244      March 1997
Level
Pay...  2,020,914.01     6.000    10.371   6.199   17.935    9.122      1.000         299         299         290      March 1997
Balloon... 21,209,446.33   1.000   8.804   5.756   17.427    8.548      1.000         360          90          83      March 1997
Balloon... 23,770,552.78   2.000   8.588   5.602   17.158    8.310      1.000         360          88          82      March 1997
Balloon...  8,011,448.92   3.000   9.695   5.921   17.535    8.658      1.000         360          88          79      March 1997
Balloon...  8,683,293.78   4.000   9.514   5.811   17.421    8.514      1.000         360          90          82      March 1997
Balloon... 11,438,524.65   5.000   9.637   5.845   17.555    8.636      1.000         361          91          84      March 1997
Balloon... 16,304,596.52   6.000   9.764   5.823   17.563    8.598      1.000         360          86          79      March 1997
</TABLE>
 
     Subject to the foregoing discussion and assumptions, the following tables
indicate the weighted average life of each Class of Class A Certificates, and
set forth the percentages of the Original Principal Balance of each such Class
of Class A Certificates that would be outstanding after each of the dates shown
at various percentages of the Prepayment Assumption, based on the assumptions
described above.
 
                                      S-37
<PAGE>   38
 
 PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING AT THE FOLLOWING
                    PERCENTAGES OF THE PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
                                                   CLASS A-1                                        CLASS A-2
                              ----------------------------------------------------     ------------------------------------
       PAYMENT DATE             0%       75%      100%     125%     150%     200%        0%       75%       100%      125%
- --------------------------    ------    ------    -----    -----    -----    -----     ------    ------    ------    ------
<S>                           <C>       <C>       <C>      <C>      <C>      <C>       <C>       <C>       <C>       <C>
Initial Percentage........       100%      100%     100%     100%     100%     100%       100%      100%      100%      100%
March 15, 1998............        96        71       62       54       45       28        100       100       100       100
March 15, 1999............        91        34       16        0        0        0        100       100       100        90
March 15, 2000............        86         2        0        0        0        0        100       100         0         0
March 15, 2001............        80         0        0        0        0        0        100         0         0         0
March 15, 2002............        74         0        0        0        0        0        100         0         0         0
March 15, 2003............        67         0        0        0        0        0        100         0         0         0
March 15, 2004............        19         0        0        0        0        0        100         0         0         0
March 15, 2005............         1         0        0        0        0        0        100         0         0         0
March 15, 2006............         0         0        0        0        0        0         16         0         0         0
March 15, 2007............         0         0        0        0        0        0          0         0         0         0
March 15, 2008............         0         0        0        0        0        0          0         0         0         0
March 15, 2009............         0         0        0        0        0        0          0         0         0         0
March 15, 2010............         0         0        0        0        0        0          0         0         0         0
March 15, 2011............         0         0        0        0        0        0          0         0         0         0
March 15, 2012............         0         0        0        0        0        0          0         0         0         0
March 15, 2013............         0         0        0        0        0        0          0         0         0         0
March 15, 2014............         0         0        0        0        0        0          0         0         0         0
March 15, 2015............         0         0        0        0        0        0          0         0         0         0
March 15, 2016............         0         0        0        0        0        0          0         0         0         0
March 15, 2017............         0         0        0        0        0        0          0         0         0         0
March 15, 2018............         0         0        0        0        0        0          0         0         0         0
March 15, 2019............         0         0        0        0        0        0          0         0         0         0
March 15, 2020............         0         0        0        0        0        0          0         0         0         0
March 15, 2021............         0         0        0        0        0        0          0         0         0         0
March 15, 2022............         0         0        0        0        0        0          0         0         0         0
March 15, 2023............         0         0        0        0        0        0          0         0         0         0
March 15, 2024............         0         0        0        0        0        0          0         0         0         0
March 15, 2025............         0         0        0        0        0        0          0         0         0         0
March 15, 2026............         0         0        0        0        0        0          0         0         0         0
March 15, 2027............         0         0        0        0        0        0          0         0         0         0
Weighted Average
Life (Years)*.............       5.7       1.6      1.3      1.1      0.9      0.7        8.7       3.3       2.5       2.1
 
<CAPTION>
                                                                     CLASS A-3
                                                ---------------------------------------------------
       PAYMENT DATE          150%     200%        0%       75%     100%     125%     150%     200%
- --------------------------  ------    -----     ------    -----    -----    -----    -----    -----
<S>                          <C>      <C>       <C>       <C>      <C>      <C>      <C>      <C>
Initial Percentage........     100%     100%       100%     100%     100%     100%     100%     100%
March 15, 1998............     100      100        100      100      100      100      100      100
March 15, 1999............       0        0        100      100      100      100       88       42
March 15, 2000............       0        0        100      100       82       50       21        0
March 15, 2001............       0        0        100       80       41        9        0        0
March 15, 2002............       0        0        100       48        9        0        0        0
March 15, 2003............       0        0        100       23        0        0        0        0
March 15, 2004............       0        0        100        0        0        0        0        0
March 15, 2005............       0        0        100        0        0        0        0        0
March 15, 2006............       0        0        100        0        0        0        0        0
March 15, 2007............       0        0         80        0        0        0        0        0
March 15, 2008............       0        0         63        0        0        0        0        0
March 15, 2009............       0        0         48        0        0        0        0        0
March 15, 2010............       0        0         30        0        0        0        0        0
March 15, 2011............       0        0         10        0        0        0        0        0
March 15, 2012............       0        0          0        0        0        0        0        0
March 15, 2013............       0        0          0        0        0        0        0        0
March 15, 2014............       0        0          0        0        0        0        0        0
March 15, 2015............       0        0          0        0        0        0        0        0
March 15, 2016............       0        0          0        0        0        0        0        0
March 15, 2017............       0        0          0        0        0        0        0        0
March 15, 2018............       0        0          0        0        0        0        0        0
March 15, 2019............       0        0          0        0        0        0        0        0
March 15, 2020............       0        0          0        0        0        0        0        0
March 15, 2021............       0        0          0        0        0        0        0        0
March 15, 2022............       0        0          0        0        0        0        0        0
March 15, 2023............       0        0          0        0        0        0        0        0
March 15, 2024............       0        0          0        0        0        0        0        0
March 15, 2025............       0        0          0        0        0        0        0        0
March 15, 2026............       0        0          0        0        0        0        0        0
March 15, 2027............       0        0          0        0        0        0        0        0
Weighted Average
Life (Years)*.............     1.8      1.4       11.8      5.1      3.8      3.1      2.6      1.9
</TABLE>
 
- ---------------
 * The weighted average life of a Certificate of any class is determined by (i)
   multiplying the amount of each distribution in reduction of the related
   Principal Balance by the number of years from the date of issuance of the
   Certificate to the related Payment Date, (ii) adding the results, and (iii)
   dividing the sum by the highest related Principal Balance of the Certificate.
 
   This table has been prepared based on the assumptions described in the second
   and fourth paragraphs preceding this table (including the assumptions
   regarding the characteristics and performance of the Mortgage Loans, which
   differ from the actual characteristics and performance thereof) and should be
   read in conjunction therewith.
 
                                      S-38
<PAGE>   39
 
 PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING AT THE FOLLOWING
                    PERCENTAGES OF THE PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
                                                   CLASS A-4                                        CLASS A-5
                              ----------------------------------------------------     ------------------------------------
       PAYMENT DATE             0%       75%      100%     125%     150%     200%        0%       75%       100%      125%
- --------------------------    ------    ------    -----    -----    -----    -----     ------    ------    ------    ------
<S>                           <C>       <C>       <C>      <C>      <C>      <C>       <C>       <C>       <C>       <C>
Initial Percentage........       100%      100%     100%     100%     100%     100%       100%      100%      100%      100%
March 15, 1998............       100       100      100      100      100      100        100       100       100       100
March 15, 1999............       100       100      100      100      100      100        100       100       100       100
March 15, 2000............       100       100      100      100      100       30        100       100       100       100
March 15, 2001............       100       100      100      100       51        0        100       100       100       100
March 15, 2002............       100       100      100       43        0        0        100       100       100       100
March 15, 2003............       100       100       65        0        0        0        100       100       100        87
March 15, 2004............       100        59        0        0        0        0        100       100        80         0
March 15, 2005............       100        25        0        0        0        0        100       100        41         0
March 15, 2006............       100         0        0        0        0        0        100        95         2         0
March 15, 2007............       100         0        0        0        0        0        100        40         0         0
March 15, 2008............       100         0        0        0        0        0        100         0         0         0
March 15, 2009............       100         0        0        0        0        0        100         0         0         0
March 15, 2010............       100         0        0        0        0        0        100         0         0         0
March 15, 2011............       100         0        0        0        0        0        100         0         0         0
March 15, 2012............        26         0        0        0        0        0        100         0         0         0
March 15, 2013............         0         0        0        0        0        0        100         0         0         0
March 15, 2014............         0         0        0        0        0        0         82         0         0         0
March 15, 2015............         0         0        0        0        0        0         65         0         0         0
March 15, 2016............         0         0        0        0        0        0         46         0         0         0
March 15, 2017............         0         0        0        0        0        0         26         0         0         0
March 15, 2018............         0         0        0        0        0        0         16         0         0         0
March 15, 2019............         0         0        0        0        0        0          6         0         0         0
March 15, 2020............         0         0        0        0        0        0          0         0         0         0
March 15, 2021............         0         0        0        0        0        0          0         0         0         0
March 15, 2022............         0         0        0        0        0        0          0         0         0         0
March 15, 2023............         0         0        0        0        0        0          0         0         0         0
March 15, 2024............         0         0        0        0        0        0          0         0         0         0
March 15, 2025............         0         0        0        0        0        0          0         0         0         0
March 15, 2026............         0         0        0        0        0        0          0         0         0         0
March 15, 2027............         0         0        0        0        0        0          0         0         0         0
Weighted Average
Life (Years)*.............      14.9       7.5      6.3      4.9      4.0      2.9       18.9       9.9       7.8       6.5
 
<CAPTION>
                                                                     CLASS A-6
                                                ---------------------------------------------------
       PAYMENT DATE          150%     200%        0%       75%     100%     125%     150%     200%
- --------------------------  ------    -----     ------    -----    -----    -----    -----    -----
<S>                          <C>      <C>       <C>       <C>      <C>      <C>      <C>      <C>
Initial Percentage........     100%     100%       100%     100%     100%     100%     100%     100%
March 15, 1998............     100      100        100      100      100      100      100      100
March 15, 1999............     100      100        100      100      100      100      100      100
March 15, 2000............     100      100        100      100      100      100      100      100
March 15, 2001............     100        0        100      100      100      100      100       97
March 15, 2002............      63        0        100      100      100      100      100       33
March 15, 2003............       0        0        100      100      100      100       94       13
March 15, 2004............       0        0        100      100      100       93       50        6
March 15, 2005............       0        0        100      100      100       79       44        6
March 15, 2006............       0        0        100      100      100       58       32        6
March 15, 2007............       0        0        100      100       73       39       20        4
March 15, 2008............       0        0        100       99       52       27       13        2
March 15, 2009............       0        0        100       76       37       18        8        1
March 15, 2010............       0        0        100       55       26       11        5        1
March 15, 2011............       0        0        100       39       17        7        3        0
March 15, 2012............       0        0        100       20        8        3        1        0
March 15, 2013............       0        0        100       14        5        2        1        0
March 15, 2014............       0        0        100       11        4        1        0        0
March 15, 2015............       0        0        100        8        3        1        0        0
March 15, 2016............       0        0        100        7        2        1        0        0
March 15, 2017............       0        0        100        5        1        0        0        0
March 15, 2018............       0        0        100        4        1        0        0        0
March 15, 2019............       0        0        100        3        1        0        0        0
March 15, 2020............       0        0         96        2        1        0        0        0
March 15, 2021............       0        0         86        2        0        0        0        0
March 15, 2022............       0        0         75        1        0        0        0        0
March 15, 2023............       0        0         63        1        0        0        0        0
March 15, 2024............       0        0         49        1        0        0        0        0
March 15, 2025............       0        0         34        0        0        0        0        0
March 15, 2026............       0        0         18        0        0        0        0        0
March 15, 2027............       0        0          0        0        0        0        0        0
Weighted Average
Life (Years)*.............     5.2      3.6       26.7     14.0     11.8      9.9      8.3      5.2
</TABLE>
 
- ---------------
* The weighted average life of a Certificate of any class is determined by (i)
  multiplying the amount of each distribution in reduction of the related
  Principal Balance by the number of years from the date of issuance of the
  Certificate to the related Payment Date, (ii) adding the results, and (iii)
  dividing the sum by the highest related Principal Balance of the Certificate.
 
  This table has been prepared based on the assumptions described in the second
  and fourth paragraphs preceding this table (including the assumptions
  regarding the characteristics and performance of the Mortgage Loans, which
  differ from the actual characteristics and performance thereof) and should be
  read in conjunction therewith.
 
                                      S-39
<PAGE>   40
 
 PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING AT THE FOLLOWING
                    PERCENTAGES OF THE PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
                                                                                                           CLASS A-7
                                                                                              -----------------------------------
                                        PAYMENT DATE                                          0%      75%     100%    125%    150%
- --------------------------------------------------------------------------------------------  ---     ---     ---     ---     ---
<S>                                                                                           <C>     <C>     <C>     <C>     <C>
Initial Percentage..........................................................................  100%    100%    100%    100%    100%
March 15, 1998..............................................................................  100     100     100     100     100
March 15, 1999..............................................................................  100     100     100     100     100
March 15, 2000..............................................................................  100     100     100     100     100
March 15, 2001..............................................................................   99      92      89      87      84
March 15, 2002..............................................................................   98      84      80      76      71
March 15, 2003..............................................................................   95      72      65      58      52
March 15, 2004..............................................................................   72      46      39      33      28
March 15, 2005..............................................................................   41      16      11       8       6
March 15, 2006..............................................................................   32       7       4       2       1
March 15, 2007..............................................................................   20       3       1       1       0
March 15, 2008..............................................................................   14       1       0       0       0
March 15, 2009..............................................................................   10       1       0       0       0
March 15, 2010..............................................................................    6       0       0       0       0
March 15, 2011..............................................................................    3       0       0       0       0
March 15, 2012..............................................................................    0       0       0       0       0
March 15, 2013..............................................................................    0       0       0       0       0
March 15, 2014..............................................................................    0       0       0       0       0
March 15, 2015..............................................................................    0       0       0       0       0
March 15, 2016..............................................................................    0       0       0       0       0
March 15, 2017..............................................................................    0       0       0       0       0
March 15, 2018..............................................................................    0       0       0       0       0
March 15, 2019..............................................................................    0       0       0       0       0
March 15, 2020..............................................................................    0       0       0       0       0
March 15, 2021..............................................................................    0       0       0       0       0
March 15, 2022..............................................................................    0       0       0       0       0
March 15, 2023..............................................................................    0       0       0       0       0
March 15, 2024..............................................................................    0       0       0       0       0
March 15, 2025..............................................................................    0       0       0       0       0
March 15, 2026..............................................................................    0       0       0       0       0
March 15, 2027..............................................................................    0       0       0       0       0
Weighted Average
Life (Years)*...............................................................................  8.4     6.7     6.4     6.1     5.9
 
<CAPTION>
                                                                                                               CLASS A-8
                                                                                                          -------------------
                                        PAYMENT DATE                                          200%        0%      75%     100%
- --------------------------------------------------------------------------------------------  ---         ---     ---     ---
<S>                                                                                           <C    <C>       <C>
Initial Percentage..........................................................................  100%        100%    100%    100%
March 15, 1998..............................................................................  100          99      84      79
March 15, 1999..............................................................................  100          99      71      63
March 15, 2000..............................................................................  100          98      60      50
March 15, 2001..............................................................................   79          97      51      40
March 15, 2002..............................................................................   62          97      43      32
March 15, 2003..............................................................................   40          96      36      25
March 15, 2004..............................................................................   18          10       3       2
March 15, 2005..............................................................................    7          10       3       2
March 15, 2006..............................................................................    2          10       2       1
March 15, 2007..............................................................................    0           9       2       1
March 15, 2008..............................................................................    0           9       2       1
March 15, 2009..............................................................................    0           9       1       1
March 15, 2010..............................................................................    0           8       1       0
March 15, 2011..............................................................................    0           8       1       0
March 15, 2012..............................................................................    0           7       1       0
March 15, 2013..............................................................................    0           6       0       0
March 15, 2014..............................................................................    0           6       0       0
March 15, 2015..............................................................................    0           5       0       0
March 15, 2016..............................................................................    0           4       0       0
March 15, 2017..............................................................................    0           3       0       0
March 15, 2018..............................................................................    0           2       0       0
March 15, 2019..............................................................................    0           1       0       0
March 15, 2020..............................................................................    0           0       0       0
March 15, 2021..............................................................................    0           0       0       0
March 15, 2022..............................................................................    0           0       0       0
March 15, 2023..............................................................................    0           0       0       0
March 15, 2024..............................................................................    0           0       0       0
March 15, 2025..............................................................................    0           0       0       0
March 15, 2026..............................................................................    0           0       0       0
March 15, 2027..............................................................................    0           0       0       0
Weighted Average
Life (Years)*...............................................................................  5.6         7.7     4.2     3.5
 
<CAPTION>
 
                                        PAYMENT DATE                                          125%    150%    200%
- --------------------------------------------------------------------------------------------  ---     ---     ---
Initial Percentage..........................................................................  100%    100%    100%
March 15, 1998..............................................................................   75      70      60
March 15, 1999..............................................................................   56      48      36
March 15, 2000..............................................................................   41      34      21
March 15, 2001..............................................................................   31      23      13
March 15, 2002..............................................................................   23      16       8
March 15, 2003..............................................................................   17      11       4
March 15, 2004..............................................................................    1       1       0
March 15, 2005..............................................................................    1       1       0
March 15, 2006..............................................................................    1       0       0
March 15, 2007..............................................................................    1       0       0
March 15, 2008..............................................................................    0       0       0
March 15, 2009..............................................................................    0       0       0
March 15, 2010..............................................................................    0       0       0
March 15, 2011..............................................................................    0       0       0
March 15, 2012..............................................................................    0       0       0
March 15, 2013..............................................................................    0       0       0
March 15, 2014..............................................................................    0       0       0
March 15, 2015..............................................................................    0       0       0
March 15, 2016..............................................................................    0       0       0
March 15, 2017..............................................................................    0       0       0
March 15, 2018..............................................................................    0       0       0
March 15, 2019..............................................................................    0       0       0
March 15, 2020..............................................................................    0       0       0
March 15, 2021..............................................................................    0       0       0
March 15, 2022..............................................................................    0       0       0
March 15, 2023..............................................................................    0       0       0
March 15, 2024..............................................................................    0       0       0
March 15, 2025..............................................................................    0       0       0
March 15, 2026..............................................................................    0       0       0
March 15, 2027..............................................................................    0       0       0
Weighted Average
Life (Years)*...............................................................................  3.0     2.5     1.9
</TABLE>
 
- ---------------
* The weighted average life of a Certificate of any class is determined by (i)
  multiplying the amount of each distribution in reduction of the related
  Principal Balance by the number of years from the date of issuance of the
  Certificate to the related Payment Date, (ii) adding the results, and (iii)
  dividing the sum by the highest related Principal Balance of the Certificate.
 
  This table has been prepared based on the assumptions described in the second
  and fourth paragraphs preceding this table (including the assumptions
  regarding the characteristics and performance of the Mortgage Loans, which
  differ from the actual characteristics and performance thereof) and should be
  read in conjunction therewith.
 
                                      S-40
<PAGE>   41
 
                THE ORIGINATORS AND THE SERVICER -- ORIGINATION,
                        FORECLOSURE AND LOSS EXPERIENCE
 
GENERAL
 
     For a general discussion of the Depositors, the Servicers and the
Originators, see "The Depositors, the Servicer, the Representative and the
Originators" in the Prospectus. In the discussion that follows, references to
the "Company" include EquiCredit Corporation, EquiCredit Corporation of America
("EquiCredit") and its subsidiaries (including the other Originators) and
EquiCredit's predecessor in interest, OSCC-Florida.
 
     As of December 31, 1996, the Company had a total of 1,109 employees; 363
employees at its Jacksonville, Florida headquarters and an additional 746
employees in 141 branch offices located nationwide. As of December 31, 1995, the
total stockholder's equity of the Company was $361,200,473. Copies of the
audited financial statements of the Company for the fiscal years ended December
31, 1995, 1994 and 1993, prepared on the basis of generally accepted accounting
principles, may be obtained upon request from Jerry McCoy, Senior Vice President
and Chief Accounting Officer, EquiCredit Corporation of America, 10401 Deerwood
Park Boulevard, Jacksonville, Florida 32256 or by telephoning (904) 987-2604.
 
LOAN ORIGINATION HISTORY
 
     At December 31, 1996, the Company conducted loan origination and/or
wholesale operations in a number of states, including but not limited to
Alabama, Arizona, Arkansas, California, Colorado, Connecticut, Delaware,
District of Columbia, Florida, Georgia, Hawaii, Idaho, Illinois, Indiana, Iowa,
Kansas, Kentucky, Louisiana, Maryland, Massachusetts, Michigan, Minnesota,
Mississippi, Missouri, Montana, Nebraska, Nevada, New Hampshire, New Jersey, New
Mexico, New York, North Carolina, Ohio, Oklahoma, Oregon, Pennsylvania, Rhode
Island, South Carolina, Tennessee, Texas, Utah, Virginia, Washington, West
Virginia and Wisconsin.
 
     The dollar amounts of first and second lien mortgage loans originated or
purchased and re-underwritten by the Company during the years ended December 31,
1996, 1995 and 1994 were $2,000,927,000, $1,117,014,000 and $653,975,000,
respectively.
 
UNDERWRITING PROGRAMS
 
     The following table sets forth the distribution of the Mortgage Loans among
the Underwriting Programs as of the Cut-off Date:
 
<TABLE>
<CAPTION>
                                               PERCENT OF MORTGAGE                     PERCENT OF MORTGAGE
      UNDERWRITING                                   POOL BY            NUMBER OF       POOL BY NUMBER OF
        PROGRAM*           PRINCIPAL BALANCE    PRINCIPAL BALANCE     MORTGAGE LOANS     MORTGAGE LOANS
- -------------------------  -----------------   --------------------   --------------   -------------------
<S>                        <C>                 <C>                    <C>              <C>
Class A..................   $ 337,305,671.80           56.21%              7,088               57.17%
Class B..................     168,218,551.00           28.03               3,232               26.07
Class C..................      83,263,793.11           13.88               1,814               14.63
Class D..................      11,310,220.17            1.88                 264                2.13
                             ---------------          ------               -----              ------
          Total..........   $ 600,098,236.08          100.00%             12,398              100.00%
                             ===============          ======               =====              ======
</TABLE>
 
- ---------------
* Class A refers collectively to the Class A+ and Class A Underwriting Programs,
  Class B refers collectively to the Class B+ and Class B Underwriting Programs,
  Class C refers collectively to the Class C+ and Class C Underwriting Programs
  and Class D refers to the Class D Underwriting Program. References to each of
  the Class A, Class B, Class C and Class D Underwriting Programs also refer to
  substantially similar programs employed by the Originators before August 1996.
 
     See "The Depositors, the Servicer, the Representative and the
Originators -- Specific Underwriting Criteria; Underwriting Programs" in the
Prospectus for a discussion of each of the Underwriting Programs.
 
                                      S-41
<PAGE>   42
 
SERVICING PORTFOLIO
 
     At December 31, 1995 and December 31, 1996, the Company serviced a total
portfolio of 60,000 and 83,454 mortgage loans, respectively, having aggregate
unpaid principal balances of $2,352,506,412 and $3,523,874,229, respectively,
for itself and investors consisting primarily of major commercial banks, savings
and loan associations, brokerage houses and the Federal National Mortgage
Association ("FNMA"). The foregoing figures include loans that were not
originated or acquired and re-underwritten by the Company but are serviced
(principally for FNMA) on a contractual basis.
 
DELINQUENCY AND LOSS EXPERIENCE
 
     The following table sets forth the Company's delinquency and charge-off
experience at the dates indicated on mortgage loans included in its servicing
portfolio, including loans in foreclosure proceedings, but excluding loans
serviced by the Company that were not originated or acquired and re-underwritten
by the Company (such portfolio, excluding such loans, the "Primary Servicing
Portfolio").
 
<TABLE>
<CAPTION>
                                               AT OR FOR THE YEAR ENDED DECEMBER 31,
                                  ---------------------------------------------------------------
                                     1993           1994         1995(4)              1996
                                  ----------     ----------     ----------     ------------------
                                                      (DOLLARS IN THOUSANDS)
<S>                               <C>            <C>            <C>            <C>
Portfolio Unpaid Principal
  Balance(1)..................    $1,443,696     $1,710,980     $2,348,583         $3,513,223
Average Portfolio Unpaid
  Principal Balance...........    $1,350,373     $1,577,333     $2,029,782         $2,930,903
Period of Delinquency(2):
  30-59 Days..................          0.75%          0.72%          1.38%              1.89%
  60-89 Days..................          0.50%          0.47%          0.68%              0.89%
  90 Days or More.............          2.65%          2.22%          2.38%              2.80%
Total Delinquencies...........          3.90%          3.40%          4.45%              5.58%
Total Credit Losses(3)........    $    8,733     $    8,749     $   10,738         $   14,418
Total Credit Losses as a
  Percent of Average Portfolio
  Unpaid Principal Balance....          0.65%          0.55%          0.53%              0.49%
</TABLE>
 
- ---------------
(1) Portfolio Unpaid Principal Balance is the net amount of principal to be paid
    on each mortgage loan, excluding unearned finance charges and other charges,
    and excludes the principal balance of each mortgage loan as to which the
    related mortgaged property has been previously acquired through foreclosure.
 
(2) Delinquency percentages are calculated as the dollar amount of mortgage loan
    principal delinquent as a percent of the Portfolio Unpaid Principal Balance.
    Delinquency percentages include the principal balance of all mortgage loans
    in foreclosure proceedings. Generally, all Mortgage Loans in foreclosure
    proceedings are 90 days or more delinquent. Delinquency percentages do not
    include the principal balance of mortgage loans which are real estate owned.
 
(3) Total Credit Losses includes (a) charge-offs of principal, net of subsequent
    recoveries, relating to mortgage loans written off as uncollectible or
    charge-offs relating to properties securing any mortgage loans which have
    been foreclosed upon and for which, in the opinion of management,
    liquidation proceeds would not exceed estimated expenses of liquidation plus
    the unpaid principal balance, (b) expenses associated with maintaining,
    repairing, and selling foreclosed properties and real estate owned, and (c)
    losses (gains) on the disposition of foreclosed properties and real estate
    owned.
 
(4) Commencing August 1995 the Company moved the end of its mortgage loan
    collection period from the first business day of a subsequent calendar month
    to the next to last business day of the calendar month being reported. As a
    consequence of this accounting change, commencing August 1995, mortgage
    loans were reported delinquent which would not have been so reported in
    prior periods. In the opinion of the Company, a portion of the increase in
    delinquency percentages from 1994 to 1995 was due to this accounting change.
 
                                      S-42
<PAGE>   43
 
     The delinquency percentages set forth in the preceding table are calculated
on the basis of the unpaid principal balances of mortgage loans included in the
Primary Servicing Portfolio as of the end of the periods indicated. The
charge-off experience percentages set forth above are calculated on the basis of
the average outstanding unpaid principal balance of mortgage loans included in
the Primary Servicing Portfolio during the periods indicated. However, because
the amount of loans included in the Primary Servicing Portfolio has increased
over these periods as a result of new originations, the Primary Servicing
Portfolio as of the end of any indicated period includes many loans that will
not have been outstanding long enough to give rise to some or all of the
indicated periods of delinquency or to have resulted in losses. In the absence
of such substantial and continual additions of newly originated loans to the
Primary Servicing Portfolio, the delinquency and charge-offs percentages
indicated above would be higher and could be substantially higher. The actual
delinquency percentages and loss experience with respect to the Mortgage Loans
may be expected to be substantially higher than the delinquency percentages
indicated above because the composition of the Mortgage Pool will not change.
 
     In addition, over the last several years, there has been a general
deterioration of the real estate market and weakening of the economy in many
regions of the country. The general deterioration of the real estate market has
been reflected in increases in delinquencies of loans secured by real estate,
slower absorption rates of real estate into the market and lower sales prices
for real estate. The general weakening of the economy has been reflected in
decreases in the financial strength of borrowers and decreases in the value of
collateral serving as security for loans. If the real estate market and economy
continue to decline, the Company may experience an increase in delinquencies on
the loans it services and higher credit losses on liquidated loans.
 
OUTSTANDING REAL ESTATE OWNED
 
     At each of December 31, 1995 and December 31, 1996, approximately 265 and
267 properties, respectively, acquired through foreclosure were owned by the
Company for its own account or on behalf of owners of other mortgage loans
included in the Company's Primary Servicing Portfolio. Such properties, at
December 31, 1995 and December 31, 1996, had recorded book values of $15,786,383
and $13,846,216, respectively.
 
CERTAIN LITIGATION
 
     On February 19, 1996, a class action complaint was filed in the U.S.
District Court for the Northern District of Georgia by Elizabeth D. Washington
on behalf of herself and others similarly situated, against EquiCredit
Corporation of Ga., an affiliate of the Servicer. The plaintiff purports to
represent a class consisting of all persons who obtained "federally regulated
mortgage loans" from February 16, 1995 to February 16, 1996 on which a fee or
yield spread premium ("YSP") was paid to a mortgage broker. The action is
brought pursuant to the Real Estate Settlement Procedures Act ("RESPA") alleging
that EquiCredit Corporation of Ga. violated RESPA by paying a YSP to Funding
Center of Georgia, Inc. ("FCG") failing to disclose such YSP on the Good Faith
Estimate of settlement costs, and failing to provide a Good Faith Estimate and
HUD "Special Information Booklet" within three days of receipt of the loan
application. The plaintiff seeks judgment equal to three times the amount of all
YSP paid by EquiCredit Corporation of Ga. to FCG and other brokers, as well as
court costs and litigation expenses, attorney fees and such other relief which
may be granted by the court. Management of EquiCredit Corporation of Ga. has
informed the Depositors that it denies that the company has violated any law,
rule, or regulation as asserted in the plaintiff's complaint and intends to
vigorously contest this action.
 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
     The EQCC Home Equity Loan Asset Backed Certificates, Series 1997-1 (the
"Certificates"), will consist of nine classes of Certificates, designated as (i)
the Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates,
Class A-4 Certificates, Class A-5 Certificates, Class A-6 Certificates and Class
A-7 Certificates (collectively, the "Fixed Rate Certificates"), (ii) the Class
A-8 Certificates
 
                                      S-43
<PAGE>   44
 
(the "Adjustable Rate Certificates" and, together with the Fixed Rate
Certificates, the "Class A Certificates") and (iii) the Class R Certificates.
Only the Class A Certificates are offered hereby.
 
     The following summary describes certain terms of the Certificates and the
Pooling and Servicing Agreement. Reference is made to the accompanying
Prospectus for important additional information regarding the terms of the
Certificates and the underlying documents. A form of the Pooling and Servicing
Agreement has been filed as an exhibit to the Registration Statement of which
the Prospectus forms a part. The summary does not purport to be complete and is
subject to, and is qualified in its entirety by reference to, the provisions of
the Certificates and the Pooling and Servicing Agreement. Where particular
provisions or terms used in any of such documents are referred to, the actual
provisions (including definitions of terms) are incorporated by reference as
part of such summaries.
 
     The Certificates represent interests in the Trust created and held pursuant
to the Pooling and Servicing Agreement. The Trust Fund will consist primarily of
(i) the Mortgage Loans and all proceeds thereof, (ii) REO Property, (iii)
amounts on deposit in the Collection Account (as defined herein), Principal and
Interest Account (as defined herein), Insurance Account, Spread Account, and
Letter of Credit Fee Account, including amounts on deposit in such accounts and
all investments of amounts therein, (iv) certain rights of the Depositors under
the Transfer Agreement, (v) the Securities Insurance Policy, and (vi) certain
other property; provided, however, that the Trust Fund does not include the
Representative's Yield or amounts received on or after the Cut-off Date in
respect of interest accrued on the Mortgage Loans prior to the Cut-off Date.
 
     Each Class A Certificate will be issued in minimum denominations of $1,000
and integral multiples thereof. Each Class A Certificate will represent a
percentage interest (a "Percentage Interest") in the Class A Certificates of the
applicable Class determined by dividing the original dollar amount represented
by such Class A Certificate by the original aggregate principal amount of all
Class A Certificates of such Class.
 
     The Final Scheduled Payment Date for each Class of the Class A Certificates
are as follows:
 
<TABLE>
<CAPTION>
                                                            FINAL SCHEDULED PAYMENT DATE
                                                            ----------------------------
        <S>                                                 <C>
        Class A-1 Certificates:                                        May 15, 2005
        Class A-2 Certificates:                                       June 15, 2006
        Class A-3 Certificates:                                  September 15, 2011
        Class A-4 Certificates:                                      March 15, 2013
        Class A-5 Certificates:                                    October 15, 2019
        Class A-6 Certificates:                                        May 15, 2028
        Class A-7 Certificates:                                        May 15, 2028
        Class A-8 Certificates:                                   November 15, 2027
</TABLE>
 
     The Final Scheduled Payment Date for each Class of Class A Certificates
(other than the Class A-6 Certificates, Class A-7 Certificates and Adjustable
Rate Certificates) is the date on which the Original Principal Balance set forth
on the cover page hereof for such Class would be reduced to zero assuming that
(x) no Prepayments or Curtailments are received on any of the Mortgage Loans,
(y) each Monthly Payment of principal of and interest on each Mortgage Loan is
timely received and (z) the Mortgage Loans have the applicable characteristics
set forth in the tables immediately following the eleventh paragraph under
"Certain Yield and Prepayment Considerations" herein. The Final Scheduled
Payment Date for the Class A-6 Certificates and the Class A-7 Certificates is
the Payment Date following the calendar month in which the stated maturity of
the Mortgage Loan in the Fixed Rate Group having the latest stated maturity
occurs, plus one year. The Final Scheduled Payment Date for the Adjustable Rate
Certificates is the Payment Date following the calendar month in which the
stated maturity of the Mortgage Loan in the Adjustable Rate Group having the
latest stated maturity occurs, plus one year.
 
     The date on which the final payment on any Class A Certificate is
distributed could occur significantly earlier than its Final Scheduled Payment
Date, because, among other things, (i) prepayments on Mortgage Loans are likely
to occur, (ii) defective Mortgage Loans may be purchased from the Trust under
certain circumstances described herein, (iii) the Servicer may purchase
 
                                      S-44
<PAGE>   45
 
all of the Mortgage Loans when the aggregate outstanding principal amount of the
Mortgage Loans is less than 10% of the Original Pool Principal Balance and (iv)
shortfalls in principal due to losses on the Mortgage Loans could result in
Insured Payments in respect of principal on the Class A Certificates.
 
     The Servicer will service the Mortgage Loans either directly or through
subservicers in accordance with the Pooling and Servicing Agreement and
generally in accordance with the first and second mortgage loan servicing
standards and procedures accepted by prudent mortgage lending institutions. See
"Description of the Offered Securities -- Servicing Standards" and "Use of
Subservicers" in the Prospectus for a further description of the provisions of
the Pooling and Servicing Agreement relating to servicing standards and the use
of subservicers.
 
BOOK-ENTRY REGISTRATION
 
     Certificateholders may hold their Certificates through DTC (in the United
States) or CEDEL or Euroclear (in Europe) if they are participants of such
systems, or indirectly through organizations that are participants in such
systems.
 
     Cede, as nominee for DTC, will hold the global Certificates. CEDEL and
Euroclear will hold omnibus positions on behalf of the CEDEL Participants and
the Euroclear Participants, respectively, through customers' securities accounts
in CEDEL's and Euroclear's names on the books of their respective depositaries
(collectively the "Depositaries"), which in turn will hold such positions in
customers' securities accounts in the Depositaries' names on the books of DTC.
 
     DTC is a limited purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York UCC and a "clearing agency"
registered pursuant to Section 17A of the Exchange Act. DTC was created to hold
securities for its Participants and to facilitate the clearance and settlement
of securities transactions between Participants through electronic book-entries,
thereby eliminating the need for physical movement of certificates. Participants
include securities brokers and dealers, banks, trust companies and clearing
corporations. Indirect access to the DTC system also is available to others such
as banks, brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a Participant, either directly or indirectly
("Indirect Participants").
 
     Transfers between DTC Participants will occur in accordance with DTC rules.
Transfers between CEDEL Participants and Euroclear Participants will occur in
the ordinary way in accordance with their applicable rules and operating
procedures.
 
     Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by its Depositary; however, such cross-market transactions will
require delivery of instructions to the relevant European international clearing
system by the counterparty in such system in accordance with its rules and
procedures and within its established deadlines (European time). The relevant
European international clearing system will, if the transaction meets its
settlement requirements, deliver instructions to its Depositary to take action
to effect final settlement on its behalf by delivering or receiving securities
in DTC, and making or receiving payment in accordance with normal procedures for
same-day funds settlement applicable to DTC. CEDEL Participants and Euroclear
Participants may not deliver instructions directly to the Depositaries.
 
     Because of time-zone differences, credits of securities in CEDEL or
Euroclear as a result of a transaction with a DTC Participant will be made
during the subsequent securities settlement processing, dated the business day
following the DTC settlement date, and such credits or any transactions in such
securities settled during such processing will be reported to the relevant CEDEL
Participant or Euroclear Participant on such business day. Cash received in
CEDEL or Euroclear as a result of sales of securities by or through a CEDEL
Participant or a Euroclear Participant to a DTC Participant will be received
with value on the DTC settlement date but will be available in the relevant
CEDEL or Euroclear cash account
 
                                      S-45
<PAGE>   46
 
only as of the business day following settlement in DTC. For additional
information regarding clearance and settlement procedures for the Certificates,
see Annex I hereto, and for information with respect to tax documentation
procedures relating to the Certificates, see Annex I hereto and "Certain Federal
Tax Considerations -- Federal Income Tax Consequences For REMIC
Certificates -- Other Matters Relating to REMIC Certificates -- Taxation of
Certain Foreign Investors -- Regular Certificates" in the Prospectus.
 
     The Certificateholders that are not Participants or Indirect Participants
but who desire to purchase, sell or otherwise transfer ownership of, or other
interests in, Certificates may do so only through Participants and Indirect
Participants. In addition, Certificateholders will receive all distributions of
principal and interest from the Trustee through the Participants who in turn
will receive them from DTC. Under a book-entry format, Certificateholders may
experience some delay in their receipt of payments, since such payments will be
forwarded by the Trustee to Cede, as nominee for DTC. DTC will forward such
payments to its Participants, which thereafter will forward them to Indirect
Participants or Certificateholders. It is anticipated that the only
"Certificateholder" will be Cede, as nominee of DTC. Certificateholders will not
be recognized by the Trustee as Certificateholders, as such term is used in the
Pooling and Servicing Agreement, and Certificateholders will be permitted to
exercise the rights of Certificateholders only indirectly through DTC and its
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
Certificates among Participants on whose behalf it acts with respect to the
Certificates and to receive and transmit distributions of principal of, and
interest on, the Certificates. Participants and Indirect Participants with which
the Certificateholders have accounts with respect to the Certificates similarly
are required to make book-entry transfers and receive and transmit such payments
on behalf of their respective Certificateholders. Accordingly, although the
Certificateholders will not possess Certificates, the Rules provide a mechanism
by which Participants will receive payments and will be able to transfer their
interests.
 
     Because DTC can only act on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a
Certificateholder to pledge Certificates to persons or entities that do not
participate in the DTC system, or to otherwise act with respect to such
Certificates, may be limited due to the lack of a physical certificate for such
Certificates.
 
     DTC has advised the Administrator that it 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 accounts with DTC the
Certificates are credited. DTC may take conflicting actions with respect to
other undivided interests to the extent that such actions are taken on behalf of
Participants whose holdings include such undivided interests.
 
     CEDEL is incorporated under the laws of Luxembourg as a professional
depository. CEDEL holds securities for its participating organizations ("CEDEL
Participants") and facilitates the clearance and settlement of securities
transactions between CEDEL Participants through electronic book-entry changes in
accounts of CEDEL Participants, thereby eliminating the need for physical
movement of certificates. Transactions may be settled in CEDEL in any of 28
currencies, including United States dollars. CEDEL provides to its CEDEL
Participants, among other things, services for safekeeping, administration,
clearance and settlement of internationally traded securities and securities
lending and borrowing. CEDEL interfaces with domestic markets in several
countries. As a professional depository, CEDEL is subject to regulation by the
Luxembourg Monetary Institute. CEDEL Participants are recognized financial
institutions around the world, including underwriters, securities brokers and
dealers, banks, trust companies, clearing corporations and certain other
organizations and may include the Underwriters. Indirect access to CEDEL is also
available to others, such as banks, brokers, dealers and trust companies that
clear through or maintain a custodial relationship with a CEDEL Participant,
either directly or indirectly.
 
     Euroclear was created in 1968 to hold securities for participants of the
Euroclear System ("Euroclear Participants") and to clear and settle transactions
between Euroclear Participants through simultaneous
 
                                      S-46
<PAGE>   47
 
electronic book-entry delivery against payment, thereby eliminating the need for
physical movement of certificates and the risk from transfers of securities and
cash that are not simultaneous.
 
     The Euroclear System has subsequently been extended to clear and settle
transactions between Euroclear Participants and counterparties both in CEDEL and
in many domestic securities markets. Transactions may be settled in any of 32
settlement currencies. In addition to safekeeping (custody) and securities
clearance and settlement, the Euroclear System includes securities lending and
borrowing and money transfer services. The Euroclear System is operated by the
Brussels, Belgium, office of Morgan Guaranty Trust Company of New York (the
"Euroclear Operator"), under contract with Euroclear Clearance System S.C., a
Belgian cooperative corporation that establishes policy on behalf of Euroclear
Participants. The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.
 
     All operations are conducted by the Euroclear Operator and all Euroclear
securities clearance accounts and cash accounts are accounts with the Euroclear
Operator. They are governed by the Terms and Conditions Governing Use of
Euroclear and the related Operating Procedures of the Euroclear System, and
applicable Belgian law (collectively, the "Terms and Conditions"). The Terms and
Conditions govern all transfers of securities and cash, both within the System
and receipts and withdrawals of securities and cash. All securities in the
Euroclear System are held on a fungible basis without attribution of specific
certificates to specific securities clearance accounts.
 
     Euroclear Participants include banks (including central banks), securities
brokers and dealers and other professional financial intermediaries and may
include any of the Underwriters. Indirect access to the Euroclear System is also
available to other firms that clear through or maintain a custodial relationship
with a Euroclear Participant, either directly or indirectly. The Euroclear
Operator acts under the Terms and Conditions only on behalf of Euroclear
Participants, and has no record of or relationship with persons holding through
Euroclear Participants.
 
     Except as required by law, the Trustee will have no liability for any
aspect of the records relating to or payments made on account of beneficial
ownership interests of the Certificates held by Cede, as nominee for DTC, or for
maintaining, supervising or reviewing any records relating to such beneficial
ownership interests.
 
REPRESENTATIONS AND WARRANTIES OF THE DEPOSITORS AND THE ORIGINATORS
 
     Each Originator will make the representations, among others, as to each
Mortgage Loan conveyed by any Originator to the Depositors as of the Closing
Date described under "Description of the Offered Securities -- Representations
and Warranties of the Originators and the Depositors" in the Prospectus and will
also represent that:
 
          1. No more than approximately 0.36% of the Mortgage Loans are secured
     by Mortgaged Properties improved by permanently affixed manufactured
     housing units;
 
          2. Approximately 47.14% of the Mortgage Loans (and approximately
     38.76% of the Mortgage Loans in the Fixed Rate Group and approximately
     88.49% of the Mortgage Loans in the Adjustable Rate Group) are Balloon
     Loans. All of the Balloon Loans provide for monthly payments based on an
     amortization schedule specified in the related Mortgage Note and have a
     final balloon payment no earlier than 60 months following the date of
     origination and no later than at the end of the 180th month following the
     date of origination;
 
          3. None of the Mortgage Loans were 30 or more days contractually
     delinquent;
 
          4. No more than approximately 0.30% of the Mortgage Loans (and no more
     than approximately 0.23% of the Mortgage Loans in the Fixed Rate Group and
     no more than approximately 0.91% of the Mortgage Loans in the Adjustable
     Rate Group) are secured by Mortgaged Properties located within any single
     zip code area; and
 
                                      S-47
<PAGE>   48
 
          5. Mortgage Loans representing at least approximately 95.60% of the
     Original Pool Principal Balance (and Mortgage Loans representing at least
     approximately 94.75% of the aggregate Principal Balance of the Mortgage
     Loans in the Fixed Rate Group and Mortgage Loans representing 99.77% of the
     aggregate Principal Balance of the Mortgage Loans in the Adjustable Rate
     Group) are secured by an Owner Occupied Mortgaged Property.
 
     The percentages set forth in the representations above have been calculated
as of the Cut-off Date.
 
DISTRIBUTIONS
 
     General.  The Trustee is required to establish a trust account (the
"Collection Account") for the remittance of payments on the Mortgage Loans to
the Certificateholders. The Collection Account is required to be maintained as
an Eligible Account.
 
     On each Payment Date, commencing on April 15, 1997, the Trustee will
distribute to each person in whose name a Certificate is registered (which, as
to each Class of Class A Certificates, initially will be only Cede, the nominee
of DTC) on the related Record Date, the portion of the aggregate distribution to
which such Certificateholder is entitled, if any, based on the Percentage
Interest of the Certificates held by such holder. Distributions will be made by
wire transfer of immediately available funds to the account of such
Certificateholder at a bank or other entity having appropriate facilities
therefor, if such Certificateholder of record owns Certificates aggregating in
excess of $1,000,000, and shall have provided complete wiring instructions to
the Trustee at least five business days prior to the related Record Date, and
otherwise by check mailed to the address of the person entitled thereto as it
appears on the Certificate Register. See "Registration of the Offered
Securities -- Registration and Transfer of the Offered Securities" in the
Prospectus.
 
     Except with respect to certain Payment Dates following the depletion of the
Spread Account as described below, on each Payment Date, the Trustee shall
withdraw from the Collection Account and distribute, based on the information
provided in the most recent Trustee's Remittance Report, the following amounts
to the extent available, in the priority indicated:
 
          (i) first, except as otherwise specified in the Pooling and Servicing
     Agreement, for deposit into the Insurance Account for the benefit of the
     Insurer, the Monthly Premium payable to the Insurer;
 
          (ii) second, for deposit into the Spread Account, the Excess Spread;
 
          (iii) third, for deposit into the Letter of Credit Fee Account, the
     Letter of Credit Fee Amount, representing the fees due to the issuers of
     any Letters of Credit;
 
          (iv) fourth, to each Class of Class A Certificates, from the amounts
     attributable to the related Mortgage Loan Group, the related Class A
     Interest Remittance Amount;
 
          (v) fifth, to the extent not payable pursuant to clause (i) above, as
     specified in the Pooling and Servicing Agreement, for deposit into the
     Insurance Account for the benefit of the Insurer, the Monthly Premium
     payable to the Insurer;
 
          (vi) sixth, to the Class A Certificates, from the amounts attributable
     to the related Mortgage Loan Group, the Class A Principal Remittance Amount
     as follows:
 
             (a) first, to the Class A-7 Certificates, the Class A-7 Lockout
        Remittance Amount; and then, to the Class A-1, Class A-2, Class A-3,
        Class A-4, Class A-5, Class A-6 and Class A-7 Certificates (without
        regard to the Class A-7 Lockout Remittance Amount), in that order, until
        the Principal Balance of each such Class is reduced to zero, the
        Principal Remittance Amount for the Fixed Rate Group; and
 
             (b) concurrently to the Adjustable Rate Certificates, to be applied
        to reduce the Principal Balance of such Class to zero, the Principal
        Remittance Amount for the Adjustable Rate Group;
 
                                      S-48
<PAGE>   49
 
          (vii) seventh, to the Trustee, any amounts then due and owing
     representing fees of the Trustee, provided that the Trustee certifies in
     writing that such amount is due and owing and has not been paid by the
     Servicer within 30 days after written demand therefor;
 
          (viii) eighth, to the Servicer and/or the Representative, an amount
     equal to the amounts expended by the Servicer or the Representative and
     reimbursable thereto under the Pooling and Servicing Agreement but not
     previously reimbursed;
 
          (ix) ninth, to the Servicer an amount equal to Nonrecoverable Advances
     previously made by the Servicer and not previously reimbursed; and
 
          (x) tenth, to the Class R Certificateholders, the balance, if any.
 
     Notwithstanding the foregoing, if on any Payment Date following the
depletion of the Spread Account, the Insurer fails to make an Insured Payment
when due, the Class A Principal Remittance Amount will be distributed to each
Class of Class A Certificates on a pro rata basis in proportion to the
respective Principal Balances for each such Class.
 
     The "Class A-7 Lockout Remittance Amount" for any Payment Date will be the
least of (a) product of (i) the applicable Class A-7 Lockout Percentage for such
Payment Date and (ii) the Class A-7 Lockout Pro Rata Remittance Amount for such
Payment Date, (b) the Principal Remittance Amount for the Fixed Rate Group for
such Payment Date and (c) the Principal Balance of the Class A-7 Certificates
immediately prior to such Payment Date.
 
     The "Class A-7 Lockout Percentage" for each Payment Date shall be as
follows:
 
<TABLE>
<CAPTION>
                                                                  Class A-7
                             Payment Dates                    Lockout Percentage
            <S>                                               <C>
            April 1997-March 2000...........................           0%
            April 2000-March 2002...........................          45%
            April 2002-March 2003...........................          80%
            April 2003-March 2004...........................         100%
            April 2004 and thereafter.......................         300%
</TABLE>
 
     The "Class A-7 Lockout Pro Rata Remittance Amount" for any Payment Date
will be an amount equal to the product of (x) a fraction, the numerator of which
is the Class A-7 Certificate Principal Balance immediately prior to such Payment
Date and the denominator of which is the Fixed Rate Certificate Principal
Balance immediately prior to such payment date and (y) the Principal Remittance
Amount for the Fixed Rate Group on such Payment Date. The amount available to
make the payments described above will generally equal the sum of (i) the
Available Payment Amount for the related Due Period, (ii) the Spread Account
Draw deposited into the Collection Account from the Spread Account and (iii) any
Insured Payments deposited into the Collection Account with respect to the
related Due Period.
 
     The Pooling and Servicing Agreement provides that, to the extent the
Insurer makes Insured Payments, the Insurer will be subrogated to the rights of
the Class A Certificateholders with respect to such Insured Payments and shall
be deemed, to the extent of the payments so made, to be a registered holder of
Class A Certificates, and shall be entitled to reimbursement for such Insured
Payments, with interest thereon at the applicable Pass-Through Rate on each
Payment Date following the making of an Insured Payment, only after the Class A
Certificateholders have received the Class A Remittance Amount for such Payment
Date.
 
     Interest.  Interest on each Class of Fixed Rate Certificates will accrue
from the fifteenth calendar day of each month, commencing March 15, 1997
(whether or not such day is a Business Day) to, but excluding, the fifteenth
calendar day of the next succeeding month (whether or not such day is a Business
Day). Interest on the Adjustable Rate Certificates will accrue from and
including the Closing Date, in the case of the initial Payment Date, or from and
including the most recent Payment Date on which interest has been paid, to but
excluding the next succeeding Payment Date (in each case, an "Accrual Period").
Interest shall accrue on each Class of Class A Certificates at the related Pass-
Through Rate shown on the cover page hereof; provided that the Pass-Through Rate
with respect to the
 
                                      S-49
<PAGE>   50
 
Adjustable Rate Certificates will equal the lesser of (i) the London interbank
offered rate for one-month United States dollar deposits (calculated as
described under "--Calculation of LIBOR" below) as of the second business day
prior to the immediately preceding Payment Date (or the second business day
prior to the Closing Date with respect to the initial Payment Date) (the "LIBOR
Determination Date") plus (a) 0.20% per annum on each Payment Date on or prior
to the Optional Purchase Date (as defined herein) and (b) 0.40% per annum on
each Payment Date following the Optional Purchase Date (the "Class A-8 LIBOR
Rate") and (ii) the Net Funds Cap Rate with respect to such Accrual Period. The
"Net Funds Cap Rate" for any Accrual Period shall be a rate equal to the
weighted average of the Mortgage Interest Rates on the Mortgage Loans in the
Adjustable Rate Group as of the first day of the related Due Period less either
(i) 0.73% per annum, with respect to the first six Accrual Periods or (ii) 1.23%
per annum, with respect to each subsequent Accrual Period. Interest shall be
distributed to each Class of Class A Certificates on each Payment Date to the
extent of available funds (including any withdrawals from the Spread Account and
any Insured Payments). Interest with respect to each Class of the Class A
Certificates (other than the Adjustable Rate Certificates) will accrue on the
basis of a 360 day year consisting of twelve 30 day months. Interest with
respect to the Adjustable Rate Certificates on each Payment Date will accrue on
the basis of the actual number of days from, and including, the preceding
Payment Date to, but excluding, such Payment Date, over a 360-day year. With
respect to each Payment Date and each Class of Class A Certificates, interest
accrued during the related Accrual Period at the related Pass-Through Rate on
the related Principal Balance (as defined below) outstanding on the immediately
preceding Payment Date (after giving effect to all payments of principal made on
such Payment Date) is referred to herein as the "Class A Interest Remittance
Amount" for such Class of Class A Certificates. See "Description of the
Certificates -- Distributions" in the Prospectus.
 
     If on any Payment Date the Class A-8 Pass-Through Rate is equal to the Net
Funds Cap Rate, an amount equal to the LIBOR Interest Carryover (as defined
below) will be distributed on subsequent Payment Dates to the Adjustable Rate
Certificates from the Excess Spread which would otherwise be distributed to the
holders of the Class R Certificates on such Payment Date. The "LIBOR Interest
Carryover" for any Payment Date shall equal (i) the difference between (a) the
amount of interest the Adjustable Rate Certificates would be entitled to receive
on such Payment Date without regard to the Net Funds Cap Rate and (b) the amount
of interest actually distributed to the Adjustable Rate Certificates on such
Payment Date, plus (ii) the portion of any amount calculated pursuant to clause
(i) remaining unpaid from prior Payment Dates (and interest accrued thereon at
the then-applicable Class A-8 LIBOR Rate).
 
     Calculation of LIBOR.  On each LIBOR Determination Date (as defined above),
the Trustee will determine the London interbank offered rate for one-month U.S.
dollar deposits ("LIBOR") for the next Accrual Period for the Adjustable Rate
Certificates.
 
     "LIBOR" means, as of any LIBOR Determination Date, the rate for deposits in
United States dollars for a period equal to the relevant Accrual Period
(commencing on the first day of such Accrual Period) which appears in the
Telerate Page 3750 as of 11:00 a.m., London time, on such date. If such rate
does not appear on Telerate Page 3750, the rate for that day will be determined
on the basis of the rates at which deposits in United States dollars are offered
by the Reference Banks at approximately 11:00 a.m., London time, on that day to
prime banks in the London interbank market for a period equal to the relevant
Accrual Period (commencing on the first day of such Accrual Period). The Trustee
will request the principal London office of each of the Reference Banks to
provide a quotation of its rate. If at least two such quotations are provided,
the rate for that day will be the arithmetic mean of the quotations. If fewer
than two quotations are provided as requested, the rate for that day will be the
arithmetic mean of the rates quoted by major banks in New York City, selected by
the Servicer, at approximately 11:00 a.m., New York City time, on that day for
loans in United States dollars to leading European banks for a period equal to
the relevant Accrual Period (commencing on the first day of such Accrual
Period).
 
     "Telerate Page 3750" means the display page currently so designated on the
Dow Jones Telerate Service (or such other page as may replace that page on that
service for the purpose of displaying comparable rates or prices).
 
                                      S-50
<PAGE>   51
 
     "Reference Banks" means four major banks in the London interbank market
selected by the Servicer.
 
     Principal.  Holders of the Class A Certificates will be entitled to receive
on each Payment Date, in the order and priority set forth herein, to the extent
of the portion of the amount available for distribution attributable to the
principal of the Mortgage Loans in the related Mortgage Loan Group (but not more
than the Principal Balance of the related Class then outstanding), a
distribution allocable to principal which will generally equal the sum of (a)(i)
the principal portion of all scheduled payments ("Monthly Payments") received on
the Mortgage Loans in such Mortgage Loan Group during the calendar month
preceding the calendar month in which such Payment Date occurs (the "Due
Period"), (ii) any principal prepayments in full of any such Mortgage Loans in
such Mortgage Loan Group ("Principal Prepayments") and partial prepayments on
any such Mortgage Loan in the related Mortgage Loan Group received during the
related Due Period that are not Principal Prepayments (each, a "Curtailment"),
(iii) the principal portion of (A) the proceeds of any insurance policy relating
to a Mortgage Loan in such Mortgage Loan Group, a Mortgaged Property (as defined
below) or a REO Property (as defined below), net of proceeds to be applied to
the repair of the Mortgaged Property or released to the Mortgagor (as defined
herein) and net of expenses reimbursable therefrom ("Insurance Proceeds"), (B)
proceeds received during the related Due Period in connection with the
liquidation of any defaulted Mortgage Loans in such Mortgage Loan Group, whether
by trustee's sale, foreclosure sale or otherwise ("Liquidation Proceeds"), net
of fees and advances reimbursable therefrom ("Net Liquidation Proceeds") and (C)
proceeds received during the related Due Period in connection with a taking of a
related Mortgaged Property by condemnation or the exercise of eminent domain or
in connection with a release of part of any such Mortgaged Property with respect
to a Mortgage Loan in such Mortgage Loan Group from the related lien ("Released
Mortgaged Property Proceeds"), (iv) the principal portion of all amounts paid by
the Depositors (which are limited to amounts paid by the Representatives or an
Originator pursuant to the obligation to purchase or substitute Mortgage Loans
contained in the Transfer Agreement) in connection with the purchase of, or the
substitution of a substantially similar mortgage loan for, a Mortgage Loan in
such Mortgage Loan Group as to which there is defective documentation or a
breach of a representation or warranty contained in the Pooling and Servicing
Agreement and (v) the principal balance of each defaulted Mortgage Loan in such
Mortgage Loan Group or REO Property as to which the Servicer has determined that
all amounts expected to be recovered have been recovered (each, a "Liquidated
Mortgage Loan") to the extent not included in the amounts described in clauses
(i) through (iv) above (the sum of (i) through (v) above, the "Basic Principal
Amount" with respect to such Mortgage Loan Group) and (b) the sum of (i) the
amount, if any, by which (A) the amount required to be distributed to Fixed Rate
Certificateholders or Adjustable Rate Certificateholders, as the case may be, as
of the preceding Payment Date exceeded (B) the amount of the actual distribution
to such Fixed Rate Certificateholders or Adjustable Rate Certificateholders, as
the case may be, on such preceding Payment Date, exclusive of any portion of any
Insured Payment made to such Certificateholders, and (ii) if any portion of the
amount in the preceding clause (i) represents Insured Payments made by the
Insurer, interest on such portion at the applicable Pass-Through Rate from such
immediately preceding Payment Date (with respect to the Certificates related to
each Mortgage Loan Group, the "Carry-Forward Amount" with respect to such
Certificates, together with the Basic Principal Amount for such Certificates,
the Principal Remittance Amount for such Certificates and the aggregate
Principal Remittance Amount, with respect to all of the Class A Certificates,
the "Class A Principal Remittance Amount").
 
     Except as otherwise provided herein, on each Payment Date, after payment of
the Class A-7 Lockout Remittance Amount to the Class A-7 Certificates, the
lesser of (i) the Fixed Rate Certificate Principal Balance then outstanding and
(ii) the Principal Remittance Amount for the Fixed Rate Group (together with the
Class A Interest Remittance Amount for the Fixed Rate Certificates, the
"Remittance Amount" for the Fixed Rate Group) is payable to the Class A-1, Class
A-2, Class A-3, Class A-4, Class A-5, Class A-6 and Class A-7 Certificates, in
that order, until the Principal Balance of each such Class is reduced to zero.
Concurrently with such distribution to the Fixed Rate Certificates, on each
Payment Date, the lesser of (i) the Adjustable Rate Certificate Principal
Balance then outstanding and (ii) the Principal Remittance Amount for the
Adjustable Rate Group (together with the Class A Interest Remittance
 
                                      S-51
<PAGE>   52
 
Amount for the Adjustable Rate Certificates, the "Remittance Amount" for the
Adjustable Rate Group) is payable to the Adjustable Rate Certificates until the
Principal Balance of such Class is reduced to zero. On any Payment Date, the
aggregate Remittance Amount for the Class A Certificates is referred to herein
as the "Class A Remittance Amount."
 
     As of any Payment Date, the "Class A Principal Balance" will equal the sum
of the Original Class A-1 Principal Balance, the Original Class A-2 Principal
Balance, the Original Class A-3 Principal Balance, the Original Class A-4
Principal Balance, the Original Class A-5 Principal Balance, the Original Class
A-6 Principal Balance, the Original Class A-7 Principal Balance and the Original
Class A-8 Principal Balance, less all amounts previously distributed on account
of principal to holders of the Class A Certificates. As of any Payment Date, the
"Fixed Rate Certificate Principal Balance" will equal the Original Fixed Rate
Certificate Principal Balance, less all amounts previously distributed on
account of principal to holders of the Fixed Rate Certificates. As of any
Payment Date, the "Adjustable Rate Certificate Principal Balance" will equal the
Original Class A-8 Principal Balance, less all amounts previously distributed on
account of principal to holders of the Adjustable Rate Certificates. As of any
Payment Date, the Principal Balance for each Class of Class A Certificates will
equal the Original Principal Balance for such Class, less all amounts previously
distributed on account of principal to holders of such Class.
 
     Spread Account.  The Trustee will establish a trust account (the "Spread
Account") for the benefit of the Certificateholders and the Insurer into which
it will deposit upon receipt from the Servicer on each Payment Date the excess,
if any, of the aggregate interest accrued during the related Due Period on the
Mortgage Loans at their respective annual rates of interest (each such annual
rate of interest referred to as the "Mortgage Interest Rate" for the applicable
Mortgage Loan) over the sum of (i) the Class A Interest Remittance Amount for
the Class A Certificates, (ii) the monthly fee due to the Insurer (the "Monthly
Premium"), (iii) the Letter of Credit Fee Amount due to the issuer of any Letter
of Credit and (iv) the Servicing Fee for such Mortgage Loans (such aggregate
amount, the "Excess Spread"). The Trustee is required to retain 100% of the
Excess Spread (the "Periodic Excess Spread Amount") in the Spread Account until
the amount on deposit therein is equal to an amount specified by the Insurer in
the Pooling and Servicing Agreement (the "Base Spread Account Requirement").
After the amount on deposit in the Spread Account is equal to the Base Spread
Account Requirement, the amount required to be on deposit in the Spread Account
at any time as specified by the Insurer in the Pooling and Servicing Agreement
(the "Specified Spread Account Requirement") may be reduced over time as
specified by the Insurer, provided that such reduction shall not result in the
reduction of the rating of the Class A Certificates. The percentage used in
determining the Periodic Excess Spread Amount may be reduced at the sole
discretion of the Insurer with the consent of each Account Party, and the Base
Spread Account Requirement may be reduced at the sole discretion of the Insurer,
in each case without the consent of any Certificateholder. The Pooling and
Servicing Agreement permits the Spread Account to be funded in part by one or
more Letters of Credit issued by banks, trust companies or other institutions
having debt obligations on the date of delivery of such Letter of Credit with
ratings that are acceptable to Moody's and S&P, and having certain other
qualifications set forth in the Pooling and Servicing Agreement. Amounts
available for drawing under any Letter of Credit will be deemed to be on deposit
in the Spread Account.
 
     On each Payment Date, amounts, if any, on deposit in the Spread Account
will be available to fund any shortfall between the available funds for
distributions to Class A Certificateholders and the Class A Remittance Amount;
provided, however, that, on and after such date (the "Cross-Over Date") on which
the aggregate withdrawals from the Spread Account to cover shortfalls in amounts
payable on the Class A Certificates attributable to Mortgage Loan Losses
("Cumulative Spread Account Receipts") equal an amount specified by the Insurer
(the "Subordinated Amount") in the Pooling and Servicing Agreement, no further
withdrawals with respect to shortfalls in the amounts required to be paid on the
Class A Certificates may be made from the Spread Account, and the Specified
Spread Account Requirement will thereafter be zero. The Pooling and Servicing
Agreement provides that the Specified Spread Account Requirement for any date
shall in no event be greater than the Subordinated Amount as of such date.
Amounts on deposit in the Spread Account are available for payments to the Class
A Certificates, without regard to the related Mortgage Loan Groups.
 
                                      S-52
<PAGE>   53
 
     If the Trustee determines prior to any Payment Date that the amount
available in cash and from the liquidation of Permitted Instruments in which all
or a portion of the Spread Account has been invested is insufficient to fund any
withdrawals required to be made from the Spread Account on such Payment Date,
the Trustee is required to cause to be presented to the issuers of any Letters
of Credit on deposit in the Spread Account one or more drawing certificates in
proper form for the payment under such Letters of Credit of the amount of such
insufficiency. The proceeds of any such drawings are required to be deposited
into the Spread Account for withdrawal on such Payment Date.
 
     On each Payment Date any amounts constituting (i) Excess Spread in excess
of the Periodic Excess Spread Amount (the "Remainder Excess Spread Amount"),
(ii) amounts in the Spread Account in excess of the Specified Spread Account
Requirement (any such amount, a "Spread Account Excess") and (iii) after the
Cross-Over Date, the entire Excess Spread will be distributed, after payment of
outstanding LC Obligations to Account Parties and of unreimbursed Servicing
Advances to the Servicer, first, to the Adjustable Rate Certificateholders to
pay any LIBOR Interest Carryover and second, to the holders of the Class R
Certificates.
 
     Neither the holders of the Class R Certificates nor the Servicer will be
required to refund any amounts previously distributed to them properly,
regardless of whether there are sufficient funds on a subsequent Payment Date to
make full distributions to the Class A Certificateholders of the amounts
required to be distributed to the Class A Certificateholders.
 
     The funding and maintenance of the Spread Account is intended to enhance
the likelihood of timely payment to the Class A Certificateholders of the Class
A Remittance Amount and to afford limited protection against losses in respect
of the Mortgage Loans; however, in certain circumstances, the Spread Account
could be depleted and shortfalls could result.
 
     Notwithstanding the depletion of the Spread Account, the Insurer will be
obligated to make Insured Payments on each Payment Date to fund the full amount
of the Class A Remittance Amount on any Payment Date.
 
     Certain Definitions.  For purposes of the provisions described above, the
following terms have the respective meanings ascribed to them below, each
determined as of any Payment Date. The use of any of the following terms with
respect to either the Fixed Rate Group or the Adjustable Rate Group shall have
the same meaning as set forth below, except that all amounts referred to shall
include only the Fixed Rate Group or the Adjustable Rate Group, as applicable.
 
     "Available Payment Amount" generally equals (a) collections on or with
respect to the Mortgage Loans in the related Mortgage Loan Group received by the
Servicer during the related Due Period, net of the Servicing Fee paid to the
Servicer during the related Due Period and reimbursements for accrued unpaid
Servicing Fees and for certain expenses paid by the Servicer, plus (b) the
amount of any Advances made by the Servicer, less (c) Excess Spread.
 
     "Basic Principal Amount" means the sum of (i) the principal portion of each
Monthly Payment received by the Servicer or any Subservicer during the related
Due Period, (ii) all Curtailments and all Principal Prepayments received during
such related Due Period, (iii) the principal portion of all Insurance Proceeds,
Released Mortgaged Property Proceeds and Net Liquidation Proceeds received
during the related Due Period, (iv)(a) that portion of the purchase price of any
purchased Mortgage Loans which represents principal and (b) any Substitution
Adjustments deposited into the Collection Account as of the related
Determination Date and (v) the Principal Balance of each Mortgage Loan as of the
beginning of the related Due Period which became a Liquidated Loan during the
related Due Period.
 
     "Class A Carry-Forward Amount" means the sum of (i) the amount, if any, by
which (x) the Class A Remittance Amount as of the immediately preceding Payment
Date exceeded (y) the amount of the actual distribution to the Class A
Certificateholders, exclusive of any portion of such amount attributable to any
Insured Payment, on such preceding Payment Date, and (ii) if any portion of the
amount in the preceding clause (i) represents Insured Payments made by the
Insurer, interest on such portion at the applicable Pass-Through Rate.
 
                                      S-53
<PAGE>   54
 
     "Class A Remittance Amount" means the sum of the Class A Principal
Remittance Amount and the Class A Interest Remittance Amount.
 
     "Excess Spread" means the excess, if any, of the aggregate interest accrued
during the related Due Period on all of the Mortgage Notes at their respective
Mortgage Interest Rates over the sum of the Class A Interest Remittance Amount
for the Class A Certificates, the Monthly Premium due to the Insurer and the
Servicing Fee.
 
     "Insured Payment" means the amount, if any, by which (A) the Class A
Remittance Amount exceeds (B) the sum of (i) the Available Payment Amount plus
any amounts transferred from the Spread Account to the Collection Account and
(ii) the aggregate amount of any previous Insured Payments for which the Insurer
has not been reimbursed.
 
     "Mortgage Loan Losses" means the aggregate sum of the amount, if any, by
which the sum of (i) the outstanding principal balance of each Mortgage Loan
that became a Liquidated Mortgage Loan during the related Due Period (such
principal balance determined immediately before such Mortgage Loan became a
Liquidated Mortgage Loan) and accrued and unpaid interest thereon at the
Mortgage Interest Rate to the date on which such Mortgage Loan became a
Liquidated Mortgage Loan exceeds (ii) the Net Liquidation Proceeds received
during such Due Period in connection with the liquidation of such Mortgage Loan
which have not theretofore been used to reduce the Principal Balance of such
Mortgage Loan.
 
     "Spread Account Draw" means an amount deposited into the Collection Account
from the Spread Account equal to the excess of (i) the Class A Remittance
Amount, over (ii) the Available Payment Amount less the fee of the Insurer and
any provider of a Letter of Credit (as reduced by any portion of the Available
Payment Amount that has been deposited in the Collection Account but may not be
withdrawn therefrom pursuant to an order of a United States bankruptcy court of
competent jurisdiction imposing a stay pursuant to Section 362 of the United
States Bankruptcy Code).
 
EXAMPLE OF DISTRIBUTIONS
 
     The following chart sets forth an example of distributions on the Class A
Certificates based upon the assumption that the Certificates will be issued in
March 1997.
 
March 1....................  Cut-off Date.  The Original Pool Principal Balance
                             will be the aggregate principal balance of the
                             Mortgage Loans on the Cut-off Date after
                             application of all payments received prior to the
                             Cut-off Date.
 
March 1 -- March 31........  Due Period.  The Servicer and any subservicers
                             remit for deposit into the Principal and Interest
                             Account all amounts received on account of the
                             Mortgage Loans (other than interest accrued prior
                             to the Cut-off Date).
 
March 27...................  LIBOR Determination Date.  The Trustee determines
                             one-month LIBOR with respect to the Adjustable Rate
                             Certificates for the related Accrual Period
                             commencing on the Closing Date.
 
April 9....................  Determination Date.  The Trustee determines, based
                             on information provided by the Servicer, the amount
                             of principal and interest that will be distributed
                             to Certificateholders on April 15, 1997.
 
April 10...................  The Servicer transfers funds, including any
                             Advances, in the Principal and Interest Account to
                             the Collection Account.
 
Not later than 10:00 a.m.
on April 14................  The Trustee will notify the Servicer and the
                             Insurer of the amount of
                             the Insured Payment, if any, required to be
                             distributed to the Class A Certificateholders on
                             April 15, 1997.
 
April 14...................  First Record Date.  Distributions on April 15, 1997
                             will be made to Certificateholders of record at the
                             close of business on April 14, 1997.
 
April 15...................  Payment Date.  The Trustee or its designee will
                             transfer funds from the Collection Account into the
                             Insurance Account, Spread Account and the Letter of
                             Credit Fee Account, as required, and to
                             Certificate-
 
                                      S-54
<PAGE>   55
 
                             holders the amounts required to be distributed
                             pursuant to the Pooling and Servicing Agreement and
                             distributes the Remainder Excess Spread Amount, the
                             Spread Account Excess and, after the Cross-Over
                             Date, the entire Excess Spread, to the Class R
                             Certificateholders.
 
SECURITIES INSURANCE POLICY
 
     The Servicer will obtain the Securities Insurance Policy in favor of the
Trustee for the benefit of the Class A Certificateholders. In the event that, on
any Payment Date, the amount available for distribution (net of any Insured
Payments) is less than the Class A Remittance Amount, the Trustee will make a
draw on the Securities Insurance Policy for an Insured Payment, in an amount
equal to any such deficiency. The Securities Insurance Policy provides for 100%
coverage of the Class A Remittance Amount due on the Class A Certificates on
each Payment Date. The Securities Insurance Policy provides protection for
credit risk and does not guarantee to the Class A Certificateholders any
specified rate of principal payments or prepayments. The Securities Insurance
Policy does not guarantee payment of any LIBOR Interest Carryover.
 
ADVANCES FROM THE PRINCIPAL AND INTEREST ACCOUNT
 
     Not later than the close of business on the third business day prior to
each Payment Date, the Servicer shall withdraw from amounts on deposit in the
Principal and Interest Account and held for future distribution and remit to the
Trustee for deposit in the Collection Account an amount (the "Advance"), to be
distributed on the related Payment Date, equal to the sum of the interest
portions of the aggregate amount of Monthly Payments for each Mortgage Loan
Group (net of the related Servicing Fee and, after the later to occur of (x) the
Cross-Over Date and (y) the date on which there are no outstanding obligations
to repay any draw on any Letter of Credit (each, an "LC Obligation"), the Excess
Spread) accrued during the related Due Period, but uncollected as of the close
of business on the last day of the related Due Period. The Servicer generally
shall not be required to make such Advance from its own funds or be liable for
the recovery thereof from collections on the Mortgage Loans for each Mortgage
Loan Group or otherwise.
 
SERVICING COMPENSATION
 
     As compensation for servicing and administering the Mortgage Loans, the
Servicer is entitled to a fee (the "Servicing Fee") equal to 0.60% per annum
(the "Servicing Fee Rate") of the outstanding principal balance of each Mortgage
Loan, subject to certain limitations set forth in the Pooling and Servicing
Agreement, payable monthly from the interest portion of monthly payments on the
Mortgage Loans, Liquidation Proceeds, Released Mortgaged Property Proceeds,
Insurance Proceeds and certain other late collections on the Mortgage Loans. In
addition to the Servicing Fee, the Servicer is entitled under the Pooling and
Servicing Agreement to retain as additional servicing compensation any
assumption and other administrative fees (including bad check charges, late
payment fees and similar fees), the excess of any Net Liquidation Proceeds over
the outstanding principal balance of a Liquidated Mortgage Loan, to the extent
not otherwise required to be remitted to the Trustee for deposit into the
Collection Account and not constituting any part of the Representative's Yield,
and interest paid on funds on deposit in the Principal and Interest Account,
earnings paid on Permitted Instruments, certain amounts representing excess
funds released from the Insurance Account and similar items.
 
TERMINATION; PURCHASE OF MORTGAGE LOANS
 
     The Pooling and Servicing Agreement will terminate upon notice to the
Trustee of either: (a) the later of the distribution to Certificateholders of
the final payment or collection with respect to the last Mortgage Loan (or
Advances of such payment or collection by the Servicer), or the disposition of
all funds with respect to the last Mortgage Loan and the remittance of all funds
due under the Pooling and Servicing Agreement and the payment of all amounts due
and payable to the Insurer and the Trustee or (b) mutual consent of the
Servicer, the Insurer and all Certificateholders in writing; provided, however,
that in no event will the Trust established by the Pooling and Servicing
Agreement terminate later than twenty-one
 
                                      S-55
<PAGE>   56
 
years after the death of the last surviving lineal descendant of the person
named in the Pooling and Servicing Agreement, alive as of the date of the
Pooling and Servicing Agreement.
 
     Subject to provisions in the Pooling and Servicing Agreement concerning
adopting a plan of complete liquidation, the Servicer may, at its option,
terminate the Pooling and Servicing Agreement on any date following the first
Payment Date on which the Pool Principal Balance as of the last day of the
related Due Period is less than 10% of the Original Pool Principal Balance by
purchasing, on the next succeeding Payment Date, all of the outstanding Mortgage
Loans and REO Properties then remaining in the Trust at a price equal to (i) the
sum of (x) 100% of the aggregate outstanding principal balances of the Mortgage
Loans and REO Properties, (y) accrued and unpaid interest thereon at a rate
equal to the weighted average Mortgage Interest Rate and (z) any unpaid LIBOR
Interest Carryover minus (ii) any amounts representing collections on the
Mortgage Loans and REO Properties not yet applied to reduce the principal
balance thereof or interest related thereto (the "Termination Price"). In
connection with such purchase, the Servicer is required to pay any unpaid fees
and expenses of the Trustee and the Insurer.
 
     In connection with a purchase by the Servicer as described above, the
Servicer is required to remit to the Trustee all amounts then on deposit in the
Principal and Interest Account that would have constituted part of the Available
Payment Amount for subsequent Payment Dates absent such purchase. Any such
purchase is required to be accomplished by deposit of the Termination Price into
the Collection Account.
 
AMENDMENT
 
     The Pooling and Servicing Agreement may be amended from time to time by the
Servicer and the Trustee by written agreement, upon the prior written consent of
the Insurer, without notice to, or consent of, the Certificateholders, to cure
any ambiguity, to correct or supplement any provisions therein, to comply with
any changes in the Code, or to make any other provisions with respect to matters
or questions arising under the Pooling and Servicing Agreement which shall not
be inconsistent with the provisions of the Pooling and Servicing Agreement, or
any Custodial Agreement, provided that such action does not, as evidenced by an
opinion of counsel delivered to the Trustee, adversely affect in any material
respect the interests of any Certificateholder; and provided, further, that no
such amendment is permitted to reduce in any manner the amount of, or delay the
timing of, payments received on Mortgage Loans which are required to be
distributed on any Certificate without the consent of the holder of such
Certificate, or change the rights or obligations of any other party to the
Pooling and Servicing Agreement without the consent of such party.
 
     The Pooling and Servicing Agreement also may be amended from time to time
by the Representative, the Depositors, the Servicer and the Trustee, with the
consent of the Insurer, the Majority in Aggregate Voting Interest and the
holders of the majority of the Percentage Interest in the Class R Certificates
for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of the Pooling and Servicing Agreement or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment is permitted unless the Trustee receives an opinion of
counsel, at the expense of the party requesting the change, that such change
will not adversely affect the status of the Trust Fund as a REMIC or cause any
tax to be imposed on the REMIC, and provided further, that no such amendment is
permitted to reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of the holder of each such Certificate or reduce
the percentage for each Class the holders of which are required to consent to
any such amendment without the consent of the holders of 100% of each Class of
Certificates affected thereby.
 
     Notwithstanding any contrary provision of the Pooling and Servicing
Agreement, the Trustee is not permitted to consent to any amendment to the
Pooling and Servicing Agreement unless it has first received an opinion of
counsel to the effect that such amendment or the exercise of any power granted
to the Servicer, the Representative, any Depositor, the Insurer or the Trustee
in accordance with such amendment will not result in the imposition of tax on
the Trust or cause the Trust Fund to fail to qualify as a REMIC at any time that
any Certificate is outstanding.
 
                                      S-56
<PAGE>   57
 
                                  THE TRUSTEE
 
     First Bank National Association, a national banking association organized
under the laws of the United States of America with its principal place of
business in the State of Minnesota, will be named Trustee pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement provides
that any corporation into which the Trustee may be merged or with which it may
be consolidated, or any corporation resulting from any merger or consolidation
to which the Trustee shall be a party, or any corporation to which the Trustee
may sell or transfer all or substantially all of its corporate trust business,
shall be the successor Trustee provided that such corporation meets the
requirements described below.
 
     Pursuant to the Pooling and Servicing Agreement, the Trustee is required at
all times to be a banking association organized and doing business under the
laws of the United States of America or of any State authorized under such laws
to exercise corporate trust powers, having a combined capital and surplus of at
least $50,000,000, whose long-term deposits, if any, are rated at least "BBB" by
S&P and Baa2 by Moody's, or such lower rating as may be approved in writing by
the Insurer, Moody's and S&P, subject to supervision or examination by federal
or state authority and reasonably acceptable to the Insurer. If at any time the
Trustee shall cease to be eligible in accordance with the provisions described
in this paragraph, the Trustee shall give notice of such ineligibility to the
Insurer and shall resign, upon the request of the Insurer or the Majority in
Aggregate Voting Interest, in the manner and with the effect specified in the
Pooling and Servicing Agreement.
 
     Any resignation or removal of the Trustee and appointment of a successor
trustee shall become effective upon the acceptance of appointment by such
successor trustee.
 
     The Trustee, or any successor trustee or trustees, may resign at any time
by giving written notice to the Servicer, the Insurer and to all
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement. Upon receiving notice of resignation, the Servicer, with the consent
of the Insurer, is required to promptly appoint a successor trustee or trustees
meeting the eligibility requirements set forth above in the manner set forth in
the Pooling and Servicing Agreement. The Servicer will deliver a copy of the
instrument used to appoint a successor trustee to the Certificateholders. If no
successor trustee shall have been appointed and have accepted appointment within
60 days after the giving of such notice of resignation, the resigning trustee
may petition any court of competent jurisdiction for the appointment of a
successor trustee. Such court may thereupon, after such notice, if any, as it
may deem proper and prescribe, appoint a successor trustee.
 
     The Majority in Aggregate Voting Interest or, if the Trustee fails to
perform in accordance with the terms of the Pooling and Servicing Agreement, the
Insurer, may remove the Trustee under the conditions set forth in the Pooling
and Servicing Agreement and appoint a successor trustee in the manner set forth
therein.
 
     At any time, for the purpose of meeting any legal requirements of any
jurisdiction in which any part of the Trust Fund or property securing the same
may at the time be located, the Servicer and the Trustee acting jointly shall
have the power and shall execute and deliver all instruments to appoint one or
more persons approved by the Trustee to act as co-trustee or co-trustees,
jointly with the Trustee, or separate trustee or separate trustees, of all or
any part of the Trust Fund, and to vest in such person or persons, in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
provisions of the Pooling and Servicing Agreement, such powers, duties,
obligations, rights and trusts as the Servicer and the Trustee may consider
necessary or desirable.
 
                        THE SECURITIES INSURANCE POLICY
                                AND THE INSURER
 
     The information set forth in this section and in the financial statements
of the Insurer set forth in Appendix A and Appendix B hereto has been provided
by Financial Guaranty Insurance Company. No representation is made by the
Representative, the Depositors, any Originator or any of their affiliates as to
the accuracy or completeness of any such information.
 
                                      S-57
<PAGE>   58
 
FINANCIAL GUARANTY INSURANCE COMPANY
 
     Financial Guaranty Insurance Company (the "Insurer"), a New York stock
insurance company, is a monoline financial guaranty insurance company which,
since January 1984, has been a leading insurer of bonds issued by municipal
governmental subdivisions and agencies thereof. The Insurer also insures a
variety of non-municipal structured debt obligations and pass-through
securities. The Insurer is authorized to write insurance in all 50 states and
the District of Columbia and is also authorized to carry on general insurance
business in the United Kingdom and to write credit and guaranty insurance in
France.
 
     The Insurer is a wholly-owned subsidiary of FGIC Corporation, a Delaware
holding company. FGIC Corporation is a subsidiary of General Electric Capital
Corporation ("GE Capital"). Neither the Corporation nor GE Capital is obligated
to pay the debts of or the claims of the Insurer.
 
     The Insurer and its holding company, FGIC Corporation, are subject to
regulation by the State of New York Insurance Department and by each other
jurisdiction in which the Insurer is licensed to write insurance. These
regulations vary from jurisdiction to jurisdiction, but generally require
insurance holding companies and their insurance subsidiaries to register and
file certain reports, including information concerning their capital structure,
ownership and financial condition and require prior approval by the insurance
department of their state of domicile of changes in control, of dividends and of
other intercorporate transfer of assets and of transactions between insurance
companies, their parents and affiliates. The Insurer is required to file
quarterly and annual statutory financial statements and is subject to statutory
restrictions concerning the types and quality of investments, the use of policy
forms, premium rates and the size of risk that it may insure, subject to
reinsurance. Additionally, the Insurer is subject to triennial audits by the
State of New York Insurance Department.
 
     The Insurer considers its role in providing insurance to be credit
enhancement rather than credit substitution. The Insurer only insures securities
that it considers to be of investment grade quality. With respect to each
category of obligations considered for insurance, the Insurer has established
and maintains its own underwriting standards that are based on those aspects of
credit quality that the Insurer deems important for the category and that take
into account criteria established for the category typically used by rating
agencies. Credit criteria for evaluating securities include economic and social
trends, debt management, financial management and legal and administrative
factors, the adequacy of anticipated cash flow, including the historical and
expected performance of assets pledged for payment of securities under varying
economic scenarios, underlying levels of protection such as insurance or
overcollateralization, and, particularly in the case of long-term municipal
securities, the importance of the project being financed.
 
     The Insurer also reviews the security features and reserves created by the
financing documentation, as well as the financial and other covenants imposed
upon the credit backing the issue. In connection with underwriting new issues,
the Insurer sometimes requires, as a condition to insuring an issue, that
collateral be pledged or, in some instances, that a third-party guarantee be
provided for a term of the insured obligation by a party of acceptable credit
quality obligated to make payment prior to any payment by the Insurer.
 
     Insurance written by the Insurer insures the full and timely payment of
interest and principal when due on insured debt securities and timely interest
and ultimate principal payments due in respect of pass-through securities such
as the Class A Certificates. If the issuer of a security insured by the Insurer
defaults on its obligations to pay such debt service, or, in the case of a
pass-through security, available funds are insufficient to pay the insured
amounts, the Insurer will make the scheduled insured payments, without regard to
any acceleration of the securities which may have occurred, and will be
subrogated to the rights of security holders to the extent of its payments. The
claims paying ability of the Insurer is rated Aaa, "AAA" and "AAA" by Moody's,
S&P and Fitch, respectively.
 
     In consideration for issuing its insurance, the Insurer receives a premium
which is generally paid in full upon issuance of the policy or on an annual,
semiannual or monthly basis. The premium rates charged
 
                                      S-58
<PAGE>   59
 
depend principally on the credit strength of the securities as judged by the
Insurer according to its internal credit rating system and the type of issue.
 
     As of September 30, 1996, and December 31, 1995 and 1994 the Insurer had
written directly or assumed through reinsurance, guaranties of approximately
$197.8 billion, $180.0 billion and $160.2 billion par value of securities,
respectively (of which approximately 86 percent, 88 percent and 89 percent,
respectively, constituted guaranties of municipal bonds), for which it had
collected gross premiums of approximately $2.01 billion, $1.95 billion and $1.78
billion, respectively. As of September 30, 1996, the Insurer had reinsured
approximately 18 percent of the risks it had written, 34 percent through quota
share reinsurance and 66 percent through facultative arrangements.
 
CAPITALIZATION
 
     The following table sets forth the capitalization of the Insurer as of
December 31, 1994, December 31, 1995 and September 30, 1996, respectively, on
the basis of generally accepted accounting principles. No material adverse
change in the capitalization of the Insurer has occurred since September 30,
1996.
 
<TABLE>
<CAPTION>
                                                                                        (UNAUDITED)
                                                   DECEMBER 31,      DECEMBER 31,      SEPTEMBER 30,
                                                       1994              1995              1996
                                                   -------------     -------------     -------------
                                                   (IN MILLIONS)     (IN MILLIONS)     (IN MILLIONS)
<S>                                                <C>               <C>               <C>
Unearned Premiums................................     $   757           $   728           $   685
Other Liabilities................................         261               304               332
Stockholder's Equity
  Common Stock...................................          15                15                15
  Additional Paid-in Capital.....................         334               334               334
  Net Unrealized Gains(Losses)...................         (42)               64                12
  Foreign Currency Translation Adjustment........          (1)               (2)               (2)
  Retained Earnings..............................         974             1,137             1,273
                                                       ------            ------            ------
Total Stockholder's Equity.......................       1,280             1,548             1,632
                                                       ------            ------            ------
Total Liabilities and Stockholder's Equity.......     $ 2,298           $ 2,580           $ 2,649
                                                       ======            ======            ======
</TABLE>
 
     For further financial information concerning the Insurer, see the audited
and unaudited financial statements of the Insurer included as Appendix A and
Appendix B of this Prospectus Supplement.
 
     Copies of the Insurer's quarterly and annual statutory statements filed by
the Insurer with the New York Insurance Department are available upon request to
Financial Guaranty Insurance Company, 115 Broadway, New York, New York 10006,
Attention: Corporate Communications Department. The Insurer's telephone number
is (212) 312-3000.
 
     The Insurer does not accept any responsibility for the accuracy or
completeness of this Prospectus Supplement or the Prospectus or any information
or disclosure contained herein, or omitted herefrom, other than with respect to
the accuracy of information in this Prospectus Supplement regarding the Insurer
and the Securities Insurance Policy set forth under the heading "The Securities
Insurance Policy and The Insurer" and set forth in Appendix A and Appendix B.
 
THE SECURITIES INSURANCE POLICY
 
     The Insurer will issue its Securities Guaranty Surety Bond for the Class A
Certificates (the "Securities Insurance Policy"). The Securities Insurance
Policy unconditionally guarantees the payment of Insured Payments on the Class A
Certificates. The Insurer will make each required Insured Payment to the Trustee
on the later of (i) the Payment Date on which such Insured Payment is
distributable to the Class A Certificateholders pursuant to the Pooling and
Servicing Agreement and (ii) the business day next following the day on which
the Insurer shall have received telephonic or telegraphic notice,
 
                                      S-59
<PAGE>   60
 
subsequently confirmed in writing, or written notice by registered or certified
mail, from the Trustee, specifying that an Insured Payment is due in accordance
with the terms of the Securities Insurance Policy.
 
     The Insurer's obligation under the Securities Insurance Policy will be
discharged to the extent that funds are received by the Trustee for distribution
to the Class A Certificateholders, whether or not such funds are properly
distributed by the Trustee.
 
     For purposes of the Securities Insurance Policy, "Class A
Certificateholder" as to a particular Certificate, does not and may not include
the Trust, the Servicer, any Subservicer, the Representative, any Depositor or
any Originator.
 
     The Insurer only insures the timely receipt of interest on the Class A
Certificates and the ultimate receipt of principal on the Class A Certificates.
The Securities Insurance Policy does not guarantee to the Class A
Certificateholders any rate of principal payments on the Class A Certificates.
The Securities Insurance Policy does not guarantee payment of any LIBOR Interest
Carryover. The Securities Insurance Policy is non-cancelable. The Securities
Insurance Policy expires and terminates without any action on the part of the
Insurer or any other person on the date that is one year and one day following
the date on which the Class A Certificates have been paid in full.
 
     In the absence of payments under the Securities Insurance Policy,
Certificateholders will directly bear the credit and other risks associated with
their undivided interest in the Trust Fund.
 
     The Securities Insurance Policy is non-cancelable.
 
     THE SECURITIES INSURANCE POLICY IS NOT COVERED BY THE PROPERTY/ CASUALTY
INSURANCE SECURITY FUND SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.
 
                              ERISA CONSIDERATIONS
 
     The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain restrictions on employee benefit plans that are subject to ERISA
("Plans") and on those persons who are fiduciaries with respect to "plan assets"
of such Plans. In accordance with the general fiduciary standards of ERISA, a
Plan fiduciary or any other individual contemplating purchasing the Class A
Certificates with "plan assets" of any Plan should consider whether an
investment in the Class A Certificates is permitted by the documents and
instruments governing the Plan, consistent with the Plan's overall investment
policy, and appropriate in view of the composition of its investment portfolio.
 
     Employee benefit plans that are governmental plans and certain church plans
(if no election has been made under Section 410(d) of the Code) are not subject
to ERISA requirements. Accordingly, assets of such plans may be invested in the
Class A Certificates subject to the provisions of applicable federal and state
law and, in the case of any such plan which is qualified under Section 401(a) of
the Code and exempt from taxation under Section 501(a) of the Code, the
restrictions imposed under Section 503(b) of the Code.
 
     In addition to imposing general fiduciary standards, ERISA and Section 4975
of the Code prohibit a broad range of transactions involving "plan assets" of a
Plan or of a plan that is subject to Section 4975 of the Code (also a "Plan")
and certain persons who are "parties in interest" under ERISA or "disqualified
persons" under Section 4975 of the Code with respect to such Plans. If the
assets of the Trust were treated as "plan assets" of a Plan whose "plan assets"
are used to purchase or hold Class A Certificates, such an investment in Class A
Certificates might constitute or result in a non-exempt prohibited transaction
under ERISA or Section 4975 of the Code, unless a statutory or administrative
exemption applies. Violation of the prohibited transaction rules could result in
the imposition of excise taxes and/or other penalties and liabilities under
ERISA and/or Section 4975 of the Code.
 
                                      S-60
<PAGE>   61
 
FINAL PLAN ASSETS REGULATION
 
     The U.S. Department of Labor has issued a final regulation (the "Final
Regulation") under which the purchase with "plan assets" of equity interests in
an entity could, in certain circumstances, cause the entity's assets to be
treated as "plan assets" of the investing Plan. Unless the Final Regulation
provides an exemption from this "plan asset" treatment, and if such an exemption
is not otherwise available under ERISA and Section 4975 of the Code, an
undivided portion of the assets of the Trust will be treated, for purposes of
applying the fiduciary standards and prohibited transaction rules of ERISA and
Section 4975 of the Code, as "plan assets" of each Plan whose "plan assets" are
used to purchase or hold Class A Certificates.
 
UNDERWRITERS' PTES
 
     Salomon Brothers Inc ("Salomon"), The First Boston Corporation, a
predecessor of Credit Suisse First Boston Corporation ("First Boston"), Shearson
Lehman Hutton, Inc., a predecessor of an affiliate of Lehman Brothers Inc.
("Lehman") and Prudential Securities Incorporated ("Prudential") are the
recipients of final prohibited transaction exemptions 56 Fed. Reg. 7413 (1991),
54 Fed. Reg. 42589 (1989), 54 Fed. Reg. 42597 (1989) and 55 Fed. Reg. 23147
(1990) and respectively (collectively, the "Underwriters' PTEs"), which may
accord protection from violations under Sections 406 and 407 of ERISA and
Section 4975 of the Code for Plans whose "plan assets" are used to acquire Class
A Certificates. The Underwriters' PTEs apply to a certificate (a) which
represents a beneficial ownership interest in the assets of a trust and entitle
the holder to pass-through payments of principal, interest and/ or other
payments made with respect to the assets of the trust, and (b) with respect to
which Salomon, First Boston, Lehman and Prudential or any of their affiliates is
either the sole underwriter, the manager or co-manager of the underwriting
syndicate or a selling or placement agent. The corpus of a trust to which the
Underwriters' PTEs apply may consist of (1) obligations which bear interest or
are purchased at a discount, and which are identified on or before the Closing
Date for deposit in the Trust which are secured by (A) single-family
residential, multifamily residential or commercial real property (including
obligations secured by leasehold interests on commercial real property), or (B)
shares issued by a cooperative housing association; and (2) "guaranteed
governmental mortgage pool certificates" (as defined in the Final Regulation).
 
     Plans whose "plan assets" are used to acquire Class A Certificates may be
eligible for protection under the Underwriters' PTEs if:
 
          (a) assets of the type included as Trust Assets have been included in
     other investment pools ("Other Pools");
 
          (b) Certificates evidencing interests in Other Pools have been both
     (1) rated in one of the three highest generic rating categories by Standard
     & Poor's Rating Services, Moody's Investors Service, Duff & Phelps Credit
     Rating Co. or Fitch Investors Services, L.P.; and (2) purchased by
     investors other than Plans, for at least one year prior to a Plan's
     acquisition of Certificates in reliance upon an Underwriters' PTE;
 
          (c) the Class of Certificates acquired by the Plan are not
     subordinated to other Classes of Certificates of that series with respect
     to the right to receive payment in the event of defaults or delinquencies
     on the underlying trust assets;
 
          (d) the Plan is an "accredited investor" (as defined in Rule 501(a)(1)
     of Regulation D under the Securities Act);
 
          (e) the acquisition of the Certificates by a Plan is on terms
     (including the price for the Certificates) that are at least as favorable
     to the Plan as they would be in an arm's length transaction with an
     unrelated party;
 
          (f) the Trustee is not an affiliate of any member of the Restricted
     Group or any of their affiliates; and
 
                                      S-61
<PAGE>   62
 
          (g) the sum of all payments made to and retained by the Underwriter in
     connection with the distribution or placement of the Certificates
     represents not more than reasonable compensation for underwriting the
     Certificates; the sum of all payments made to and retained by any Depositor
     pursuant to the sale of the trust assets to the Trust represents not more
     than the fair market value of such trust assets; and the sum of all
     payments made to and retained by the Servicer represents not more than
     reasonable compensation for such Servicers' services under the Pooling and
     Servicing Agreement and reimbursement of such Servicers' reasonable
     expenses in connection herewith.
 
     In addition, the Underwriters' PTEs will not provide exemptive relief for
certain transactions prohibited by Section 406(b) of ERISA or Section
4975(c)(1)(E) or (F) of the Code which may result from a Plan's investment in
Certificates if:
 
          (1) the Plan's investment in any Class of Certificates exceeds 25% of
     the outstanding Certificates of that Class at the time of acquisition;
 
          (2) 25% or more of the "plan assets" with respect to which the
     investing fiduciary has discretionary authority or renders investment
     advice are invested in certificates evidencing interest in trusts sponsored
     or containing assets sold or serviced by the same entity;
 
          (3) the Plan is sponsored by any Depositor, any Underwriter, the
     Trustee, any Servicer, any Pool, Special Hazard or Primary Mortgage Insurer
     or the obligor under any other credit support mechanism (the "Restricted
     Group"), an obligor with respect to obligations constituting more than 5%
     of the aggregate unamortized principal balance of the trust assets on the
     date of the initial issuance of Certificates (a "Major Obligor"), or their
     affiliates; or
 
          (4) the Plan fiduciary responsible for the decision to invest or any
     of its affiliates is a Major Obligor.
 
     Class A Certificates generally are expected to satisfy conditions (a), (b),
(c) and (f) above. Whether the other conditions of the Underwriters' PTEs will
be satisfied as to the Class A Certificates will depend upon the relevant facts
and circumstances existing at the time "plan assets" of a Plan are used to
acquire Class A Certificates. Any fiduciary or other Plan investor who proposes
to cause "plan assets" of any Plan to acquire Class A Certificates in reliance
upon the Underwriters' PTEs should determine whether all of the applicable
conditions are satisfied and consult with its counsel regarding other factors
that may affect the applicability of Underwriters' PTEs.
 
GENERAL CONSIDERATIONS
 
     Any member of the Restricted Group, a Major Obligor or any of their
affiliates might be considered or might become a "party in interest" or
"disqualified person" with respect to a Plan. In that event, the acquisition or
holding of Class A Certificates by, on behalf of or with "plan assets" of any
such Plan might be viewed as giving rise to a prohibited transaction under ERISA
and Section 4975 of the Code, unless exemption is available. Accordingly, before
a fiduciary or other Plan investor makes the investment decision to purchase, to
commit to purchase or to hold Class A Certificates, the fiduciary or other Plan
investor should determine (a) whether the Underwriters' PTEs are available, (b)
whether any other prohibited transaction exemption (if required) is available
under ERISA and Section 4975 of the Code, or (c) whether an exemption from "plan
asset" treatment is available to the Trust. The fiduciary or other Plan investor
should also consult the ERISA discussion in the Prospectus for further
information regarding the application of ERISA to the Class A Certificates.
 
     Any fiduciary or other Plan investor who proposes to invest "plan assets"
of any Plan in the Class A Certificates should consult with its counsel with
respect to the potential consequences under ERISA and Section 4975 of the Code
of the acquisition and ownership of such Certificates.
 
                                      S-62
<PAGE>   63
 
                                LEGAL INVESTMENT
 
     Although upon their initial issuance the Class A Certificates will be rated
Aaa by Moody's and "AAA" by S&P, the Class A Certificates (other than the
Adjustable Rate Certificates) will not constitute "mortgage related securities"
under the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA") because
the Mortgage Pool includes Mortgage Loans that are secured by second Mortgages.
The Adjustable Rate Certificates will constitute "mortgage related securities"
under SMMEA. Investors should consult their own legal advisers in determining
whether and to what extent the Class A Certificates constitute legal investments
for such investors.
 
                                USE OF PROCEEDS
 
     Substantially all of the net proceeds to be received from the sale of the
Class A Certificates will be received by the Depositors, which will apply such
proceeds to pay to the Originators a portion of the purchase price for the
Mortgage Loans.
 
                                  UNDERWRITING
 
     Subject to the terms and conditions set forth in an underwriting agreement
(the "Underwriting Agreement") among the Depositors and the Underwriters named
below (the "Underwriters"), the Depositors have agreed to sell to the
Underwriters, and the Underwriters have agreed to purchase from the Trust and
the Depositors, the respective principal amounts of the Class A Certificates
(based on the original Principal Balances of Class A Certificates set forth
herein) set forth opposite their names below.
 
<TABLE>
<CAPTION>
             CLASS A-1      CLASS A-2      CLASS A-3      CLASS A-4      CLASS A-5      CLASS A-6      CLASS A-7      CLASS A-8
UNDERWRITER CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES
- ----------  ------------   ------------   ------------   ------------   ------------   ------------   ------------   ------------
<S>         <C>            <C>            <C>            <C>            <C>            <C>            <C>            <C>
Salomon
 Brothers
 Inc......  $ 49,233,000   $  4,579,000   $ 31,778,000   $ 11,857,000   $  6,384,000   $  8,519,000   $ 12,500,000   $ 25,263,000
Credit
 Suisse
 First
 Boston
 Corporation... $ 49,200,000 $  4,560,000 $ 31,765,000   $ 11,850,000   $  6,370,000   $  8,490,000   $ 12,500,000   $ 25,260,000
Lehman
 Brothers
 Inc......  $ 49,200,000   $  4,560,000   $ 31,765,000   $ 11,850,000   $  6,370,000   $  8,490,000   $ 12,500,000   $ 25,260,000
Prudential
Securities
 Incorporated... $ 49,200,000 $  4,560,000 $ 31,765,000  $ 11,850,000   $  6,370,000   $  8,490,000   $ 12,500,000   $ 25,260,000
            ------------   ------------   ------------   ------------   ------------   ------------   ------------   ------------
  Total...  $196,833,000   $ 18,259,000   $127,073,000   $ 47,407,000   $ 25,494,000   $ 33,989,000   $ 50,000,000   $101,043,000
            =============== =============== =============== ============= ============= ============= =============  ===============
</TABLE>
 
     Under the terms of the Underwriting Agreement, the Underwriters have
agreed, subject to the terms and conditions set forth therein, to purchase all
of the Class A Certificates offered hereby if any of the Class A Certificates
are purchased.
 
     The Underwriters have advised the Depositors that they propose to offer the
Class A Certificates to the public at the prices set forth on the cover page
hereof, and to certain dealers at such prices less a concession not in excess of
0.125% of the denomination of the Class A-1 Certificates, 0.150% of the
denomination of the Class A-2 Certificates, 0.200% of the denomination of the
Class A-3 Certificates, 0.225% of the denomination of the Class A-4
Certificates, 0.275% of the denomination of the Class A-5 Certificates, 0.300%
of the denomination of the Class A-6 Certificates, 0.275% of the denomination of
the Class A-7 Certificates and 0.150% of the denomination of the Class A-8
Certificates. The Underwriters may allow and such dealers may reallow a
concession to certain other dealers not in excess of 0.100% of the denomination
of the Class A-1 Certificates, 0.100% of the denomination of the Class A-2
Certificates, 0.150% of the denomination of the Class A-3 Certificates, 0.150%
of the denomination of the Class A-4 Certificates, 0.200% of the denomination of
the Class A-5 Certificates, 0.225% of the denomination of the Class A-6
Certificates, 0.225% of the denomination of the Class A-7 Certificates and
0.100% of the denomination of the Class A-8 Certificates. After the initial
public offering, the public offering prices and such concessions may be changed.
 
     Until the distribution of the Class A Certificates is completed, rules of
the Securities and Exchange Commission may limit the ability of the Underwriters
and certain selling group members to bid for and purchase such Certificates. As
an exception to these rules, the Underwriters are permitted to engage in
 
                                      S-63
<PAGE>   64
 
certain transactions that stabilize the price of the Certificates. Such
transactions consist of bids or purchases for the purpose of pegging, fixing or
maintaining the price of such Certificates.
 
     If the Underwriters create a short position in any such Class of Class A
Certificates in connection with the offering, by selling more of any such Class
than is set forth on the cover page of this Prospectus Supplement, the
Underwriters may reduce that short position by purchasing Certificates of such
Class in the open market.
 
     In general, purchases of a security for the purpose of stabilization or to
reduce a short position could cause the price of the security to be higher than
it might be in the absence of such purchases.
 
     The Underwriters make no representation or prediction as to the direction
or magnitude of any effect that the transactions described above may have on the
prices of such Certificates. In addition, the Underwriters make no
representation that the Underwriters will engage in such transactions or that
such transactions, once commenced, will not be discontinued without notice.
 
     The Underwriting Agreement, together with a Representations Letter from the
Originators and the Depositors to the Underwriters, provide that the Originators
and the Depositors will indemnify the Underwriters against certain liabilities,
including liabilities under the Securities Act of 1933, as amended.
 
                                    EXPERTS
 
     The financial statements of Financial Guaranty Insurance Company, included
in this Prospectus Supplement in Appendix A and in the related registration
statement, as of December 31, 1995 and 1994 and for each of the years in the
three year period ended December 31, 1995, have been included in reliance upon
the report of KPMG Peat Marwick LLP, independent certified public accountants,
appearing in Appendix A and in the related registration statement, and upon the
authority of such firm as experts in accounting and auditing.
 
     The report of KPMG Peat Marwick LLP refers to changes, in 1993, in
accounting methods for multiple-year retrospectively rated reinsurance
contracts, and for the adoption of the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities."
 
                                    RATINGS
 
     The Class A Certificates will be rated at their initial issuance Aaa by
Moody's and "AAA" by S&P. Such ratings are the highest long-term ratings that
such Rating Agencies assign to securities. The ratings assigned to the Class A
Certificates will be based primarily on the claims-paying ability of the Insurer
and do not address payment of any LIBOR Interest Carryover.
 
     A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning Rating
Agency. No person is obligated to maintain the rating on any Certificate, and,
accordingly, there can be no assurance that the ratings assigned to the
Certificates upon initial issuance will not be lowered or withdrawn by a Rating
Agency at any time thereafter. The ratings do not represent any assessment of
the likelihood or rate of principal prepayments.
 
                                 LEGAL MATTERS
 
     Certain legal matters relating to the Offered Securities will be passed
upon for the Originators, Depositors and EquiCredit by Hutchins, Wheeler &
Dittmar, A Professional Corporation, Boston, Massachusetts and for the
Underwriters by Orrick, Herrington & Sutcliffe LLP, New York, New York. Orrick,
Herrington & Sutcliffe LLP will also pass upon certain legal and ERISA matters
for the Depositors. Certain federal income tax matters will also be passed upon
for the Depositors by Orrick, Herrington & Sutcliffe LLP (in such capacity, "Tax
Counsel").
 
                                      S-64
<PAGE>   65
 
                                                                      APPENDIX A
 
                         AUDITED FINANCIALS OF INSURER
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                              FINANCIAL STATEMENTS
 
                           DECEMBER 31, 1995 AND 1994
 
                  (WITH INDEPENDENT AUDITORS' REPORT THEREON)
 
                                       A-1
<PAGE>   66
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                          AUDITED FINANCIAL STATEMENTS
 
                               DECEMBER 31, 1995
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        ----
<S>                                                                                     <C>
Report of Independent Auditors........................................................  A-3
Balance Sheets........................................................................  A-4
Statements of Income..................................................................  A-5
Statements of Stockholder's Equity....................................................  A-6
Statements of Cash Flows..............................................................  A-7
Notes to Financial Statements.........................................................  A-8
</TABLE>
 
                                       A-2
<PAGE>   67
 
LOGO
 
                        Report of Independent Auditors'
 
The Board of Directors and Stockholder
Financial Guaranty Insurance Company:
 
     We have audited the accompanying balance sheets of Financial Guaranty
Insurance Company as of December 31, 1995 and 1994, and the related statements
of income, stockholder's equity, and cash flows for each of the years in the
three year period then ended. These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Financial Guaranty Insurance
Company as of December 31, 1995 and 1994 and the results of its operations and
its cash flows for each of the years in the three year period then ended in
conformity with generally accepted accounting principles.
 
     As described in notes 6 and 2, respectively, in 1993, the Company changed
its methods of accounting for multiple-year retrospectively rated reinsurance
contracts and for the adoption of the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards No. 115,
Accounting for Certain Investments in Debt and Equity Securities.
 
                                          LOGO
 
January 19, 1996
 
LOGO
 
                                       A-3
<PAGE>   68
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                                 BALANCE SHEETS
                   ($ IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                   DECEMBER 31,     DECEMBER 31,
                                                                       1995             1994
                                                                   ------------     ------------
<S>                                                                <C>              <C>
                             ASSETS
Fixed maturity securities available-for-sale (amortized cost of
  $2,043,453 in 1995 and $1,954,177 in 1994).....................   $2,141,584       $1,889,910
Short-term investments, at cost, which approximates market.......       91,032           75,674
Cash.............................................................          199            1,766
Accrued investment income........................................       37,347           40,637
Reinsurance recoverable..........................................        7,672           14,472
Prepaid reinsurance premiums.....................................      162,087          164,668
Deferred policy acquisition costs................................       94,868           90,928
Property and equipment, net of accumulated depreciation ($12,861
  in 1995 and $10,512 in 1994)...................................        6,314            7,912
Receivable for securities sold...................................       26,572               --
Prepaid expenses and other assets................................       12,627           12,243
                                                                    ----------       ----------
          Total assets...........................................   $2,580,302       $2,298,210
                                                                    ==========       ==========
 
              LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
  Unearned premiums..............................................   $  727,535       $  757,425
  Loss and loss adjustment expenses..............................       77,808           98,746
  Ceded reinsurance balances payable.............................        1,942            2,258
  Accounts payable and accrued expenses..........................       32,811           28,489
  Payable to Parent..............................................        1,647           18,600
  Current federal income taxes payable...........................       51,296           82,123
  Deferred federal income taxes..................................       99,171           22,640
  Payable for securities purchased...............................       40,211            8,206
                                                                    ----------       ----------
          Total liabilities......................................    1,032,421        1,018,487
                                                                    ==========       ==========
Stockholder's Equity:
  Common stock, par value $1,500 per share;
  10,000 shares authorized, issued and outstanding...............       15,000           15,000
  Additional paid-in capital.....................................      334,011          334,011
  Net unrealized gains (losses) on fixed maturity securities
     available-for-sale, net of tax..............................       63,785          (41,773)
  Foreign currency translation adjustment........................       (1,499)          (1,221)
  Retained earnings..............................................    1,136,584          973,706
                                                                    ----------       ----------
          Total stockholder's equity.............................    1,547,881        1,279,723
                                                                    ----------       ----------
          Total liabilities and stockholder's equity.............   $2,580,302       $2,298,210
                                                                    ==========       ==========
</TABLE>
 
                See accompanying notes to financial statements.
 
                                       A-4
<PAGE>   69
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                              STATEMENTS OF INCOME
                                ($ IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                           FOR THE YEAR ENDED DECEMBER 31,
                                                          ----------------------------------
                                                            1995         1994         1993
                                                          --------     --------     --------
<S>                                                       <C>          <C>          <C>
REVENUES:
  Gross premiums written................................  $ 97,288     $161,940     $291,052
  Ceded premiums........................................   (19,319)     (46,477)     (49,914)
                                                          --------     --------     --------
     Net premiums written...............................    77,969      115,463      241,138
  Decrease (increase) in net unearned premiums..........    27,309       53,364      (74,902)
                                                          --------     --------     --------
     Net premiums earned................................   105,278      168,827      166,236
  Net investment income.................................   120,398      109,828       99,920
  Net realized gains....................................    30,762        5,898       35,439
                                                          --------     --------     --------
          Total revenues................................   256,438      284,553      301,595
                                                          --------     --------     --------
EXPENSES:
  Loss and loss adjustment expenses.....................    (8,426)       3,646       42,894
  Policy acquisition costs..............................    13,072       15,060       19,592
  (Increase) decrease in deferred policy acquisition
     costs..............................................    (3,940)       3,709        2,658
  Other underwriting expenses...........................    19,100       21,182       21,878
                                                          --------     --------     --------
          Total expenses................................    19,806       43,597       87,022
                                                          --------     --------     --------
  Income before provision for Federal income taxes......   236,632      240,956      214,573
                                                          --------     --------     --------
  Federal income tax expense (benefit):
     Current............................................    28,913       43,484       59,505
     Deferred...........................................    19,841        7,741       (7,284)
                                                          --------     --------     --------
     Total Federal income tax expense...................    48,754       51,225       52,221
                                                          --------     --------     --------
     Net income before cumulative effect of change in
       accounting principle.............................   187,878      189,731      162,352
                                                          --------     --------     --------
     Net cumulative effect of change in accounting
       principle........................................        --           --        3,008
                                                          --------     --------     --------
          Net income....................................  $187,878     $189,731     $165,360
                                                          ========     ========     ========
</TABLE>
 
                See accompanying notes to financial statements.
 
                                       A-5
<PAGE>   70
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                       STATEMENTS OF STOCKHOLDER'S EQUITY
                                ($ IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                          NET UNREALIZED
                                                         GAINS (LOSSES) ON
                                        ADDITIONAL   FIXED MATURITY SECURITIES    FOREIGN
                              COMMON     PAID-IN        AVAILABLE-FOR-SALE,       CURRENCY     RETAINED
                               STOCK     CAPITAL            NET OF TAX           ADJUSTMENT    EARNINGS
                              -------   ----------   -------------------------   ----------   ----------
<S>                           <C>       <C>          <C>                         <C>          <C>
Balance, January 1, 1993....  $ 2,500    $ 324,639           $   7,267            $ (1,597)   $  618,615
Net income..................       --           --                  --                  --       165,360
Capital contribution........       --       21,872                  --                  --            --
Adjustment to common stock
  par value.................   12,500      (12,500)                 --                  --            --
Unrealized gains on fixed
  maturity securities
  previously held at market,
  net of tax of ($713)......       --           --              (1,325)                 --            --
Implementation of change in
  accounting for adoption of
  SFAS 115, net of tax of
  $45,643...................       --           --              84,766                  --            --
Foreign currency translation
  adjustment................       --           --                  --                (668)           --
                              -------     --------            --------             -------    ----------
Balance, December 31, 1993..   15,000      334,011              90,708              (2,265)      783,975
Net income..................       --           --                  --                  --       189,731
Unrealized losses on fixed
  maturity securities
  available-for-sale, net of
  tax of ($71,336)..........       --           --            (132,481)                 --            --
Foreign currency translation
  adjustment................       --           --                  --               1,044            --
                              -------     --------            --------             -------    ----------
Balance, December 31, 1994..   15,000      334,011             (41,773)             (1,221)      973,706
Net income..................       --           --                  --                  --       187,878
Dividend paid...............       --           --                  --                  --       (25,000)
Unrealized gains on fixed
  maturity securities
  available for sale, net of
  tax of $56,839............       --           --             105,558                  --            --
Foreign currency translation
  adjustment................       --           --                  --                (278)           --
                              -------     --------            --------             -------    ----------
Balance, December 31, 1995..  $15,000    $ 334,011           $  63,785            $ (1,499)   $1,136,584
                              =======     ========            ========             =======    ==========
</TABLE>
 
                See accompanying notes to financial statements.
 
                                       A-6
<PAGE>   71
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                            STATEMENTS OF CASH FLOWS
                                ($ IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                         FOR THE YEAR ENDED DECEMBER 31,
                                                     ---------------------------------------
                                                       1995          1994           1993
                                                     ---------     ---------     -----------
<S>                                                  <C>           <C>           <C>
OPERATING ACTIVITIES:
     Net income....................................  $ 187,878     $ 189,731     $   165,360
Adjustments to reconcile net income to net cash
  provided
  by operating activities:
     Cumulative effect of change in accounting
       principle,
       net of tax..................................         --            --          (3,008)
     Change in unearned premiums...................    (29,890)      (45,927)         90,429
     Change in loss and loss adjustment expense
       reserves....................................    (20,938)        2,648          51,264
     Depreciation of property and equipment........      2,348         2,689           2,012
     Change in reinsurance receivable..............      6,800          (304)         (9,040)
     Change in prepaid reinsurance premiums........      2,581        (7,437)        (15,527)
     Change in foreign currency translation
       adjustment..................................       (427)        1,607          (1,029)
     Policy acquisition costs deferred.............    (16,219)      (18,306)        (19,592)
     Amortization of deferred policy acquisition
       costs.......................................     12,279        22,015          22,250
     Change in accrued investment income, and
       prepaid
       expenses and other assets...................      2,906        (5,150)         (9,048)
     Change in other liabilities...................    (12,946)        2,577           7,035
     Change in deferred income taxes...............     19,841         7,741          (7,284)
     Amortization of fixed maturity securities.....      1,922         5,112           8,976
     Change in current income taxes payable........    (30,827)       33,391          30,089
     Net realized gains on investments.............    (30,762)       (5,898)        (35,439)
                                                      --------      --------     -----------
     Net cash provided by operating activities.....     94,546       184,489         277,448
                                                      --------      --------     -----------
 
INVESTING ACTIVITIES:
 
Sales and maturities of fixed maturity
  securities.......................................    836,103       550,534         789,036
     Purchases of fixed maturity securities........   (891,108)     (721,908)     (1,090,550)
     Purchases, sales and maturities of short-term
       investments, net............................    (15,358)      (11,486)          4,164
     Purchases of property and equipment, net......       (750)       (1,290)           (985)
                                                      --------      --------     -----------
     Net cash used in investing activities.........    (71,113)     (184,150)       (298,335)
                                                      --------      --------     -----------
 
FINANCING ACTIVITIES:
 
Dividends paid.....................................    (25,000)           --              --
     Capital contribution..........................         --            --          21,872
                                                      --------      --------     -----------
     Net cash provided by financing activities.....    (25,000)           --          21,872
                                                      --------      --------     -----------
     (Decrease) Increase in cash...................     (1,567)          339             985
     Cash at beginning of year.....................      1,766         1,427             442
                                                      --------      --------     -----------
     Cash at end of year...........................  $     199     $   1,766     $     1,427
                                                      ========      ========     ===========
</TABLE>
 
                See accompanying notes to financial statements.
 
                                       A-7
<PAGE>   72
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                         NOTES TO FINANCIAL STATEMENTS
 
(1) BUSINESS
 
     Financial Guaranty Insurance Company (the "Company"), a wholly-owned
insurance subsidiary of FGIC Corporation (the "Parent"), provides financial
guaranty insurance on newly issued municipal bonds and municipal bonds trading
in the secondary market, the latter including bonds held by unit investment
trusts and mutual funds. The Company also insures structured debt issues outside
the municipal market. Approximately 88% of the business written since inception
by the Company has been municipal bond insurance.
 
     The Company insures only those securities that, in its judgment, are of
investment grade quality. Municipal bond insurance written by the Company
insures the full and timely payment of principal and interest when due on
scheduled maturity, sinking fund or other mandatory redemption and interest
payment dates to the holders of municipal securities. The Company's insurance
policies do not provide for accelerated payment of the principal of, or interest
on, the bond insured in the case of a payment default. If the issuer of a
Company-insured bond defaults on its obligation to pay debt service, the Company
will make scheduled interest and principal payments as due and is subrogated to
the rights of bondholders to the extent of payments made by it.
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that effect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
(2) SIGNIFICANT ACCOUNTING POLICIES
 
     The accompanying financial statements have been prepared on the basis of
generally accepted accounting principles ("GAAP") which differ in certain
respects from the accounting practices prescribed or permitted by regulatory
authorities (see Note 3). The prior years financial statements have been
reclassified to conform to the 1995 presentation. Significant accounting
policies are as follows:
 
  Investments
 
     As of December 31, 1993, the Company adopted Statement of Financial
Accounting Standards No. 115 ("SFAS 115"), "Accounting for Certain Investments
in Debt and Equity Securities." The Statement defines three categories for
classification of debt securities and the related accounting treatment for each
respective category. The Company has determined that its fixed maturity
securities portfolio should be classified as available-for-sale. Under SFAS 115,
securities held as available-for-sale are recorded at fair value and unrealized
holding gains/losses are recorded as a separate component of stockholder's
equity, net of applicable income taxes.
 
     Short-term investments are carried at cost, which approximates fair value.
Bond discounts and premiums are amortized over the remaining terms of the
securities. Realized gains or losses on the sale of investments are determined
on the basis of specific identification.
 
  Premium Revenue Recognition
 
     Premiums are earned over the period at risk in proportion to the amount of
coverage provided which, for financial guaranty insurance policies, generally
declines according to predetermined schedules.
 
     When unscheduled refundings of municipal bonds occur, the related unearned
premiums, net of premium credits allowed against the premiums charged for
insurance of refunding issues and applicable
 
                                       A-8
<PAGE>   73
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
acquisition costs, are earned immediately. Unearned premiums represent the
portion of premiums written related to coverage yet to be provided on policies
in force.
 
  Policy Acquisition Costs
 
     Policy acquisition costs include only those expenses that relate directly
to premium production. Such costs include compensation of employees involved in
underwriting, marketing and policy issuance functions, rating agency fees, state
premium taxes and certain other underwriting expenses, offset by ceding
commission income on premiums ceded to reinsurers (see Note 6). Net acquisition
costs are deferred and amortized over the period in which the related premiums
are earned. Anticipated loss and loss adjustment expenses are considered in
determining the recoverability of acquisition costs.
 
  Loss and Loss Adjustment Expenses
 
     Provision for loss and loss adjustment expenses is made in an amount equal
to the present value of unpaid principal and interest and other payments due
under insured risks at the balance sheet date for which, in management's
judgment, the likelihood of default is probable. Such reserves amounted to $77.8
million and $98.7 million at December 31, 1995 and 1994, respectively. As of
December 31, 1995 and 1994, such reserves included $28.8 million and $71.0
million, respectively, established based on an evaluation of the insured
portfolio in light of current economic conditions and other relevant factors.
Loss and loss adjustment expenses include amounts discounted at an interest rate
of 5.5% in 1995 and 7.8% in 1994. The reserve for loss and loss adjustment
expenses is necessarily based upon estimates, however, in management's opinion
the reserves for loss and loss adjustment expenses is adequate. However, actual
results will likely differ from those estimates.
 
  Income Taxes
 
     Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases. These temporary differences relate principally to unrealized gains
(losses) on fixed maturity securities available-for-sale, premium revenue
recognition, deferred acquisition costs and deferred compensation. Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date.
 
     Financial guaranty insurance companies are permitted to deduct from taxable
income, subject to certain limitations, amounts added to statutory contingency
reserves (see Note 3). The amounts deducted must be included in taxable income
upon their release from the reserves or upon earlier release of such amounts
from such reserves to cover excess losses as permitted by insurance regulators.
The amounts deducted are allowed as deductions from taxable income only to the
extent that U.S. government non-interest bearing tax and loss bonds are
purchased and held in an amount equal to the tax benefit attributable to such
deductions.
 
  Property and Equipment
 
     Property and equipment consists of furniture, fixtures, equipment and
leasehold improvements which are recorded at cost and are charged to income over
their estimated service lives. Office furniture and equipment are depreciated
straight-line over five years. Leasehold improvements are amortized over their
estimated service life or over the life of the lease, whichever is shorter.
Computer equipment and software are depreciated over three years. Maintenance
and repairs are charged to expense as incurred.
 
                                       A-9
<PAGE>   74
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
  Foreign Currency Translation
 
     The Company has established foreign branches in France and the United
Kingdom and determined that the functional currencies of these branches are
local currencies. Accordingly, the assets and liabilities of these foreign
branches are translated into U.S. dollars at the rates of exchange existing at
December 31, 1995 and 1994 and revenues and expenses are translated at average
monthly exchange rates. The cumulative translation loss at December 31, 1995 and
1994 was $1.5 million and $1.2 million, respectively, net of tax, and is
reported as a separate component of stockholder's equity.
 
(3) STATUTORY ACCOUNTING PRACTICES
 
     The financial statements are prepared on the basis of GAAP, which differs
in certain respects from accounting practices prescribed or permitted by state
insurance regulatory authorities. The following are the significant ways in
which statutory-basis accounting practices differ from GAAP:
 
          (a) premiums are earned in proportion to the reduction of the related
     risk rather than in proportion to the coverage provided;
 
          (b) policy acquisition costs are charged to current operations as
     incurred rather than as related premiums are earned;
 
          (c) a contingency reserve is computed on the basis of statutory
     requirements for the security of all policyholders, regardless of whether
     loss contingencies actually exist, whereas under GAAP, a reserve is
     established based on an ultimate estimate of exposure;
 
          (d) certain assets designated as non-admitted assets are charged
     directly against surplus but are reflected as assets under GAAP, if
     recoverable;
 
          (e) federal income taxes are only provided with respect to taxable
     income for which income taxes are currently payable, while under GAAP taxes
     are also provided for differences between the financial reporting and the
     tax bases of assets and liabilities;
 
          (f) purchases of tax and loss bonds are reflected as admitted assets,
     while under GAAP they are recorded as federal income tax payments; and
 
          (g) all fixed income investments are carried at amortized cost rather
     than at fair value for securities classified as available-for-sale under
     GAAP.
 
                                      A-10
<PAGE>   75
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following is a reconciliation of net income and stockholder's equity
presented on a GAAP basis to the corresponding amounts reported on a
statutory-basis for the periods indicated below (in thousands):
 
<TABLE>
<CAPTION>
                                                     YEARS ENDED DECEMBER 31,
                            ---------------------------------------------------------------------------
                                     1995                      1994                      1993
                            -----------------------   -----------------------   -----------------------
                              NET     STOCKHOLDER'S     NET     STOCKHOLDER'S     NET     STOCKHOLDER'S
                             INCOME      EQUITY        INCOME      EQUITY        INCOME      EQUITY
                            --------  -------------   --------  -------------   --------  -------------
<S>                         <C>       <C>             <C>       <C>             <C>       <C>
GAAP basis amount.......... $187,878   $ 1,547,881    $189,731   $ 1,279,723    $165,360     1,221,429
Premium revenue
  recognition..............  (22,555)     (166,927)     (4,970)     (144,372)    (16,054)     (139,401)
Deferral of acquisition
  costs....................   (3,940)      (94,868)      3,709       (90,928)      2,658       (94,637)
Contingency reserve........       --      (386,564)         --      (328,073)         --      (252,542)
Non-admitted assets........       --        (5,731)         --        (7,566)         --        (8,951)
Case basis loss reserves...    4,048           (52)     (3,340)       (4,100)      1,626          (759)
Portfolio loss reserves....  (22,100)       24,000     (11,050)       46,100      43,650        57,150
Deferral of income taxes
  (benefits)...............   19,842        64,825       7,741        45,134      (7,284)       35,209
Unrealized gains (losses)
  on fixed maturity
  securities held at fair
  value, net of tax........       --       (63,785)         --        41,773          --       (90,708)
Recognition of profit
  commission...............    3,096        (5,744)     (2,410)       (8,840)     (4,811)       (4,811)
Provision for unauthorized
  reinsurance..............       --            --          --          (266)         --            --
Contingency reserve tax
  deduction (see Note 2)...       --        78,196          --        55,496          --        45,402
Allocation of tax benefits
  due to Parent's net
  operating loss to the
  Company (see Note 5).....      637        10,290         (63)        9,653          --         9,716
                            --------    ----------    --------    ----------    --------    ----------
Statutory-basis amount..... $166,906   $ 1,001,521    $179,348   $   893,734    $185,145   $   777,097
                            ========    ==========    ========    ==========    ========    ==========
</TABLE>
 
(4) INVESTMENTS
 
     Investments in fixed maturity securities carried at fair value of $3.2
million and $3.0 million as of December 31, 1995 and 1994, respectively, were on
deposit with various regulatory authorities as required by law.
 
                                      A-11
<PAGE>   76
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     The amortized cost and fair values of short-term investments and of
investments in fixed maturity securities classified as available-for-sale are as
follows (in thousands):
 
<TABLE>
<CAPTION>
                                                            GROSS          GROSS
                                                          UNREALIZED     UNREALIZED
                                           AMORTIZED       HOLDING        HOLDING          FAIR
                  1995                        COST          GAINS          LOSSES         VALUE
- -----------------------------------------  ----------     ----------     ----------     ----------
<S>                                        <C>            <C>            <C>            <C>
U.S. Treasury securities and obligations
  of U.S. government corporations and
  agencies...............................  $   71,182      $   1,696           --       $   72,878
Obligations of states and political
  subdivisions...........................   1,942,001         98,458       $1,625        2,038,834
Debt securities issued by foreign
  governments............................      30,270            152          550           29,872
                                           ----------       --------       ------       ----------
Investments available-for-sale...........   2,043,453        100,306        2,175        2,141,584
Short-term investments...................      91,032             --           --           91,032
                                           ----------       --------       ------       ----------
          Total..........................  $2,134,485      $ 100,306       $2,175       $2,232,616
                                           ==========       ========       ======       ==========
</TABLE>
 
     The amortized cost and fair values of short-term investments and of
investments in fixed maturity securities available-for-sale at December 31,
1995, by contractual maturity date, are shown below. Expected maturities may
differ from contractual maturities because borrowers may have the right to call
or prepay obligations with or without call or prepayment penalties.
 
<TABLE>
<CAPTION>
                                                                AMORTIZED         FAIR
                               1995                                COST          VALUE
    ----------------------------------------------------------  ----------     ----------
    <S>                                                         <C>            <C>
    Due in one year or less...................................  $   99,894     $   99,984
    Due after one year through five years.....................     137,977        141,235
    Due after five years through ten years....................     287,441        300,560
    Due after ten years through twenty years..................   1,406,219      1,476,261
    Due after twenty years....................................     202,954        214,576
                                                                ----------     ----------
    Total.....................................................  $2,134,485     $2,232,616
                                                                ==========     ==========
</TABLE>
 
<TABLE>
<CAPTION>
                                                            GROSS          GROSS
                                                          UNREALIZED     UNREALIZED
                                           AMORTIZED       HOLDING        HOLDING          FAIR
                  1994                        COST          GAINS          LOSSES         VALUE
- -----------------------------------------  ----------     ----------     ----------     ----------
<S>                                        <C>            <C>            <C>            <C>
U.S. Treasury securities and obligations
  of U.S. government corporations and
  agencies...............................  $   10,945      $      8       $    (519)    $   10,434
Obligations of states and political
  subdivisions...........................   1,839,566        25,809         (85,200)     1,780,175
Debt securities issued by foreign
  governments............................     103,666           400          (4,765)        99,301
                                           ----------       -------        --------     ----------
Investments available-for-sale...........   1,954,177        26,217         (90,484)     1,889,910
Short-term investments...................      75,674            --              --         75,674
                                           ----------       -------        --------     ----------
          Total..........................  $2,029,851      $ 26,217       $ (90,484)    $1,965,584
                                           ==========       =======        ========     ==========
</TABLE>
 
     In 1995, 1994 and 1993, proceeds from sales of investments in fixed
maturity securities available-for-sale carried at fair value were $836.1
million, $550.5 million, and $789.0 million, respectively. For 1995, 1994 and
1993 gross gains of $36.3 million, $18.2 million and $36.1 million respectively,
and gross losses of $5.5 million, $12.3 million and $1.0 million respectively,
were realized on such sales.
 
                                      A-12
<PAGE>   77
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     Net investment income of the Company is derived from the following sources
(in thousands):
 
<TABLE>
<CAPTION>
                                                           YEAR ENDED DECEMBER 31,
                                                      ----------------------------------
                                                        1995         1994         1993
                                                      --------     --------     --------
    <S>                                               <C>          <C>          <C>
    Income from fixed maturity securities...........  $112,684     $108,519     $ 97,121
    Income from short-term investments..............     8,450        2,479        3,914
                                                      --------     --------     --------
    Total investment income.........................   121,134      110,998      101,035
    Investment expenses.............................       736        1,170        1,115
                                                      --------     --------     --------
    Net investment income...........................  $120,398     $109,828     $ 99,920
                                                      ========     ========     ========
</TABLE>
 
     As of December 31, 1995, the Company did not have more than 10% of its
investment portfolio concentrated in a single issuer or industry.
 
(5) INCOME TAXES
 
     The Company files a federal tax return as part of the consolidated return
of General Electric Capital Corporation ("GE Capital"). Under a tax sharing
agreement with GE Capital, taxes are allocated to the Company and the Parent
based upon their respective contributions to consolidated net income. The
Company's effective federal corporate tax rate (20.6 percent in 1995, 21.3
percent in 1994 and 24.3 percent in 1993) is less than the corporate tax rate on
ordinary income of 35 percent in 1995, 1994 and 1993.
 
     Federal income tax expense (benefit) relating to operations of the Company
for 1995, 1994 and 1993 is comprised of the following (in thousands):
 
<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31,
                                                          -------------------------------
                                                           1995        1994        1993
                                                          -------     -------     -------
    <S>                                                   <C>         <C>         <C>
    Current tax expense.................................  $28,913     $43,484     $59,505
    Deferred tax expense................................   19,841       7,741      (7,284)
                                                          -------     -------     -------
    Federal income tax expense..........................  $48,754     $51,225     $52,221
                                                          =======     =======     =======
</TABLE>
 
     The following is a reconciliation of federal income taxes computed at the
statutory rate and the provision for federal income taxes (in thousands):
 
<TABLE>
<CAPTION>
                                                           YEAR ENDED DECEMBER 31,
                                                      ----------------------------------
                                                        1995         1994         1993
                                                      --------     --------     --------
    <S>                                               <C>          <C>          <C>
    Income taxes computed on income before provision
      for federal income taxes, at the statutory
      rate..........................................  $ 82,821     $ 84,334     $ 75,101
    Tax effect of:
      Tax-exempt interest...........................   (30,630)     (30,089)     (27,185)
      Other, net....................................    (3,437)      (3,020)       4,305
                                                      --------     --------     --------
    Provision for income taxes......................  $ 48,754     $ 51,225     $ 52,221
                                                      ========     ========     ========
</TABLE>
 
                                      A-13
<PAGE>   78
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     The tax effects of temporary differences that give rise to significant
portions of the deferred tax liabilities at December 31, 1995 and 1994 are
presented below (in thousands):
 
<TABLE>
<CAPTION>
                                                                      1995        1994
                                                                    --------     -------
    <S>                                                             <C>          <C>
    Deferred tax assets:
      Unrealized losses on fixed maturity securities,
         available-for-sale.......................................        --     $22,493
      Loss reserves...............................................  $  8,382      16,136
      Deferred compensation.......................................     5,735       9,685
      Tax over book capital gains.................................     1,069         365
      Other.......................................................     3,248       3,760
                                                                    --------     -------
    Total gross deferred tax assets...............................    18,434      52,439
                                                                    --------     -------
    Deferred tax liabilities:
      Unrealized gains on fixed maturity securities,
         available-for-sale.......................................    34,346          --
      Deferred acquisition costs..................................    33,204      31,825
      Premium revenue recognition.................................    32,791      24,674
      Rate differential on tax and loss bonds.....................     9,454       9,454
      Other.......................................................     7,810       9,126
                                                                    --------     -------
    Total gross deferred tax liabilities..........................   117,605      75,079
                                                                    --------     -------
    Net deferred tax liability....................................  $ 99,171     $22,640
                                                                    ========     =======
</TABLE>
 
     Based upon the level of historical taxable income, projections of future
taxable income over the periods in which the deferred tax assets are deductible
and the estimated reversal of future taxable temporary differences, the Company
believes it is more likely than not that it will realize the benefits of these
deductible differences and has not established a valuation allowance at December
31, 1995 and 1994. The company anticipates that the related deferred tax asset
will be realized.
 
     Total federal income tax payments during 1995, 1994 and 1993 were $59.8
million, $10.1 million, and $29.4 million, respectively.
 
(6) REINSURANCE
 
     The Company reinsures portions of its risk with other insurance companies
through quota share reinsurance treaties and, where warranted, on a facultative
basis. This process serves to limit the Company's exposure on risks
underwritten. In the event that any or all of the reinsuring companies were
unable to meet their obligations, the Company would be liable for such defaulted
amounts. The Company evaluates the financial condition of its reinsurers and
monitors concentrations of credit risk arising from activities or economic
characteristics of the reinsurers to minimize its exposure to significant losses
from reinsurer insolvencies. The Company holds collateral under reinsurance
agreements in the form of letters of credit and trust agreements in various
amounts with various reinsurers totaling $33.7 million that can be drawn on in
the event of default.
 
     Effective January 1, 1993, the Company adopted the Emerging Issues Task
Force Issue 93-6, "Accounting for Multiple-Year Retrospectively-Rated Contracts
by Ceding and Assuming Enterprises" ("EITF 93-6"). EITF 93-6 requires that an
asset be recognized by a ceding company to the extent a payment would be
received from the reinsurer based on the contract's experience to date,
regardless of the outcome of future events. To reflect the adoption of EITF 93-6
in the accompanying financial statements, an initial adjustment of $4.6 million,
before applicable income taxes, has been reflected in the 1993 income statement.
 
     Net premiums earned are presented net of ceded earned premiums of $21.9
million, $39.0 million and $34.4 million for the years ended December 31, 1995,
1994 and 1993, respectively. Loss and loss
 
                                      A-14
<PAGE>   79
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
adjustment expenses incurred are presented net of ceded losses of $1.1 million,
$0.3 million and $9.1 million for the years ended December 31, 1995, 1994 and
1993, respectively.
 
(7) LOSS AND LOSS ADJUSTMENT EXPENSES
 
     Activity in the reserve for loss and loss adjustment expenses is summarized
as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                             YEAR ENDED DECEMBER 31,
                                                        ---------------------------------
                                                          1995         1994        1993
                                                        --------     --------     -------
    <S>                                                 <C>          <C>          <C>
    Balance at January 1,.............................  $ 98,746     $ 96,098     $44,834
      Less reinsurance recoverable....................    14,472       14,168       5,128
                                                        --------     --------     -------
    Net balance at January 1,.........................    84,274       81,930      39,706
 
    Incurred related to:
         Current year.................................    26,681       15,133          --
         Prior years..................................    (1,207)        (437)       (756)
         Portfolio reserves...........................   (33,900)     (11,050)     43,650
                                                        --------     --------     -------
              Total Incurred..........................    (8,426)       3,646      42,894
                                                        --------     --------     -------
 
         Paid related to:
         Current year.................................      (197)        (382)         --
         Prior years..................................    (5,515)        (920)       (670)
                                                        --------     --------     -------
              Total Paid..............................    (5,712)      (1,302)       (670)
                                                        --------     --------     -------
    Net balance at December 31,.......................    70,136       84,274      81,930
      Plus reinsurance recoverable....................     7,672       14,472      14,168
                                                        --------     --------     -------
    Balance at December 31,...........................  $ 77,808     $ 98,746     $96,098
                                                        ========     ========     =======
</TABLE>
 
     The changes in incurred portfolio reserves principally relate to business
written in prior years. The changes are based upon an evaluation of the insured
portfolio in light of current economic conditions and other relevant factors.
 
(8) RELATED PARTY TRANSACTIONS
 
     The Company has various agreements with subsidiaries of General Electric
Company ("GE") and GE Capital. These business transactions include appraisal
fees and due diligence costs associated with underwriting structured finance
mortgage-backed security business; payroll and office expenses incurred by the
Company's international branch offices but processed by a GE subsidiary;
investment fees pertaining to the management of the Company's investment
portfolio; and telecommunication service charges. Approximately $3.2 million,
$3.2 million and $1.0 million in expenses were incurred in 1995, 1994 and 1993,
respectively, related to such transactions.
 
     The Company also insured certain non-municipal issues with GE Capital
involvement as sponsor of the insured securitization and/or servicer of the
underlying assets. For some of these issues, GE Capital also provides first loss
protection in the event of default. Gross premiums written on these issues
amounted to $1.3 million in 1995, $2.5 million in 1994, and $3.3 million in
1993.
 
     The Company insures bond issues and securities in trusts that were
sponsored by affiliates of GE (approximately 1 percent of gross premiums written
in 1995 and 1994 and 2 percent in 1993).
 
                                      A-15
<PAGE>   80
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
(9) COMPENSATION PLANS
 
     Officers and other key employees of the Company participate in the Parent's
incentive compensation, deferred compensation and profit sharing plans. Expenses
incurred by the Company under compensation plans and bonuses amounted to $7.5
million, $12.2 million and $16.7 million in 1995, 1994 and 1993, respectively,
before deduction for related tax benefits.
 
(10) DIVIDENDS
 
     Under New York insurance law, the Company may pay a dividend only from
earned surplus subject to the following limitations: (a) statutory surplus after
such dividend may not be less than the minimum required paid-in capital, which
was $2.1 million in 1995 and 1994, and (b) dividends may not exceed the lesser
of 10 percent of its surplus or 100 percent of adjusted net investment income,
as defined by New York insurance law, for the 12 month period ending on the
preceding December 31, without the prior approval of the Superintendent of the
New York State Insurance Department. At December 31, 1995 and 1994, the amount
of the Company's surplus available for dividends was approximately $100.2
million and $89.3 million, respectively.
 
     During 1995, the company paid dividends of $25 million. No dividends were
paid during 1994 or 1993.
 
(11) FINANCIAL INSTRUMENTS
 
  Fair Value of Financial Instruments
 
     The following methods and assumptions were used by the Company in
estimating fair values of financial instruments:
 
          Fixed Maturity Securities: Fair values for fixed maturity securities
     are based on quoted market prices, if available. If a quoted market price
     is not available, fair values is estimated using quoted market prices for
     similar securities. Fair value disclosure for fixed maturity securities is
     included in the balance sheets and in Note 4.
 
          Short-Term Investments: Short-term investments are carried at cost,
     which approximates fair value.
 
          Cash, Receivable for Securities Sold, and Payable for Securities
     Purchased: The carrying amounts of these items approximate their fair
     values.
 
     The estimated fair values of the Company's financial instruments at
December 31, 1995 and 1994 are as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                    1995                          1994
                                                          -------------------------     -------------------------
                                                           CARRYING         FAIR         CARRYING         FAIR
                                                            AMOUNT         VALUE          AMOUNT         VALUE
                                                          ----------     ----------     ----------     ----------
    <S>                                                   <C>            <C>            <C>            <C>
    Financial Assets
      Cash
        On hand and in demand accounts..................  $      199     $      199     $    1,766     $    1,766
      Short-term investments............................      91,032         91,032         75,674         75,674
      Fixed maturity securities.........................   2,141,584      2,141,584      1,889,910      1,889,910
</TABLE>
 
          Financial Guaranties: The carrying value of the Company's financial
     guaranties is represented by the unearned premium reserve, net of deferred
     acquisition costs, and loss and loss adjustment expense reserves. Estimated
     fair values of these guaranties are based on amounts currently charged to
     enter into similar agreements (net of applicable ceding commissions),
     discounted cash flows considering contractual revenues to be received
     adjusted for expected prepayments, the present
 
                                      A-16
<PAGE>   81
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     value of future obligations and estimated losses, and current interest
     rates. The estimated fair values of such financial guaranties range between
     $412.8 million and $456.2 million compared to a carrying value of $540.6
     million as of December 31, 1995 and between $518.1 million and $565.9
     million compared to a carrying value of $585.1 million as of December 31,
     1994.
 
  Concentrations of Credit Risk
 
     The Company considers its role in providing insurance to be credit
enhancement rather than credit substitution. The Company insures only those
securities that, in its judgment, are of investment grade quality. The Company
has established and maintains its own underwriting standards that are based on
those aspects of credit that the Company deems important for the particular
category of obligations considered for insurance. Credit criteria include
economic and social trends, debt management, financial management and legal and
administrative factors, the adequacy of anticipated cash flows, including the
historical and expected performance of assets pledged for payment of securities
under varying economic scenarios and underlying levels of protection such as
insurance or overcollateralization.
 
     In connection with underwriting new issues, the Company sometimes requires,
as a condition to insuring an issue, that collateral be pledged or, in some
instances, that a third-party guarantee be provided for a term of the obligation
insured by a party of acceptable credit quality obligated to make payment prior
to any payment by the Company. The types and extent of collateral pledged
varies, but may include residential and commercial mortgages, corporate debt,
government debt and consumer receivables.
 
     As of December 31, 1995, the Company's total insured principal exposure to
credit loss in the event of default by bond issuers was $98.7 billion, net of
reinsurance of $20.7 billion. The Company's insured portfolio as of December 31,
1995 was broadly diversified by geography and bond market sector with no single
debt issuer representing more than 1% of the Company's principal exposure
outstanding, net of reinsurance.
 
     As of December 31, 1995, the composition of principal exposure by type of
issue, net of reinsurance, was as follows (in millions):
 
<TABLE>
<CAPTION>
                                                                          NET
                                                                       PRINCIPAL
                                                                      OUTSTANDING
                                                                      -----------
            <S>                                                       <C>
            Municipal:
              General obligation....................................   $43,308.2
              Special revenue.......................................    38,137.9
              Industrial revenue....................................     2,480.0
              Non-municipal.........................................    14,734.2
                                                                       ---------
                      Total.........................................   $98,660.3
                                                                       =========
</TABLE>
 
                                      A-17
<PAGE>   82
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company is authorized to do business in 50 states, the District of
Columbia, and in the United Kingdom and France. Principal exposure outstanding
at December 31, 1995 by state, net of reinsurance, was as follows (in millions):
 
<TABLE>
<CAPTION>
                                                                          NET
                                                                       PRINCIPAL
                                                                      OUTSTANDING
                                                                      -----------
            <S>                                                       <C>
            California..............................................   $10,440.2
            Florida.................................................     8,869.3
            Pennsylvania............................................     8,653.4
            New York................................................     7,706.7
            Illinois................................................     5,697.5
            Texas...................................................     5,478.7
            New Jersey..............................................     4,181.9
            Michigan................................................     3,385.9
            Arizona.................................................     2,776.9
            Ohio....................................................     2,327.7
                                                                       ---------
            Sub-total...............................................    59,518.2
            Other states and International..........................    39,142.1
                                                                       ---------
                      Total.........................................   $98,660.3
                                                                       =========
</TABLE>
 
(12) COMMITMENTS
 
     Total rent expense was $2.2 million, $2.6 million and $2.4 million in 1995,
1994 and 1993, respectively. For each of the next five years and in the
aggregate as of December 31, 1995, the minimum future rental payments under
noncancellable operating leases having remaining terms in excess of one year
approximate (in thousands):
 
<TABLE>
<CAPTION>
                                       YEAR                             AMOUNT
            ----------------------------------------------------------  -------
            <S>                                                         <C>
            1996......................................................  $ 2,297
            1997......................................................    2,909
            1998......................................................    2,909
            1999......................................................    2,909
            2000......................................................    2,909
            Subsequent to 2000........................................    2,911
                                                                        -------
                      Total minimum future rental payments............  $16,844
                                                                        =======
</TABLE>
 
                                      A-18
<PAGE>   83
 
                                                                      APPENDIX B
 
                        UNAUDITED FINANCIALS OF INSURER
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                     UNAUDITED INTERIM FINANCIAL STATEMENTS
 
                               SEPTEMBER 30, 1996
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        ----
<S>                                                                                     <C>
Balance Sheets........................................................................  B-2
Statements of Income..................................................................  B-3
Statements of Cash Flows..............................................................  B-4
Notes to Unaudited Interim Financial Statements.......................................  B-5
</TABLE>
 
                                       B-1
<PAGE>   84
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                                 BALANCE SHEETS
                                ($ IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                    DECEMBER
                                                                                      31,
                                                                                      1995
                                                                    SEPTEMBER      ----------
                                                                       30,
                                                                       1996
                                                                    ----------
                                                                    (UNAUDITED)
<S>                                                                 <C>            <C>
ASSETS
Fixed maturity securities, available for sale, at fair value
  (amortized cost of $2,153,856 in 1996 and $2,043,453 in 1995)...  $2,172,841     $2,141,584
Short-term investments, at cost, which approximates market........     147,460         91,032
Cash..............................................................         997            199
Accrued investment income.........................................      33,825         37,347
Reinsurance receivable............................................       7,418          7,672
Deferred policy acquisition costs.................................      93,676         94,868
Property, plant and equipment net of accumulated depreciation of
  $14,704 in 1996 and $12,861 in 1995.............................       5,032          6,314
Prepaid reinsurance premiums......................................     159,506        162,087
Prepaid expenses and other assets.................................      28,581         39,199
                                                                    ----------     ----------
          Total assets............................................  $2,649,336     $2,580,302
                                                                    ==========     ==========
 
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
  Unearned premiums...............................................  $  685,364     $  727,535
  Losses and loss adjustment expenses.............................      72,127         77,808
  Ceded reinsurance payable.......................................      12,507          1,942
  Accounts payable and accrued expenses...........................      48,382         32,811
  Due to parent...................................................         260          1,647
  Current federal income taxes payable............................      78,818         51,296
  Deferred federal income taxes payable...........................      74,195         99,171
  Payable for securities purchased................................      45,796         40,211
                                                                    ----------     ----------
          Total liabilities.......................................   1,017,449      1,032,421
                                                                    ----------     ----------
 
Stockholder's Equity:
  Common stock, par value $1,500 per share at September 30, 1996
     and at December 31, 1995: 10,000 shares authorized, issued
     and outstanding..............................................      15,000         15,000
  Additional paid-in capital......................................     334,011        334,011
  Net unrealized gains on fixed maturity securities available for
     sale, net of tax.............................................      12,340         63,785
  Foreign currency translation adjustment.........................      (2,296)        (1,499)
  Retained earnings...............................................   1,272,832      1,136,584
                                                                    ----------     ----------
          Total stockholder's equity..............................   1,631,887      1,547,881
                                                                    ----------     ----------
          Total liabilities and stockholder's equity..............  $2,649,336     $2,580,302
                                                                    ==========     ==========
</TABLE>
 
             See accompanying notes to interim financial statements
 
                                       B-2
<PAGE>   85
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                              STATEMENTS OF INCOME
                                ($ IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                         NINE MONTHS ENDED
                                                                           SEPTEMBER 30,
                                                                      ------------------------
                                                                         1996           1995
                                                                      -----------     --------
                                                                            (UNAUDITED)
<S>                                                                   <C>             <C>
REVENUES:
Gross premiums written..............................................   $  65,875      $ 66,151
Ceded premiums......................................................     (14,178)      (14,430)
                                                                        --------      --------
Net premiums written................................................      51,697        51,721
Decrease in net unearned premiums...................................      39,589        29,428
                                                                        --------      --------
Net premiums earned.................................................      91,286        81,149
Net investment income...............................................      92,957        89,716
Net realized gains..................................................      11,132        19,574
                                                                        --------      --------
          Total revenues............................................     195,375       190,439
 
EXPENSES:
Losses and loss adjustment expenses.................................      (2,078)        1,191
Policy acquisition costs............................................      13,056         9,013
Other underwriting expenses.........................................      10,582        14,925
                                                                        --------      --------
          Total expenses............................................      21,560        25,129
          Income before provision for federal income taxes..........     173,815       165,310
Provision for federal income taxes..................................      37,566        33,323
                                                                        --------      --------
     Net income.....................................................   $ 136,249      $131,987
                                                                        ========      ========
</TABLE>
 
             See accompanying notes to interim financial statements
 
                                       B-3
<PAGE>   86
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                            STATEMENTS OF CASH FLOWS
                                ($ IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                       NINE MONTHS ENDED
                                                                         SEPTEMBER 30,
                                                                    ------------------------
                                                                       1996          1995
                                                                    ----------     ---------
                                                                          (UNAUDITED)
<S>                                                                 <C>            <C>
OPERATING ACTIVITIES:
Net income........................................................  $  136,249     $ 131,987
  Adjustments to reconcile net income to net cash provided by
     operating activities:
  Provision for deferred income taxes.............................       3,155        14,917
  Amortization of fixed maturity securities.......................         606         2,064
  Policy acquisition costs deferred...............................     (11,864)      (14,213)
  Amortization of deferred policy acquisition costs...............      13,056         8,787
  Depreciation of fixed assets....................................       1,843         1,686
  Change in reinsurance receivable................................         254         4,574
  Change in prepaid reinsurance premiums..........................       2,581         2,930
  Foreign currency translation adjustment.........................      (1,226)         (923)
  Change in accrued investment income, prepaid expenses and other
     assets.......................................................      14,140          (969)
  Change in unearned premiums.....................................     (42,171)      (32,359)
  Change in losses and loss adjustment expense reserves...........      (5,681)       (6,439)
  Change in other liabilities.....................................      24,749        (6,673)
  Change in current income taxes payable..........................      27,522        (4,294)
  Net realized gains on investments...............................     (11,132)      (19,574)
                                                                    ----------     ----------
Net cash provided by operating activities.........................     152,081        81,501
                                                                    ----------     ----------
INVESTING ACTIVITIES:
Sales or maturities of fixed maturity securities..................     633,347       622,658
Purchases of fixed maturity securities............................    (727,641)     (651,424)
Sales or maturities (purchases) of short-term investments, net....     (56,428)      (46,053)
Purchases of property and equipment, net..........................        (561)         (449)
                                                                    ----------     ----------
Net cash used for investing activities............................    (151,283)      (75,268)
                                                                    ----------     ----------
Increase in cash..................................................         798         6,233
Cash at beginning of period.......................................         199         1,766
                                                                    ----------     ----------
Cash at end of period.............................................  $      997     $   7,999
                                                                    ==========     ==========
</TABLE>
 
             See accompanying notes to interim financial statements
 
                                       B-4
<PAGE>   87
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
 
                         NOTES TO FINANCIAL STATEMENTS
 
                          SEPTEMBER 30, 1996 AND 1995
                                  (UNAUDITED)
 
(1) BASIS OF PRESENTATION
 
     The interim financial statements of Financial Guaranty Insurance Company
(the Company) in this report reflect all adjustments necessary, in the opinion
of management, for a fair statement of (a) results of operations for the nine
months ended September 30, 1996 and 1995, (b) the financial position at
September 30, 1996 and December 31, 1995, and (c) cash flows for the nine months
ended September 30, 1996 and 1995.
 
     These interim financial statements should be read in conjunction with the
financial statements and related notes included in the 1995 audited financial
statements. The 1995 financial statements have been reclassified to conform to
the 1996 presentation.
 
     The preparation of financial statements in conformity with generally
accepted accounting principles ("GAAP") requires management to make estimates
and assumptions that effect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
(2) STATUTORY ACCOUNTING PRACTICES
 
     The financial statements are prepared on the basis of GAAP, which differs
in certain respects from accounting practices prescribed or permitted by state
insurance regulatory authorities. The following are the significant ways in
which statutory basis accounting practices differ from GAAP:
 
          (a) premiums are earned in proportion to the reduction of the related
     risk rather than in proportion to the coverage provided;
 
          (b) policy acquisition costs are charged to current operations as
     incurred rather than as related premiums are earned;
 
          (c) a contingency reserve is computed on the basis of statutory
     requirements for the security of all policyholders, regardless of whether
     loss contingencies actually exist, whereas under GAAP, a reserve is
     established based on an ultimate estimate of exposure;
 
          (d) certain assets designated as "non-admitted assets" are charged
     directly against surplus but are reflected as assets under GAAP, if
     recoverable;
 
          (e) federal income taxes are only provided with respect to taxable
     income for which income taxes are currently payable, while under GAAP taxes
     are also provided for differences between the financial reporting and tax
     bases of assets and liabilities;
 
          (f) purchases of tax and loss bonds are reflected as admitted assets,
     while under GAAP they are recorded as federal income tax payments; and
 
          (g) all fixed income investments are carried at amortized cost, rather
     than at fair value for securities classified as "Available for Sale" under
     GAAP.
 
                                       B-5
<PAGE>   88
 
     The following is a reconciliation of the net income and stockholder's
equity of Financial Guaranty prepared on a GAAP basis to the corresponding
amounts reported on a statutory basis for the periods indicated below:
 
<TABLE>
<CAPTION>
                                                         NINE MONTHS ENDED SEPTEMBER 30,
                                              -----------------------------------------------------
                                                  1996 (UNAUDITED)             1995 (UNAUDITED)
                                              ------------------------     ------------------------
                                                NET      STOCKHOLDER'S       NET      STOCKHOLDER'S
                                               INCOME       EQUITY          INCOME       EQUITY
                                              --------   -------------     --------   -------------
<S>                                           <C>        <C>               <C>        <C>
GAAP basis amount...........................  $136,249    $ 1,631,887      $131,987    $ 1,487,346
Premium revenue recognition.................    (6,742)      (173,669)      (15,432)      (159,804)
Deferral of acquisition costs...............     1,192        (93,676)       (5,426)       (96,354)
Contingency reserve.........................        --       (428,798)           --       (372,683)
Non-admitted assets.........................        --         (4,314)           --         (6,084)
Case-basis losses incurred and salvage
  recoverable...............................    (3,854)        (3,906)        1,586         (2,514)
Portfolio loss reserves.....................        --         24,000       (10,900)        35,200
Deferral of income tax......................     3,155         67,550        14,917         59,728
Unrealized gains on fixed maturity
  securities held at fair value, net of
  taxes.....................................        --        (12,340)           --        (34,463)
Profit commission...........................     1,234         (4,510)        5,228         (3,613)
Contingency reserve tax deduction...........        --         85,087            --         78,196
Provision for unauthorized reinsurance......        --             --            --           (266)
Allocation of tax benefits due to Parent's
  net operating loss to the Company.........        (2)        10,289           118          9,772
                                              --------     ----------      --------     ----------
Statutory basis amount......................  $131,232    $ 1,097,600      $122,078    $   994,461
                                              ========     ==========      ========     ==========
</TABLE>
 
(3) DIVIDENDS
 
     Under New York Insurance Law, the Company may pay a dividend only from
earned surplus subject to the following limitations:
 
     - Statutory surplus after dividends may not be less than the minimum
       required paid-in capital, which was $2,100,000 in 1996.
 
     -  Dividends may not exceed the lesser of 10 percent of its surplus or 100
        percent of adjusted net investment income, as defined therein, for the
        twelve month period ending on the preceding December 31, without the
        prior approval of the Superintendent of the New York State Insurance
        Department.
 
     The amount of the Company s surplus available for dividends at September
30,1996 is approximately $109.8 million.
 
(4) INCOME TAXES
 
     The Company's effective Federal corporate tax rate (21.6 percent and 20.2
percent for the nine months ended September 30, 1996 and 1995, respectively) is
less than the statutory corporate tax rate (35 percent in 1996 and 1995) on
ordinary income due to permanent differences between financial and taxable
income, principally tax-exempt interest.
 
(5) REINSURANCE
 
     In accordance with Statement of Financial Accounting Standards No. 113
("SFAS 113"), "Accounting and Reporting for Reinsurance of Short-Duration and
Long-Duration Contracts", adopted in 1993, the Company reports assets and
liabilities relating to reinsured contracts gross of the effects of reinsurance.
Net premiums earned are shown net of premiums ceded of $16.8 million and $17.1
million, respectively, for the nine months ended September 30, 1996 and 1995.
 
                                       B-6
<PAGE>   89
 
                                                                         ANNEX I
                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES
 
     Except in certain limited circumstances, the globally offered EQCC Home
Equity Loan Trust 1997-1 Class A-1 Certificates, Class A-2 Certificates, Class
A-3 Certificates, Class A-4 Certificates, Class A-5 Certificates, Class A-6
Certificates, Class A-7 Certificates and Class A-8 Certificates (collectively,
the "Global Securities") will be available only in book-entry form. Investors in
the Global Securities may hold such Global Securities through any of The
Depository Trust Company ("DTC"), CEDEL or Euroclear. The Global Securities will
be tradeable as home market instruments in both the European and U.S. domestic
markets. Initial settlement and all secondary trades will settle in same-day
funds.
 
     Secondary market trading between investors holding Global Securities
through CEDEL and Euroclear will be conducted in the ordinary way in accordance
with their normal rules and operating procedures and in accordance with
conventional Eurobond practice (i.e., seven calendar day settlement).
 
     Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations.
 
     Secondary cross-market trading between CEDEL or Euroclear and DTC
Participants holding Certificates will be effected on a delivery against payment
basis through the respective Depositaries of CEDEL and Euroclear (in such
capacity) and as DTC Participants.
 
     Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless such holders meet certain requirements and
deliver appropriate U.S. tax documents to the securities clearing organizations
or their participants.
 
INITIAL SETTLEMENT
 
     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be represented through financial institutions acting on their behalf as direct
and indirect Participants in DTC. As a result, CEDEL and Euroclear will hold
positions on behalf of their participants through their respective Depositaries,
which in turn will hold such positions in accounts as DTC Participants.
 
     Investor securities custody accounts will be credited with their holdings
against payment in same-day funds on the settlement date.
 
     Investors electing to hold their Global Securities through CEDEL or
Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global security
and no "lock-up" or restricted period. Global Securities will be credited to the
securities custody accounts on the settlement date against payment in same-day
funds.
 
SECONDARY MARKET TRADING
 
     Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.
 
     Trading between DTC Participants.  Secondary market trading between DTC
Participants will be settled in same-day funds.
 
     Trading between CEDEL and/or Euroclear Participants.  Secondary market
trading between CEDEL Participants or Euroclear Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.
 
     Trading between DTC seller and CEDEL or Euroclear purchaser.  When Global
Securities are to be transferred from the account of a DTC Participant to the
account of a CEDEL Participant or a Euroclear Participant, the purchaser will
send instructions to CEDEL or Euroclear through a CEDEL Participant or Euroclear
Participant at least one business day prior to settlement. CEDEL or Euroclear
will instruct the respective Depositary, as the case may be, to receive the
Global Securities against payment. Payment
 
                                       I-1
<PAGE>   90
 
will include interest accrued on the Global Securities from and including the
last coupon payment date to and excluding the settlement date, calculated on the
basis of a year of 360 days, in each case for the actual number of days
occurring in the period for which such interest is payable. Payment will then be
made by the respective Depositary to the DTC Participant's account against
delivery of the Global Securities. After settlement has been completed, the
Global Securities will be credited to the respective clearing system and by the
clearing system, in accordance with its usual procedures, to the CEDEL
Participant's or Euroclear Participant's account. The securities credit will
appear the next day (European time) and the cash debit will be back-valued to,
and the interest on the Global Securities will accrue from, the value date
(which would be the preceding day when settlement occurred in New York). If
settlement is not completed on the intended value date (i.e., the trade fails),
the CEDEL or Euroclear cash debit will be valued instead as of the actual
settlement date.
 
     CEDEL Participants and Euroclear Participants will need to make available
to the respective clearing systems the funds necessary to process same-day funds
settlement. The most direct means of doing so is to pre-position funds for
settlement, either from cash on hand or existing lines of credit, as they would
for any settlement occurring within CEDEL or Euroclear. Under this approach,
they may take on credit exposure to CEDEL or Euroclear until the Global
Securities are credited to their accounts one day later.
 
     As an alternative, if CEDEL or Euroclear has extended a line of credit to
them, CEDEL Participants can elect not to pre-position funds and allow that
credit line to be drawn upon to finance settlement. Under this procedure, CEDEL
Participants or Euroclear Participants purchasing Global Securities would incur
overdraft charges for one day, assuming they cleared the overdraft when the
Global Securities were credited to their accounts. However, interest on the
Global Securities would accrue form the value date. Therefore, in many cases the
investment income on the Global Securities earned during that one-day period may
substantially reduce or offset the amount of such overdraft charges, although
this result will depend on each CEDEL Participant's or Euroclear Participant's
particular cost of funds.
 
     Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for sending Global Securities to
the respective Depositary for the benefit of CEDEL Participants or Euroclear
Participants. The sale proceeds will be available to the DTC seller on the
settlement date. Thus, to the DTC Participant a cross-market transaction will
settle no differently than a trade between two DTC Participants.
 
     Trading between CEDEL or Euroclear seller and DTC purchaser.  Due to time
zone differences in their favor, CEDEL Participants and Euroclear Participants
may employ their customary procedures for transactions in which Global
Securities are to be transferred by the respective clearing system, through the
respective Depositary, to a DTC Participant. The seller will send instructions
to CEDEL or Euroclear through a CEDEL Participant or Euroclear Participant at
least one business day prior to settlement. In these cases, CEDEL or Euroclear
will instruct the respective Depositary, as appropriate, to deliver the bonds to
the DTC Participant's account against payment. Payment will include interest
accrued on the Global Securities from and including the last coupon payment date
to and excluding the settlement date, calculated on the basis of a year of 360
days, in each case for the actual number of days occurring in the period for
which such interest is payable. The payment will then be reflected in the
account of the CEDEL Participant or Euroclear Participant the following day, and
receipt of the cash proceeds in the CEDEL Participant's or Euroclear
Participant's account would be back-valued to the value date (which would be the
proceeding day, when settlement occurred in New York). Should the CEDEL
Participant or Euroclear Participant have a line of credit with its respective
clearing system and elect to be in debit in anticipation of receipt of the sale
proceeds in its account, the back-valuation will extinguish any overdraft
charges incurred over the one-day period. If settlement is not completed on the
intended value date (i.e., the trade fails), receipt of the cash proceeds in the
CEDEL Participant's or Euroclear Participant's account would instead be valued
as of the actual settlement date.
 
     Finally, day traders that use CEDEL or Euroclear and that purchase Global
Securities from DTC Participants for delivery to CEDEL Participants or Euroclear
Participants should note that these trades would automatically fail on the sale
side unless affirmative action was taken. At least three techniques should be
readily available to eliminate this potential problem:
 
                                       I-2
<PAGE>   91
 
     (a) borrowing through CEDEL or Euroclear for one day (until the purchase
side of the day trade is reflected in their CEDEL or Euroclear accounts) in
accordance with the clearing system's customary procedures.
 
     (b) borrowing the Global Securities in the U.S. from a DTC Participant no
later than one day prior to settlement, which would give the Global Securities
sufficient time to be reflected in their CEDEL or Euroclear account in order to
settle the sale side of the trade; or
 
     (c) staggering the value dates for the buy and sell sides of the trade so
that the value date for the purchase from the DTC Participant is at least one
day prior to the value date for the sale to the CEDEL Participant or Euroclear
Participant.
 
CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
 
     A beneficial owner of Global Securities holding securities through CEDEL or
Euroclear (or through DTC if the holder has an address outside the U.S.) will be
subject to the 30% U.S. withholding tax that generally applies to payments of
interest (including original issue discount) on registered debt issued by U.S.
Persons, unless (i) each clearing system, bank or other financial institution
that holds customers' securities in the ordinary course of its trade or business
in the chain of intermediaries between such beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(ii) such beneficial owner takes one of the following steps to obtain an
exemption or reduced tax rate.
 
     Exemption for non-U.S. Persons (Form W-8).  Beneficial owners of
Certificates that are non-U.S. Persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status). If
the information shown on Form W-8 changes, a new Form W-8 must be filed within
30 days of such change.
 
     Exemption for non-U.S. Persons with effectively connected income (Form
4224).  A non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its conduct
of a trade or business in the United States, can obtain an exemption from the
withholding tax by filing Form 4224 (Exemption from Withholding of Tax on Income
Effectively Connected with the Conduct of a Trade or Business in the United
States).
 
     Exemption or reduced rate for non-U.S. Persons resident in treaty countries
(Form 1001).  Non-U.S. Persons that are Certificateholders residing in a country
that has a tax treaty with the United States can obtain an exemption or reduced
tax rate (depending on the treaty terms) by filing Form 1001 (Ownership,
Exemption or Reduced Rate Certificate). If the treaty provides only for a
reduced rate, withholding tax will be imposed at that rate unless the filer
alternatively files Form W-8. Form 1001 may be filed by the Certificateholder or
his agent.
 
     Exemption for U.S. Persons (Form W-9).  U.S. Persons can obtain a complete
exemption from the withholding tax by filing Form W-9 (Payer's Request for
Taxpayer Identification Number and Certification).
 
     U.S. Federal Income Tax Reporting Procedure.  The holder of a Global
Security or, in the case of a Form 1001 or a Form 4224 filer, his agent, files
by submitting the appropriate form to the person through whom it holds (the
clearing agency, in the case of persons holding directly on the books of the
clearing agency). Form W-8 and Form 1001 are effective for three calendar years
and Form 4224 is effective for one calendar year.
 
     The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership organized in or under the laws of the
United States or any political subdivision thereof or (iii) an estate or trust
the income of which is includible in gross income for United States tax
purposes, regardless of its source. This summary does not deal with all aspects
of U.S. federal income tax withholding that may be relevant to foreign holders
of the Global Securities. Investors are advised to consult their own tax
advisors for specific tax advice concerning their holding and disposing of the
Global Securities.
 
                                       I-3
<PAGE>   92
 
                                   PROSPECTUS
 
                          EQCC RECEIVABLES CORPORATION
                         EQCC ASSET BACKED CORPORATION
                                   DEPOSITORS
 
                       EQUICREDIT CORPORATION OF AMERICA
                                    SERVICER
 
                 EQCC HOME EQUITY LOAN ASSET BACKED SECURITIES
                   EQUICREDIT FUNDING ASSET BACKED SECURITIES
                              (ISSUABLE IN SERIES)
                               ------------------
 
     The EQCC Home Equity Loan Asset Backed Securities and EquiCredit Funding
Asset Backed Securities (collectively, the "Securities") offered hereby may be
sold from time to time in series (each, a "Series") as described in the related
Prospectus Supplement. Each Series of Securities will be issued by a separate
trust (each, a "Trust").
 
     The assets of each Trust will consist primarily of (i) a pool (a "Mortgage
Pool") of mortgage loans (each, a "Mortgage Loan") secured by mortgages, deeds
of trust or other instruments (each, a "Mortgage") creating a first or junior
lien on one- to four-family dwellings, units in planned unit developments, units
in condominium developments, units in cooperatives or manufactured housing units
(each, a "Mortgaged Property") to be transferred to such Trust by the Depositors
and originated or purchased and re-underwritten by EquiCredit Corporation of
America (formerly known as Old Stone Credit Corporation) ("EquiCredit", or the
"Representative") or by EquiCredit Corporation/Ala. & Miss.,
California/EquiCredit Corporation, EquiCredit Corporation of In., EquiCredit
Corporation of Pa. or EquiCredit Corporation of SC (each, an "Originator"), (ii)
all monies received on the Mortgage Loans on and after the related Cut-off Date
(as defined herein) (unless otherwise specified in the related Prospectus
Supplement, other than the Representative's Yield, as described herein, and
amounts received on and after the related Cut-off Date (defined herein) in
respect of interest accrued on the Mortgage Loans prior to the Cut-off Date),
and (iii) certain other property. The Mortgage Loans will be serviced by
EquiCredit (in its capacity as servicer, the "Servicer"). The Mortgage Loans and
other assets of each Trust as described herein and in the related Prospectus
Supplement will be held for the benefit of the holders of the related Series of
Securities.
                                                   (continues on following page)
 
     NONE OF THE SECURITIES OF ANY SERIES WILL REPRESENT AN INTEREST IN OR
OBLIGATION OF THE REPRESENTATIVE, THE DEPOSITORS, ANY ORIGINATOR OR ANY OF THEIR
AFFILIATES. NONE OF THE SECURITIES OF ANY SERIES OR THE UNDERLYING MORTGAGE
LOANS WILL BE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR
INSTRUMENTALITY OR BY THE REPRESENTATIVE, EITHER DEPOSITOR 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.
 
                               ------------------
 
     Prospective investors should consider the factors set forth under "Risk
Factors" herein and in the related Prospectus Supplement.
 
     Prospective investors should refer to the "Index of Principal Definitions"
herein for the location of the definitions of capitalized terms that appear in
this Prospectus.
 
                 The date of this Prospectus is March 21, 1997.
<PAGE>   93
 
(continuation of cover page)
 
     Each Series of Securities may be issuable in one or more classes (each, a
"Class"). The Securities of any Class may represent beneficial ownership
interests in the Mortgage Loans held by the related Trust or may represent debt
secured by such Mortgage Loans, as described herein and in the related
Prospectus Supplement. A Series may include one or more Classes of Securities
entitled to principal distributions and disproportionate, nominal or no interest
distributions, or to interest distributions and disproportionate, nominal or no
principal distributions. The rights of one or more Classes of Securities of a
Series may be senior or subordinate to the rights of one or more of the other
Classes of Securities. A Series may include two or more Classes of Securities
which differ as to the timing, sequential order, priority of payment, interest
rate or amount of distributions of principal or interest or both.
 
     If specified in the related Prospectus Supplement, one or more Classes of
Securities of a Series may have the benefit of one or more of a letter of
credit, financial guaranty insurance policy, reserve fund, spread account, cash
collateral account, overcollateralization or other form of credit enhancement.
If specified in the related Prospectus Supplement, the Mortgage Loans underlying
a Series of Securities may be insured under one or more of a mortgage pool
insurance policy, bankruptcy bond, special hazard insurance policy or similar
credit enhancement. In addition to or in lieu of any or all of the foregoing,
credit enhancement with respect to one or more Classes of Securities of a Series
may be provided through subordination. See "Description of Credit Enhancement".
 
     The yield on each Class of Securities of a Series will be affected by,
among other things, the rate of payment of principal (including prepayments) on
the Mortgage Loans in the related Trust and the timing of receipt of such
payments. See "Certain Yield and Prepayment Considerations" herein and in the
related Prospectus Supplement. A Trust may be subject to early termination under
the circumstances described herein and in the related Prospectus Supplement.
 
     Offers of the Securities of a Series may be made through one or more
different methods, including offerings through underwriters, as described under
"Method of Distribution" herein and "Underwriting" in the related Prospectus
Supplement. There will have been no secondary market for the Securities of any
Series prior to the offering thereof. There can be no assurance that a secondary
market for any Class of Securities of any Series will develop or, if one does
develop, that it will continue. None of the Securities will be listed on any
securities exchange.
 
     If so specified in the related Prospectus Supplement, one or more elections
may be made to treat the related Trust or a designated portion of the assets of
the related Trust as a "real estate mortgage investment conduit" for federal
income tax purposes. For a description of certain tax consequences of owning the
Securities, including, without limitation, original issue discount, see "Certain
Federal Income Tax Consequences" herein and in the related Prospectus
Supplement.
 
                                        2
<PAGE>   94
 
                             AVAILABLE INFORMATION
 
     The Depositors have filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement under the Securities Act of 1933, as
amended, with respect to the Securities. 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 may 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 its Regional Offices located as
follows: Chicago Regional Office, 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661-2511; and New York Regional Office, 7 World Trade Center, 3rd
Floor, New York, New York 10007. Copies of such material may also be obtained
from the Public Reference Section of the Commission, 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates. In addition, the Commission
maintains a public access site on the Internet through the World Wide Web at
which site reports, information statements and other information, including all
electronic filings, regarding the Depositors may be viewed. The Internet address
of such World Wide Web site is http://www.sec.gov.
 
                               REPORTS TO HOLDERS
 
     Periodic reports concerning the assets of each Trust are required to be
forwarded to holders of the Securities of the related Series. See "Description
of the Securities -- Reports to Holders" herein. Any reports forwarded to
holders will not contain financial information that has been examined and
reported upon by, with an opinion expressed by, an independent public or
certified public accountant.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     All reports and other documents filed by the Depositors pursuant to Section
13(a), Section 13(c), 14 or 15(d) of the Exchange Act subsequent to the date of
this Prospectus and prior to the termination of the offering of the Securities
offered hereby shall be deemed to be incorporated by reference in this
Prospectus and to be part hereof. Any statement contained herein or 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 any other subsequently filed
document which also is or is deemed to be incorporated by reference herein
modifies or supersedes such statement. Any such statement so modified or
superseded shall not be deemed, except as so modified or superseded, to
constitute a part of this Prospectus.
 
     The Depositors will provide without charge to each person to whom a copy of
this Prospectus is delivered, on the written or oral request of any such person,
a copy of any of or all the documents incorporated herein by reference (other
than exhibits to such documents). Requests for such copies should be directed to
Jerry McCoy, Senior Vice President and Chief Accounting Officer, EQCC
Receivables Corporation and EQCC Asset Backed Corporation, 10401 Deerwood Park
Blvd., Jacksonville, Florida 32256, (904) 987-5106.
 
                                        3
<PAGE>   95
 
                             SUMMARY OF PROSPECTUS
 
     The following Summary of Prospectus is qualified in its entirety by
reference to the detailed information appearing elsewhere in this Prospectus and
by reference to the information with respect to each Series of Securities
contained in the related Prospectus Supplement. Capitalized terms used but not
defined in this Summary of Prospectus shall have the meanings ascribed to such
terms elsewhere in this Prospectus. The Index of Principal Definitions included
in this Prospectus sets forth the pages on which the definitions of certain
principal terms appear.
 
DEPOSITORS.................  EQCC Receivables Corporation, a corporation
                             organized under the laws of the State of Delaware,
                             and EQCC Asset Backed Corporation, a corporation
                             organized under the laws of the State of Delaware
                             (together, the "Depositors"). All of the
                             outstanding common stock of each of the Depositors
                             is owned by one or more of the Originators (defined
                             below). See "The Depositors, the Servicer, the
                             Representative and the Originators" herein.
 
ISSUER.....................  With respect to each Series of Securities, a trust
                             entitled "EQCC Home Equity Loan Trust" or
                             "EquiCredit Funding Trust," as specified in the
                             related Prospectus Supplement (the "Trust" or the
                             "Issuer"), with an additional designation to
                             indicate the Series of Securities to which it
                             relates. The Mortgage Loans related to an
                             EquiCredit Funding Trust will consist primarily of
                             loans purchased and re-underwritten by one or more
                             of the Originators. Each Trust will be either a
                             trust formed pursuant to a Pooling and Servicing
                             Agreement among the Depositors, the Servicer
                             (defined herein) and the trustee named therein (the
                             "Trustee") or a business trust formed pursuant to a
                             Trust Agreement between the Depositors and a
                             Trustee (the "Owner Trustee"), as set forth in the
                             related Prospectus Supplement.
 
REPRESENTATIVE AND
ORIGINATORS................  EquiCredit Corporation of America (formerly known
                             as Old Stone Credit Corporation), a corporation
                             organized under the laws of the State of Delaware
                             ("EquiCredit", the "Representative" and an
                             "Originator"), and EquiCredit Corporation of
                             Ala./Miss., a corporation organized under the laws
                             of the State of Florida, California/EquiCredit
                             Corporation, a corporation organized under the laws
                             of the State of California, EquiCredit Corporation
                             of In., a corporation organized under the laws of
                             the State of Indiana, EquiCredit Corporation of
                             Pa., a corporation organized under the laws of the
                             Commonwealth of Pennsylvania, and EquiCredit
                             Corporation of SC, a corporation organized under
                             the laws of the State of South Carolina, each of
                             which is a wholly-owned subsidiary of the
                             Representative (each, an "Originator"). See "The
                             Depositors, the Servicer, the Representative and
                             the Originators" herein.
 
SERVICER...................  EquiCredit (in its capacity as servicer, the
                             "Servicer"). See "The Depositors, the Servicer, the
                             Representative and the Originators" herein.
 
TRUSTEE....................  The entity or entities named as trustee in the
                             related Prospectus Supplement. If so specified in
                             the related Prospectus Supplement, a Series of
                             Securities including one or more Classes of Notes
                             and one or more Classes of Certificates may include
                             a trustee for the Notes (the "Indenture Trustee")
                             and a trustee for the certificates (the "Owner
                             Trustee"). Unless otherwise indicated references
                             herein to "Trustee" shall include any Indenture
                             Trustee.
 
                                        4
<PAGE>   96
 
CUT-OFF DATE...............  The date specified in the related Prospectus
                             Supplement on and after which payments due or
                             received on the related Mortgage Loans, as
                             specified in the related Prospectus Supplement, are
                             transferred to the related Trust and available for
                             payment to the holders of the related Securities
                             (each, a "Cut-off Date").
 
CLOSING DATE...............  The date on which the Securities of any Series are
                             initially issued (each, a "Closing Date") as
                             specified in the related Prospectus Supplement.
 
DESCRIPTION OF
SECURITIES.................  The Securities of each Series may be issued in one
                             or more classes (each, a "Class") and will
                             represent either beneficial interests in or debt
                             secured by a segregated pool (each, a "Mortgage
                             Pool") of mortgage loans (the "Mortgage Loans")
                             originated or purchased and re-underwritten by the
                             Originators and transferred by the Originators to
                             the Depositors pursuant to a Transfer Agreement
                             (each, a "Transfer Agreement"), and by the
                             Depositors to the related Trust, and certain other
                             property. See "The Trust Assets".
 
                             A Series of Securities may include one or more
                             Classes entitled to distributions of principal and
                             disproportionate, nominal or no interest
                             distributions or distributions of interest and
                             disproportionate, nominal or no principal
                             distributions. The principal amount of any Security
                             may be zero or may be a notional amount as
                             specified in the related Prospectus Supplement. A
                             Class of Securities of a Series entitled to
                             payments of interest may receive interest at a
                             specified rate (a "Securities Interest Rate") which
                             may be fixed, variable or adjustable and may differ
                             from other Classes of the same Series, may receive
                             interest based on the weighted average interest
                             rate on the underlying Mortgage Loans or may
                             receive interest as otherwise determined, all as
                             described in the related Prospectus Supplement. One
                             or more Classes of a Series may be Securities upon
                             which interest will accrue but not be currently
                             paid until certain other Classes have received
                             principal payments due to them in full or until the
                             happening of certain events, as set forth in the
                             related Prospectus Supplement. One or more Classes
                             of Certificates of a Series may be entitled to
                             receive principal payments pursuant to a planned
                             amortization schedule or may be entitled to receive
                             interest payments based on a notional principal
                             amount which reduces in accordance with a planned
                             amortization schedule. A Series may also include
                             one or more Classes of Certificates entitled to
                             payments derived from a specified group or groups
                             of Mortgage Loans held by the related Trust. The
                             rights of one or more Classes of Securities may be
                             senior or subordinate to the rights of one or more
                             of the other Classes of Securities. A Series may
                             include two or more Classes of Securities which
                             differ as to the timing, sequential order, priority
                             of payment or amount of distributions of principal
                             or interest or both.
 
PAYMENT DATE...............  The monthly, quarterly or other periodic date
                             specified in the related Prospectus Supplement on
                             which payments will be made to holders of
                             Securities. (each, a "Payment Date").
 
MONTHLY DEPOSIT DATE.......  If so specified in the related Prospectus
                             Supplement with respect to a Series of Securities
                             having Payment Dates occurring less frequently than
                             monthly, the day of each month other than a month
                             in which a Payment Date occurs (each, a "Monthly
                             Deposit Date") specified in the related
 
                                        5
<PAGE>   97
 
                             Prospectus Supplement on which certain deposits and
                             transfers will be made.
 
DETERMINATION DATE.........  The day of the month in which the related Monthly
                             Deposit Date or Payment Date occurs (each, a
                             "Determination Date") specified in the related
                             Prospectus Supplement.
 
RECORD DATE................  The calendar day (each, a "Record Date") specified
                             in the related Prospectus Supplement.
 
INTEREST...................  Unless otherwise specified in the related
                             Prospectus Supplement, interest on each Class of
                             Securities of a Series (other than a Class of
                             Securities entitled to receive only principal) will
                             accrue during each period specified in the related
                             Prospectus Supplement (each, an "Accrual Period")
                             at the Securities Interest Rate for such Class
                             specified in the related Prospectus Supplement.
                             Interest accrued on each Class of Securities at the
                             applicable Securities Interest Rate during each
                             Accrual Period will be paid, to the extent monies
                             are available therefor, on each Payment Date,
                             commencing on the day specified in the related
                             Prospectus Supplement and will be distributed in
                             the manner specified in such Prospectus Supplement,
                             except for any Class of Securities ("Accrual
                             Securities") on which interest is to accrue and not
                             be paid until the principal of certain other
                             Classes has been paid in full or until the
                             occurrence of certain events as specified in such
                             Prospectus Supplement. If so described in the
                             related Prospectus Supplement, interest that has
                             accrued but is not yet payable on any Accrual
                             Securities will be added to the principal balance
                             thereof on each Payment Date and will thereafter
                             bear interest at the applicable Securities Interest
                             Rate. Payments of interest with respect to any
                             Class of Securities entitled to receive interest
                             only or a disproportionate amount of interest and
                             principal will be paid in the manner set forth in
                             the related Prospectus Supplement. Payments of
                             interest (or accruals of interest, in the case of
                             Accrual Securities) with respect to any Series of
                             Securities or one or more Classes of Securities of
                             such Series, may be reduced to the extent of
                             interest shortfalls not covered by Advances
                             (defined herein) or by any applicable credit
                             enhancement.
 
PRINCIPAL..................  On each Payment Date, commencing with the Payment
                             Date specified in the related Prospectus
                             Supplement, principal with respect to the related
                             Mortgage Loans during the period specified in the
                             related Prospectus Supplement (each such period, a
                             "Due Period") will be paid to holders of the
                             Securities of the related Series (other than a
                             Class of Securities of such Series entitled to
                             receive interest only) in the priority, manner and
                             amount specified in such Prospectus Supplement, to
                             the extent funds are available therefor. Unless
                             otherwise specified in the related Prospectus
                             Supplement, such principal payments will generally
                             include (i) the principal portion of all scheduled
                             payments ("Monthly Payments") received on the
                             related Mortgage Loans during the related Due
                             Period, (ii) any principal prepayments of any such
                             Mortgage Loans in full ("Principal Prepayments")
                             and in part ("Curtailments") received during the
                             related Due Period or such other period (each, a
                             "Prepayment Period") specified in the related
                             Prospectus Supplement, (iii) the principal portion
                             of (A) the proceeds of any insurance policy
                             relating to a Mortgage Loan, a Mortgaged Property
                             (defined herein) or a REO Property (defined
                             herein), net of any amounts applied to the repair
                             of
 
                                        6
<PAGE>   98
 
                             the Mortgaged Property or released to the Mortgagor
                             (defined herein) and net of reimbursable expenses
                             (such net proceeds, "Insurance Proceeds"), (B)
                             proceeds received in connection with the
                             liquidation of any defaulted Mortgage Loans
                             ("Liquidation Proceeds"), net of fees and advances
                             reimbursable therefrom ("Net Liquidation Proceeds")
                             and (C) proceeds received in connection with a
                             taking of a related Mortgaged Property by
                             condemnation or the exercise of eminent domain or
                             in connection with any partial release of any such
                             Mortgaged Property from the related lien ("Released
                             Mortgaged Property Proceeds"), (iv) the principal
                             portion of all amounts paid by the Depositors
                             (which are limited to amounts paid by the
                             Representative or an Originator pursuant to the
                             related Transfer Agreement, unless otherwise
                             specified in the related Prospectus Supplement) in
                             connection with the purchase of or substitution for
                             a Mortgage Loan as to which there is defective
                             documentation or a breach of a representation or
                             warranty contained in such Transfer Agreement and
                             assigned to the related Trust under the related
                             Pooling and Servicing Agreement and (v) the
                             principal balance of each defaulted Mortgage Loan
                             or REO Property as to which the Servicer has
                             determined that all amounts expected to be
                             recovered have been recovered (each, a "Liquidated
                             Mortgage Loan"), to the extent not included in the
                             amounts described in clauses (i) through (iv) above
                             (the aggregate of the amounts described in clauses
                             (i) through (v), less the amount of Special
                             Payments (defined herein), if any, paid to the
                             holders of the Securities on any Special Payment
                             Date (defined herein) occurring in the related
                             Accrual Period, the "Basic Principal Amount").
                             Payments of principal with respect to a Series of
                             Securities or one or more Classes of such Series
                             may be reduced to the extent of delinquencies or
                             losses not covered by advances or any applicable
                             credit enhancement.
 
DENOMINATIONS..............  Each Class of Securities of a Series will be issued
                             in the minimum denominations set forth in the
                             related Prospectus Supplement. Each Security will
                             represent a percentage interest (a "Percentage
                             Interest") in the Securities of the related Class
                             determined by dividing the original dollar amount
                             (or Notional Principal Amount, in the case of
                             Securities entitled to interest only and assigned a
                             Notional Principal Amount) represented by such
                             Security by the original aggregate principal
                             balance (or original aggregate Notional Principal
                             Amount, if applicable).
 
REGISTRATION OF THE
  SECURITIES...............  Each or any Class of Securities of a Series may be
                             issued in definitive form or may initially be
                             represented by one or more certificates registered
                             in the name of Cede & Co. ("Cede"), the nominee of
                             The Depository Trust Company ("DTC"), and available
                             only in the form of book-entries on the records of
                             DTC, participating members thereof ("Participants")
                             and other entities, such as banks, brokers, dealers
                             and trust companies, that clear through or maintain
                             custodial relationships with a Participant, either
                             directly or indirectly ("Indirect Participants")
                             ("Book-Entry Securities"). Certificates
                             representing Book-Entry Securities will be issued
                             in definitive form only under the limited
                             circumstances described herein and in the related
                             Prospectus Supplement. With respect to the
                             Book-Entry Securities, all references herein to
                             "holders" shall reflect the rights of owners of the
                             Book-Entry Securities as they may indirectly
                             exercise such rights through DTC and Participants,
 
                                        7
<PAGE>   99
 
                             except as otherwise specified herein. See "Risk
                             Factors" and "Description of the
                             Securities -- Registration of the Securities"
                             herein.
 
THE TRUST PROPERTY.........  Each Class of Securities of a Series will represent
                             an interest in or debt secured by primarily (i) a
                             segregated pool (the "Mortgage Pool") of fixed- or
                             adjustable-rate mortgage loans originated by the
                             Originators and evidenced by promissory notes or
                             other evidence of indebtedness (the "Mortgage
                             Loans") secured by mortgages, deeds of trust or
                             other instruments (each, a "Mortgage") creating a
                             first lien or a junior lien on one- to four-family
                             dwellings, units in condominium developments, units
                             in planned unit developments, units in cooperatives
                             and manufactured housing units (each, a "Mortgaged
                             Property"), with the aggregate principal balance of
                             the Cut-off Date specified in the related
                             Prospectus Supplement, after giving effect to
                             payments received prior to the Cut-off Date (the
                             "Original Pool Principal Balance"), (ii) all monies
                             received with respect to the Mortgage Loans on and
                             after the Cut-off Date (other than the
                             Representative's Yield, as defined below, and
                             amounts received on and after the Cut-off Date in
                             respect of interest accrued on the Mortgage Loans
                             prior to the Cut-off Date), (iii) certain rights of
                             the Depositors under the related Transfer
                             Agreement, and (iv) certain other property. One or
                             more Classes of Securities of any Series may, if so
                             specified in the related Prospectus Supplement,
                             have the benefit of one or more of a spread
                             account, reserve fund, financial guaranty insurance
                             policy, letter of credit, cash collateral account,
                             overcollateralization, subordination or other
                             credit enhancement as described herein under
                             "Description of Credit Enhancement".
 
                             The Prospectus Supplement for each Series of
                             Securities will specify certain information with
                             respect to the related Mortgage Pool including,
                             without limitation, the number of Mortgage Loans in
                             the Mortgage Pool, the Original Pool Principal
                             Balance, the respective percentages of the Mortgage
                             Loans which are secured by first Mortgages, second
                             Mortgages and more junior Mortgages, the minimum
                             and maximum outstanding principal balances of the
                             Mortgage Loans, the weighted average of the annual
                             rates of interest of the Mortgage Loans (each such
                             annual rate of interest hereinafter referred to as
                             the "Mortgage Interest Rate") and, if the Mortgage
                             Loans bear interest at adjustable interest rates,
                             the applicable Index (defined herein), the maximum
                             and minimum Gross Margins (defined herein) and the
                             weighted average Gross Margin, the minimum and
                             maximum Mortgage Interest Rates, the weighted
                             average original term to maturity, the weighted
                             average remaining term to maturity, the minimum and
                             maximum remaining terms to maturity and the range
                             of origination dates. If so specified in the
                             related Prospectus Supplement, such information may
                             be approximate, based on the expected Mortgage
                             Pool, in which case the final information, to the
                             extent of any variances, will be contained in the
                             Current Report on Form 8-K referred to below. See
                             "Description of the Mortgage Pools -- General"
                             herein and "Description of the Mortgage Pool" in
                             the related Prospectus Supplement.
 
                             A Current Report on Form 8-K will be available to
                             purchasers or underwriters of the related Series of
                             Securities and will generally be filed, together
                             with the related primary documents, with the
                             Securities and Exchange Commission within fifteen
                             days after the related Closing Date.
 
                                        8
<PAGE>   100
 
OPTIONAL TERMINATION.......  The Servicer, the Depositors or the holders of the
                             Class of Securities specified in the related
                             Prospectus Supplement may cause the Issuer to sell
                             all of the Mortgage Loans and all Mortgaged
                             Properties acquired by foreclosure or deed in lieu
                             of foreclosure ("REO Properties") when the Pool
                             Principal Balance declines to the percentage of the
                             Original Pool Principal Balance specified in the
                             related Prospectus Supplement, the proceeds of
                             which will be applied to retire the related
                             Securities. See "Description of the
                             Securities -- Optional Disposition of Mortgage
                             Loans" herein.
 
MANDATORY TERMINATION......  If so specified in the related Prospectus
                             Supplement, the Trustee, the Servicer or such other
                             entities as may be specified in such Prospectus
                             Supplement, may be required to effect early
                             retirement of a Series of Securities by soliciting
                             competitive bids for the purchase of the assets of
                             the related Trust or otherwise, under the
                             circumstances and in the manner specified under
                             "Description of the Securities -- Mandatory
                             Disposition of Mortgage Loans" herein and in the
                             related Prospectus Supplement.
 
SPECIAL PAYMENTS...........  One or more Classes of a Series of Securities may
                             be subject to special redemption or distributions
                             in part on the dates and under the circumstances
                             described herein and in the related Prospectus
                             Supplement.
 
YIELD AND PREPAYMENT
  CONSIDERATIONS...........  The yield on each Class of Securities of a Series
                             will be affected by, among other things, the rate
                             of payment of principal (including prepayments) on
                             the Mortgage Loans in the related Trust and the
                             timing of receipt of such payments. See "Certain
                             Yield and Prepayment Considerations" herein and in
                             the related Prospectus Supplement. The Prospectus
                             Supplement for a Series may specify certain yield
                             calculations, based upon an assumed rate or range
                             of prepayment assumptions on the related Mortgage
                             Loans, for Classes receiving disproportionate
                             allocations of principal and interest. A higher
                             level of principal prepayments on the related
                             Mortgage Loans than anticipated is likely to have
                             an adverse effect on the yield on any Class of
                             Securities that is purchased at a premium and a
                             lower level of principal prepayments on the related
                             Mortgage Loans is likely to have an adverse effect
                             on the yield on any Class of Securities that is
                             purchased at a discount from its principal amount.
                             It is possible under certain circumstances that
                             holders of Securities purchased at a premium
                             (including Securities entitled to receive interest
                             only) could suffer a lower than anticipated yield
                             or could fail to recoup fully their initial
                             investment. See "Certain Yield and Prepayment
                             Considerations" herein and in the related
                             Prospectus Supplement.
 
TRANSFER AND SERVICING.....  Under the Transfer Agreement with respect to a
                             Series of Securities, each Depositor will acquire
                             the related Mortgage Loans from certain of the
                             Originators and, under the related Pooling and
                             Servicing Agreement, each Depositor will transfer
                             the Mortgage Loans to the related Trust. In
                             addition, the Servicer will agree to service the
                             Mortgage Loans.
 
FORWARD COMMITMENTS;
  PREFUNDING...............  If so specified in the related Prospectus
                             Supplement, a portion of the proceeds of the sale
                             of one or more Classes of Securities of a Series
                             may be deposited in a segregated account (a
                             "Prefunding Account") or all or
 
                                        9
<PAGE>   101
 
                             a portion of the payments on the Mortgage Loans may
                             be set aside, to be applied to acquire additional
                             Mortgage Loans from the Depositors at the times and
                             meeting the requirements set forth in the related
                             Pooling and Servicing Agreement or other agreement
                             with the Depositors. Unless otherwise specified in
                             the related Prospectus Supplement, monies on
                             deposit in the Prefunding Account or otherwise set
                             aside to fund such transfer and not applied to
                             acquire such additional Mortgage Loans within the
                             time set forth in the related Pooling and Servicing
                             Agreement or other applicable agreement will be
                             treated as a principal prepayment and applied in
                             the manner described in the related Prospectus
                             Supplement.
 
CREDIT ENHANCEMENT.........  If so specified in the related Prospectus
                             Supplement, credit enhancement may be provided by
                             any one or a combination of a letter of credit,
                             financial guaranty insurance policy, mortgage pool
                             insurance policy, special hazard insurance policy,
                             reserve fund, spread account, cash collateral
                             account, overcollateralization or other type of
                             credit enhancement to provide full or partial
                             coverage for certain defaults and losses relating
                             to the underlying Mortgage Loans. Credit support
                             may also be provided by subordination. The amount
                             of any credit enhancement may be limited or have
                             exclusions from coverage and may decline over time
                             or under certain circumstances, all as specified in
                             the related Prospectus Supplement. See "Description
                             of Credit Enhancement" herein.
 
ADVANCES FROM THE PRINCIPAL
AND INTEREST ACCOUNT.......  If so specified in the related Prospectus
                             Supplement, the Servicer will be required to
                             withdraw from the Principal and Interest Account
                             amounts on deposit therein and held for future
                             distribution to make advances (each, an "Advance")
                             in respect of interest on the Mortgage Loans
                             accrued but uncollected as of the end of the
                             related Monthly Period (net of the Servicing Fee).
                             The Servicer generally shall not be required to
                             make such Advance from its own funds or be liable
                             for the recovery thereof from collections on the
                             related Mortgage Loans or otherwise. See
                             "Description of the Securities -- Advances from the
                             Principal and Interest Account; Servicing Advances"
                             herein.
 
SERVICING FEE..............  The Servicer will be entitled to receive a fee for
                             its servicing duties in the amount specified in the
                             related Prospectus Supplement (the "Servicing
                             Fee"), payable monthly from the interest portion of
                             monthly payments on the related Mortgage Loans,
                             Liquidation Proceeds, Released Mortgaged Property
                             Proceeds and certain other sources as provided in
                             the related Pooling and Servicing Agreement.
 
REPRESENTATIVE'S YIELD.....  Unless otherwise specified in the related
                             Prospectus Supplement, the Representative will be
                             entitled to receive an amount (the
                             "Representative's Yield") equal to the sum of (A)
                             all prepayment penalties and premiums collected by
                             the Servicer with respect to any Mortgage Loan and
                             (B) any sum or other finance charge payable by the
                             Mortgagor on a prepaid Rule of 78s Mortgage Loan
                             (as defined herein) that is in excess of (i) the
                             Curtailment or Principal Prepayment (as the case
                             may be) on the related Mortgage Loan, together with
                             accrued and unpaid interest thereon at the Mortgage
                             Interest Rate, plus (ii) servicing compensation
                             exclusive of Servicing Fees. The Representative's
                             Yield will be retained and will be freely
                             transferable by the Representative and will not
                             constitute a portion of the assets of the related
                             Trust.
 
                                       10
<PAGE>   102
 
RATINGS....................  It is a condition to the issuance of each Series of
                             Securities that each Class of the Securities of
                             such Series be rated by one or more of Moody's
                             Investors Service, Inc. ("Moody's"), Standard &
                             Poor's Ratings Services ("S&P") and Fitch Investors
                             Service, Inc. ("Fitch" and each of Fitch, Moody's
                             and S&P, a "Rating Agency") in one of their four
                             highest rating categories. A security rating is not
                             a recommendation to buy, sell or hold securities
                             and may be subject to revision or withdrawal at any
                             time. No person is obligated to maintain any rating
                             on any Security, and, accordingly, there can be no
                             assurance that the ratings assigned to any Class of
                             Securities upon initial issuance thereof will not
                             be lowered or withdrawn by a Rating Agency at any
                             time thereafter. If a rating of any Class of
                             Securities of a Series is revised or withdrawn, the
                             liquidity of such Class of Securities may be
                             adversely affected. In general, the ratings address
                             credit risk and do not represent any assessment of
                             the likelihood or rate of principal prepayments.
                             See "Risk Factors -- Liquidity" and "Ratings"
                             herein.
 
CERTAIN LEGAL ASPECTS OF
THE MORTGAGE LOANS.........  The Mortgage Loans relating to a Series of
                             Securities may be secured by second or more junior
                             Mortgages which are subordinate to one or more
                             mortgage liens on the related Mortgaged Property
                             prior to the lien of such Mortgage Loan (such
                             senior lien, if any, a "Senior Lien"). A primary
                             risk with respect to a junior Mortgage is that
                             funds received in connection with the foreclosure
                             thereof will not be sufficient to satisfy fully
                             both the Senior Lien and the junior Mortgage. See
                             "Risk Factors" and "Certain Legal Aspects of the
                             Mortgage Loans" herein.
 
TAX STATUS OF THE
SECURITIES.................  If an election is made to treat the Trust or one or
                             more segregated pools of assets comprising the
                             Trust relating to a Series of Securities as a "real
                             estate mortgage investment conduit (a "REMIC"), the
                             Securities will constitute "regular interests" in a
                             REMIC or "residual interests" in a REMIC, as
                             specified in the related Prospectus Supplement. See
                             "Certain Federal Income Tax Consequences."
 
                             If an election is not made to treat the Trust as a
                             REMIC, (i) the Trust will not be treated as an
                             association or publicly traded partnership taxable
                             as a corporation and (ii) the Securities to be
                             treated as debt (if any) will be treated as debt.
                             The Depositors, the Representative, their
                             affiliates and the Servicer will have agreed, and
                             by the purchase of Securities, the holders of the
                             Securities will agree, to treat the Trust as a
                             partnership (the "Partnership") for purposes of
                             federal and state income taxes, with the partners
                             of the Partnership being the holders of the
                             designated Classes of Securities and the Securities
                             to be treated as debt being debt of the
                             Partnership. See "Certain Federal Income Tax
                             Consequences" herein and in the related Prospectus
                             Supplement.
 
                             Any such Securities representing debt of the
                             Partnership will not be treated as assets described
                             in section 7701(a)(19)(C) of the Internal Revenue
                             Code of 1986 (the "Code"), and probably will not be
                             treated as "real estate assets" within the meaning
                             of section 856(c)(6)(B) of the Code. Income derived
                             from such Securities treated as debt probably will
                             not be treated as "interest on obligations secured
                             by mortgages on real property or on interests in
                             real property" within the meaning of section
                             856(c)(3)(B) of the Code. For any holder of a
                             Security representing a partnership interest in the
                             "Partnership", which holder is a "real estate
 
                                       11
<PAGE>   103
 
                             investment trust" within the meaning of section 856
                             of the Code, such Securities will be treated as
                             "real estate assets" within the meaning of section
                             856(c)(6)(B) of the Code. However, no comparable
                             authority exists that would allow a thrift
                             institution that is such a holder to treat such
                             Securities as assets described in section
                             7701(a)(19)(C) of the Code. If any Class of such
                             Securities were treated as indebtedness rather than
                             an interest in a partnership, such Securities would
                             not be treated as qualifying real property loans
                             within the meaning of section 593(d)(1) of the Code
                             and assets described in section 7701(a)(19)(C) of
                             the Code and probably would not be treated as "real
                             estate assets" within the meaning of section
                             856(c)(6)(B) of the Code. In addition, in that
                             case, income derived from such Securities probably
                             would not be treated as "interest on obligations
                             secured by mortgages on real property or on
                             interests in real property" within the meaning of
                             section 856(c)(3)(B) of the Code. See "Certain
                             Federal Income Tax Consequences" herein and in the
                             related Prospectus Supplement.
 
ERISA CONSIDERATIONS.......  A fiduciary or other person investing "plan assets"
                             of any employee benefit or other plan subject to
                             the Employee Retirement Income Security Act of
                             1974, as amended ("ERISA"), or Section 4975 of the
                             Code should carefully review with its legal
                             advisors whether the purchase or holding of any
                             Class of Securities could give rise to a
                             transaction prohibited or not otherwise permissible
                             under ERISA or Section 4975 of the Code. Certain
                             Classes of Securities may not be permitted to be
                             acquired by any employee benefit or other plan
                             subject to ERISA or Section 4975 of the Code, as
                             specified in the related Prospectus Supplement. See
                             "ERISA Considerations" herein and in the related
                             Prospectus Supplement.
 
LEGAL INVESTMENT...........  Unless otherwise specified in the related
                             Prospectus Supplement, no Class of Securities will
                             constitute "mortgage related securities" under the
                             Secondary Mortgage Market Enhancement Act of 1984
                             because the related Mortgage Pool will include
                             Mortgage Loans that are secured by second or more
                             junior mortgages. Investors should consult their
                             own legal advisers in determining whether and to
                             what extent the Securities constitute legal
                             investments for such investors. See "Legal
                             Investment" herein and in the related Prospectus
                             Supplement.
 
USE OF PROCEEDS............  Substantially all of the net proceeds to be
                             received from each sale of Securities will be
                             received, directly or indirectly, by the
                             Depositors. The Originators will, in the aggregate,
                             contribute or otherwise transfer the related
                             Mortgage Loans to the Depositors in return for
                             cash, stock or other property, as specified in the
                             related Prospectus Supplement.
 
                                       12
<PAGE>   104
 
                                  RISK FACTORS
 
     Investors should consider, among other things, the following factors in
connection with the purchase of Securities:
 
SECURITIES
 
     Limited Liquidity.  There is no assurance that a secondary market for any
of the Securities will develop or, if one does develop, that it will provide the
holders with liquidity of investment or that it will continue for the life of
such Securities. None of the Securities will be listed on any securities
exchange.
 
     It is a condition to the issuance of the Securities that each Class of
Securities be rated in one of the four highest rating categories by one or more
of Moody's Investors Service, Inc. ("Moody's"), Standard & Poor's Ratings
Services ("S&P") or Fitch Investors Service, Inc. ("Fitch"; and each of Moody's,
S&P and Fitch, a "Rating Agency"). See "Ratings" herein. A security rating is
not a recommendation to buy, sell or hold securities and may be subject to
revision or withdrawal at any time. No person is obligated to maintain the
rating on any Security and, accordingly, there can be no assurance that the
ratings assigned to any Class of Securities on the date on which such Securities
are initially issued will not be lowered or withdrawn by a Rating Agency at any
time thereafter. In the event any rating is revised or withdrawn, the liquidity
of the related Securities may be adversely affected.
 
     Issuance of any of the Securities in book-entry form may reduce the
liquidity of such Securities in the secondary trading market because investors
may be unwilling to purchase Securities for which they cannot obtain physical
certificates. See "Description of the Securities -- Registration of the
Securities" herein.
 
     Difficulty in Pledging.  Because transactions in Securities of a Series in
book-entry form may be effected only through DTC, Participants and Indirect
Participants, the ability of an Owner to pledge such a Security to persons or
entities that do not participate in the DTC system, or otherwise to take actions
in respect of such Securities, may be limited due to the lack of a physical
certificate representing such Security. See "Description of the
Securities -- Registration of the Securities" herein.
 
     Potential Delays in Receipt of Payments.  Owners of Securities issued in
book-entry form may experience some delay in their receipt of payments of
interest and principal on the Securities because such payments will be forwarded
to DTC and DTC will credit such payments to the accounts of its Participants
which will thereafter credit them to the accounts of Owners either directly or
indirectly through Indirect Participants. See "Description of the
Securities -- Registration and Transfer of the Securities" herein.
 
     Limited Obligations.  No Class of Securities of any Series will represent
an interest in or obligation of the Depositors, the Representative, any
Originator, the Servicer or any of their affiliates. The only obligations of the
foregoing entities with respect to any of the Securities or the related Mortgage
Loans will be the Servicer's servicing obligations under the Pooling and
Servicing Agreement and the obligations of the Depositors to purchase, or
substitute substantially similar mortgage loans for, or cause the Originators to
purchase or substitute, any Mortgage Loans as to which there is defective
documentation or a breach of certain representations and warranties in the
Pooling and Servicing Agreement and Transfer Agreement, respectively. Neither
the Securities nor the underlying Mortgage Loans will be guaranteed or insured
by any governmental agency or instrumentality, or by the Depositors, the
Representative, any Originator, the Servicer or any of their affiliates.
 
     ERISA Considerations.  An investment in a Class of Securities of any Series
by Plans may give rise to a prohibited transaction under ERISA section 406 and
be subject to tax under Code section 4975 unless a statutory or administrative
exemption is available. Accordingly, fiduciaries of any employee benefit plan or
other retirement arrangement should consult their counsel before purchasing any
Class of Securities. Certain Classes of Securities will not be eligible for
purchase by Plans. See "ERISA Considerations" herein and in the related
Prospectus Supplement.
 
     Limitations, Reduction and Substitution of Credit Enhancement.  Credit
enhancement may be provided with respect to one or more Classes of Securities of
a Series to cover certain types of losses on the underlying
 
                                       13
<PAGE>   105
 
Mortgage Loans. Credit enhancement may be provided by one or more forms,
including but not limited to subordination of one or more Classes of Securities
of such Series, letter of credit, financial guaranty insurance policy, mortgage
pool insurance policy, special hazard insurance policy, reserve fund, spread
account, cash collateral account, overcollateralization or other type of credit
enhancement. The coverage of any credit enhancement may be limited or have
exclusions from coverage and may decline over time or under certain
circumstances, all as specified in the related Prospectus Supplement. See
"Description of Credit Enhancement" herein.
 
     Yield and Prepayment Considerations.  The yield on certain Classes of
Securities of a Series may be particularly sensitive to the rate of prepayments,
including voluntary prepayments and prepayments due to foreclosures, repurchases
and losses. Accordingly, to the extent the risks described herein and in the
related Prospectus Supplement with respect to the characteristics of the
Mortgage Loans and of mortgage loans in general result in prepayments being
received at rates greater or less than those assumed by investors, the yield to
the holders of such Class of Securities will be adversely affected. See "Certain
Yield and Prepayment Considerations" herein and in the related Prospectus
Supplement.
 
RISKS OF THE MORTGAGE LOANS
 
     General Economic Conditions.  General economic conditions have an impact on
the ability of borrowers to repay mortgage loans. Loss of earnings, illness and
other similar factors may lead to an increase in delinquencies and bankruptcy
filings by borrowers. In the event of personal bankruptcy of a borrower under a
Mortgage Loan (a "Mortgagor"), it is possible that the holders of the related
Securities could experience a loss with respect to such Mortgagor's Mortgage
Loan. In conjunction with a Mortgagor's bankruptcy, a bankruptcy court may
suspend or reduce the payments of principal and interest to be paid with respect
to such Mortgage Loan, thus delaying the amount received by the holders of the
related Securities with respect to such Mortgage Loan. Moreover, if a bankruptcy
court prevents the transfer of the related Mortgaged Property to the related
Trust, any remaining balance on such Mortgage Loan may not be recoverable. In
recent years, EquiCredit Corporation of America (together with its wholly-owned
subsidiaries, including the other Originators, the "Company") has experienced
increased delinquencies and higher net losses on the mortgage loans included in
its servicing portfolio. This trend may have resulted in part from the effect of
general economic conditions on the ability of borrowers to repay such mortgage
loans, although no statistics are available with respect to the extent of such
effect. See "The Depositors, the Servicer, the Representative and the
Originators -- Delinquency and Loss Experience" herein and "The Originators and
the Servicer -- Origination, Foreclosure and Delinquency Experience" in the
related Prospectus Supplement for further information regarding the rates of
delinquency and net losses experienced on the mortgage loans included in the
Company's servicing portfolio.
 
     Real Estate Market Conditions.  An investment in securities such as the
Offered Securities which are secured by or represent interests in mortgage loans
may be affected by, among other things, a decline in real estate values. No
assurance can be given that values of the Mortgaged Properties will remain at
the levels existing on the dates of origination of the related Mortgage Loans.
If the residential real estate market should experience an overall decline in
property values such that the outstanding balances of the Mortgage Loans,
together with loans secured by Senior Liens (defined below), if any, on the
Mortgaged Properties, become equal to or greater than the value of the Mortgaged
Properties, the actual rates of delinquencies, foreclosures and losses could be
higher than those now generally experienced in the mortgage lending industry. In
recent years, the Company has experienced higher net losses on the mortgage
loans included in the Company's servicing portfolio. This trend may have
resulted in part from the effect of real estate market conditions on the value
of the mortgaged properties securing such mortgage loans, although no statistics
are available with respect to the extent of such effect. See "The Depositors,
the Servicer, the Representative and the Originators -- Delinquency and Loss
Experience" herein and "The Originators and the Servicer -- Origination,
Foreclosure and Delinquency Experience" in the related Prospectus Supplement for
further information regarding the rates of delinquency and net losses
experienced on the mortgage loans included in the Company's servicing portfolio.
 
                                       14
<PAGE>   106
 
     Geographic Concentration.  Certain geographic regions of the United States
from time to time will experience weaker regional economic conditions and
housing markets, and, consequently, will experience higher rates of loss and
delinquency on mortgage loans generally. Any concentration of the Mortgage Loans
relating to any Series of Securities in such a region may present risk
considerations in addition to those generally present for similar
mortgage-backed securities without such concentration. See "Description of the
Mortgage Pool" in the related Prospectus Supplement for further information
regarding the geographic concentration of the Mortgage Loans underlying the
Securities of any Series.
 
     Nature of Security.  Certain of the Mortgage Loans underlying the
Securities of a Series may be secured by Mortgages junior or subordinate to one
or more other mortgages ("Senior Liens"), and the related Senior Liens will not
be included in the Mortgage Pool. Although little data is available, the rate of
default of second or more junior mortgage loans may be greater than that of
mortgage loans secured by senior liens on comparable properties. A primary risk
to holders of Mortgage Loans secured by junior Mortgages is the possibility that
adequate funds will not be received in connection with a foreclosure of the
related Senior Lien to satisfy fully both the Senior Lien and the Mortgage Loan.
If a holder of the Senior Lien forecloses on a Mortgaged Property, the proceeds
of the foreclosure or similar sale will be applied first to the payment of court
costs and fees in connection with the foreclosure, second to real estate taxes,
third in satisfaction of all principal, interest, prepayment or acceleration
penalties, if any, and any other sums due and owing to the holder of the Senior
Liens. The claims of the holder of the Senior Lien will be satisfied in full out
of proceeds of the liquidation of the Mortgage Loan, if such proceeds are
sufficient, before the related Trust as holder of the junior Mortgage receives
any payments in respect of the Mortgage Loan. If the Servicer were to foreclose
on any junior Mortgage Loan, it would do so subject to any related Senior Lien.
The debt related to the Mortgage Loan would not be paid in full at such sale
unless a bidder at the foreclosure sale of such Mortgage Loan bids an amount
sufficient to pay off all sums due under the Mortgage Loan and the Senior Lien
or purchases the Mortgaged Property subject to the Senior Lien. If such proceeds
from a foreclosure or similar sale of the related Mortgaged Property are
insufficient to satisfy such loans in the aggregate, the related Trust, as the
holder of the junior Mortgage, and, accordingly, holders of the Offered
Securities would bear (i) the risk of delay in distributions while a deficiency
judgment against the borrower is obtained and (ii) the risk of loss if the
deficiency judgment is not realized upon. Moreover, deficiency judgments may not
be available in certain jurisdictions. In addition, a junior mortgagee may not
foreclose on the property securing a junior Mortgage unless it forecloses
subject to the Senior Lien. In servicing second Mortgages, it is generally the
Servicer's practice to advance funds to keep the Senior Lien current in the
event the mortgagor is in default thereunder until such time as the Servicer
satisfies the Senior Lien by sale of the mortgaged property. The Servicer
intends to advance such amounts in accordance with its normal servicing
procedures, but only to the extent that it determines such advances will be
recoverable from future payments and collections on that Mortgage Loan or
otherwise. Such practice may not be followed in servicing loans more junior than
second mortgages or may be modified at any time. The related Trust will have no
source of funds to satisfy any Senior Lien or make payments due to any senior
mortgagee. The junior Mortgages securing the Mortgage Loans are subject and
subordinate to any Senior Liens affecting the related Mortgaged Property,
including limitations and prohibitions which may be contained in such Senior
Liens upon subordinate financing.
 
     Certain Mortgage Loans.  Certain Mortgage Loans that may be included in the
assets of a Trust may involve additional uncertainties not present in other
types of loans. Certain of the Mortgage Loans may provide for escalating or
variable payments that may be larger than the initial payment amount; however,
the borrowers under such Mortgage Loans are generally qualified on the basis of
the initial payment amount. In some instances, such a borrower's income may not
be sufficient to enable them to pay the increased payment amounts and the
likelihood of default may increase.
 
     Certain of the Mortgage Loans underlying a Series of Securities may be
delinquent in respect of the payment of principal and interest. In addition,
certain of the Mortgagors under the Mortgage Loans underlying a Series of
Securities may be subject to personal bankruptcy proceedings. Such Mortgage
Loans may be subject to a greater risk of default. See "Description of the
Mortgage Pools" herein and "Description of the Mortgage Pool" in the related
Prospectus Supplement.
 
                                       15
<PAGE>   107
 
     Delays in Liquidating Defaulted Mortgage Loans.  Even assuming that the
Mortgaged Properties provide adequate security for the Mortgage Loans underlying
a Series of Securities, substantial delays could be encountered in connection
with the liquidation of defaulted Mortgage Loans and corresponding delays in the
receipt of related proceeds by the related Trust could occur. An action to
foreclose on a Mortgaged Property securing a Mortgage Loan is regulated by state
statutes and rules and is subject to many of the delays and expenses of other
lawsuits if defenses or counterclaims are interposed, sometimes requiring
several years to complete. Furthermore, in some states an action to obtain a
deficiency judgment is not permitted following a nonjudicial sale of a Mortgaged
Property. In the event of a default by a Mortgagor, these restrictions, among
other things, may impede the ability of the Servicer to foreclose on or sell the
Mortgaged Property or to obtain Net Liquidation Proceeds sufficient to repay all
amounts due on the related Mortgage Loan. In addition, the Servicer will be
entitled to deduct from collections received during the preceding Due Period all
expenses reasonably incurred in attempting to recover amounts due and not yet
repaid on Liquidated Mortgage Loans, including payments to senior lienholders,
legal fees and costs of legal action, real estate taxes and maintenance and
preservation expenses, thereby reducing collections available to the related
Trust. See "Certain Legal Aspects of the Mortgage Loans -- Foreclosure in
General," and "-- Rights of Redemption" herein.
 
     Likelihood of Disproportionate Liquidation Expenses.  Liquidation expenses
with respect to defaulted mortgage loans do not vary directly with the
outstanding principal balance of the loan at the time of default. Therefore,
assuming that the Servicer took the same steps in realizing upon a defaulted
mortgage loan having a small remaining principal balance as it would in the case
of a defaulted mortgage loan having a large remaining principal balance, the
amount realized after expenses of liquidation would be smaller as a percentage
of the outstanding principal balance of the small mortgage loan than would be
the case with the defaulted mortgage loan having a large remaining principal
balance. Because the average outstanding principal balance of the Mortgage Loans
is small relative to the size of the average outstanding principal balance of
the loans in a typical pool consisting only of conventional purchase-money
mortgage loans, Net Liquidation Proceeds on Liquidated Mortgage Loans may also
be smaller as a percentage of the principal balance of a Mortgage Loan than
would be the case in a typical pool consisting only of conventional
purchase-money mortgage loans.
 
     Risk of Early Defaults.  Certain of the Mortgage Loans underlying a Series
of Securities may be recently originated as of the date of inclusion in the
related Mortgage Pool. Although little data is available, defaults on mortgage
loans are generally expected to occur with greater frequency in their early
years.
 
     Balloon Mortgage Loans.  Certain of the Mortgage Loans underlying a Series
of Securities may provide for the payment of the unamortized principal balance
of the Mortgage Loan in a single payment at the maturity of the Mortgage Loan
that is greater than the preceding monthly payment ("Balloon Loans"). See
"Description of the Mortgage Pools" herein and "Description of the Mortgage
Pool" in the related Prospectus Supplement. Because borrowers under Balloon
Loans are required to make a relatively large single payment upon maturity, it
is possible that the default risk associated with Balloon Loans is greater than
that associated with fully-amortizing mortgage loans. The ability of a Mortgagor
on a Balloon Loan to repay the Mortgage Loan upon maturity frequently depends
upon, among other things, the borrower's ability to refinance the Mortgage Loan,
which will be affected by a number of factors, including, without limitation,
the level of mortgage rates available in the primary mortgage market at the
time, the Mortgagor's equity in the related Mortgaged Property, the financial
condition of the Mortgagor, the condition of the Mortgaged Property, tax law,
general economic conditions and the general willingness of financial
institutions and primary mortgage bankers to extend credit.
 
     Although a low interest rate environment may facilitate the refinancing of
a balloon payment, the receipt and reinvestment by holders of the Offered
Securities of the proceeds in such an environment may produce a lower return
than that previously received in respect of the related Mortgage Loan.
Conversely, a high interest rate environment may make it more difficult for the
Mortgagor to accomplish a refinancing and may result in delinquencies or
defaults.
 
     Legal Considerations.  Applicable state laws generally regulate interest
rates and other charges, require certain disclosures and require licensing of
the Representative, the Originators and the Servicer. In addition,
 
                                       16
<PAGE>   108
 
most states have other laws, public policy and general principles of equity
relating to the protection of consumers, unfair and deceptive practices and
practices which may apply to the origination, servicing and collection of the
Mortgage Loans. Depending on the provisions of the applicable law and the
specific facts and circumstances involved, violations of these laws, policies
and principles may limit the ability of the Servicer to collect all or part of
the principal of or interest on the Mortgage Loans, may entitle the borrower to
a refund of amounts previously paid and, in addition, could subject the Servicer
to damages and administrative sanctions. See "Certain Legal Aspects of the
Mortgage Loans" herein.
 
     The Mortgage Loans are also subject to federal laws, including: (i) the
Federal Truth in Lending Act and Regulation Z promulgated thereunder, which
require certain disclosures to the Mortgagors regarding the terms of the
Mortgage Loans; (ii) the Equal Credit Opportunity Act and Regulation B
promulgated thereunder, which prohibit discrimination on the basis of age, race,
color, sex, religion, marital status, national origin, receipt of public
assistance or the exercise of any right under the Consumer Credit Protection
Act, in the extension of credit; (iii) the Fair Credit Reporting Act, which
regulates the use and reporting of information related to the Mortgagor's credit
experience; and (iv) certain other laws and regulations.
 
     The Mortgage Loans may be subject to the Home Ownership and Equity
Protection Act of 1994 (the "Equity Protection Act") which amended the Truth in
Lending Act as it applies to mortgages subject to the Equity Protection Act. The
Equity Protection Act requires certain additional disclosures, specifies the
timing of such disclosures and limits or prohibits the inclusion of certain
provisions in mortgages subject to its provisions. The Equity Protection Act
also provides that any purchaser or assignee of a mortgage covered by the Equity
Protection Act is subject to all of the claims and defenses which the borrower
could assert against the original lender. The maximum damages that may be
recovered under the Equity Protection Act from an assignee is the remaining
amount of indebtedness plus the total amount paid by the borrower in connection
with the Mortgage Loan. If the assets of the related Trust include Mortgage
Loans subject to the Equity Protection Act, the Trust may be subject to all of
the claims and defenses which the borrower could assert against the original
lender. The Depositors are required to provide the Trustee, as assignee of such
Mortgage Loans, with notice that such Mortgage Loans are subject to special
rules under the Federal Truth in Lending Act and that the assignee could be
liable for violations of such rules.
 
     Under environmental legislation and case law applicable in certain states,
including the State of California, it is possible that liability for
environmental hazards in respect of real property may be imposed on a holder of
a mortgage note (such as the Trust) secured by real property. See "Certain Legal
Aspects of the Mortgage Loans -- Environmental Legislation" herein.
 
THE STATUS OF THE MORTGAGE LOANS IN THE EVENT OF BANKRUPTCY OF AN ORIGINATOR
 
     The transactions contemplated hereby and by the related Prospectus
Supplement will be structured such that the voluntary or involuntary application
for relief under the United States Bankruptcy Code or similar applicable state
laws ("Insolvency Laws") by the Depositors is unlikely and such filings by the
Originators should not result in consolidation of the assets and liabilities of
the Depositors with those of the Originators. These steps include the creation
of the Depositors as separate, limited purpose subsidiaries, the certificates of
incorporation of which contain limitations on the nature of the Depositors'
business and restrictions on the ability of a Depositor to commence voluntary or
involuntary cases or proceedings under the Insolvency Laws without the prior
unanimous affirmative vote of all its directors. However, there can be no
assurance that the activities of the Depositors would not result in a court
concluding that the assets and liabilities of the Depositors should be
consolidated with those of the Originators.
 
     Each Originator will transfer its related Mortgage Loans to either
Depositor, and the Depositors will transfer the Mortgage Loans to the related
Trust. The Originators will warrant in the related Transfer Agreement, and the
Depositors will warrant in the related Pooling and Servicing Agreement, that the
Originators or the Depositors, as the case may be, have taken and will take all
actions that are required to perfect the Depositors' and the Trust's, as the
case may be, ownership interests in the Mortgage Loans. If an Originator were to
become a debtor in a bankruptcy case, a creditor or trustee (or the debtor
itself) may take the position that the contribution or transfer of the Mortgage
Loans by the Originator to its related Depositor
 
                                       17
<PAGE>   109
 
should be characterized as a pledge of such Mortgage Loans to secure a borrowing
of such debtor, with the result that such Depositor is deemed to be a creditor
of such Originator, secured by a pledge of the applicable Mortgage Loans. If
such an attempt were successful, delays in payments of collections on the
Mortgage Loans could occur or reductions in the amount of such payments could
result, or such a trustee in bankruptcy could elect to accelerate payment of the
obligation to the Depositors and liquidate the Mortgage Loans. With respect to a
Trust as to which no REMIC election is made and as to which a Class of
Securities will be treated as debt of the Trust, if a Depositor were to become a
debtor in a bankruptcy case, unless otherwise described in the related
Prospectus Supplement, the Indenture Trustee will be directed to sell the assets
of the Trust (other than the Accounts) in a commercially reasonable manner and
on commercially reasonable terms. The proceeds of such sale will be treated as
collections on the Mortgage Loans.
 
YIELD AND PREPAYMENT CONSIDERATIONS
 
     The yield to maturity of each Class of Securities of a Series will depend
on the rate and timing of payment of principal on the related Mortgage Loans,
including prepayments, liquidations due to defaults and repurchases due to
defective documentation or breaches of representations and warranties. Such
yield may be adversely affected by a higher or lower than anticipated rate of
prepayments on the Mortgage Loans. Prepayments are influenced by a number of
factors, including prevailing mortgage market interest rates, local and regional
economic conditions and homeowner mobility. The yield to maturity of certain
Classes of Securities identified in the related Prospectus Supplement may be
particularly sensitive to the rate and timing of principal payments (including
prepayments, liquidations and repurchases) of the related Mortgage Loans, which
may fluctuate significantly from time to time. Investors in a Class of
Securities offered at a discount from the principal amount thereof or with no
stated principal amount should fully consider the associated risks, including
the risk that an extremely rapid rate of principal payments could result in the
failure of such investors to recoup their initial investments. See "Certain
Yield and Prepayment Considerations" herein and in the related Prospectus
Supplement.
 
LIMITATIONS ON INTEREST PAYMENTS AND FORECLOSURES
 
     Generally, under the terms of the Soldiers' and Sailors' Civil Relief Act
of 1940, as amended (the "Relief Act"), a Mortgagor who enters military service
after the origination of such Mortgagor's Mortgage Loan (including a Mortgagor
who is a member of the National Guard or is in reserve status at the time of the
origination of the Mortgage Loan and is later called to active duty) may not be
charged interest (including fees and charges) above an annual rate of 6% during
the period of such Mortgagor's active duty status, unless a court orders
otherwise upon application of the lender. It is possible that such action could
have an effect, for an indeterminate period of time, on the ability of the
Servicer to collect full amounts of interest on certain of the Mortgage Loans
underlying a Series of Securities. In addition, the Relief Act imposes
limitations which would impair the ability of the Servicer to foreclose on an
affected Mortgage Loan during the Mortgagor's period of active duty status.
Thus, in the event that such a Mortgage Loan goes into default, there may be
delays and losses occasioned by the inability to realize upon the related
Mortgaged Property in a timely fashion.
 
ORIGINAL ISSUE DISCOUNT
 
     Certain Classes of Securities of a Series may be treated as having been
issued with original issue discount for federal income tax purposes. As a
result, holders of such Securities will be required to include amounts in income
without the receipt of cash corresponding to that income. See "Federal Income
Tax Consequences -- Original Issue Discount" herein and, if applicable, in the
related Prospectus Supplement.
 
                                       18
<PAGE>   110
 
                       DESCRIPTION OF THE MORTGAGE POOLS
 
GENERAL
 
     Each Mortgage Pool will consist of Mortgage Loans having the aggregate
principal balance outstanding as of the related Cut-off Date, after giving
effect to payments due or received prior to such date, specified in the related
Prospectus Supplement (the "Original Pool Principal Balance"). Unless otherwise
specified in the related Prospectus Supplement, each Mortgage Pool will consist
of fixed- or adjustable-rate Mortgage Loans (including both fully amortizing
Mortgage Loans and Balloon Loans) originated and underwritten by the
Representative or by a wholly-owned subsidiary of the Representative or
purchased and re-underwritten by the Representative or by a wholly-owned
subsidiary of the Representative. This subsection describes generally certain
characteristics of the Mortgage Loans.
 
     The related Prospectus Supplement will describe certain characteristics of
the related Mortgage Loans, including without limitation (i) the range of dates
of origination and the latest scheduled maturity date, (ii) the minimum
remaining term to maturity, the weighted average original term to maturity and
the weighted average remaining term to maturity, (iii) the range of Mortgage
Interest Rates and the weighted average Mortgage Interest Rate, (iv) in the case
of Mortgage Loans with adjustable interest rates ("ARMs" or "Adjustable Rate
Mortgages"), the weighted average outstanding current Mortgage Interest Rates,
Gross Margins, Maximum Mortgage Rates and Minimum Mortgage Rates and Periodic
Caps and Payment Caps, if any (as such terms are defined below under
"-- Payments on the Mortgage Loans"), (v) the range of principal balances
outstanding, the range of original principal balances and the weighted average
outstanding principal balance, (vi) the percentages of Mortgage Loans secured by
first Mortgages, second Mortgages and more junior Mortgages, respectively, (vii)
the maximum Combined Loan-to-Value Ratio at origination (defined below), the
weighted average Combined Loan-to-Value Ratio, the maximum Home Equity Loan
Ratio (defined below) at origination and the weighted average Home Equity Loan
Ratio, (viii) the percentage of Mortgage Loans secured by fee simple interests
in single-family dwelling units, attached or detached two-to four-family
dwelling units, units in planned unit developments and condominiums,
respectively, the percentage of Mortgage Loans secured by leasehold interests,
the percentage of Mortgage Loans secured by manufactured housing units and the
percentage of Mortgage Loans secured by units in cooperatives, (ix) the
percentage of Mortgage Loans as to which the related Mortgagor represented at
the time of origination that the related Mortgaged Property would be occupied by
such Mortgagor as a primary or secondary residence, (x) certain summary
information relating to the geographic concentration of the Mortgaged Properties
securing the Mortgage Loans, (xi) the percentage of Mortgage Loans which are
Balloon Loans and the dates after origination the balloon payment is due, and
(xii) the percentage of Mortgage Loans which are Bankruptcy Mortgage Loans
(defined below), the percentage of Bankruptcy Loans which are 30 days or more
contractually delinquent and the percentages of Mortgage Loans other than
Bankruptcy Mortgage Loans which are 30 days and 60 days or more contractually
delinquent, respectively. If so specified in the related Prospectus Supplement,
such information may be approximate based on the expected characteristics of the
Mortgage Liens to be included in the related Mortgage Pool and any significant
variations therefrom provided on the related Current Report on Form 8-K, as
described below.
 
     For purposes of the foregoing, the "Combined Loan-to-Value Ratio" of any
Mortgage Loan is the ratio (expressed as a percentage) of (i) the sum of (a) the
original principal balance of such Mortgage Loan at the date of origination plus
(b) the outstanding balance of the Senior Lien, if any, divided by (ii) the
lesser of (a) the value of the related Mortgaged Property, based upon the
appraisal made at the time of origination of the Mortgage Loan and (b) the
purchase price of the Mortgaged Property if the Mortgage Loan proceeds were used
to purchase the Mortgaged Property. The Combined Loan-to-Value Ratios of the
Mortgage Loans also reflect certain judgments of the Company's underwriters made
at the time the Mortgage Loans were originated or acquired and certain other
policies of the Company. See "The Depositors, the Servicer, the Representative
and the Depositors -- Specific Underwriting Criteria -- Balloon Mortgage Loans"
and "-- Certain Calculations Relating to Combined Loan-to-Value Ratios" herein.
The "Home Equity Loan Ratio" of any Mortgage Loan is the ratio (expressed as a
percentage) of (i) the original principal balance of such Mortgage Loan divided
by (ii) the lesser of (a) the value of the related Mortgaged Property, based
upon
 
                                       19
<PAGE>   111
 
the appraisal made at the time of origination of the Mortgage Loan and (b) the
purchase price of the Mortgaged Property if the Mortgage Loan proceeds were used
to purchase the Mortgaged Property. For Mortgage Loans secured by a first
Mortgage, the Combined Loan-to-Value Ratio and the Home Equity Loan Ratio will
be the same.
 
     A Bankruptcy Mortgage Loan is a Mortgage Loan on which the related
Mortgagor is making payments pursuant to a personal bankruptcy plan or
proceeding (each, a "Bankruptcy Plan"). The entire principal balance and the
right to receive interest accrued after the Cut-off Date with respect to each
Bankruptcy Mortgage Loan will generally be included in the assets of the related
Trust, while the right to interest accrued but unpaid prior to the related
Cut-off Date under each Bankruptcy Mortgage Loan will generally be retained by
the Originators. The Originators' right to collect interest accrued on a
Bankruptcy Mortgage Loan prior to the date of the related Bankruptcy Plan filing
will generally be subordinate to the related Trust's right to receive timely
payments of principal and interest with respect to such Bankruptcy Mortgage
Loan.
 
     In addition, the related Prospectus Supplement or, if so specified therein,
the Current Report on Form 8-K to be filed within fifteen days after the
delivery of a Series of Securities, will set forth in tabular form certain more
detailed information relating to the characteristics of the related Mortgage
Loans by number and outstanding principal balance and by percentage of the
Mortgage Pool including, without limitation, the outstanding principal balances
of the Mortgage Loans, the geographic distribution of the related Mortgaged
Properties (by state), the Combined Loan-to-Value Ratios, the Home Equity Loan
Ratios, the Mortgage Interest Rates, the remaining months to stated maturity and
the number of months since origination, in each case (except for geographic
distribution) within the ranges specified therein.
 
PAYMENTS ON THE MORTGAGE LOANS
 
     Unless otherwise specified in the related Prospectus Supplement, a
substantial portion of the Mortgage Loans underlying a Series of Securities will
provide for level monthly installments (except, in the case of Balloon Mortgage
Loans, the final payment) consisting of interest equal to one-twelfth of the
applicable Mortgage Interest Rate times the unpaid principal balance, with the
remainder of such payment applied to principal (an "Actuarial Mortgage Loan").
No adjustment is made if a payment is made earlier or later than the due date,
although the Mortgagor may be subject to a late payment penalty. If such
Mortgage Loan is prepaid, the borrower is required to pay interest only to the
date of prepayment. The remainder of the Mortgage Loans will provide for
payments that are allocated to principal and interest according to the daily
simple interest method (a "Simple Interest Mortgage Loan") or the "sum of the
digits" method, otherwise known as the "Rule of 78s" method (a "Rule of 78s
Mortgage Loan"). Unless otherwise specified in the related Prospectus
Supplement, no Mortgage Loan will provide for deferred interest or negative
amortization.
 
     The Mortgage Loans may have Mortgage Interest Rates which are fixed or may
be ARMs on which the Mortgage Interest Rates are adjusted periodically based on
an index (an "Index") or otherwise, as specified in the related Prospectus
Supplement. ARMs generally provide for a fixed initial Mortgage Interest Rate
until the first date on which such Mortgage Interest Rate is to be adjusted.
Thereafter, the Mortgage Interest Rate is subject to periodic adjustment
generally equal to the Index plus a fixed percentage spread over the Index
established contractually for each ARM at the time of its origination (the
"Gross Margin"). The initial Mortgage Interest Rate for an ARM may be lower than
the sum of the then-applicable Index and the Gross Margin for such ARM. 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 upon conversion by the party specified in such Prospectus Supplement.
 
     An ARM may provide that its Mortgage Interest Rate may not exceed a rate
above a maximum rate (the "Maximum Mortgage Rate") or be less than a minimum
rate (the "Minimum Mortgage Rate") established at the time of origination. In
addition, if so specified in the related Prospectus Supplement, an ARM may
provide for limitations on the maximum amount by which the Mortgage Interest
Rate may adjust for any single adjustment period (a "Periodic Cap") or, in the
case of an ARM providing for negative amortization, may provide for limitations
on the amounts by which scheduled payments may be increased due to rising
interest rates (a "Payment Cap").
 
                                       20
<PAGE>   112
 
     A Simple Interest Mortgage Loan provides for the amortization of the amount
financed under the Mortgage Loan over a series of equal monthly payments
(except, in the case of a Balloon Loan, the final payment). Each monthly payment
consists of an installment of interest which is calculated on the basis of the
outstanding principal balance of the Mortgage Loan multiplied by the stated
Mortgage Interest Rate and further multiplied by a fraction, the numerator of
which is the number of days in the period elapsed since the preceding payment of
interest was made and the denominator of which is the number of days in the
annual period for which interest accrues on such Mortgage Loan. As payments are
received under a Simple Interest Mortgage Loan, the amount received is applied
first to interest accrued to the date of payment and the balance is applied to
reduce the unpaid principal balance. Accordingly, if a borrower pays a fixed
monthly installment on a Simple Interest Mortgage Loan before its scheduled due
date, the portion of the payment allocable to interest for the period since the
preceding payment was made will be less than it would have been had the payment
been made as scheduled, and the portion of the payment applied to reduce the
unpaid principal balance will be correspondingly greater. However, the next
succeeding payment will result in an allocation of a greater amount to interest
if such payment is made on its scheduled due date.
 
     Conversely, if a borrower pays a fixed monthly installment after its
scheduled due date, the portion of the payment allocable to interest for the
period since the preceding payment was made will be greater than it would have
been had the payment been made as scheduled, and the remaining portion, if any,
of the payment applied to reduce the unpaid principal balance will be
correspondingly less. If each scheduled payment under a Simple Interest Mortgage
Loan is made on or prior to its scheduled due date, the principal balance of the
Mortgage Loan will amortize in the manner described in the preceding paragraph.
However, if the borrower consistently makes scheduled payments after the
scheduled due date the Mortgage Loan will amortize more slowly than scheduled.
If a Simple Interest Mortgage Loan is prepaid, the borrower is required to pay
interest only to the date of prepayment.
 
     A Rule of 78s Mortgage Loan provides for the payment by the borrower of a
specified total amount of payments, payable in equal monthly installments on
each due date, which total represents the amount financed and add-on interest in
an amount calculated on the basis of the stated note rate for the term of the
Mortgage Loan. The rate at which such amount of add-on interest is earned and,
correspondingly, the portion of each fixed monthly payment allocated to
reduction of the outstanding principal balance are calculated in accordance with
the "sum of the digits" or "Rule of 78s". Under a Rule of 78s Mortgage Loan, the
portion of a payment allocable to interest is determined by multiplying the
total amount of add-on interest payable over the term of the Mortgage Loan by a
fraction derived as described herein. The fraction used in the calculation of
add-on interest earned each month under a Rule of 78s Mortgage Loan has as its
denominator a number equal to the sum of a series of numbers beginning with one
and ending with the number of monthly payments due under the Mortgage Loan. For
example, for a Mortgage Loan providing for twelve scheduled payments, the
denominator of each month's fraction would be 78, the sum of the series of
numbers from one to twelve. The numerator of the fraction for a given month
would be the number of payments remaining before giving effect to the payment to
which the fraction is being applied. Accordingly, in the case of such Mortgage
Loan, the fraction for the first payment would be 12/78, for the second payment,
11/78, for the third payment, 10/78, and so on through the final payment, for
which the fraction would be 1/78. The applicable fraction is then multiplied by
the total add-on interest payable over the term of the Mortgage Loan to
determine the amount of interest "earned" that month. The difference between the
amount of the monthly payment made by the borrower and the amount of earned
add-on interest calculated for the month is applied to principal reduction. As a
result, the rate at which interest is earned in the initial months of a Rule of
78s Mortgage Loan is somewhat higher than the interest computed for a Mortgage
Loan computed on an actuarial basis, and the rate at which interest is earned at
the end of the Mortgage Loan is somewhat less than that computed under an
actuarial basis.
 
     Payments to holders of the related Securities and the Servicing Fee with
respect to Rule of 78s Mortgage Loans will be computed as if such Mortgage Loans
were Simple Interest Mortgage Loans. Unless otherwise specified in the related
Prospectus Supplement, amounts received upon prepayment in full of a Rule of 78s
Mortgage Loan in excess of (i) the then outstanding principal balance of such
Mortgage Loan (computed on a daily simple interest amortization basis) and (ii)
accrued interest computed on a daily simple interest basis
 
                                       21
<PAGE>   113
 
at the Mortgage Interest Rate, plus servicing compensation exclusive of
Servicing Fees, will constitute part of the Representative's Yield and will not
be part of the assets of the related Trust available to make required payments
of principal and interest to holders of the related Securities and will not be
treated as collected principal for purposes of computing the amount to be
distributed.
 
     In the event of the prepayment in full (voluntarily or by acceleration) of
a Rule of 78s Mortgage Loan, under the terms of the Mortgage Loan the entire
remaining amount of payments is due but a "refund" or "rebate" will be made to
the borrower of the portion of the total amount of the scheduled payments
remaining under the Mortgage Loan immediately prior to such prepayment which is
allocable to "unearned" add-on interest. Such rebate will be calculated in
accordance with the Rule of 78s method.
 
                  CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS
 
     The rate of principal payments on each Class of Securities of a Series
entitled to principal, the aggregate amount of each interest payment on each
Class of Securities of a Series entitled to interest and the yield to maturity
of each Class of Securities of a Series will be related to the rate and timing
of payments of principal on the related Mortgage Loans, which may be in the form
of scheduled and unscheduled payments. The rate of prepayment on a pool of
mortgage loans is affected by prevailing market rates for mortgage loans of a
comparable term and risk level. In general, when the level of prevailing
interest rates for similar loans significantly declines, the rate of prepayment
is likely to increase, although the prepayment rate is influenced by a number of
other factors, including general economic conditions and homeowner mobility.
Defaults on mortgage loans are expected to occur with greater frequency in their
early years, although little data is available with respect to the rate of
default on second mortgage loans. The rate of default on second or more junior
mortgage loans may be greater than that of mortgage loans secured by first liens
on comparable properties. Prepayments, liquidations and purchases of the
Mortgage Loans will result in distributions to the holders of amounts of
principal which would otherwise be distributed over the remaining terms of the
Mortgage Loans.
 
     In addition, unless otherwise specified in the related Prospectus
Supplement, the Servicer, the Depositors or the holders of the Class of
Securities of any Series specified in the related Prospectus Supplement may, at
their option, cause the related Trust to sell all of the outstanding Mortgage
Loans and REO Properties underlying the related Series of Securities, and thus
effect the early retirement of the related Securities, after the date on which
the Pool Principal Balance (as defined herein) is less than the percentage of
the Original Pool Principal Balance specified in the related Prospectus
Supplement. See "Description of the Securities -- Optional Disposition of
Mortgage Loans" herein. Further, if so specified in the related Prospectus
Supplement, the Servicer or such other entities as may be specified in such
Prospectus Supplement may be required to effect early retirement of a Series of
Securities by soliciting competitive bids for the purchase of the assets of the
related Trust or otherwise. See "Description of the Securities -- Mandatory
Disposition of Mortgage Loans" herein.
 
     If any Class of Securities of Series are subject to special redemption or
special remittances ("Special Payments") on a date other than a Payment Date
(each such date, a "Special Payment Date"), the holders will receive principal
earlier than would have been the case had no special redemption or special
remittance, as the case may be, occurred and such principal payments were made
on the next succeeding Payment Date. In such event, holders may not be able to
reinvest such payments at rates equal to the rates on such Class of Securities.
 
     If the Pooling and Servicing Agreement for a Series of Securities provides
for a Prefunding Account or other means of funding the transfer of additional
Mortgage Loans to the related Trust, as described under "Description of the
Securities -- Forward Commitments; Prefunding" herein, and the Trust is unable
to acquire such additional Mortgage Loans within any applicable time limit, the
amounts set aside for such purpose may be required to effect the retirement of
all or a portion of one or more Classes of Securities of such Series.
 
                                       22
<PAGE>   114
 
     As described above, the rate of prepayment on a pool of mortgage loans is
affected by prevailing market rates for comparable mortgage loans. When the
market interest rate is below the mortgage coupon, mortgagors may have an
increased incentive to refinance their mortgage loans. Depending on prevailing
market rates, the future outlook for market rates and economic conditions
generally, some mortgagors may sell or refinance mortgaged properties in order
to realize their equity in the mortgaged properties, to meet cash flow needs or
to make other investments. No representation is made as to the particular
factors that will affect the prepayment of the Mortgage Loans underlying any
Series of Securities, as to the relative importance of such factors, as to the
percentage of the principal balance of the Mortgage Loans that will be paid as
of any date or as to the overall rate of prepayment on the related Mortgage
Loans.
 
     The yield to maturity of certain Classes of Securities of a Series may be
particularly sensitive to the rate and timing of principal payments (including
prepayments) of the Mortgage Loans, which may fluctuate significantly from time
to time. The Prospectus Supplement relating to such Securities will provide
certain additional information with respect to the effect of such payments on
the yield to maturity of such Securities under varying rates of prepayment,
including the rate of prepayment, if any, which would reduce the holder's yield
to zero.
 
     Greater than anticipated prepayments of principal will increase the yield
on Securities purchased at a price less than par. Conversely, greater than
anticipated prepayments of principal will decrease the yield on Securities
purchased at a price greater than par. The effect on an investor's yield due to
principal prepayments on the Mortgage Loans occurring at a rate that is faster
(or slower) than the rate anticipated by the investor in the period immediately
following the issuance of the Securities will not be entirely offset by a
subsequent like reduction (or increase) in the rate of principal payments. The
weighted average life of each Class of Securities of a Series will also be
affected by the amount and timing of delinquencies and defaults on the related
Mortgage Loans and the recoveries, if any, on defaulted Mortgage Loans and
foreclosed properties in the related Mortgage Pool.
 
     The "weighted average life" of a Security refers to the average amount of
time that will elapse from the date of issuance to the date each dollar in
respect of principal of such Security is repaid. The weighted average life of
each Class of Securities of a Series will be influenced by, among other factors,
the rate at which principal payments are made on the Mortgage Loans, including
final payments made upon the maturity of Balloon Loans.
 
                                   THE TRUSTS
 
     Each Trust will be formed under a Pooling and Servicing Agreement (a
"Pooling and Servicing Agreement") among the Depositors, the Servicer and the
Trustee named therein (a "Trustee") or a Trust Agreement (each, a "Trust
Agreement") between the Depositors and the trustee of the Trust (the "Owner
Trustee"). If a Trust is formed under a Trust Agreement, the related Pooling and
Servicing Agreement will be entered into between the Trust, the Depositors and
the Servicer. No Trust will engage in any activity other than (i) acquiring,
holding and managing the Mortgage Loans and the other assets of the Trust and
the proceeds therefrom, (ii) issuing the related securities, (iii) making
payments on the related Securities and (iv) engaging in other activities
incidental to the foregoing.
 
     The property of each Trust will include: (i) the related Mortgage Loans as
from time to time are subject to the related Pooling and Servicing Agreement and
all proceeds thereof, (ii) such assets as from time to time are identified as
REO Property or are deposited in the Collection Account (defined herein),
Principal and Interest Account (defined herein), or other accounts established
under any of the documents governing the Trust or the related Securities,
including amounts on deposit in such accounts and invested in Permitted
Instruments, (iii) the Trustee's rights under all insurance policies with
respect to the Mortgage Loans required to be maintained pursuant to the Pooling
and Servicing Agreement and any Insurance Proceeds, (iv) Liquidation Proceeds,
(v) Released Mortgaged Property Proceeds; and (vi) certain other property;
provided, however, that unless otherwise specified in the related Prospectus
Supplement, the assets of a Trust will not include the Representative's Yield or
amounts received on or after the Cut-off Date in respect of interest accrued on
the Mortgage Loans prior to the Cut-off Date.
 
                                       23
<PAGE>   115
 
     The Servicer will service the Mortgage Loans either directly or through
subservicers in accordance with the Pooling and Servicing Agreement and
generally in accordance with the first and second mortgage loan servicing
standards and procedures accepted by prudent mortgage lending institutions. See
"Description of the Securities -- Servicing Standards" and "-- Use of
Subservicers" below for a further description of the provisions of the Pooling
and Servicing Agreement relating to servicing standards and the use of
subservicers.
 
      THE DEPOSITORS, THE SERVICER, THE REPRESENTATIVE AND THE ORIGINATORS
 
GENERAL
 
     EquiCredit Corporation of America (formerly known as Old Stone Credit
Corporation), the Servicer, the Representative and an Originator ("EquiCredit"),
was incorporated under the laws of the State of Delaware on September 4, 1991,
for the purpose of acquiring substantially all of the assets of Old Stone Credit
Corporation ("OSCC-Florida"), a corporation organized under the laws of the
State of Florida and a wholly-owned subsidiary of Old Stone Corporation, a
corporation organized under the laws of the State of Rhode Island. EquiCredit is
a wholly-owned subsidiary of EquiCredit Corporation ("EquiCredit Corporation"),
a Delaware corporation organized on August 29, 1991. On November 7, 1991,
EquiCredit acquired substantially all of the assets and succeeded in the
business of OSCC-Florida, including the common stock of the wholly-owned
subsidiaries of OSCC-Florida, consisting of, among other companies, EquiCredit
Corporation/Ala. & Miss., California/EquiCredit Corporation, EquiCredit
Corporation of In., EquiCredit Corporation of Pa. and EquiCredit Corporation of
SC. In the discussion that follows, references to the "Company" include
EquiCredit Corporation, EquiCredit and its subsidiaries (including the other
Originators) and EquiCredit's predecessor in interest, OSCC-Florida.
 
     On January 27, 1995, Barnett Merger Sub Inc., a wholly-owned subsidiary of
Barnett Banks, Inc. ("Barnett Banks"), was merged with and into EquiCredit
Corporation, and EquiCredit Corporation became a wholly-owned indirect
subsidiary of Barnett Banks.
 
     The Depositors were incorporated in the State of Delaware on February 26,
1993 for the limited purposes of receiving the mortgage loans from one or more
Originators, transferring such mortgage loans to third parties, forming trusts
and engaging in related activities. All of the outstanding common stock of each
Depositor is owned by one or more of the Originators.
 
     The transactions contemplated hereby have been structured to make the
voluntary or involuntary application for relief by a Depositor under any
Insolvency Law unlikely and that such application by an Originator would not
result in consolidation of the assets and liabilities of the Depositors with
those of such Originator. If, notwithstanding the measures so taken, a court
concluded that the assets and liabilities of the Depositors should be so
consolidated with those of an Originator, delays in distributions on the Notes
and the Certificates and possible reductions in the amount of such distributions
could occur. See "Risk Factors -- The Status of the Mortgage Loans in the Event
of Bankruptcy of an Originator".
 
LOAN ORIGINATION HISTORY
 
     The Company originates mortgage loans on residential dwellings nationwide;
purchases mortgage loans from lenders, mortgage bankers, and brokers on a
wholesale basis; assembles and sells pools of mortgages to major commercial
banks and other financial institutions; and services mortgage portfolios placed
with such investors. The Company lends primarily on suburban and urban
single-family homes in major metropolitan areas. See "The Originators and the
Servicer -- Origination, Foreclosure and Loss Experience -- Loan Origination
History" in the related Prospectus Supplement for a current listing of the
states in which the Company conducts loan origination and/or wholesale
operations.
 
     The related Prospectus Supplement will set forth the dollar amounts of
first and junior lien mortgage loans originated and purchased by the Company
during the three years immediately preceding the date of the Prospectus
Supplement and, if available, the dollar amounts of mortgage loans originated
and purchased by the Company during the most recent complete calendar quarters
in the current year.
 
                                       24
<PAGE>   116
 
GENERAL LOAN UNDERWRITING
 
     The Company originates and acquires first and junior lien mortgage loans
using standard underwriting procedures based upon an applicant's general
creditworthiness and the extent of real estate equity used as collateral
security. The following is a general discussion of the underwriting standards
and procedures utilized by the Company, subject to such variations as are
specified in the related Prospectus Supplement.
 
     All mortgage loan applications are underwritten, and collateral properties
appraised, prior to the closing or acquisition of a mortgage loan by the
Company. Loan underwriting and approval is centralized at the Company's
headquarters in Jacksonville, Florida. Loans are reviewed and approved by one of
the Company's underwriters, each of whom is granted specific credit approval
limits based on experience and seniority (which approval limits may be waived at
the discretion of management). Approval of a majority of the Company's Board of
Directors is generally required for all loan applications over a dollar limit
established from time to time, currently $350,000, except that such approval is
not always obtained for loans acquired as part of a portfolio acquisition.
 
     The Company does not currently originate or acquire mortgage loans that
result in a lien position more subordinate than a second lien on real estate
and, unless otherwise specified in the related Prospectus Supplement, no loan
secured by a more subordinate mortgage will be included in a Mortgage Pool. The
Company will consider making a second mortgage loan in a subordinate position to
a first mortgage loan held by a party other than a bank, savings association or
a supervised lender, if a copy of the recorded security instrument and note are
reviewed prior to credit approval. Second mortgage loans may also be made behind
adjustable or variable rate first mortgage loans if the maximum payment (on a
fully indexed basis) is used when calculating the debt ratio, and the note and
mortgage relating to such first mortgage loan accompany the loan application
file for consideration during the credit review process. Any first lien
adjustable or variable rate loan is required to have been in existence for at
least one year and to have experienced at least one rate adjustment.
 
     With respect to the Company's loan and loan portfolio acquisition
activities, the Company reviews procedures and calculations used by each
individual seller to achieve a certain "level of confidence" that the process
used is correct and pragmatic. This is done by reviewing a sample size of loans
under each seller's pool. The Company's goal in underwriting loan purchases is
to follow the Company's published underwriting guidelines for each individual
loan. However, flexibility is used to some extent to include some loans outside
of the guidelines to successfully price and acquire the majority of the loan
pool being considered. This flexibility is only used on loans that are believed
to be acceptable by strong compensating factors, and exceptions to the
underwriting guidelines are reviewed on a case by case basis. Therefore, the
references to application to the underwriting guidelines to purchased loan
portfolios assumes the possibility of any of the aforementioned exceptions.
 
INCOME VERIFICATION
 
     Loan applications are considered through a combination of reviews of credit
bureau reports and/or individual certifications. Income is verified through
various means, including, but not limited to, applicant interviews, written
verification, review of paycheck stubs, tax returns, and so forth, and the
potential borrower's demonstration of sufficient levels of disposable income to
satisfy debt repayment requirements. The following are certain of the key
factors considered by the Company.
 
     Employment.  A loan applicant's employer is always contacted to verify
employment in addition to receipt of the potential borrower's W-2s, last two to
four paycheck stubs or other similar items of verification as may be required by
the underwriter. With respect to any acquired loan, the Company relies upon the
supporting documentation in the loan application file relating to the
applicant's employment status.
 
     Self-Employed Applicants -- Commissions/Bonuses/Tax Returns.  Federal tax
returns for the most recent two years (with schedules) signed by the potential
borrower are required from self-employed applicants and applicants who derive
100% of their income from commissions or 25% or more of their total income from
commissions and/or bonuses. Consistency in commission and/or bonus income must
be established. The
 
                                       25
<PAGE>   117
 
Company's underwriters may, in the exercise of their judgment, either accept
personal and business related financial statements prepared by the borrower or
require financial statements prepared by a certified public accountant. Checking
account statements are used solely as additional verification of income.
 
     Rental Income.  Rental income must be documented by leases, rental
agreements, tenant letters, or tax returns for the two most recent years. The
Company calculates 75% of total rents received and subtracts from that figure
the total mortgage payments on rental property to derive a cash flow, if any,
which amount is then treated as additional income in the credit review process.
If the subtraction of the mortgage payment from the rental income results in a
negative cash flow, such amount is subtracted from the applicant's monthly
income.
 
     Social Security and Veterans Compensation.  Compensation from the Social
Security Administration or the Department of Veterans Affairs must be supported
by an awards letter from the appropriate agency. If such a letter is
unavailable, copies of checks received from the appropriate agency or eight to
twelve months of checking account statements indicating equal deposit amounts
are required.
 
     Retirement Income.  Retirement income must be supported by an annuity
letter or similar awards document describing all details of income. If such a
letter or document is unavailable, copies of checks received from the source of
income or eight to twelve months of checking account statements indicating equal
deposit amounts are required.
 
     Child and/or Spousal Support.  A loan applicant must submit to the Company
a copy of the final decree of divorce specifically setting forth the amount and
term, if any, of support. If such award is a substantial portion of the
applicant's total monthly income, either copies of cancelled checks from the
former spouse, collection receipts paid through a court ordered public service
office or checking account statements indicating equal monthly or otherwise
periodic deposit amounts are required.
 
APPRAISALS; TITLE COMPANIES AND CLOSING AGENTS
 
     All properties are required to be appraised by independent fee appraisers
approved by the Company in advance of funding. Appraisers are approved by the
Company based upon a review of sample appraisals, professional experience,
education, membership in related professional organizations, clients and typical
or specific properties appraised. Except with respect to loan portfolio
purchases, all appraisers must be approved by the Company's Vice President or
Assistant Vice President of Loan Administration and must be independent from
borrowers, referral brokers used by the Company and any other mortgage loan
originator from which the Company acquires mortgage loans. Management reviews
references, credentials and examples of prior appraisals before approving an
appraiser. The Company's underwriters may, in their discretion, accept an
appraisal from a non-approved appraiser based solely on the appraisal's content.
If an appraisal with respect to a mortgaged property appears to be inconsistent
with appraisals previously conducted on comparable properties by the same or
other appraisers, the Company requires the appraiser to explain the
discrepancies. If the problems continue or are not resolved to the Company's
satisfaction, the appraisal firm is removed from the Company's approved
appraiser list. See "-- Quality Control Audit Procedures Highlights" below.
 
     Appraisals are completed on standard FNMA/FHLMC forms and conform to
current FNMA/FHLMC secondary market requirements for one- to four family
residential appraisals. Each such appraisal includes, among other things, an
inspection of the exterior of the subject property, obtaining front, rear and
street view photographs and obtaining data from three recent sales of similar
properties within the same general location as such subject property; provided,
that for certain high loan-to-value loans, interior inspections may not be
included. The appraisals may take into account any increased value in the
residence due to improvements proposed to be made with the proceeds of the
Mortgage Loan. In such cases, the Company will escrow a portion of the loan
proceeds until such improvements are made.
 
     Loans are generally closed by personnel at the respective branches of the
Company, the related approved Originator, approved attorneys, title insurers or
agents of title insurers, and title insurance is issued by one of several
nationally recognized title companies.
 
                                       26
<PAGE>   118
 
SPECIFIC UNDERWRITING CRITERIA; UNDERWRITING PROGRAMS
 
     Prior to August 1, 1996, the Company originated and purchased loans under
six underwriting programs. Beginning August 1, 1996, the Company originates and
purchases loans under seven underwriting programs (each, an "Underwriting
Program") summarized below, which may change from time to time, as described in
the related Prospectus Supplement. Management permits deviations from the
specific criteria of an Underwriting Program to reflect local economic trends
and real estate valuations, as well as other credit factors specific to each
loan application and/or each portfolio acquired. From time to time, the Company
purchases or grants loans to applicants whose creditworthiness may not coincide
with program criteria. In such circumstances, the Company strives to maintain
the overall integrity of these programs and simultaneously provide its lending
officers with the flexibility to consider the specific circumstances of the loan
application or purchase.
 
     The related Prospectus Supplement will set forth the distribution of the
Mortgage Loans among the Underwriting Programs as of the related Cut-off Date.
 
                     SUMMARIES OF THE UNDERWRITING PROGRAMS
 
CLASS A+
 
     1. The Company generally requires both direct creditor verification and a
credit report on the borrower by two independent credit reporting agencies
reflecting the borrower's complete credit history. An excellent credit history
of at least one year is required, and prior credit history may be rated on a
case-by-case basis. The credit history should reflect that existing and previous
debts were paid in a timely manner. A Chapter 7 bankruptcy which has not been
filed in the last five years, or a Chapter 13 bankruptcy that has been
discharged for a minimum of 24 months, is acceptable if the borrower has since
established a payment history, notwithstanding such bankruptcy, consistent with
this Underwriting Program. No unpaid collections, liens or judgments are allowed
under this Underwriting Program. Unless otherwise specified below, mortgage
payment history may not reflect any 30-day delinquency during the most recent
12-month period. In addition, no more than one revolving credit account, and no
installment credit account, may reflect a 30-day delinquency in the most recent
12-month period.
 
     2. Generally, the borrower must have been employed for not less than two
years with the same employer or have established comparable stability in a
particular field of work.
 
     3. Combined Loan-to-Value Ratios(1) and Debt-to-Income Ratios(2) must
conform to the following criteria:
 
<TABLE>
<CAPTION>
                            MAXIMUM
                           COMBINED         MAXIMUM
                         LOAN-TO-VALUE   DEBT-TO-INCOME
     PROPERTY TYPE           RATIO          RATIO(A)          ADDITIONAL CRITERIA OR VARIATION(A)
- -----------------------  -------------   --------------   -------------------------------------------
<S>                      <C>             <C>              <C>
Owner Occupied Single
  Family...............      100%              42%        Only non-purchase money mortgage loans may
                                                          be originated or acquired pursuant to these
                                                          criteria. Mortgage payment history must be
                                                          historically current with no late payments
                                                          of 30 days or more in the last 12 months.
                                                          Second mortgage loans originated or
                                                          acquired under these criteria must not
                                                          exceed $30,000, must have fixed rates, and
                                                          may not have terms exceeding 15 years.
</TABLE>
 
                                       27
<PAGE>   119
 
<TABLE>
<CAPTION>
                            MAXIMUM
                           COMBINED         MAXIMUM
                         LOAN-TO-VALUE   DEBT-TO-INCOME
     PROPERTY TYPE           RATIO          RATIO(A)          ADDITIONAL CRITERIA OR VARIATION(A)
- -----------------------  -------------   --------------   -------------------------------------------
<S>                      <C>             <C>              <C>
Owner Occupied Single
  Family...............       95%              42%        Mortgage payment history must be
                                                          historically current with no late payments
                                                          of 30 days or more in the last 12 months.
                                                          First mortgage loans and second mortgage
                                                          refinance loans originated under these
                                                          criteria must not exceed $225,000 and
                                                          $60,000, respectively and may have fixed- or
                                                          adjustable-rates. The maximum term of any
                                                          first mortgage loan originated or acquired
                                                          under these criteria is 30 years, provided
                                                          that balloon mortgage loans with 30-year
                                                          amortization schedules and single payments
                                                          of the remaining loan balances up to 15
                                                          years after origination may also be
                                                          originated or acquired. The maximum term of
                                                          any second mortgage refinance loan
                                                          originated or acquired under these criteria
                                                          is 15 years.
Owner Occupied One- to
  Four-Family..........       85%              42%        A Debt-to-Income Ratio of up to 45% is
                                                          permitted if income is not less than $5,000
                                                          per month. Mortgage payment history must be
                                                          historically current with no late payments
                                                          of 30 days or more in the last 12 months.
</TABLE>
 
- ---------------
 
(a) Additional criteria with respect to the Maximum Debt-to-Income Ratio may
    apply depending on the amount of gross monthly income. See "-- Monthly
    Income" below.
 
(1) See "Description of the Mortgage Pool -- General" for the definition of
    "Combined Loan-to-Value Ratio."
 
(2) "Debt-to-Income Ratio" under all of the Underwriting Programs is generally
    calculated as that ratio, stated as a percentage, which results from
    dividing a mortgagor's Fixed Monthly Debt by his or her gross monthly
    income. "Fixed Monthly Debt" includes: (i) in the case of second mortgages,
    the monthly payment under the first lien (which generally includes an escrow
    of real estate taxes), (ii) the related mortgage loan monthly payment (which
    in the case of an Adjustable Rate Mortgage, is calculated based on a rate
    per annum equal to 2% plus the initial rate), (iii) other installment debt
    service payment, including, in respect of revolving credit debt, the
    required monthly payment thereon, or, if no such payment is specified, the
    greater of the amount equal to 5% of the balance, or $10.00. "Fixed Monthly
    Debt" does not include any of the debt (other than revolving credit debt)
    described above that matures within less than three months from the date of
    the calculation, or in the case of revolving debt, the minimum $10.00
    monthly payment on accounts showing a zero balance.
 
     4. The mortgaged property is required to be an owner occupied one- to
four-family or single family dwelling, as specified above, which may include
condominiums, townhouses or manufactured housing (at lower Combined
Loan-to-Value Ratios), in at least average repair, comparable to neighboring
properties and generally in compliance with zoning regulations. If the mortgaged
property is non-owner occupied, the Company reduces the Maximum Combined
Loan-to-Value Ratio by 10%.
 
     5. Generally, the borrower must have resided on the property that will
secure the loan for at least two years or have established residential stability
to date.
 
                                       28
<PAGE>   120
 
CLASS A
 
     1. The Company generally requires both direct creditor verification and a
credit report on the borrower by two independent credit reporting agencies
reflecting the borrower's complete credit history. An excellent credit history
of at least one year is required, and prior credit history may be rated on a
case-by-case basis. The credit history should reflect that existing and previous
debts were paid in a timely manner. A Chapter 7 bankruptcy that has been
discharged for a minimum of 36 months or a Chapter 13 bankruptcy that has been
discharged for a minimum of 24 months is acceptable if the borrower has since
established a payment history, notwithstanding such bankruptcy, consistent with
this Underwriting Program. No unpaid collections, liens or judgments are allowed
under this Underwriting Program. Unless otherwise specified below, mortgage
payment history may reflect not more than one 30-day delinquency during the most
recent 12-month period. In addition, no more than two revolving credit accounts,
and no more than two installment credit accounts, may reflect 30-day
delinquencies in the most recent 12-month period.
 
     2. Generally, the borrower must have been employed for not less than two
years with the same employer or have established comparable stability in a
particular field of work.
 
     3. Combined Loan-to-Value Ratios and Debt-to-Income Ratios must conform to
the following criteria:
 
<TABLE>
<CAPTION>
                            MAXIMUM
                           COMBINED         MAXIMUM
                         LOAN-TO-VALUE   DEBT-TO-INCOME
     PROPERTY TYPE           RATIO          RATIO(A)          ADDITIONAL CRITERIA OR VARIATION(A)
- -----------------------  -------------   --------------   -------------------------------------------
<S>                      <C>             <C>              <C>
Owner Occupied One- to
  Four-Family..........       85%              50%
Self-Employed Owner
  Occupied One- to
  Four-Family..........       75%              50%        Exceptions to the Maximum Combined Loan-to-
                                                          Value Ratio may be considered if the
                                                          borrower's spouse has held a salaried job
                                                          for at least two years and contributes at
                                                          least 50% of the total joint income.
</TABLE>
 
     (a) Additional criteria with respect to the Maximum Debt-to-Income Ratio
         may apply depending on the amount of gross monthly income. See
         "-- Monthly Income" below.
 
     4. The mortgaged property is required to be an owner occupied one- to
four-family or single family dwelling, as specified above, which may include
condominiums, townhouses or manufactured housing, in at least average repair,
comparable to neighboring properties and generally in compliance with zoning
regulations. If the mortgaged property is non-owner occupied, the Company
reduces the Maximum Combined Loan-to-Value Ratio by 10%.
 
     5. Generally, the borrower must have resided on the property that will
secure the loan for at least two years or have established residential stability
to date.
 
CLASS B+
 
     1. The Company generally requires both direct creditor verification and a
credit report on the borrower by two independent credit reporting agencies
reflecting the borrower's complete credit history. A credit history of at least
one year is required and prior credit history may be rated on a case-by-case
basis. The credit history should reflect that existing and previous debts were
paid in a predominantly timely manner. No more than an aggregate of five
revolving credit accounts or five installment credit accounts with 30-day or
60-day delinquencies are considered. Collections up to $300 are acceptable as
well as greater amounts if a satisfactory explanation is provided. The mortgage
payment history is required to reflect no more than two 30-day delinquencies
during the most recent 12-month period and prior mortgage payment history may be
rated on a case-by-case basis; provided that consecutive or "rolling"
delinquencies are counted as one occurrence. A Chapter 7 bankruptcy or a Chapter
13 bankruptcy that has been discharged for a minimum of two years is acceptable
if the borrower has since established a payment history, notwithstanding such
bankruptcy, consistent with this Underwriting Program.
 
                                       29
<PAGE>   121
 
     2. Generally, the borrower must exhibit both employment and residential
stability to date.
 
     3. The Combined Loan-to-Value Ratios and Debt-to-Income Ratios must conform
to the following criteria:
 
<TABLE>
<CAPTION>
                            MAXIMUM
                           COMBINED           MAXIMUM
                         LOAN-TO-VALUE     DEBT-TO-INCOME
     PROPERTY TYPE           RATIO            RATIO(A)          ADDITIONAL CRITERIA OR VARIATION(A)
- -----------------------  -------------     --------------     ---------------------------------------
<S>                      <C>               <C>                <C>
Owner Occupied One- to
  Four-Family..........        85%               50%          None
Self-Employed Owner
  Occupied One- to
  Four-Family..........        75%               50%          Exceptions to the Maximum Combined
                                                              Loan-to-Value Ratio may be considered
                                                              if the borrower's spouse has held a
                                                              salaried job for at least two years and
                                                              contributes at least 50% of total joint
                                                              income.
</TABLE>
 
- ---------------
 
(a) Additional criteria with respect to the Maximum Debt-to-Income Ratio may
    apply depending on gross monthly income. See "-- Monthly Income" below.
 
     4. The mortgaged property is required to be an owner-occupied, one- to
four-family dwelling, which may include condominiums, townhouses or manufactured
housing, in at least average repair, comparable to neighboring properties and
generally in compliance with zoning regulations. If the mortgaged property is
non-owner occupied, the Company reduces the Maximum Combined Loan-to-Value Ratio
by 10%.
 
CLASS B
 
     1. The Company generally requires both direct creditor verification and a
credit report on the borrower by two independent credit reporting agencies
reflecting the borrower's complete credit history. A credit history of at least
one year is required and prior credit history may be rated on a case-by-case
basis. The credit history should reflect that existing and previous debts were
paid in a predominantly timely manner. No more than an aggregate of five
revolving credit accounts or five installment credit accounts with 30-day to
90-day delinquencies are considered. Collections up to $300 are acceptable as
well as greater amounts if a satisfactory explanation is provided. The mortgage
payment history is required to reflect no more than three 30-day delinquencies
during the most recent 12-month period and prior mortgage payment history may be
rated on a case-by-case basis; provided that consecutive or "rolling"
delinquencies are counted as one occurrence. A Chapter 7 bankruptcy or a Chapter
13 bankruptcy that has been discharged for a minimum of two years is acceptable
if the borrower has since established a payment history, notwithstanding such
bankruptcy, consistent with this Underwriting Program.
 
     2. Generally, the borrower must exhibit both employment and residential
stability to date.
 
                                       30
<PAGE>   122
 
     3. The Combined Loan-to-Value Ratios and Debt-to-Income Ratios must conform
to the following criteria:
 
<TABLE>
<CAPTION>
                            MAXIMUM
                           COMBINED           MAXIMUM
                         LOAN-TO-VALUE     DEBT-TO-INCOME
     PROPERTY TYPE           RATIO            RATIO(A)          ADDITIONAL CRITERIA OR VARIATION(A)
- -----------------------  -------------     --------------     ---------------------------------------
<S>                      <C>               <C>                <C>
Owner Occupied One- to
  Four-Family..........        80%               50%
Self-Employed Owner
  Occupied One- to
  Four-Family..........        70%               50%          Exceptions to the Maximum Combined
                                                              Loan-to-Value Ratio may be considered
                                                              if the borrower's spouse has held a
                                                              salaried job for at least two years and
                                                              contributes at least 50% of total joint
                                                              income.
</TABLE>
 
- ---------------
 
(a) Additional criteria with respect to the Maximum Debt-to-Income Ratio may
    apply depending on gross monthly income. See "-- Monthly Income" below.
 
     4. The mortgaged property is required to be an owner-occupied, one- to
four-family dwelling, which may include condominiums, townhouses or manufactured
housing, in at least average repair, comparable to neighboring properties and
generally in compliance with zoning regulations. If the mortgaged property is
non-owner occupied, the Company reduces the Maximum Combined Loan-to-Value Ratio
by 10%.
 
CLASS C+
 
     1. The Company generally requires both direct creditor verification and a
credit report on the borrower by two independent credit reporting agencies
reflecting the borrower's complete credit history. A credit history of at least
one year is required and should reflect that existing and previous debts were
paid in a generally satisfactory manner. No more than an aggregate of eight
revolving credit accounts or installment credit accounts with 30- or 60- or
90-day delinquencies in the most recent 12-month period are considered.
Collections of up to $300 are acceptable as well as greater amounts if a
satisfactory explanation is provided. Mortgage payment history should reflect
not more than four 30-day delinquencies and one 60-day delinquency during the
most recent 12-month period; provided that consecutive or "rolling"
delinquencies are counted as one occurrence.
 
     A Chapter 7 bankruptcy or a Chapter 13 bankruptcy that has been discharged
for a minimum of two years is acceptable if the borrower has since established a
payment history, notwithstanding such bankruptcy, consistent with this
Underwriting Program.
 
     2. Generally, the borrower must have been employed with the same employer
for at least one year or have established employment stability to date.
 
                                       31
<PAGE>   123
 
     3. The Combined Loan-to-Value Ratios and Debt-to-Income Ratios must conform
to the following criteria:
 
<TABLE>
<CAPTION>
                            MAXIMUM
                           COMBINED           MAXIMUM
                         LOAN-TO-VALUE     DEBT-TO-INCOME
     PROPERTY TYPE           RATIO            RATIO(A)          ADDITIONAL CRITERIA OR VARIATION(A)
- -----------------------  -------------     --------------     ---------------------------------------
<S>                      <C>               <C>                <C>
Owner Occupied One- to
  Four-Family..........        80%               50%          Exceptions to the Maximum
                                                              Debt-to-Income Ratio may be considered
                                                              on a case-by-case basis.
Self-Employed Owner
  Occupied One- to
  Four-Family..........        70%               50%          Exceptions to the Maximum
                                                              Debt-to-Income Ratio may be considered
                                                              on a case-by-case basis.
</TABLE>
 
- ---------------
 
(a) Additional criteria with respect to the Maximum Debt-to-Income Ratio may
    apply depending on gross monthly income. See "-- Monthly Income" below.
 
     4. The mortgaged property is required to be an owner occupied one- to
four-family dwelling, which may include condominiums, townhouses or manufactured
housing, in at least average repair, comparable to neighboring properties and
generally in compliance with zoning regulations. If the mortgaged property is
non-owner occupied, the Company reduces the Maximum Combined Loan-to-Value Ratio
by 10%.
 
CLASS C
 
     1. The Company generally requires a credit report on the borrower by two
independent credit reporting agencies reflecting the complete credit history of
the borrower, but ratings are not a material factor in determining whether the
loan is approved. Mortgage payment history must reflect no more than two 60-day
delinquencies and one 90-day delinquency within the most recent 12 months, and
the mortgage must be current or brought current with the proceeds of the loan;
provided that consecutive or "rolling" delinquencies are counted as one
occurrence. The borrower may use the proceeds of a loan to discharge a
bankruptcy.
 
     2. Employment and income verification is required by direct employer
contact and written documentation, such as pay stubs, W-2s and tax returns.
 
<TABLE>
<CAPTION>
                            MAXIMUM
                           COMBINED         MAXIMUM
                         LOAN-TO-VALUE   DEBT-TO-INCOME
     PROPERTY TYPE           RATIO          RATIO(A)          ADDITIONAL CRITERIA OR VARIATION(A)
- -----------------------  -------------   --------------   -------------------------------------------
<S>                      <C>             <C>              <C>
Owner Occupied One- to
  Four-Family..........       75%              50%        Only first mortgage loans may be originated
                                                          or acquired pursuant to these criteria.
Owner Occupied One- to
  Four-Family..........       70%              50%        Second mortgage loans may be originated or
                                                          acquired pursuant to these criteria.
Self-Employed Owner
  Occupied One- to
  Four-Family..........       65%              50%        First or second mortgage loans may be
                                                          originated or acquired pursuant to these
                                                          criteria.
</TABLE>
 
- ---------------
(a) Additional criteria with respect to the Maximum Debt-to-Income Ratio may
    apply depending on gross monthly income. See "-- Monthly Income" below.
 
                                       32
<PAGE>   124
 
     5. The mortgaged property is required to be owner occupied, in good repair
and well maintained such that pride of ownership is evidenced. No rural property
is considered as security for a loan originated or acquired for this
Underwriting Program.
 
CLASS D
 
     1. The Company requires a credit report on the borrower by two independent
credit reporting agencies reflecting the complete credit history of the
borrower, but ratings are not a material factor in determining whether the loan
is approved. Mortgage payment history will be considered on a case-by-case
basis. The borrower may use the proceeds of a loan to discharge a bankruptcy.
 
     2. The Combined Loan-to-Value Ratios and Debt-to-Income Ratios must conform
to the following criteria:
 
<TABLE>
<CAPTION>
                            MAXIMUM
                           COMBINED         MAXIMUM
                         LOAN-TO-VALUE   DEBT-TO-INCOME
     PROPERTY TYPE           RATIO          RATIO(A)          ADDITIONAL CRITERIA OR VARIATION(A)
- -----------------------  -------------   --------------   -------------------------------------------
<S>                      <C>             <C>              <C>
Owner Occupied and
  Non-Owner Occupied
  One- to
  Four-Family..........       70%              50%        First mortgage loans may be originated or
                                                          acquired pursuant to these criteria. A $300
                                                          per person disposable income is also
                                                          required.
</TABLE>
 
- ---------------
(a) Additional criteria with respect to the Maximum Debt-to-Income Ratio may
    apply depending on gross monthly income. See "-- Monthly Income" below.
 
     3. The mortgaged property may be an owner occupied or non-owner occupied
one- to four-family dwelling. All mortgaged property must be in good repair and
well maintained such that pride of ownership is evidenced.
 
     4. The maximum term of any loan originated or acquired for this
Underwriting Program is fifteen years; provided that balloon mortgage loans with
30-year amortization schedules and single payments of the remaining loan
balances at approximately 7, 10 or 15 years after origination may also be
originated or acquired.
 
MONTHLY INCOME
 
     Under any Underwriting Program, Debt-to-Income Ratios must also conform to
the following criteria, to the extent not otherwise satisfied pursuant to the
criteria of such Underwriting Program:
 
<TABLE>
<CAPTION>
                                                                            MAXIMUM
                                                                         DEBT-TO-INCOME
                             GROSS MONTHLY INCOME                            RATIO
        ---------------------------------------------------------------  --------------
        <S>                                                              <C>
        $1,500 or less.................................................        40%
        $1,501 to $4,000...............................................        45%
        $4,001 or more.................................................        50%
</TABLE>
 
     Exceptions to the Maximum Debt-to-Income Ratio may be considered under any
Underwriting Program on a case-by-case basis, provided that any exception is
reasonable in light of the entire circumstances and approved by senior
underwriters located at the Company's headquarters.
 
BALLOON MORTGAGE LOANS
 
     The Underwriting Guidelines provide that, notwithstanding the criteria
described above in connection with any Underwriting Program, no balloon mortgage
loan may be originated or acquired if (i) the amount of the loan is in excess of
the dollar limit established from time to time, subject to exceptions on a
case-by-case basis; (ii) the Combined Loan-to-Value Ratio of the loan is in
excess of 95%; (iii) the amount of the loan is less than the dollar limit
established from time to time.
 
                                       33
<PAGE>   125
 
CERTAIN CALCULATIONS RELATING TO COMBINED LOAN-TO-VALUE RATIOS
 
     Under all of the Underwriting Programs, the balance of the related Senior
Lien, if any, used to determine the Combined Loan-to-Value Ratio for the
mortgage loan is based on the judgment of the Company's underwriters. In
determining the Combined Loan-to-Value Ratio in cases where the related Senior
Lien, if any, secures an adjustable rate mortgage loan, the Company's
underwriters also consider the historical performance of the index from which
the mortgage interest rate is derived under the first mortgage and other credit
factors. In addition, the maximum amount of any revolving credit line prior and
superior to any mortgage loan is included in any calculation to determine the
Combined Loan-to-Value Ratio.
 
QUALITY CONTROL AUDIT PROCEDURES
 
     The Company's quality control audit procedures consist of post-funding
examinations in the areas of legal documentation, credit documentation and
underwriting. Following the origination or purchase of each loan, the Company's
loan verification department conducts a review and verification of the loan with
specific attention to the following areas:
 
     Legal Documentation:  The mortgage note, mortgage, deed of trust,
Truth-in-Lending disclosure, Real Estate Settlement Procedures Act and Equal
Credit Opportunity Act documents, title abstract, affidavits, riders, and all
other documents required pursuant to statutory law are reviewed for existence,
accuracy, and proper signatures.
 
     Quality control audits ("Quality Control Audits") are conducted on
approximately thirty percent of the mortgage loans funded each month, measured
by aggregate outstanding principal balance, beginning in the first week of the
following month and completed in most cases no later than the end of such
following month. Reports, with any major exceptions noted, are forwarded to
Senior Management Representative for review and distribution to appropriate
senior management. Audit and quality control functions are performed separately
from the activities of the loan verification department by credit reviewers on
each loan to assure the accuracy of disclosure in dollar amounts, interest rates
and appraisals.
 
     Credit Documentation: All credit verifications (such as verification of
mortgage, verification of employment and verification of deposits), credit
applications and credit reports are reviewed for existence, accuracy and proper
signatures.
 
     Underwriting: Some loans are reviewed for compliance with the Company's
underwriting standards for the Class of Underwriting Program (i.e., Class A Plus
to Class D) under which the loan was originated or acquired.
 
     Quality Control Appraisals: If a Quality Control Audit determines
circumstances that warrant a reappraisal, a drive-by appraisal is conducted by
an independent fee appraisal firm.
 
     The Company's quality control department uses the following guidelines when
reviewing each appraisal:
 
          1. Up to 8% margin between the values reflected by each appraisal is
     acceptable.
 
          2. In the case of a margin of 8% or above between values, an addendum
     is prepared by the review appraiser and a quality control addendum is
     written reflecting the discrepancies between market values reflected by
     each appraisal.
 
          3. In the case of a margin of greater than 10% between values, when
     appropriate, further review and analysis is obtained from each of the
     appraisers involved. This is accomplished by submitting each appraisal to
     the opposite appraiser for review and written analysis. (All references to
     appraisal firms are omitted from the documents.)
 
     The foregoing information, along with a review by the Company's quality
control department, is submitted in a monthly report to the President for
review. Customer files, including both the original appraisal and the quality
control appraisals, if any, are reviewed on all questionable appraisals. In the
majority of cases, a review of the files and a quality control analysis is
sufficient. A third appraisal can be ordered in any case where discrepancies are
still unexplained to the Company's satisfaction.
 
                                       34
<PAGE>   126
 
     If an appraiser's market value or other appraisal data are deemed to be
consistently inaccurate, a meeting is arranged to address these problems. If the
problems continue or are not resolved to the Company's satisfaction, the
appraisal firm is removed from the Company's list of approved appraisers.
 
COLLECTION PROCEDURES
 
     The related Prospectus Supplement will set forth the number and aggregate
principal amount of mortgage loans serviced by the Company as of the end of the
prior year and any completed calendar quarters in the current year, for itself
and for investors (primarily major commercial banks, savings and loan
associations, brokerage houses and the Federal National Mortgage Association
("FNMA")). Such statistics may include loans that were not originated or
acquired and re-underwritten by the Company but are serviced (principally for
FNMA) on a contractual basis.
 
     The following describes collection procedures generally employed by the
Company. Any significant deviations therefrom with respect to a pool of Mortgage
Loans will be described in the related Prospectus Supplement. Collections are
conducted by the Company's Service Center at its corporate headquarters located
in Jacksonville, Florida. The Company utilizes additional collection assistance
from field collectors located in selected areas of the country. Delinquent
accounts are divided into groups of accounts of 0-29, 30-59 and 60 or more days
past due. All collection activity on 0-29 day accounts is handled by Service
Center collectors who collect in teams headed by a senior collector. When an
account becomes 7 days past due, the mortgagor is generally called by phone with
simultaneous notices being sent if contact by phone is not made. When an account
becomes 30-59 days delinquent, it is assigned to a higher level Home Office
collector experienced in default accounts. A default management supervisor
contacts area collectors on a daily basis to assign field work. Prior to
submitting an account for foreclosure, a 30 day breach notice is sent certified
mail to the customer. If the breach is not cured, the account is worked by the
default management area located in Jacksonville, and collection management
attempts personal contact with the borrower to determine that all avenues of
resolution have been considered. Branch offices are not responsible for the
management of accounts in foreclosure, bankruptcy, litigation or otherwise
designated for special consideration, all of which are the responsibility of
either the Company's loan asset control department or its legal department.
 
     If foreclosure is necessary, the Company's loan asset control department
supervises and monitors all related procedures (including bankruptcy
proceedings) conducted by the foreclosure attorneys. If title to the mortgaged
property is taken in the name of the mortgagee, the Company's real estate owned
division attempts to insure that the property is preserved and protected. After
review and analysis, a disposition strategy is developed and the property is
marketed for sale.
 
DELINQUENCY AND LOSS EXPERIENCE
 
     The related Prospectus Supplement will set forth the Company's delinquency
and charge-off experience at the dates indicated on mortgage loans included in
its servicing portfolio, including loans in foreclosure proceedings, but
excluding loans serviced by the Company that were not originated or acquired and
re-underwritten by the Company (such portfolio, excluding such loans, the
"Primary Servicing Portfolio").
 
OUTSTANDING REAL ESTATE OWNED
 
     Each Prospectus Supplement will set forth the number and value of
properties acquired by the Company through foreclosure which were owned by the
Company for its own account or on behalf of owners of mortgage loans included in
the Company's Primary Servicing Portfolio as at the end of the immediately
preceding calendar year and as at the end of the most recent complete calendar
quarter.
 
                                       35
<PAGE>   127
 
                         DESCRIPTION OF THE SECURITIES
 
GENERAL
 
     The following summary describes certain terms of the Securities, common to
each Pooling and Servicing Agreement and any Indenture and Trust Agreement.
Forms of the Indenture, the Trust Agreement, the Pooling and Servicing
Agreements and the Transfer Agreement providing for the transfer of Mortgage
Loans from the Originators to the Depositors have been filed as exhibits to the
Registration Statement of which this Prospectus forms a part. The summary does
not purport to be complete and is subject to, and is qualified in its entirety
by reference to, the provisions of the Securities, the Pooling and Servicing
Agreement and the Transfer Agreement for each Trust, any Indenture and Trust
Agreement and the related Prospectus Supplement. Where particular provisions or
terms used in any of such documents are referred to, the actual provisions
(including definitions of terms) are incorporated by reference as part of such
summaries.
 
     The Securities will represent beneficial interests in (sometimes referred
to herein as "Certificates") or debt secured by (sometimes referred to herein as
"Notes") the assets of the related Trust, including (i) the Mortgage Loans and
all proceeds thereof, (ii) REO Property, (iii) amounts on deposit in the funds
and accounts established with respect to the related Trust, including all
investments of amounts on deposit therein, (iv) certain rights of the Depositors
under the Transfer Agreement and (v) certain other property, as described in the
related Prospectus Supplement. If specified in the related Prospectus
Supplement, one or more Classes of Securities of a Series may have the benefit
of one or more of a letter of credit, financial guaranty insurance policy,
reserve fund, spread account, cash collateral account, overcollateralization or
other form of credit enhancement. If so specified in the related Prospectus
Supplement, a Series of Securities may have the benefit of one or more of a
mortgage pool insurance policy, bankruptcy bond, special hazard insurance policy
of similar credit enhancement. Any such credit enhancement may be included in
the assets of the related Trust. See "Description of Credit Enhancement" herein.
 
     A Series of Securities may include one or more Classes entitled to
distributions of principal and disproportionate, nominal or no interest
distributions or distributions of interest and disproportionate, nominal or no
principal distributions. The principal amount of any Security may be zero or may
be a notional amount as specified in the related Prospectus Supplement. A Class
of Securities of a Series entitled to payments of interest may receive interest
at a specified rate (a "Securities Interest Rate") which may be fixed, variable
or adjustable and may differ from other Classes of the same Series, may receive
interest based on the weighted average Mortgage Interest Rate on the related
Mortgage Loans, or may receive interest as otherwise determined, all as
described in the related Prospectus Supplement. One or more Classes of a Series
may be Securities upon which interest will accrue but not be currently paid
until certain other Classes have received principal payments due to them in full
or until the occurrence of certain events, as set forth in the related
Prospectus Supplement. One or more Classes of Certificates of a Series may be
entitled to receive principal payments pursuant to a planned amortization
schedule or may be entitled to receive interest payments based on a notional
principal amount which reduces in accordance with a planned amortization
schedule. A Series may also include one or more Classes of Certificates entitled
to payments derived from a specified group or groups of Mortgage Loans held by
the related Trust. The rights of one or more Classes of Securities may be senior
or subordinate to the rights of one or more of the other Classes of Securities.
A Series may include two or more Classes of Securities which differ as to the
timing, sequential order, priority of payment or amount of distributions of
principal or interest or both.
 
     Each Class of Securities of a Series will be issued in the denominations
specified in the related Prospectus Supplement. Each Security will represent a
percentage interest (a "Percentage Interest") in the Securities of the
respective Class, determined by dividing the original dollar amount (or Notional
Principal Amount, in the case of certain Securities entitled to receive interest
only) represented by such Security by the Original Principal Balance of such
Class.
 
                                       36
<PAGE>   128
 
     One or more Classes of Securities of a Series may be issuable in the form
of fully registered definitive certificates or, if so specified in the related
Prospectus Supplement, one or more Classes of Securities of a Series (the
"Book-Entry Securities") may initially be represented by one or more
certificates registered in the name of Cede & Co. ("Cede"), the nominee of The
Depository Trust Company ("DTC"), and available only in the form of book-entries
on the records of DTC, participating members thereof ("Participants") and other
entities, such as banks, brokers, dealers and trust companies, that clear
through or maintain custodial relationships with a Participant, either directly
or indirectly ("Indirect Participants"). Certificates representing the
Book-Entry Securities will be issued in definitive form only under the limited
circumstances described herein and in the related Prospectus Supplement. With
respect to Book-Entry Certificates, all references herein to "holders" of
Securities shall reflect the rights of owners of the Book-Entry Securities, as
they may indirectly exercise such rights through DTC and Participants, except as
otherwise specified herein. See "-- Registration of Securities" herein.
 
     Unless otherwise specified in the related Prospectus Supplement, on each
Payment Date and Special Payment Date, there shall be paid to each person in
whose name a Security is registered on the related Record Date or Special Record
Date (defined herein) as applicable (which in case of the Book-Entry Securities
initially will be only Cede, as nominee of DTC), the portion of the aggregate
payment to be made to holders of such Class to which such holder is entitled, if
any, based on the Percentage Interest, held by such holder of such Class.
 
INTEREST
 
     Unless otherwise specified in the related Prospectus Supplement, interest
will accrue on each Class of Securities of a Series (other than a Class of
Securities entitled to receive only principal) during each period specified in
the related Prospectus Supplement (each, an "Accrual Period") at the Securities
Interest Rate for such Class specified in the related Prospectus Supplement.
Interest accrued on each Class of Securities at the applicable Securities
Interest Rate during each Accrual Period will be paid, to the extent monies are
available therefor, on each Payment Date, commencing on the day specified in the
related Prospectus Supplement and will be distributed in the manner specified in
such Prospectus Supplement, except for any Class of Securities ("Accrual
Securities") on which interest is to accrue and not be paid until the principal
of certain other Classes has been paid in full or the occurrence of certain
events as specified in such Prospectus Supplement. If so described in the
related Prospectus Supplement, interest that has accrued but is not yet payable
on any Accrual Securities will be added to the principal balance thereof on each
Payment Date and will thereafter bear interest at the applicable Securities
Interest Rate. Payments of interest with respect to any Class of Securities
entitled to receive interest only or a disproportionate amount of interest and
principal will be paid in the manner set forth in the related Prospectus
Supplement. Payments of interest (or accruals of interest, in the case of
Accrual Securities) with respect to any Series of Securities or one or more
Classes of Securities of such Series, may be reduced to the extent of interest
shortfalls not covered by Advances or by any applicable credit enhancement.
 
PRINCIPAL
 
     On each Payment Date, commencing with the Payment Date specified in the
related Prospectus Supplement, principal with respect to the related Mortgage
Loans during the period specified in the related Prospectus Supplement (each
such period, a "Due Period") will be paid to holders of the Securities of the
related Series (other than a Class of Securities of such Series entitled to
receive interest only) in the priority, manner and amount specified in such
Prospectus Supplement, to the extent funds are available therefor. Unless
otherwise specified in the related Prospectus Supplement, such principal
payments will generally include (i) the principal portion of all scheduled
payments ("Monthly Payments") received on the related Mortgage Loans during the
related Due Period, (ii) any principal prepayments of any such Mortgage Loans in
full ("Principal Prepayments") and in part ("Curtailments") received during the
related Due Period or such other period (each, a "Prepayment Period") specified
in the related Prospectus Supplement, (iii) the principal portion of (A) the
proceeds of any insurance policy relating to a Mortgage Loan, a Mortgaged
Property (defined herein) or a REO Property (defined herein), net of any amounts
applied to the repair of the
 
                                       37
<PAGE>   129
 
Mortgaged Property or released to the Mortgagor (defined herein) and net of
reimbursable expenses ("Insurance Proceeds"), (B) proceeds received in
connection with the liquidation of any defaulted Mortgage Loans ("Liquidation
Proceeds"), net of fees and advances reimbursable therefrom ("Net Liquidation
Proceeds") and (C) proceeds received in connection with a taking of a related
Mortgaged Property by condemnation or the exercise of eminent domain or in
connection with any partial release of any such Mortgaged Property from the
related lien ("Released Mortgaged Property Proceeds"), (iv) the principal
portion of all amounts paid by the Depositors (which are limited to amounts paid
by the Representative or an Originator pursuant to the related Transfer
Agreement, unless otherwise specified in the related Prospectus Supplement) in
connection with the purchase of or substitution for a Mortgage Loan as to which
there is defective documentation or a breach of a representation or warranty
contained in the Transfer Agreement and assigned to the related Trust under the
related Pooling and Servicing Agreement and (v) the principal balance of each
defaulted Mortgage Loan or REO Property as to which the Servicer has determined
that all amounts expected to be recovered have been recovered (each, a
"Liquidated Mortgage Loan"), to the extent not included in the amounts described
in clauses (i) through (iv) above (the aggregate of the amounts described in
clauses (i) through (v), the "Basic Principal Amount"). Payments of principal
with respect to a Series of Securities or one or more Classes of such Series may
be reduced to the extent of delinquencies or losses not covered by advances or
any applicable credit enhancement.
 
ASSIGNMENT OF THE MORTGAGE LOANS
 
     At the time of issuance of a Series of Securities, the Originators,
pursuant to a Transfer Agreement (the "Transfer Agreement") among the
Originators and the Depositors, will assign the Mortgage Loans to the Depositors
together with all principal and interest received on or with respect to the
Mortgage Loans, other than (i) principal and interest received before the
related Cut-off Date (and interest received on or after the Cut-off Date but
accrued prior to the Cut-off Date) and (ii) unless otherwise specified in the
related Prospectus Supplement, the Representative's Yield. On such date, the
Depositors will assign the Mortgage Loans to the Trust pursuant to a Pooling and
Servicing Agreement.
 
     Each Mortgage Loan will be identified in a schedule included as an exhibit
to the related Transfer Agreement and the related Pooling and Servicing
Agreement (the "Mortgage Loan Schedule"). The Mortgage Loan Schedule will set
forth certain information with respect to each Mortgage Loan, including, among
other things, the principal balance as of the Cut-off Date, the Mortgage
Interest Rate, the scheduled monthly payment of principal and interest, the
maturity of the Mortgage Note, the Combined Loan-to-Value Ratio at origination
and, as applicable, the Home Equity Loan Ratio at origination.
 
     In addition, the Originators will, with respect to each Mortgage Loan,
deliver to the applicable Depositor the Mortgage Note endorsed to the order of
the Depositor or a Custodian or in blank, the mortgage with evidence of
recording thereon, an assignment of the mortgage to the Depositor or a Custodian
or in blank, evidence of title insurance, intervening assignments of the
mortgage, assumption and modification agreements and, in the case of Mortgage
Loans secured by Mortgaged Property improved by a manufactured housing unit, the
certificate of title, if any (collectively, the "Mortgage File"). The Depositor
shall simultaneously deliver such Mortgage Note, Mortgage and assignment of
Mortgage to the Trust, endorsed as set forth in the related Pooling and
Servicing Agreement. It is expected that each such transfer will be effected by
endorsement and delivery to a Custodian, which Custodian shall hold such
instruments and documents for the Depositor, the Trust and the Indenture
Trustee, if any, as their interests may appear. The assignment of Mortgage shall
be recorded in the name of the Trustee. With respect to a loan on a unit in a
cooperative, the related Mortgage Note, the original security agreement, the
proprietary lease or occupancy agreement, the related stock certificate
evidencing the ownership interest in the cooperative association and blank stock
powers and a copy of the original filed financing statement and assignments
thereof in form sufficient for filing shall be so delivered and, where required,
filed. With respect to any Mortgage Loan secured by a Mortgaged Property located
in the State of Illinois held in a trust formed under a trust agreement between
a trustee and one or more beneficiaries named therein pursuant to which such
trustee holds legal and equitable title to the Mortgaged Property and such
beneficiaries are the owners of the beneficial interest in such trust (an
"Illinois Land Trust"), the Originators will not be required to deliver an
assignment of the mortgage to the Depositors,
 
                                       38
<PAGE>   130
 
but will be required to deliver or cause to be delivered to the Depositors the
original assignment of beneficial interest executed by the beneficiaries of the
Illinois Land Trust assigning to the Originator all of such beneficiaries'
rights in the Illinois Land Trust (or a copy thereof certified by the related
trustee, under certain circumstances), an original reassignment of the
assignment of beneficial interest to the Depositors, all originals of
intervening reassignments of beneficial interest, together with a certified copy
of the instrument creating the Illinois Land Trust, a copy of the financing
statement evidencing the assignment of the Mortgagor's beneficial interest in
the Illinois Land Trust (with evidence of filing thereon) and the original
personal guaranty of the Mortgage Note executed by each beneficiary of the
Illinois Land Trust, all of which shall also constitute part of the Mortgage
File with respect to Mortgage Loans secured by Mortgaged Property held in an
Illinois Land Trust. The Depositors will assign each of such documents to the
Trust, which shall in turn assign such documents to the Indenture Trustee, if
any related Securities represent debt secured by the Mortgage Loans.
 
     If, with respect to any Mortgage Loan, the Originators are unable to
deliver to the Depositors on the Closing Date the mortgage or any assignment
with evidence of recording thereon because they have not yet been returned from
the public recording office, the Originators are required to deliver or cause to
be delivered on the Closing Date a certified true copy of such mortgage or
assignment, which certification may be that of an officer of the respective
Originator. If, with respect to any Mortgage Loan, the Depositors are unable to
deliver an original policy of title insurance because such policy has not yet
been delivered by the insurer, the Depositors are required to deliver or cause
to be delivered the commitment or binder to issue the title insurance. The
Depositors are required to deliver or cause to be delivered the mortgage or
assignment with evidence of recording thereon and an original title insurance
policy within five Business Days after receipt thereof and in any event within
one year after the Closing Date, provided, however, that if a mortgage or
assignment has not been returned from the appropriate public recording office,
the respective Originator is required to deliver a certified copy of the
mortgage and a receipted copy of the assignment from the appropriate public
recording office prior to the expiration of such one year period. The Servicer
is required to cause the assignments of mortgage to be recorded in the
appropriate public recording offices. With respect to loans on units in
cooperatives, the Trustee or the Servicer, as specified in the related
Prospectus Supplement, will also be required to use its best efforts to file
continuation statements.
 
     Pursuant to the Pooling and Servicing Agreement, the Trustee will agree,
for the benefit of the holders of the related Securities to review (or cause to
be reviewed) each Mortgage File within 45 days (or such other time period as may
be specified in the related Prospectus Supplement) after the Closing Date to
ascertain that all required documents have been executed and received.
 
     If the Trustee (or if specified in the related Prospectus Supplement, any
Credit Provider (defined herein)) during such 45-day period finds any document
constituting a part of a Mortgage File which is not executed, has not been
received or is unrelated to the Mortgage Loans, or that any Mortgage Loan does
not conform to the delivery requirements described above or to the description
thereof as set forth in the Mortgage Loan Schedule (other than certain
descriptive items set forth in the Mortgage Loan Schedule), the Trustee (or the
Credit Provider) is required to promptly so notify the Depositors, the Servicer,
the Representative, the Originators, the Credit Provider, if any, and the
Trustee. The Servicer is required to use reasonable efforts to cause to be
remedied a material defect in a document constituting part of a Mortgage File of
which it is so notified. If the Servicer has not caused the defect to be
remedied within 60 days (or such other time period as may be specified in the
related Prospectus Supplement) after notice thereof and the defect materially
and adversely affects the interests of the holders of the Securities in the
related Mortgage Loan or the interests of the Credit Provider, the Servicer is
required, on the immediately following Determination Date (defined herein), to
either (i) cause the respective Originator to substitute in lieu of such
Mortgage Loan a mortgage loan that meets certain criteria set forth in the
Pooling and Servicing Agreement (a "Qualified Substitute Mortgage Loan") and, if
the then outstanding principal balance of such Qualified Substitute Mortgage
Loan plus accrued and unpaid interest thereon is less than the outstanding
principal balance of the substituted Mortgage Loan as of the date of such
substitution plus accrued and unpaid interest thereon and the amount of any
unreimbursed Servicing Advances, cause the respective Originator to deliver to
the Servicer, to become part of the amount remitted by the Servicer on the
related Payment Date, the amount of any such shortfall (a
 
                                       39
<PAGE>   131
 
"Substitution Adjustment") or (ii) cause the respective Originator to purchase
such Mortgage Loan at a price equal to the outstanding principal balance of such
Mortgage Loan as of the date of purchase plus all accrued and unpaid interest
thereon computed at the Mortgage Interest Rate, net of the Servicing Fee if the
Representative is the Servicer, plus the amount of any unreimbursed Servicing
Advances made by the Servicer, which purchase price is required to be deposited
in the Principal and Interest Account on the next succeeding Determination Date
(after deducting therefrom any amounts received in respect of such repurchased
Mortgage Loan or Loans and being held in the Principal and Interest Account for
future distribution).
 
REPRESENTATIONS AND WARRANTIES OF THE ORIGINATORS AND THE DEPOSITORS
 
     Unless otherwise specified in the related Prospectus Supplement, each
Originator will represent, among other things, that as to each Mortgage Loan
conveyed by any Originator to the Depositors as of the related Closing Date:
 
          1. The information with respect to each Mortgage Loan set forth in the
     Mortgage Loan Schedule is true and correct;
 
          2. All of the original or certified documentation constituting the
     Mortgage Files (including all material documents related thereto) has been
     or will be delivered to the Depositors or to the custodian appointed to
     hold the Mortgage Files (the "Custodian"), if any, on the Closing Date or
     as otherwise provided in the Agreement;
 
          3. Each Mortgage Loan is principally secured by the related Mortgaged
     Property. Each Mortgaged Property is improved by a one- to four-family
     residential dwelling, including, if and to the extent specified in the
     related Prospectus Supplement, cooperatives or mobile homes;
 
          4. All of the Balloon Loans, if any, provide for monthly payments
     based on an amortization schedule specified in the related Mortgage Note
     and have a final balloon payment no earlier than the number of months
     following the date of origination set forth in the related Prospectus
     Supplement and no later than at the end of the year following the date of
     origination set forth in the related Prospectus Supplement. Each other
     fixed-rate Mortgage Note will provide for a schedule of substantially equal
     monthly payments which are, if timely paid, sufficient to fully amortize
     the principal balance of such Mortgage Note on or before its maturity date;
 
          5. Each Mortgage is a valid and subsisting first, second or, if so
     specified in the related Prospectus Supplement, more junior lien of record
     on the Mortgaged Property subject, in the case of any second or more junior
     Mortgage Loan, only to the Senior Lien or Liens on such Mortgaged Property
     and subject in all cases to the exceptions to title set forth in the title
     insurance policy, or the other evidence of title delivered pursuant to the
     Transfer Agreement, with respect to the related Mortgage Loan, which
     exceptions are generally acceptable to second mortgage lending companies,
     and such other exceptions to which similar properties are commonly subject
     and which do not individually, or in the aggregate, materially and
     adversely affect the benefits of the security intended to be provided by
     such Mortgage. If the Mortgaged Property is held in an Illinois Land Trust,
     (i) a natural person is the beneficiary of such Illinois Land Trust, and
     either is a party to the Mortgage Note or is a guarantor thereof, in either
     case, in an individual capacity and not in the capacity of trustee or
     otherwise, and, if a party to the Mortgage Note, is jointly and severally
     liable under the Mortgage Note and (ii) the Mortgagor is the trustee of
     such Illinois Land Trust, is a party to the Mortgage Note and is the
     Mortgagor under the Mortgage in its capacity as such trustee and not
     otherwise;
 
          6. Except with respect to liens released immediately prior to the
     transfer contemplated in the Transfer Agreement, immediately prior to the
     transfer and assignment contemplated in the Transfer Agreement, the
     Originator held good and indefeasible title to, and was the sole owner of,
     each Mortgage Loan conveyed by the Originator subject to no liens, charges,
     mortgages, encumbrances or rights of others; and immediately upon the
     transfer and assignment herein contemplated, the Depositors will hold good
     and indefeasible title to, and be the sole owner of, each Mortgage Loan
     (other than the
 
                                       40
<PAGE>   132
 
     Representative's Yield and amounts received on or after the Cut-off Date in
     respect of interest accrued prior to the Cut-off Date) subject to no liens,
     charges, mortgages, encumbrances or rights of others;
 
          7. With respect to each Mortgage Loan secured by a second or more
     junior Mortgage, the related Senior Lien requires equal monthly payments,
     or if it bears an adjustable interest rate, the monthly payments for the
     related Senior Lien may adjust, but not more frequently than every six
     months;
 
          8. The percentage of the Mortgage Loans which are secured by an Owner
     Occupied Mortgaged Property; and
 
          9. Each Mortgage Loan conforms, and all Mortgage Loans in the
     aggregate conform, to the description thereof set forth in this Prospectus
     and the related Prospectus Supplement.
 
     Such Originator will also make representations as to the percentage of
Mortgage Loans which are Balloon Loans, the percentage of Mortgage Loans secured
by Mortgaged Properties located within any single zip code area and the
percentage of the Mortgage Loans which were 30 or more days contractually
delinquent and 60 or more days contractually delinquent. For purposes of this
representation, "30 or more days contractually delinquent" means that a monthly
payment due on a due date was unpaid as of the end of the month in which
occurred the next succeeding due date and "60 or more days contractually
delinquent" means that a monthly payment due on a due date was unpaid as of the
end of the month in which occurred the second due date following the due date on
which such monthly payment was due.
 
     In addition, each Originator will, with respect to each Bankruptcy Mortgage
Loan, make certain representations regarding (i) the number of payments made
under the related Bankruptcy Plan and (ii) the ratio of (a) the outstanding
principal balance of the Bankruptcy Mortgage Loan (plus the outstanding
principal balance of any Senior Lien) divided by (b) the current appraised value
of the related Mortgaged Property, as determined within 30 days after the
Closing Date. If there is a breach of these representations as to any Bankruptcy
Mortgage Loan which is not waived by the Trustee or any Credit Provider, the
Originators may, as described below, be required to repurchase such Bankruptcy
Mortgage Loan. Such repurchases would have the effect of increasing the rate of
prepayment of the Mortgage Loans.
 
     Pursuant to the related Pooling and Servicing Agreement, the Depositors
will make substantially identical representations and warranties with respect to
the Mortgage Loans conveyed by the Depositors thereunder. Upon the discovery by
any of the Depositors, the Representative, any Originator, the Servicer, any
Subservicer, the Custodian, the Credit Provider, if any, the Trustee or any
other party specified in such Pooling and Servicing Agreement that any of the
representations and warranties described above have been breached in any
material respect as of the Closing Date, with the result that the interests of
the holders of the related Securities in the related Mortgage Loan or the
interests of the Credit Provider or any party specified in such Pooling and
Servicing Agreement are materially and adversely affected, the party discovering
such breach is required to give prompt written notice to the other parties.
Within 60 days (or such other period as may be specified in the related
Prospectus Supplement) of the earlier to occur of its discovery or its receipt
of notice of any such breach, the Servicer is required to (i) cure or cause the
respective Originator to cure such breach in all material respects, (ii) remove
each Mortgage Loan which has given rise to the requirement for action, or cause
the respective Originator to substitute one or more Qualified Substitute
Mortgage Loans and, if the outstanding principal balance of such Qualified
Substitute Mortgage Loans plus accrued and unpaid interest thereon as of the
date of such substitution is less than the outstanding principal balance, plus
accrued and unpaid interest thereon and any unreimbursed Servicing Advances, of
the replaced Mortgage Loans as of the date of substitution, deliver or cause the
respective Originator to deliver a Substitution Adjustment to the Servicer, to
become part of the amount remitted by the Servicer to the Trustee on the related
Payment Date, or (iii) purchase or cause the respective Originator to purchase
such Mortgage Loan at a price equal to the outstanding principal balance of such
Mortgage Loan as of the date of purchase plus all accrued and unpaid interest on
such outstanding principal balance computed at the Mortgage Interest Rate, net
of the Servicing Fee if the Representative is the Servicer, plus the amount of
any unreimbursed Servicing Advances made by the Servicer, and deposit such
purchase price into the Principal and Interest Account on the next succeeding
Determination Date or other date specified in the related Pooling and Servicing
Agreement; provided, however, that if a REMIC election has been made with
respect to the related Series of Securities, no such
 
                                       41
<PAGE>   133
 
purchase or substitution may be made if such Mortgage Loan is not in default or
no default as to such Mortgage Loan is imminent unless there shall have been
delivered to the Trustee an opinion of counsel knowledgeable in federal income
tax matters which states that such a purchase or substitution would not
constitute a prohibited transaction under the REMIC Provisions (defined herein)
or cause the REMIC to fail to qualify as such at any time the related Securities
are outstanding. The obligation of the Depositors and the Originators to cure,
substitute or purchase any Mortgage Loan as described above will constitute the
sole remedy respecting a material breach of any such representation or warranty
to the holders of the related Securities or the Trustee. The obligation of the
Depositors to so cure, substitute or purchase shall be limited to the obligation
of the Servicer to cause the Originators to do so. The Depositors will have no
substantial assets other than certain Securities retained by them issued by
trusts formed by the Depositors.
 
PAYMENTS ON THE MORTGAGE LOANS
 
     Unless otherwise specified in the related Prospectus Supplement, each
Pooling and Servicing Agreement will require the Servicer to cause to be
established and maintained an account (the "Principal and Interest Account") at
an institution meeting certain ratings and other criteria set forth in the
Pooling and Servicing Agreement (an "Eligible Account"), into which it is
required to deposit certain payments received in respect of the Mortgage Loans,
as more fully described below. Unless otherwise specified in the related
Prospectus Supplement, all funds in the Principal and Interest Account are
required to be held (i) uninvested, either in trust or insured by the Federal
Deposit Insurance Corporation up to the limits provided by law, (ii) invested in
certain permitted investments, which are generally limited to United States
government securities and other high-quality investments and repurchase
agreements or similar arrangements with respect to such investments, (iii)
invested in certain asset management accounts maintained by the Trustee or (iv)
invested in such other investments which the Insurer and the Rating Agencies may
approve ("Permitted Instruments"). Unless otherwise specified in the related
Prospectus Supplement, any investment earnings on funds held in the Principal
and Interest Account will be for the account of the Servicer.
 
     Unless otherwise specified in the related Prospectus Supplement, the
Servicer is required to use its reasonable efforts to deposit into the Principal
and Interest Account within one business day and in any event to deposit within
two business days of receipt all Monthly Payments received on or after the
related Cut-off Date (other than amounts received on or after the Cut-off Date
in respect of interest accrued on the Mortgage Loans prior to the Cut-off Date)
and all Principal Prepayments and Curtailments collected on or after the Cut-off
Date (net of the Representative's Yield and the Servicing Fee with respect to
each Mortgage Loan and other servicing compensation payable to the Servicer as
permitted by the Pooling and Servicing Agreement), all Net Liquidation Proceeds,
Insurance Proceeds, Released Mortgaged Property Proceeds, any amounts paid in
connection with the repurchase of any Mortgage Loan, the amount of any
Substitution Adjustments, the amount of any losses incurred in connection with
investments in Permitted Instruments and certain amounts relating to
insufficient insurance policies and REO Property.
 
     Unless otherwise specified in the related Prospectus Supplement, the
Servicer may make withdrawals from the Principal and Interest Account only for
the following purposes:
 
          (i) for deposit to the Collection Account no later than the third
     business day preceding each Monthly Deposit Date (defined below), if any,
     and each Payment Date, the Excess Spread (defined below), if any, and the
     Available Payment Amount for the related Monthly Period (defined below).
     "Excess Spread" means generally the aggregate excess, if any, of interest
     accrued on the related Mortgage Loans during the Due Period over interest
     accrued on the related Securities at the applicable Securities Interest
     Rates on the related Payment Date. The "Monthly Deposit Date" is the day of
     each month other than a month in which a Payment Date occurs specified in
     the related Prospectus Supplement with respect to a Series of Securities
     providing for Payments to be made less frequently than monthly. A "Monthly
     Period" is the calendar month preceding the month in which the related
     Monthly Deposit Date or Payment Date occurs and, if Payment Dates for a
     Series of Securities occur monthly, may be identical to the Due Period;
 
          (ii) to reimburse itself for any accrued unpaid Servicing Fees and
     unreimbursed Servicing Advances. Unless otherwise specified in the related
     Prospectus Supplement, the Servicer's right to
 
                                       42
<PAGE>   134
 
     reimburse itself for unpaid Servicing Fees and unreimbursed Servicing
     Advances will be limited to late collections on the related Mortgage Loan,
     including Liquidation Proceeds, Released Mortgaged Property Proceeds,
     Insurance Proceeds and such other amounts as may be collected by the
     Servicer from the related Mortgagor or otherwise relating to the Mortgage
     Loan in respect of which such unreimbursed amounts are owed;
 
          The Servicer's rights to such reimbursement will be prior to the
     rights of holders of the related Securities unless the Representative is
     the Servicer and the Representative or any Originator is required to
     purchase or substitute a Mortgage Loan pursuant to the Pooling and
     Servicing Agreement and the Transfer Agreement, in which case the
     Servicer's right to such reimbursement shall be junior to the payment to
     such holders of the purchase price or Substitution Adjustment;
 
          (iii) to withdraw any amount received from a Mortgagor that is
     recoverable and sought to be
     recovered as a voidable preference by a trustee in bankruptcy pursuant to
     the United States Bankruptcy Code in accordance with a final, nonappealable
     order of a court having competent jurisdiction;
 
          (iv) to make investments in Permitted Instruments and, after effecting
     the remittance described in clause (i) above, to pay itself interest earned
     in respect of Permitted Instruments or on funds deposited in the Principal
     and Interest Account;
 
          (v) to withdraw any funds deposited in the Principal and Interest
     Account that were not required to be deposited therein (such as servicing
     compensation) or were deposited therein in error;
 
          (vi) to pay itself the Servicing Fee and any other permitted servicing
     compensation to the extent not previously retained or paid;
 
          (vii) to withdraw funds necessary for the conservation and disposition
     of REO Property;
 
          (viii) to make Servicing Advances, as more fully described below; and
 
          (ix) with respect to a Bankruptcy Loan, to remit to the applicable
     Depositor certain payments, as provided in the Pooling and Servicing
     Agreement; and
 
          (x) to clear and terminate the Principal and Interest Account upon the
     termination of the Pooling and Servicing Agreement.
 
     Unless otherwise specified in the related Prospectus Supplement, the
Servicer is required to wire transfer to the Collection Account the amount
described in clause (i) above no later than the third business day preceding
each Monthly Deposit Date, if any, and each Payment Date.
 
ADVANCES FROM THE PRINCIPAL AND INTEREST ACCOUNT; SERVICING ADVANCES
 
     Unless otherwise specified in the related Prospectus Supplement, not later
than the close of business on the third business day prior to each Monthly
Deposit Date, if any, and each Payment Date, the Servicer is required to
withdraw from amounts on deposit in the Principal and Interest Account and held
for future distribution and remit for deposit in the Collection Account an
amount (each, an "Advance"), to be distributed on the related Payment Date,
equal to the sum of the interest portions of the aggregate amount of Monthly
Payments (net of the Servicing Fee and if so specified in the related Pooling
and Servicing Agreement, the Excess Spread) accrued during the related Monthly
Period, but uncollected as of the close of business on the last day of the
related Monthly Period. The Servicer generally shall not be required to make
such Advance from its own funds or be liable for the recovery thereof from
collections on the related Mortgage Loans or otherwise.
 
     In the course of performing its servicing obligations, the Servicer will
pay all reasonable and customary "out-of-pocket" costs and expenses incurred in
the performance of its servicing obligations ("Servicing Advances"), including,
but not limited to, the cost of (i) maintaining REO Properties; (ii) any
enforcement or judicial proceedings, including foreclosures; and (iii) the
management and liquidation of Mortgaged Property acquired in satisfaction of the
related Mortgage. Unless otherwise provided in the related Pooling and Servicing
Agreement, the Servicer may pay all or a portion of any Servicing Advance out of
excess amounts
 
                                       43
<PAGE>   135
 
on deposit in the Principal and Interest Account and held for future
distribution on the date on which such Servicing Advance is made. Any such
excess amounts so used will be required to be replaced by the Servicer by
deposit to the Principal and Interest Account no later than the date specified
in the related Pooling and Servicing Agreement.
 
     Unless otherwise specified in the related Prospectus Supplement, the
Servicer may recover Servicing Advances to the extent permitted by the Mortgage
Loans or, if not theretofore recovered from the Mortgagor on whose behalf such
Servicing Advance was made, from late collections on the related Mortgage Loan,
including Liquidation Proceeds, Released Mortgaged Property Proceeds, Insurance
Proceeds and such other amounts as may be collected by the Servicer from the
Mortgagor or otherwise relating to the Mortgage Loan. To the extent the
Servicer, in its good faith business judgment, determines that certain Servicing
Advances, as described in the Pooling and Servicing Agreement, will not be
ultimately recoverable from late collections, Insurance Proceeds, Liquidation
Proceeds on the related Mortgage Loans or otherwise ("Nonrecoverable Advances"),
the Servicer may reimburse itself from the amounts available after distributions
to the holders of Securities and payment of certain other fees and expenses.
 
     The Servicer is not required to make any Servicing Advance which it
determines would be a Nonrecoverable Advance.
 
DISTRIBUTIONS
 
     The Trustee is required to establish a trust account (referred to herein as
the "Collection Account", but which may have such other designation as is set
forth in the related Prospectus Supplement) into which there shall be deposited
amounts transferred by the Servicer from the Principal and Interest Account. The
Collection Account is required to be maintained as an Eligible Account. Amounts
on deposit in the Collection Account may be invested in Permitted Instruments
and other investments specified in the related Prospectus Supplement.
 
     Unless otherwise specified in the related Prospectus Supplement, on each
Monthly Deposit Date, if any, and each Payment Date the Trustee is required to
withdraw from the Collection Account and distribute the amounts set forth in the
related Prospectus Supplement, to the extent available, in the priority set
forth therein, which generally will include (in no particular order of
priority):
 
          (i) deposits into any account established for the purpose of paying
     credit enhancement fees and premiums;
 
          (ii) if a Spread Account, Reserve Fund or similar account is
     established with respect to a Series of Securities, deposits into such fund
     or account of the Excess Spread or other amounts required to be deposited
     therein;
 
          (iii) payments to the holders of the Securities on account of interest
     and principal, in the order and manner set forth in the related Prospectus
     Supplement;
 
          (iv) reimbursement of the Servicer and/or the Representative for
     amounts expended by the Servicer or the Representative and reimbursable
     thereto under the related Pooling and Servicing Agreement but not
     previously reimbursed;
 
          (v) payments to the Servicer of an amount equal to Nonrecoverable
     Advances previously made by the Servicer and not previously reimbursed; and
 
          (vi) after the payments and deposits described above and in the
     related Prospectus Supplement, the balance, if any, to the persons
     specified in the related Prospectus Supplement.
 
     The amount available to make the payments described above will generally
equal (a) the sum of (i) the Available Payment Amount for the related Due Period
and (ii) the amount available under any credit enhancement, including amounts
withdrawn from any Spread Account or Reserve Fund, less (b) the amount of the
premiums or fees payable to the Credit Provider, if any, during the related Due
Period.
 
                                       44
<PAGE>   136
 
     Generally, to the extent a Credit Provider makes payments to holder of
Securities, such Credit Provider will be subrogated to the rights of such
holders with respect to such payments and shall be deemed, to the extent of the
payments so made, to be a registered holder of such Securities.
 
     For purposes of the provisions described above, the following terms have
the respective meanings ascribed to them below, each determined as of any
Payment Date.
 
     "Available Payment Amount" generally means the result of (a) collections on
or with respect to the Mortgage Loans received by the Servicer during each month
in the related Due Period, net of the Servicing Fee paid to the Servicer during
each month in the related Due Period and reimbursements for accrued unpaid
Servicing Fees and for certain expenses paid by the Servicer, plus (b) the
amount of any Advances, less, if so specified in the related Prospectus
Supplement, (c) the Excess Spread or other amounts specified in such Prospectus
Supplement.
 
     "Basic Principal Amount" means the sum of (i) the principal portion of each
Monthly Payment received by the Servicer or any Subservicer during the related
Due Period, (ii) all Curtailments and all Principal Prepayments received during
such Due Period (or the applicable period (the "Prepayment Period") specified in
the related Prospectus Supplement), (iii) the principal portion of all Insurance
Proceeds, Released Mortgaged Property Proceeds and Net Liquidation Proceeds
received during the related Due Period, (iv) (a) that portion of the purchase
price of any purchased Mortgage Loans which represents principal and (b) any
Substitution Adjustments deposited into the Collection Account as of the related
Determination Date and (v) the Principal Balance of each Mortgage Loan as of the
beginning of the related Due Period which became a Liquidated Mortgage Loan
during such Due Period (exclusive of any principal payments in respect thereof
described in the preceding clauses (i) through (iv)), less the amount of Special
Payments, if any, paid to the holders of the Securities on any Special Payment
Date occurring in the related Accrual Period.
 
     "Mortgage Loan Losses" means, for Mortgage Loans that become Liquidated
Mortgage Loans during the related Due Period, the amount, if any, by which (i)
the sum of the outstanding principal balance of each such Mortgage Loan
(determined immediately before such Mortgage Loan became a Liquidated Mortgage
Loan) and accrued and unpaid interest thereon at the Mortgage Interest Rate to
the date on which such Mortgage Loan became a Liquidated Mortgage Loan exceeds
(ii) the Net Liquidation Proceeds received during such Due Period in connection
with the liquidation of such Mortgage Loan which have not theretofore been used
to reduce the Principal Balance of such Mortgage Loan.
 
     "Payment Date" means the monthly, quarterly or other periodic date
specified in the related Prospectus Supplement on which payments will be made to
holders of the related Securities.
 
     "Special Payment Date" means the day on which a special redemption of or
special remittance to holders of one or more Classes of Securities of a Series
will be made, as specified in the related Prospectus Supplement.
 
     "Special Record Date" means the record date established with respect to a
Special Payment Date as specified in the related Prospectus Supplement.
 
     "Special Payment Amount" means the amount of a special remittance or
special redemption price paid to holders of one or more classes of Securities of
a Series, as specified in the related Prospectus Supplement.
 
SPECIAL PAYMENTS
 
     If so specified in the related Prospectus Supplement, a Series of
Securities providing for Payment Dates occurring other than monthly may provide
for special payments ("Special Payments") to be made to holders of Securities of
one or more Classes in the amount (the "Special Payment Amount") and on the
dates ("Special Payment Dates") specified in such Prospectus Supplement. The
related Prospectus Supplement will describe the circumstances under which such
Special Payments will be made, which may be as a result of receipt of Principal
Prepayments in excess of a specified amount or otherwise. Unless otherwise
specified in the related Prospectus Supplement, such Special Payments will
result in amounts which would otherwise have been distributed on the next
succeeding Payment Date being paid instead on one or more Special Payment Dates.
 
                                       45
<PAGE>   137
 
OPTIONAL DISPOSITION OF MORTGAGE LOANS
 
     If so specified in the related Prospectus Supplement, the Servicer, the
Depositors or the holders of the Class of Securities or such other person
specified in such Prospectus Supplement may cause the Trust to sell all of the
Mortgage Loans and all REO Properties when the Pool Principal Balance declines
to the percentage of the Original Pool Principal Balance specified in the
related Prospectus Supplement, when the outstanding principal balance of a Class
of Securities specified in the related Prospectus Supplement declines to the
percentage of the original principal balance of such Class specified in the
related Prospectus Supplement or at such other time as is specified in the
related Prospectus Supplement. Unless otherwise specified in the related
Prospectus Supplement, the related Pooling and Servicing Agreement will
establish a minimum price at which such Mortgage Loans and REO Properties may be
sold generally equal to the principal amount thereof plus accrued interest
thereon. Such minimum price may include certain expenses and other amounts or
such party as is specified in the related Prospectus Supplement may be required
to pay all or a portion of such expenses or other amounts at the time of sale.
Unless otherwise specified in the related Prospectus Supplement, the proceeds of
any such sale will be distributed to holders of the Securities on the Payment
Date next following the date of disposition.
 
MANDATORY DISPOSITION OF MORTGAGE LOANS
 
     If so specified in the related Prospectus Supplement, the Servicer, the
Depositors or such other entities as may be specified in such Prospectus
Supplement may be required to effect early retirement of a Series of Securities
by soliciting competitive bids for the purchase of the assets of the related
Trust or otherwise, under the circumstances set forth in such Prospectus
Supplement. The procedures for the solicitation of such bids will be described
in the related Prospectus Supplement. Unless otherwise specified in the related
Prospectus Supplement, the Representative, the Servicer, the Originators and any
Underwriter (defined herein) will be permitted to submit bids. If so specified
in the related Prospectus Supplement, a minimum bid or reserve price may be
established. If so specified in the related Prospectus Supplement, the
Underwriter or such other entity specified in such Prospectus Supplement will be
required to confirm that the accepted bid will result in the sale of the assets
of the Trust at their fair market value.
 
FORWARD COMMITMENTS; PREFUNDING
 
     If so specified in the related Prospectus Supplement, a Pooling and
Servicing Agreement or other agreement may provide for the transfer by the
Depositors of additional Mortgage Loans to the related Trust after the Closing
Date for the related Securities. In such case, it is expected that the related
Transfer Agreement will provide for a concurrent transfer of such additional
Mortgage Loans from one or more Originators to the Depositors. Such additional
Mortgage 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 application for a specified period of all or a portion of
payments on the Mortgage Loans originally included in the related Mortgage Pool
or by the establishment of a Prefunding Account (a "Prefunding Account"). If a
Prefunding Account is established, all or a portion of the proceeds of the sale
of one or more Classes of Securities of the related Series will be deposited in
such account to be released as additional Mortgage Loans are transferred. Unless
otherwise specified in the related Prospectus Supplement, a Prefunding Account
will be required to be maintained as an Eligible Account. The related Pooling
and Servicing Agreement or other agreement providing for the transfer of
additional Mortgage Loans will generally establish a specified period of time
within which such transfers must be made. Unless otherwise specified in the
related Prospectus Supplement, amounts set aside to fund such transfers (whether
in a Prefunding 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.
 
                                       46
<PAGE>   138
 
REPORTS TO HOLDERS
 
     On each Payment Date, there will be forwarded to each holder a statement
setting forth, among other things, the information as to such Payment Date
required by the related Pooling and Servicing Agreement, which generally will
include, except as otherwise provided therein, if applicable:
 
          (i) the Available Payment Amount (and any portion of the Available
     Payment Amount that has been deposited in the Collection Account but may
     not be withdrawn therefrom pursuant to an order of a United States
     bankruptcy court of competent jurisdiction imposing a stay pursuant to
     Section 362 of the United States Bankruptcy Code);
 
          (ii) the principal balance of each class of Securities as reported in
     the report for the immediately preceding Payment Date, or, with respect to
     the first Payment Date for a Series of Securities, the Original Principal
     Balance of such Class;
 
          (iii) the number and Principal Balances of all Mortgage Loans which
     were the subject of Principal Prepayments during the related Due Period and
     the amount of any Special Payments made during the related Accrual Period;
 
          (iv) the amount of all Curtailments which were received during the
     related Due Period;
 
          (v) the principal portion of all Monthly Payments received during the
     related Due Period;
 
          (vi) the amount of interest received on the Mortgage Loans during the
     related Due Period;
 
          (vii) the aggregate amount of the Advances to be made with respect to
     the Payment Date;
 
          (viii) certain delinquency and foreclosure information as described
     more fully in the related Pooling and Servicing Agreement, and the amount
     of Mortgage Loan Losses during the related Due Period;
 
          (ix) the amount of interest and principal due to the holders of each
     Class of Securities of such Series on such Payment Date;
 
          (x) the amount then available in any Spread Account or Reserve
     Account;
 
          (xi) the amount of the payments, if any, to be made from any credit
     enhancement on the Payment Date;
 
          (xii) the amount to be distributed to the holders of any subordinated
     or residual securities on the Payment Date;
 
          (xiii) the principal balance of each Class of Securities of such
     Series after giving effect to the payments to be made on the Payment Date;
 
          (xiv) with respect to the Mortgage Pool, the weighted average maturity
     and the weighted average Mortgage Interest Rate of the Mortgage Loans as of
     the last day of the related Due Period;
 
          (xv) the amount of all payments or reimbursements to the Servicer for
     accrued unpaid Servicing Fees, unreimbursed Servicing Advances and interest
     in respect of Permitted Instruments or funds on deposit in the Principal
     and Interest Account and certain other amounts during the related Due
     Period;
 
          (xvi) the Pool Principal Balance as of the immediately preceding
     Payment Date, the Pool Principal Balance after giving effect to payments
     received and Mortgage Loan Losses incurred during the related Due Period
     and the ratio of the Pool Principal Balance to the Original Pool Principal
     Balance. As of any Payment Date, the "Pool Principal Balance" equals the
     aggregate outstanding principal balance of all Mortgage Loans, as reduced
     by the aggregate Mortgage Loan Losses, at the end of the related Due
     Period;
 
          (xvii) certain information with respect to the funding, availability
     and release of monies from any Spread Account or Reserve Fund;
 
                                       47
<PAGE>   139
 
          (xviii) the number of Mortgage Loans outstanding at the beginning and
     at the end of the related Due Period;
 
          (xiv) the amounts that are reimbursable to the Servicer, the
     Representative or the Depositors, as appropriate; and
 
          (xv) such other information as the holders reasonably require.
 
     The Servicer will also be required to furnish to any holder upon request
(i) annual audited financial statements of the Servicer for one or more of the
most recently completed three fiscal years for which such statements are
available, and (ii) interim unaudited financial statements of the Servicer
relating to periods subsequent to the most recent annual audited period.
 
DESCRIPTION OF CREDIT ENHANCEMENT
 
     To the extent specified in the related Prospectus Supplement, credit
enhancement for one or more Classes of a Series of Securities may be provided by
one or more of a letter of credit, financial guaranty insurance policy, reserve
fund, spread account, cash collateral account, mortgage pool insurance policy,
special hazard insurance policy or other type of credit enhancement. Credit
enhancement may also be provided by overcollateralization or by subordination of
one or more Classes of Securities of a Series to one or more other Classes of
Securities of such Series. Any credit enhancement will be limited in amount and
scope of coverage. Unless otherwise specified in the related Prospectus
Supplement, credit enhancement for a Series of Securities will not be available
for losses incurred with respect to any other Series of Securities. To the
extent credit enhancement for any Series of Securities is exhausted, or losses
are incurred which are not covered by such credit enhancement, the holders of
the Securities will bear all further risk of loss.
 
     The amounts and types of credit enhancement, as well as the provider
thereof (the "Credit Provider"), if applicable, with respect to each Series of
Securities will be set forth in the related Prospectus Supplement. To the extent
provided in the applicable Prospectus Supplement and the related Pooling and
Servicing Agreement, any credit enhancement may be periodically modified,
reduced or substituted for as the aggregate principal balance of the related
Mortgage Pool decreases, upon the occurrence of certain events or otherwise.
Unless otherwise specified in the related Prospectus Supplement, to the extent
permitted by the applicable Rating Agencies and provided that the then current
rating of the affected Securities is not reduced or withdrawn as a result
thereof, any credit enhancement may be cancelled or reduced in amount or scope
of coverage or both.
 
     The descriptions of credit enhancement arrangements included in this
Prospectus or any Prospectus Supplement and the coverage thereunder do not
purport to be complete and are qualified in their entirety by reference to the
actual forms of governing documents, copies of which will be available upon
request.
 
     Financial Guaranty Insurance Policy.  If so specified in the related
Prospectus Supplement, a financial guaranty insurance policy or surety bond (a
"Securities Insurance Policy") may be obtained and maintained for a Class or
Series of Securities. The issuer of the Securities Insurance Policy (the
"Insurer") will be described in the related Prospectus Supplement and a copy of
the form of Securities Insurance Policy will be filed with the related Current
Report on Form 8-K.
 
     Unless otherwise specified in the related Prospectus Supplement, a
Securities Insurance Policy will be unconditional and irrevocable and will
guarantee to holders of the applicable Securities that an amount equal to the
full amount of distributions due to such holders will be received by the Trustee
or its agent on behalf of such holders for distribution on each Payment Date.
 
     The specific terms of any Securities Insurance Policy will be set forth in
the related Prospectus Supplement. A Securities Insurance Policy may have
limitations and generally will not insure the obligation of the Depositors or
any Originator to purchase or substitute for a defective Mortgage Loan and will
not guarantee any specific rate of principal prepayments.
 
     Unless otherwise specified in the related Prospectus Supplement, the
Insurer will be subrogated to the rights of each holder to the extent the
Insurer makes payments under the Securities Insurance Policy.
 
                                       48
<PAGE>   140
 
     Letter of Credit.  If so specified in the related Prospectus Supplement,
all or a component of credit enhancement for a Class or a Series of Securities
may be provided by a letter of credit (a "Letter of Credit") issued by a bank or
other financial institution (a "Letter of Credit Issuer") identified in the
related Prospectus Supplement. Unless otherwise specified in the related
Prospectus Supplement, each Letter of Credit will be irrevocable. A Letter of
Credit may provide coverage with respect to one or more Classes of Certificates
or the underlying Mortgage Loans or, if specified in the related Prospectus
Supplement, may support a specified obligation or be provided in lieu of the
funding with cash of a Reserve Fund or Spread Account (each as defined below).
The amount available, conditions to drawing, if any, and right to reimbursement
with respect to a Letter of Credit will be specified in the related Prospectus
Supplement. A Letter of Credit will expire on the date specified in the related
Prospectus Supplement, unless earlier terminated or extended in accordance with
its terms.
 
     Mortgage Pool Insurance Policy.  If so specified in the related Prospectus
Supplement, credit enhancement with respect to a Series of Securities may be
provided by a mortgage pool insurance policy (a "Pool Insurance Policy") issued
by the insurer (a "Pool Insurer") specified in the related Prospectus
Supplement. Unless otherwise specified in the related Prospectus Supplement,
each Pool Insurance Policy will, subject to limitations described in such
Prospectus Supplement, insure against losses due to defaults in the payment of
principal or interest on the underlying Mortgage Loans up to the amount
specified in such Prospectus Supplement (or in a Current Report on Form 8-K).
The Pooling and Servicing Agreement with respect to any Series of Securities for
which a Pool Insurance Policy is provided will require the Servicer or other
party specified therein to use reasonable efforts to maintain the Pool Insurance
Policy and to present claims to the Pool Insurer in the manner required thereby.
No Pool Insurance Policy will be a blanket policy against loss and will be
subject to the limitations and conditions precedent described in the related
Prospectus Supplement.
 
     Special Hazard Insurance Policy.  If so specified in the related Prospectus
Supplement, credit enhancement with respect to a Series of Securities may be
provided in part by an insurance policy (a "Special Hazard Policy") covering
losses due to physical damage to a Mortgaged Property other than a loss of the
type covered by a standard hazard insurance policy or flood insurance policy or
losses resulting from the application of co-insurance clauses contained in
standard hazard insurance policies. The Prospectus Supplement relating to a
Series of Securities for which a Special Hazard Policy is provided will identify
the issuer of such policy and any limitations on coverage. No Special Hazard
Policy will cover extraordinary losses such as those due to war, civil
insurrection, governmental action, errors in design or workmanship, chemical
contamination or similar causes. Each Special Hazard Policy will contain an
aggregate limit on claims specified in the related Prospectus Supplement. No
claim will be paid under any Special Hazard Policy unless hazard insurance on
the Mortgaged Property is in force and protection and preservation expenses have
been paid.
 
     Spread Account and Reserve Fund.  If so specified in the related Prospectus
Supplement, all or any component of credit enhancement for a Series of
Securities may be provided by a reserve fund (a "Reserve Fund") or a spread
account (a "Spread Account"). A Reserve Fund or Spread Account may be funded by
a combination of cash, one or more letters of credit or one or more Permitted
Instruments provided by the Depositors or other party identified in the related
Prospectus Supplement, amounts otherwise distributable to one or more Classes of
Securities subordinated to one or more other Classes of Securities or all or any
portion of Excess Spread. If so specified in the related Prospectus Supplement,
a Reserve Fund for a Series of Securities may be funded in whole or in part on
the applicable Closing Date. If so specified in the related Prospectus
Supplement, cash deposited in a Reserve Fund or a Spread Account may be
withdrawn and replaced with one or more letters of credit or Permitted
Instruments. A Reserve Fund or Spread Account may be pledged or otherwise made
available to a Credit Provider. If so specified in the related Prospectus
Supplement, a Reserve Fund or Spread Account may not be deemed part of the
assets of the related Trust or may be deemed to be pledged or provided by one or
more of the Depositors, the holders of the Class of Securities otherwise
entitled to the amounts deposited in such account or such other party as is
identified in such Prospectus Supplement.
 
     Cash Collateral Account.  If so specified in the related Prospectus
Supplement, all or any portion of credit enhancement for a Series of Securities
may be provided by the establishment of a cash collateral
 
                                       49
<PAGE>   141
 
account (a "Cash Collateral Account"). A Cash Collateral Account will be similar
to a Reserve Fund or Spread Account except that generally a Cash Collateral
Account is funded initially by a loan from a cash collateral lender (the "Cash
Collateral Lender"), the proceeds of which are invested with the Cash Collateral
Lender or other eligible institution. Unless otherwise specified in the related
Prospectus Supplement, the Cash Collateral Account will be required to be
maintained as an Eligible Account. The loan from the Cash Collateral Lender will
be repaid from Excess Spread, if any, or such other amounts as are specified in
the related Prospectus Supplement. Amounts on deposit in the Cash Collateral
Account will be available in generally the same manner described above with
respect to a Spread Account or Reserve Fund. As specified in the related
Prospectus Supplement, a Cash Collateral Account may be deemed to be part of the
assets of the related Trust, may be deemed to be part of the assets of a
separate cash collateral trust or may be deemed to be property of the party
specified in the related Prospectus Supplement and pledged for the benefit of
the holders of one or more Classes of Securities of a Series.
 
     Subordination.  If so specified in the related Prospectus Supplement,
distributions of scheduled principal, Principal Prepayments, Curtailments,
interest or any combination thereof otherwise payable to one or more Classes of
Securities of a Series ("Subordinated Securities") may instead be payable to
holders of one or more other Classes of Securities of such Series ("Senior
Securities") under the circumstances and to the extent specified in such
Prospectus Supplement. A Class of Securities may be subordinated to one or more
Classes of Securities and senior to one or more other Classes of Securities of a
Series. If so specified in the related Prospectus Supplement, delays in receipt
of scheduled payments on the Mortgage Loans and losses on defaulted Mortgage
Loans will be borne first by the various Classes of Subordinated Securities and
thereafter by the various Classes of Senior Securities, in each case under the
circumstances and subject to the limitations specified in such Prospectus
Supplement. The aggregate losses in respect of defaulted Mortgage Loans which
must be borne by the Subordinated Securities by virtue of subordination and the
amount of the distributions otherwise distributable to the Subordinated
Securities that will be distributable to Senior Securities on any Payment Date
may be limited as specified in the related Prospectus Supplement or the
availability of subordination may otherwise be limited as specified in the
related Prospectus Supplement. If losses or delinquencies were to exceed the
amounts payable and available to holders of Subordinated Securities of a Series
or if such amounts were to exceed any limitation on the amount of subordination
available, holders of Senior Securities of such Series could experience losses.
 
     In addition, if so specified in the related Prospectus Supplement, amounts
otherwise payable to holders of Subordinated Securities on any Payment Date may
be deposited in a Reserve Fund or Spread Account, as described above. Such
deposits may be made on each Payment Date, on each Payment Date for a specified
period or to the extent necessary to cause the balance in such account to reach
or maintain a specified amount, as specified in the related Prospectus
Supplement, and thereafter, amounts may be released from such Reserve Fund or
Spread Account in the amounts and under the circumstances specified in such
Prospectus Supplement.
 
     Distributions may be allocated as among Classes of Senior Securities and as
among Classes of Subordinated Securities in order of their final scheduled
payment dates, in accordance with a schedule or formula or otherwise, as
specified in the related Prospectus Supplement. As between Classes of
Subordinated Securities, payments to holders of Senior Securities on account of
delinquencies or losses and deposits to any Reserve Fund or Spread Account will
be allocated as specified in the related Prospectus Supplement. Principal
Prepayments and Curtailments may be paid disproportionately to Classes of Senior
Securities pursuant to a "shifting interest" structure or otherwise, as
specified in the related Prospectus Supplement.
 
     Other Credit Enhancement.  Credit enhancement may also be provided for a
Series of Securities in the form of overcollateralization, surety bond,
insurance policy or other type of credit enhancement approved by the applicable
Rating Agencies to cover one or more risks with respect to the Mortgage Loans or
the Securities, as specified in the related Prospectus Supplement.
 
                                       50
<PAGE>   142
 
PAYMENT OF CERTAIN EXPENSES
 
     If so specified in the related Prospectus Supplement, in order to provide
for the payment of the fees of the Credit Provider, if any, the Trustee may be
required to establish a Credit Enhancement Account and to deposit therein on the
dates specified in the related Prospectus Supplement, from amounts on deposit in
the Collection Account, in the priority indicated, an amount that is sufficient
to pay the premiums or fees due to the Credit Provider.
 
     Unless otherwise specified in the related Prospectus Supplement, each
Pooling and Servicing Agreement will require the Servicer to pay to the
Trustee(s) from time to time their respective fees and the reasonable expenses,
disbursements and advances incurred or made by them. The Trustee will be
permitted under the Pooling and Servicing Agreement on each Payment Date to pay,
from amounts on deposit in the Collection Account and after making any required
distributions to holders, any amounts then due and owing representing fees of
the Trustee(s) that have not been paid by the Servicer after written demand
therefor.
 
SERVICING COMPENSATION
 
     As compensation for servicing and administering the Mortgage Loans, the
Servicer is entitled to a fee in the amount specified in the related Prospectus
Supplement (the "Servicing Fee"), payable monthly from the interest portion of
monthly payments on the related Mortgage Loans, Liquidation Proceeds, Released
Mortgaged Property Proceeds, Insurance Proceeds and certain other late
collections on the related Mortgage Loans. In addition to the Servicing Fee, the
Servicer will generally be entitled under the related Pooling and Servicing
Agreement to retain as additional servicing compensation any assumption and
other administrative fees (including bad check charges, late payment fees and
similar fees), the excess of any Net Liquidation Proceeds over the outstanding
principal balance of a Liquidated Mortgage Loan, to the extent not otherwise
required to be remitted to the Indenture Trustee for deposit into the Collection
Account and not constituting any part of the Representative's Yield, and
interest paid on funds on deposit in the Principal and Interest Account.
 
SERVICING STANDARDS
 
     General Servicing Standards.  The Servicer will agree to service the
Mortgage Loans in accordance with the Pooling and Servicing Agreement and, in
servicing and administering the Mortgage Loans, to employ or cause to be
employed procedures, including collection, foreclosure and REO Property
management procedures, and exercise the same care it customarily employs and
exercises in servicing and administering mortgage loans for its own account, in
accordance with accepted first and second mortgage servicing practices of
prudent lending institutions and giving due consideration to the holders', and
any Credit Provider's reliance on the Servicer. The interests of the holders of
each Class of Securities of any Series and the Credit Provider, if any, may
differ with respect to servicing decisions which may affect the rate at which
prepayments are received. For example, holders of certain Classes of Securities
may prefer that "due-on-sale" clauses be waived in the event of a sale of the
underlying Mortgaged Property, that delinquent Mortgagors be granted extensions
or other accommodations and that liquidations of Mortgage Loans be deferred, if
an increase in the rate of principal prepayments would have an adverse effect on
the yield to investors in such Securities. Depending on the timing of such
prepayments, holders of other classes of Securities may prefer that "due-on-
sale" clauses be enforced or that other actions be taken which would increase
prepayments. No holder of a Security will have the right to make any decisions
with respect to the underlying Mortgage Loans. The Servicer will have the right
and obligation to make such decisions in accordance with its normal servicing
procedures and the standards set forth in the related Pooling and Servicing
Agreement. In certain cases, the consent or approval of the Credit Provider, if
any, may be permitted or required. The interests of the Credit Provider, if any,
with respect to, among other things, matters which affect the timing of payments
and prepayments may not be the same as those of the holders of each Class of
Securities of such Series.
 
     Hazard Insurance.  The Servicer will cause to be maintained fire and hazard
insurance with extended coverage (sometimes referred to as "standard hazard
insurance") customary in the area where the Mortgaged Property is located, in an
amount which is at least equal to the least of (i) the outstanding Principal
Balance
 
                                       51
<PAGE>   143
 
owing on the Mortgage Loan, (ii) the full insurable value of the premises
securing the Mortgage Loan and (iii) the minimum amount required to compensate
for damage or loss on a replacement cost basis. Generally, if (i) the Mortgaged
Property is in an area identified in the Federal Register by the Flood Emergency
Management Agency as Flood Zone "A", (ii) flood insurance has been made
available and (iii) the Servicer determines that such insurance is necessary in
accordance with accepted first and second mortgage servicing practices of
prudent lending institutions, the Servicer will be required to cause to be
purchased a flood insurance policy with a generally acceptable insurance
carrier, in an amount representing coverage not less than the least of (a) the
outstanding principal balance of the Mortgage Loan, (b) the full insurable value
of the Mortgaged Property, or (c) the maximum amount of insurance available
under the National Flood Insurance Act of 1968, as amended. The Servicer will
also be required to maintain on REO Property, to the extent such insurance is
available, fire and hazard insurance in the applicable amounts described above,
liability insurance and, to the extent required and available under the National
Flood Insurance Act of 1968, as amended, and the Servicer determines that such
insurance is necessary in accordance with accepted first and second mortgage
servicing practices of prudent lending institutions, flood insurance in an
amount equal to that required above. Any amounts collected by the Servicer under
any such policies (other than amounts to be applied to the restoration or repair
of the Mortgaged Property, or to be released to the Mortgagor in accordance with
customary first and second mortgage servicing procedures) will be deposited in
the Principal and Interest Account, subject to retention by the Servicer to the
extent such amounts constitute servicing compensation or to withdrawal pursuant
to the related Pooling and Servicing Agreement.
 
     If the Servicer obtains and maintains a blanket policy insuring against
fire and hazards of extended coverage on all of the Mortgage Loans, then, to the
extent such policy names the Servicer as loss payee and provides coverage in an
amount equal to the aggregate outstanding principal balance on the Mortgage
Loans without co-insurance, the Servicer will be deemed conclusively to have
satisfied its obligations with respect to fire and hazard insurance coverage.
 
     Enforcement of Due on Sale Clauses.  When a Mortgaged Property has been or
is about to be conveyed by the Mortgagor, the Servicer, on behalf of the
Trustee, is required, to the extent it has knowledge of such conveyance or
prospective conveyance, to enforce the rights of the Trustee as the mortgagee of
record to accelerate the maturity of the related Mortgage Loan under any
"due-on-sale" clause contained in the related Mortgage or Mortgage Note;
provided, however, that the Servicer will not be permitted to exercise any such
right if the "due-on-sale" clause, in the reasonable belief of the Servicer, is
not enforceable under applicable law. In such event, the Servicer will be
required to enter into an assumption and modification agreement with the person
to whom such property has been or is about to be conveyed, pursuant to which
such person becomes liable under the Mortgage Note and, unless prohibited by
applicable law or the Mortgage Note or Mortgage, the Mortgagor remains liable
thereon. The Servicer will also be authorized (with the prior approval of any
Credit Provider, if required) to enter into a substitution of liability
agreement with such person, pursuant to which the original Mortgagor is released
from liability and such person is substituted as Mortgagor and becomes liable
under the Mortgage Note.
 
     Realization Upon Defaulted Mortgage Loans.  The Servicer is required to
foreclose upon or otherwise comparably effect the ownership in the name of the
Trustee on behalf of the holders of the related Securities of Mortgaged
Properties relating to defaulted Mortgage Loans as to which no satisfactory
arrangements can be made for collection of delinquent payments; provided,
however, that the Servicer will not be required to foreclose if it determines
that foreclosure would not be in the best interests of the holders or any Credit
Provider. In connection with such foreclosure or other conversion, the Servicer
is required to exercise collection and foreclosure procedures with the same
degree of care and skill in its exercise or use as it would exercise or use
under the circumstances in the conduct of its own affairs.
 
     Collection of Mortgage Loan Payments.  Each Pooling and Servicing Agreement
will require the Servicer to make reasonable efforts to collect all payments
called for under the terms and provisions of the Mortgage Loans. Consistent with
the foregoing, the Servicer may at its own discretion waive any late payment
charge, assumption fee or any penalty interest in connection with the prepayment
of a Mortgage Loan or any other fee or charge which the Servicer would be
entitled to retain as Servicing Compensation and may waive, vary or modify any
term of any Mortgage Loan or consent to the postponement of strict compliance
with any
 
                                       52
<PAGE>   144
 
such term or in any matter grant indulgence to any Mortgagor, subject to the
limitations set forth in the related Pooling and Servicing Agreement.
 
USE OF SUBSERVICERS
 
     The Servicer will be permitted under each Pooling and Servicing Agreement
to enter into Subservicing Agreements for any servicing and administration of
Mortgage Loans with any institution which is in compliance with the laws of each
state necessary to enable it to perform its obligations under such Subservicing
Agreement and is either (i) designated by FNMA or the Federal Home Loan Mortgage
Corporation ("FHLMC") as an approved Depositor-Servicer for first and second
mortgage loans or (ii) is an affiliate or a wholly owned subsidiary of the
Servicer.
 
     Notwithstanding any Subservicing Agreement, unless otherwise specified in
the related Prospectus Supplement, the Servicer will not be relieved of its
obligations under a Pooling and Servicing Agreement, and the Servicer shall be
obligated to the same extent and under the same terms and conditions as if it
alone were servicing and administering the Mortgage Loans. The Servicer will be
entitled to enter into any agreement with a subservicer for indemnification of
the Servicer by such subservicer and nothing contained in any Pooling and
Servicing Agreement shall be deemed to limit or modify such indemnification.
 
SERVICING CERTIFICATES AND AUDITS
 
     The Servicer is required to deliver, not later than the last day of the
fourth month following the end of the Servicer's fiscal year, commencing in the
year specified in the related Pooling and Servicing Agreement, an Officers'
Certificate stating that (i) the Servicer has fully complied with the provisions
of the Pooling and Servicing Agreement which relate to the servicing and
administration of the Mortgage Loans, (ii) a review of the activities of the
Servicer during such preceding year and of performance under the Pooling and
Servicing Agreement has been made under such officers' supervision, and (iii) to
the best of such officers' knowledge, based on such review, the Servicer has
fulfilled all its obligations under the Pooling and Servicing Agreement for such
year, or, if there has been a default in the fulfillment of any such obligation,
specifying each such default known to such officers and the nature and status
thereof including the steps being taken by the Servicer to remedy such default.
 
     The Servicer is required to cause to be delivered, not later than the last
day of the fourth month following the end of the Servicer's fiscal year,
commencing in the year set forth in the related Pooling and Servicing Agreement,
a letter or letters of a firm of independent certified public accountants
reasonably acceptable to the Trustee and any Owner Trustee stating that such
firm has, with respect to the Servicer's overall servicing operations, examined
such operations in accordance with the requirements of the Uniform Single Audit
Program for Mortgage Bankers, and stating such firm's conclusions relating
thereto.
 
LIMITATIONS ON LIABILITY OF THE SERVICER AND ITS AGENTS
 
     Each Pooling and Servicing Agreement will provide that the Servicer and any
director, officer, employee or agent of the Servicer may rely on any document of
any kind that is reasonably and in good faith believed to be genuine and adopted
or signed by the proper authorities respecting any matters arising under the
Pooling and Servicing Agreement. In addition, the Servicer will not be required
to appear with respect to, prosecute or defend any legal action that is not
incidental to the Servicer's duty to service the Mortgage Loans in accordance
with the related Pooling and Servicing Agreement, other than certain claims made
by third parties with respect to such Pooling and Servicing Agreement.
 
REMOVAL AND RESIGNATION OF SERVICER
 
     Unless otherwise specified in the related Prospectus Supplement, any Credit
Provider or the holders of Securities of a Series representing a majority in
principal amount of Securities of such Series, voting as a single class (a
"Majority in Aggregate Voting Interest"), with the consent of any Credit
Provider, may, pursuant to the related Pooling and Servicing Agreement, remove
the Servicer upon the occurrence and
 
                                       53
<PAGE>   145
 
continuation beyond the applicable cure period of any of the following events
(each a "Servicer Termination Event"):
 
          (i) (A) an Event of Nonpayment (defined below); (B) the failure by the
     Servicer to make any required Servicing Advance, to the extent such failure
     materially and adversely affects the interests of any Credit Provider or
     the holders of the Securities of such Series; or (C) any other failure by
     the Servicer to remit to holders of the Securities of such Series or to the
     Trustee or any Owner Trustee for the benefit of the holders of the
     Securities of such Series, any payment required to be made under the terms
     of the related Pooling and Servicing Agreement which continues unremedied
     after the date upon which written notice of such failure, requiring the
     same to be remedied, shall have been given to the Servicer; or
 
          (ii) failure by the Servicer duly to observe or perform, in any
     material respect, any other covenants, obligations or agreements of the
     Servicer as set forth in the related Pooling and Servicing Agreement, which
     failure continues unremedied for a period of 30 days after the date on
     which written notice of such failure, requiring the same to be remedied,
     shall have been given to the Servicer; or
 
          (iii) a decree or order of a court or agency or supervisory authority
     having jurisdiction for the appointment of a conservator or receiver or
     liquidator in any insolvency, readjustment of debt, marshalling of assets
     and liabilities or similar proceedings, or for the winding-up or
     liquidation of its affairs, shall have been entered against the Servicer
     and such decree or order shall have remained in force, undischarged or
     unstayed for a period of 60 days; or
 
          (iv) the Servicer shall consent to the appointment of a conservator or
     receiver or liquidator in any insolvency, readjustment of debt, marshalling
     of assets and liabilities or similar proceedings of or relating to the
     Servicer or of or relating to all or substantially all of the Servicer's
     property; or
 
          (v) the Servicer shall admit in writing its inability to pay its debts
     as they become due, file a petition to take advantage of any applicable
     insolvency or reorganization statute, make an assignment for the benefit of
     its creditors, or voluntarily suspend payment of its obligations; or
 
          (vi) the Servicer shall fail for 60 days to pay, or bond against, an
     unappealable, undischarged, unvacated and unstayed final judgment by a
     court of competent jurisdiction in an aggregate amount set forth in the
     related Pooling and Servicing Agreement; or
 
          (vii) Under certain circumstances, the aggregate Mortgage Loan Losses
     on the related Mortgage Pool shall exceed certain thresholds described in
     the related Pooling and Servicing Agreement.
 
     "Event of Nonpayment" means, with respect to any Payment Date, unless
otherwise specified in the related Prospectus Supplement, the failure of the sum
of (i) the amounts withdrawn from the Principal and Interest Account during the
related Accrual Period, (ii) income accrued on the amounts in the Collection
Account during such Accrual Period, (iii) Advances made during such Accrual
Period and (iv) amounts withdrawn from any Reserve Fund or Spread Account on
such Payment Date, when taken together (but not including any amounts subject to
any automatic stay under applicable bankruptcy law), to be sufficient to pay all
amounts due to holders of such Securities on such Payment Date; together with
any fees or premiums due to any Credit Provider; provided, that an Event of
Nonpayment shall not occur if such insufficiency results from a failure by any
Credit Provider to perform in accordance with the terms of the related Pooling
and Servicing Agreement and credit enhancement documents or the failure by the
Trustee to perform in accordance with the related Pooling and Servicing
Agreement.
 
     Unless otherwise specified in the related Prospectus Supplement, the
Depositors may, with the consent of any Credit Provider and holders representing
a majority in aggregate Percentage Interest of each Class of Securities of a
Series, remove the Servicer upon 90 days' prior written notice. No such removal
shall be effective until the appointment and acceptance of a successor Servicer
other than the Trustee (unless the Trustee agrees to serve) meeting the
requirements described below and otherwise acceptable to any Credit Provider and
majority in Percentage Interest of each Class of Securities of such Series.
 
     Unless otherwise specified in the related Prospectus Supplement, the
Servicer may not assign the related Pooling and Servicing Agreement nor resign
from the obligations and duties thereby imposed on it except by mutual consent
of the Servicer, the Representative (if the Representative is not the Servicer),
any Credit Provider, the Trustee, any Owner Trustee and the Majority in
Aggregate Voting Interest or upon the
 
                                       54
<PAGE>   146
 
determination that the Servicer's duties thereunder are no longer permissible
under applicable law and such incapacity cannot be cured by the Servicer. No
such resignation shall become effective until a successor has assumed the
Servicer's responsibilities and obligations in accordance with the Pooling and
Servicing Agreement.
 
     Unless otherwise specified in the related Prospectus Supplement, upon
removal or resignation of the Servicer other than as described in the second
preceding paragraph, the Trustee will be the successor servicer (the "Successor
Servicer"). The Trustee, as Successor Servicer, is obligated to make Servicing
Advances and certain other advances unless it determines reasonably and in good
faith that such advances would not be recoverable. If, however, the Trustee is
unwilling or unable to act as Successor Servicer, or if the Majority in
Aggregate Voting Interest or any Credit Provider so requests in writing, the
Trustee may appoint, or petition a court of competent jurisdiction to appoint,
any established mortgage loan servicing institution acceptable to such Credit
Provider having a net worth of not less than the amount set forth in the related
Pooling and Servicing Agreement and which is approved as a servicer by FNMA and
FHLMC as the Successor Servicer in the assumption of all or any part of the
responsibilities, duties or liabilities of the Servicer.
 
     The Trustee and any other Successor Servicer in such capacity is entitled
to the same reimbursement for advances and other Servicing Compensation as the
Servicer. See "Servicing Compensation" above.
 
REGISTRATION AND TRANSFER OF THE SECURITIES
 
     If so specified in the related Prospectus Supplement, one or more Classes
of Securities of a Series will be issued in definitive certificated form and
will be transferable and exchangeable at the office of the registrar identified
in the related Prospectus Supplement. Unless otherwise specified in the related
Prospectus Supplement, no service charge will be made for any such registration
or transfer of such Securities, but the owner may be required to pay a sum
sufficient to cover any tax or other governmental charge.
 
     If so specified in the related Prospectus Supplement, one or more Classes
of Securities of a Series ("Book-Entry Securities") may be initially represented
by one or more certificates registered in the name of The Depository Trust
Company ("DTC") or other securities depository and be available only in the form
of book-entries. Any Book-Entry Securities will initially be registered in the
name of Cede, the nominee of DTC. DTC is a limited-purpose trust company
organized under the laws of the State of New York, a member of the Federal
Reserve System, a "clearing corporation" within the meaning of the New York
Uniform Commercial Code, and a "clearing agency" registered pursuant to the
provisions of Section 17A of the Securities Exchange Act of 1934, as amended.
DTC accepts securities for deposit from its participating organizations
("Participants") and facilitates the clearance and settlement of securities
transactions between Participants in such securities through electronic
book-entry changes in accounts of Participants, thereby eliminating the need for
physical movement of certificates. Participants include securities brokers and
dealers, banks and trust companies and clearing corporations and may include
certain other organizations. Indirect access to the DTC system is also available
to others such as banks, brokers, dealers and trust companies that clear through
or maintain a custodial relationship with a Participant, either directly or
indirectly ("Indirect Participants").
 
     Beneficial owners ("Owners") that are not Participants but desire to
purchase, sell or otherwise transfer ownership of Book-Entry Offered Securities
may do so only through Participants (unless and until Definitive Securities, as
defined below, are issued). In addition, Owners will receive all distributions
of principal of, and interest on, the Book-Entry Securities from the Trustee or
any Trustee, as the case may be, through DTC and Participants. Owners will not
receive or be entitled to receive certificates representing their respective
interests in the Book-Entry Offered Securities, except under the limited
circumstances described below.
 
     Unless and until Definitive Securities (as defined below) are issued, it is
anticipated that the only "holder" of Book-Entry Securities of any Series will
be Cede, as nominee of DTC. Owners will only permitted to exercise the rights of
holders indirectly through Participants and DTC.
 
     While any Book-Entry Securities of a Series are outstanding (except under
the circumstances described below), under the rules, regulations and procedures
creating and affecting DTC and its operations (the "Rules"), DTC is required to
make book-entry transfers among Participants on whose behalf it acts with
 
                                       55
<PAGE>   147
 
respect to the Book-Entry Securities and is required to receive and transmit
distributions of principal of, and interest on, the Book-Entry Securities.
Participants with whom Owners have accounts with respect to Book-Entry
Securities are similarly required to make book-entry transfers and receive and
transmit such distributions on behalf of their respective Owners. Accordingly,
although Owners will not possess certificates, the Rules provide a mechanism by
which Owners will receive distributions and will be able to transfer their
interests.
 
     Unless and until Definitive Securities are issued, Owners who are not
Participants may transfer ownership of Book-Entry Securities of a Series only
through Participants by instructing such Participants to transfer Book-Entry
Securities, by book-entry transfer, through DTC for the account of the
purchasers of such Book-Entry Securities, which account is maintained with their
respective Participants. Under the Rules and in accordance with DTC's normal
procedures, transfers of ownership of Book-Entry Securities will be executed
through DTC and the accounts of the respective Participants at DTC will be
debited and credited. Similarly, the respective Participants will make debits or
credits, as the case may be, on their records on behalf of the selling and
purchasing Owners.
 
     Book-Entry Securities of a Series will be issued in registered form to
Owners, or their nominees, rather than to DTC (such Book-Entry Securities being
referred to herein as "Definitive Securities") only under the circumstances
provided in the related Pooling and Servicing Agreement, which generally will
include, except if otherwise provided therein, if (i) DTC or the Servicer
advises the Trustee and any Owner Trustee in writing that DTC is no longer
willing or able to discharge properly its responsibilities as nominee and
depository with respect to the Book-Entry Securities of such Series and the
Servicer is unable to locate a qualified successor, (ii) the Servicer, at its
sole option, elects to terminate the book-entry system through DTC or (iii)
after the occurrence of a Servicer Termination Event, a majority of the
aggregate Percentage Interest of any Class of Securities of such Series advises
DTC in writing that the continuation of a book-entry system through DTC (or a
successor thereto) to the exclusion of any physical certificates being issued to
Owners is no longer in the best interests of Owners of such Class of Securities.
Upon issuance of Definitive Securities of a Series to Owners, such Book-Entry
Securities will be transferable directly (and not exclusively on a book-entry
basis) and registered holders will deal directly with the Trustee or any Owner
Trustee, as the case may be, with respect to transfers, notices and
distributions.
 
     DTC has advised the Servicer and the Depositors that, unless and until
Definitive Securities are issued, DTC will take any action permitted to be taken
by a holder only at the direction of one or more Participants to whose DTC
accounts the Securities are credited. DTC has advised the Servicer and the
Depositors that DTC will take such action with respect to any Percentage
Interests of the Book-Entry Securities of a Series only at the direction of and
on behalf of such Participants with respect to such Percentage Interests of the
Book-Entry Securities. DTC may take actions, at the direction of the related
Participants, with respect to some Book-Entry Securities which conflict with
actions taken with respect to other Book-Entry Securities.
 
                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS
 
     The following discussion contains summaries of certain legal aspects of
mortgage loans that are general in nature. Because such legal aspects are
governed in part by applicable state laws (which laws may differ substantially
from one another), 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 Mortgage Properties may be situated. The summaries are qualified in
their entirety by reference to the applicable federal and state laws governing
the Mortgage Loans.
 
GENERAL
 
     The Mortgage Loans will be secured by either deeds of trust or mortgages,
depending upon the prevailing practice in the state in which the Mortgaged
Property subject to a Mortgage Loan is located. A mortgage conveys legal title
to or creates a lien upon the property to the mortgagee subject to a condition
subsequent, i.e., the payment of the indebtedness secured thereby. There are two
parties to a mortgage, the mortgagor, who is the borrower and homeowner, and the
mortgagee, who is the lender. Under the mortgage instrument, the
 
                                       56
<PAGE>   148
 
mortgagor delivers to the mortgagee a note or bond and the mortgage. Although a
deed of trust is similar to a mortgage, a deed of trust has three parties, the
borrower-homeowner called the trustor (similar to a mortgagor), a lender called
the beneficiary (similar to a mortgagee), and a third-party grantee called the
trustee. Under a deed of trust, the borrower 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. The trustee's authority under a deed of
trust and the mortgagee's authority under a mortgage are governed by law, the
express provisions of the deed of trust or mortgage, and, in some cases, the
directions of the beneficiary. Some states use a security deed or deed to secure
debt which is similar to a deed of trust except that it has only two parties: a
grantor (similar to a mortgagor) and a grantee (similar to a mortgagee).
Mortgages, deeds of trust and deeds to secure debt are not prior to liens for
real estate taxes and assessments and other charges imposed under governmental
police powers. Priority between mortgages, deeds of trust and deeds to secure
debt and other encumbrances depends on their terms in some cases and generally
on the order of recordation of the mortgage, deed of trust or the deed to secure
debt in the appropriate recording office.
 
     If so specified in the related Prospectus Supplement, a Mortgage Pool may
include loans on units in cooperatives ("Cooperative Loans"). Cooperative Loans
are evidenced by notes secured by security interests in shares issued by
cooperatives, which are corporations entitled to be treated as housing
cooperatives under federal tax law, and in the related proprietary leases or
occupancy agreements granting rights to occupy specific dwelling units within
the cooperative buildings. The security agreement will create a lien upon or
grant a title interest in the property which it covers, the priority of which
lien will depend on the terms of the agreement and the order of recordation in
the appropriate recording office. Ownership of a unit in a cooperative is held
through the ownership of stock in the corporation, together with the related
proprietary lease or occupancy agreement. Such ownership interest is generally
financed through a cooperative share loan evidenced by a promissory note and
secured by an assignment of and a security interest in the proprietary lease or
occupancy agreement and a security interest in the related cooperative shares.
 
     Each cooperative owns in fee or has a leasehold interest in the real
property and improvements, including all separate dwelling units therein. The
cooperative is responsible for property management and generally for the payment
of real estate taxes, insurance and similar charges, the cost of which is shared
by the owners. The cooperative building or underlying land may be subject to one
or more mortgages (generally incurred in connection with the construction or
purchase of the building) for which the cooperative is responsible. The interest
of an occupant under proprietary leases or occupancy agreements is generally
subordinate to that of the holder of such a mortgage or land lease. If the
cooperative is unable to meet the payment obligations under such mortgage or any
land lease, the holder of such mortgage or land lease could foreclose the
mortgage or terminate the land lease, which may have the effect of terminating
all proprietary leases or occupancy agreements. In the event of such foreclosure
or termination, the value of any collateral held by a lender which financed the
purchase by a tenant/shareholder of cooperative shares or, in the case of the
Mortgage Loans, the collateral securing the Cooperative Loans could be
eliminated or significantly reduced.
 
FORECLOSURE IN GENERAL
 
     Foreclosure of a mortgage is generally accomplished by judicial action. The
action is initiated by the service of legal pleadings upon all parties having an
interest in the real property. Delays in completion of the foreclosure may
occasionally result from difficulties in locating necessary parties defendant.
Judicial foreclosure proceedings are often not contested by any of the parties
defendant.
 
     Foreclosure of a deed of trust or a security deed is generally accomplished
by a non-judicial trustee's sale under a specific provision in the deed of trust
or security deed which authorizes the sale of the property to a third party upon
any default by the borrower under the terms of the note, deed of trust or
security deed. 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
must provide notice in some states to any other individual having an interest in
the real property, including any junior lienholders. The borrower, or any other
person having a junior encumbrance on the real estate, may, during a
reinstatement period, cure the default by paying the entire amount in arrears
plus the costs and
 
                                       57
<PAGE>   149
 
expenses incurred in enforcing the obligations. Generally, state laws require
that a copy of the notice of sale be posted on the property and sent to all
parties having an interest in the real property.
 
     In case of foreclosure under either a mortgage or a deed of trust, the sale
by the referee or other designated officer or by the trustee is often a public
sale. Because of the difficulty a potential buyer at the sale would have in
determining the exact status of title and because the physical condition of the
property subject to the lien of the mortgage or the deed of trust may have
deteriorated during the foreclosure proceedings, a third party may be unwilling
to purchase the property at a foreclosure sale. Potential buyers may further
question the prudence of purchasing property at a foreclosure sale as a result
of several court decisions permitting such a sale to be rescinded as a
fraudulent conveyance. However, in light of the recent United States Supreme
Court decision in BFP v. Resolution Trust Corporation, as Receiver of Imperial
Federal Savings Ass'n., the ability to rescind a sale under fraudulent
conveyance theories should be limited to state law. The Supreme Court in BFP
held that a non-collusive, regularly-conducted foreclosure sale under applicable
state law was not a fraudulent transfer under Section 548 of the current United
States Bankruptcy Code and, therefore, could not be rescinded in favor of the
bankrupt's estate, even though the foreclosure sale was held while the debtor
was insolvent and not more than one year prior to the filing of the bankruptcy
petition, because the price paid at such a foreclosure sale is conclusively
presumed to constitute "reasonably equivalent value" under the United States
Bankruptcy Code.
 
     For these reasons, it is common for the lender to purchase the property
from the trustee or referee for an amount equal to the principal amount of the
indebtedness secured by the mortgage or deed of trust, accrued and unpaid
interest and the expenses of foreclosure. The lender thereby assumes the burdens
of ownership, including the obligation to pay taxes, obtain casualty insurance
and to make such repairs at its own expense as are necessary to render the
property suitable for sale. In some states there is a statutory minimum purchase
price which the lender may offer for the property. 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.
 
     Under the Pooling and Servicing Agreement (and the REMIC Provisions of the
Code, if applicable), the Servicer may hire an independent contractor to operate
any REO Property. The costs of such operation may be significantly greater than
the cost of direct operation by the Servicer.
 
     Some states impose prohibitions or limitations on remedies available to the
mortgagee, including the right to recover the debt from the mortgagor. See
"Anti-Deficiency Legislation and Other Limitations on Lenders" herein.
 
JUNIOR MORTGAGES
 
     Some of the Mortgage Loans may be secured by second or more junior
mortgages or deeds of trust, which are subordinate to first or more senior
mortgages or deeds of trust held by other lenders. The rights of the holders, as
the holders of a junior deed of trust or a junior mortgage, are subordinate in
lien and in payment to those of the holder of the senior mortgage or deed of
trust, including the prior rights of the senior mortgagee or beneficiary to
receive and apply hazard insurance and condemnation proceeds and, upon default
of the mortgagor, to cause a foreclosure on the property. Upon completion of the
foreclosure proceedings by the holder of the senior mortgage the junior
mortgagee's or junior beneficiary's lien will be extinguished unless the junior
mortgagee satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See "Foreclosure in General"
herein.
 
     Furthermore, the terms of the second or more junior mortgage or deed of
trust are subordinate to the terms of the first or senior mortgage or deed of
trust. In the event of a conflict between the terms of the senior mortgage or
deed of trust and the junior mortgage or deed of trust, the terms of the senior
mortgage deed of trust will govern generally. Upon a failure of the mortgagor or
trustor to perform any of its obligations, the senior mortgagee or beneficiary,
subject to the terms of the senior mortgage or deed of trust, may have the right
to perform the obligation itself. Generally, all sums so expended by the
mortgagee or beneficiary become part of the indebtedness secured by the mortgage
or deed of trust. To the extent a senior mortgagee expends
 
                                       58
<PAGE>   150
 
such sums, such sums will generally have priority over all sums due under the
junior mortgage. See "Special Considerations -- Risks of the Mortgages -- Nature
of Security" for a further discussion of certain risks associated with junior
mortgage loans.
 
RIGHTS OF REDEMPTION
 
     In some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage, the borrower and foreclosed junior lienors are given a statutory
period in which to redeem the property from 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 rights of redemption
would defeat the title of any purchaser from the lender subsequent to
foreclosure or sale under a deed of trust. Consequently, the practical effect of
the redemption right is to force the lender to retain the property and pay the
expenses of ownership until the redemption period has expired.
 
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. 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 would be 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 or mortgage by foreclosure in an attempt
to satisfy the full debt before 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.
 
     In addition to laws limiting or prohibiting deficiency judgments, numerous
other statutory provisions, including the federal bankruptcy laws and state laws
affording relief to debtors, may interfere with or affect the ability of the
secured mortgage lender to realize upon collateral and/or enforce a deficiency
judgment. For example, with respect to federal bankruptcy law, a court with
federal bankruptcy jurisdiction may permit a debtor through his or her Chapter
11 or Chapter 13 rehabilitative plan to cure a monetary default in respect of a
mortgage loan on a debtor's residence by paying arrearages within a reasonable
time period and reinstating the original mortgage loan payment schedule even
though the lender accelerated the mortgage loan and final judgment of
foreclosure had been entered in state court provided no sale of the residence
had yet occurred prior to the filing of the debtor's petition. Some courts with
federal bankruptcy jurisdiction have approved plans, based on the particular
facts of the reorganization case, that effected the curing of a mortgage loan
default by paying arrearages over a number of years.
 
     Courts with federal bankruptcy jurisdiction have also indicated that the
terms of a mortgage loan secured by property of the debtor may be modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving all or a portion of the debt 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. Generally, however, the terms of a mortgage
loan secured only by a mortgage on real property that is the debtor's principal
residence may not be modified pursuant to a plan confirmed pursuant to Chapter
13 except with respect to mortgage payment arrearages, which may be cured within
a reasonable time period. As a result of an amendment to the federal bankruptcy
laws effective for cases filed after October 22, 1995, a Chapter 11 plan
similarly may not modify the terms of a mortgage loan secured only by a mortgage
on real property that is the debtor's principal residence.
 
     The Code provides priority to certain tax liens over the lien of the
mortgage. In addition, substantive requirements are imposed upon mortgage
lenders in connection with the origination and the servicing of
 
                                       59
<PAGE>   151
 
mortgage loans by numerous federal and some state consumer protection laws.
These laws include the federal Truth-in-Lending Act, Real Estate Settlement
Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing Act, Fair
Credit Reporting Act, and related statutes. These federal laws impose specific
statutory liabilities upon lenders who originate mortgage loans and who fail to
comply with the provisions of the applicable laws. In some cases, this liability
may affect assignees of the Mortgage Loans.
 
ENFORCEABILITY OF CERTAIN PROVISIONS
 
     Unless otherwise specified in the related Prospectus Supplement, all of the
Mortgage Loans will 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.
 
     Some courts have imposed general equitable principles to limit the remedies
available in connection with foreclosure. These equitable principles are
generally designed to relieve the borrower from the legal effect of his defaults
under the loan documents. For example, some courts have required 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 lenders' 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
the lenders to foreclose if the default under the mortgage instrument or deed of
trust is not monetary, such as the borrower's failure to maintain adequately the
property or the borrower's execution of a second mortgage or deed of trust
affecting the property. Finally, some courts have been willing to relieve a
borrower from the consequences of the default if the borrower has not received
adequate notice of the default.
 
     The Mortgage Loans will generally contain due-on-sale clauses, which permit
the lender to accelerate the maturity of the Mortgage Loan if the borrower
sells, transfers, or conveys the related Mortgaged Property. The enforceability
of these clauses has been the subject of legislation or litigation in many
states. Some jurisdictions automatically enforce such clauses, while others
require a showing of reasonableness and hold, on a case-by-case basis, that a
"due on sale" clause may be invoked only where a sale threatens the legitimate
security interests of the lender.
 
     The Garn-St. Germain Depository Institutions Act of 1982 purports to
preempt state laws which prohibit the enforcement of "due-on-sale" clauses in
certain loans made after October 15, 1982. The Servicer may thus be able to
accelerate the Mortgage Loans that were originated after that date and contain a
"due-on-sale" provision, upon transfer of an interest in the related Mortgaged
Property, regardless of its ability to demonstrate that a sale threatens its
legitimate security interest. Each Pooling and Servicing Agreement will provide
that the Servicer, on behalf of the Trustee, will enforce any right of the
Trustee as the mortgagee of record to accelerate a Mortgage Loan in the event of
a sale or other transfer of the related Mortgaged Property unless, in the
Servicer's reasonable judgment, doing so would materially increase the risk of
default or delinquency on, or materially impair the security for, such Mortgage
Loan.
 
APPLICABILITY OF USURY LAWS
 
     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March, 1980 ("Title V"), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980. A similar federal statute
was in effect with respect to mortgage loans made during the first three months
of 1980. The statute authorized any state to reimpose interest rate limits by
adopting, before April 1, 1983, a law or constitutional provision which
expressly rejects application of the federal law. In addition, even where Title
V is not so rejected, any state is authorized by the law to adopt a provision
limiting discount points or other charges on mortgage loans covered by Title V.
Certain states have taken action to reimpose interest rate limits and/or to
limit discount points or
 
                                       60
<PAGE>   152
 
other charges. The Depositors will represent and warrant in each Pooling and
Servicing Agreement that each related Mortgage Loan was originated in compliance
with applicable state law in all material respects.
 
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 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 (such as the related Trust).
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     The following is a general summary of certain federal income tax
consequences of the purchase, ownership and disposition of the Securities. This
summary does not purport to address all federal income tax matters that may be
relevant to purchasers of Securities, and is directed solely to investors that
hold the Securities as capital assets within the meaning of section 1221 of the
Internal Revenue Code of 1986 (the "Code") and to investors that do not hold the
Securities as part of a larger transaction such as a hedge, straddle or
conversion transaction. It does not address tax consequences that may be
relevant to particular holders subject to special treatment under federal income
tax law (such as, banks and other financial institutions, insurance companies,
regulated investment companies, real estate investment trusts, dealers in
securities, tax-exempt entities, or investors whose "functional currency" is not
the United States dollar). Prospective investors are urged to consult their own
tax advisers in determining the federal, state, local, foreign and any other tax
consequences to them of the purchase, ownership and disposition of the
Securities. The following summary is based upon current provisions of the Code,
the Treasury regulations promulgated thereunder and judicial or ruling
authority, all of which are subject to change, which change may be retroactive.
No ruling on any of the issues discussed below will be sought from the Internal
Revenue Service ("IRS").
 
     The tax consequences of the purchase, ownership and disposition of the
Securities will depend in large part on whether or not an election is made to
treat the issuing Trust or any segregated pool of assets therein as one or more
real estate mortgage investment conduits ("REMICs") within the meaning of
section 860D of the Code. A Trust or any segregated pool of assets therein as to
which one or more REMIC elections will be made will be referred to as a "REMIC
Pool" and its related Securities will be referred to as "REMIC Certificates."
 
             FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES
 
REMIC ELECTIONS
 
     Upon issuance of each series of REMIC Certificates, special federal tax
counsel to the Trust specified in the related Prospectus Supplement ("Tax
Counsel") will deliver its opinion generally to the effect that, assuming
compliance with all provisions of the Agreement, each related REMIC Pool will
qualify as a REMIC, and the related REMIC Certificates will be treated either as
regular interests in the REMIC ("Regular Certificates") or as residual interests
in the REMIC ("Residual Certificates"). Regular Certificates generally will be
treated as debt instruments issued by the REMIC. The holder of a Residual
Certificate will be subject to the special rules described below under which the
holder generally will take into account for Federal income tax purposes its pro
rata share of the net income or loss of the REMIC.
 
     If a REMIC Pool fails to comply with one or more of the ongoing
requirements of the Code for REMIC status during any taxable year, the Code
provides that the REMIC Pool will not be treated as a REMIC for
 
                                       61
<PAGE>   153
 
such year and thereafter. In that event, such REMIC Pool may be taxable as a
separate 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 REMIC Pool's income for the period in which the requirements for such status
are not satisfied. The Agreement will include provisions designed to maintain
the REMIC Pool's status as a REMIC. It is not anticipated that the status of any
REMIC Pool as a REMIC will be terminated.
 
STATUS OF REMIC CERTIFICATES
 
     It is unclear whether property acquired by foreclosure held pending sale
and the amount held in a Spread Account or Reserve Fund (or similar accounts)
would be considered to be part of the Mortgage Loans, or whether such assets
otherwise would receive the same treatment as the Mortgage Loans, for purposes
of sections 856(c)(6)(B) and 7701(a)(19)(C) of the Code.
 
REGULAR CERTIFICATES
 
     General.  In general, stated interest, original issue discount and market
discount received or accrued on a Regular Certificate will be ordinary income,
and principal payments on a Regular Certificate will be a return of capital to
the extent of the Certificateholder's basis in the Regular Certificate allocable
to those payments. A holder of a Regular Certificate must use the accrual method
of accounting with respect to that Certificate regardless of the method of
accounting otherwise used.
 
     Original Issue Discount.  Certain REMIC Regular Certificates may be issued
with "original issue discount" within the meaning of section 1273(a) of the
Code.
 
     A holder of a Regular Certificate having original issue discount generally
must include original issue discount in ordinary income as it accrues in advance
of receipt of the cash attributable to the discount regardless of the method of
accounting otherwise used. Section 1272(a)(6) of the Code requires that a
prepayment assumption be used with respect to Mortgage Loans 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; those regulations
have not been issued. The legislative history of the REMIC provisions 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 used by the Company in reporting original issue discount for each
series of REMIC Regular Certificates (the "Prepayment Assumption") will be
consistent with this standard and will be disclosed in the related Prospectus
Supplement. The Company makes no representation that the Mortgage Loans will in
fact prepay at a rate conforming to the Prepayment Assumption or at any other
rate.
 
     The amount of original issue discount, if any, on a Regular Certificate is
the excess of its "stated redemption price at maturity" over its "issue price."
The issue price of a Regular Certificate in a particular class is the first
price at which a substantial amount of the Regular Certificates of that class is
first sold to the public (excluding bond houses, brokers and underwriters).
Unless specified otherwise in the Prospectus Supplement, the Company will
determine original issue discount by including the amount paid by an initial
Regular Certificateholder for accrued interest that relates to a period prior to
the issue date of the Regular Certificate in the issue price of a Regular
Certificate and will include in the stated redemption price at maturity any
interest paid on the first Payment Date to the extent such interest is
attributable to a period in excess of the number of days between the issue date
and such first Payment Date. The stated redemption price of a Regular
Certificate is equal to the total of all payments due on the Regular Certificate
other than payments of qualified stated interest. "Qualified stated interest"
includes interest that is unconditionally payable at least annually at a single
fixed rate, or in the case of a variable rate debt instrument, at a "qualified
 
                                       62
<PAGE>   154
 
floating rate," an "objective 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" that generally 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. Generally, original issue discount will accrue
on the Certificates at the same rate it would accrue if the Certificates were to
bear interest at a fixed rate based on the rate that would be in effect if the
index remained constant after the Closing Date (or, possibly, the pricing date).
 
     Notwithstanding the general definition, under a statutory de minimis rule,
original issue discount on a Regular Certificate will be treated as zero if such
discount is less than 0.25 percent of the stated redemption price at maturity of
such Regular Certificate multiplied by its weighted average life. The weighted
average life of a Regular Certificate is apparently computed for this purpose as
the sum, for all distributions included in the stated redemption price at
maturity of the Regular Certificate, of the amounts determined by multiplying
(i) the number of complete years (rounding down for partial years) from the
issue date until the date on which each such distribution is scheduled to be
made (presumably taking into account the Prepayment Assumption) by (ii) a
fraction, the numerator of which is the amount of such distribution and the
denominator of which is the Regular Certificate's stated redemption price at
maturity.
 
     The Treasury regulations pertaining to original issue discount (the "OID
Regulations") provide a special application of the de minimis rule for certain
debt instruments where the interest payable for the first period is at a rate
less than that which applies in all other periods. In such cases, the OID
Regulations provide that the Regular Certificate would be treated as having de
minimis original issue discount if the greater of (i) the excess of its stated
principal amount over its issue price or (ii) the amount of the "foregone
interest" does not exceed the amount that would otherwise be treated as de
minimis original issue discount under the rules described above, but treating as
the stated redemption price at maturity for that purpose, the sum of the issue
price and the greater of the amounts in clauses (i) or (ii). Foregone interest
for this purpose is the amount of additional stated interest that would be
required to be payable on the Regular Certificate during the period of the
teaser rate, interest holiday or other shortfall so that all stated interest
would be qualified stated interest. If original issue discount is treated as
zero under these rules, all stated interest payments are treated as qualified
stated interest and the actual amount of original issue discount must be
allocated to the principal distributions on the Regular Certificate and, when
each such distribution is received, gain equal to the discount allocated to such
distribution will be recognized.
 
     One or more classes of Regular Certificates may entitle the holder to
payments of a portion of the interest but not a corresponding portion of the
principal of Mortgage Loans held in the REMIC Pool ("Stripped REMIC
Certificates") or otherwise provide for interest that is disproportionately high
relative to the principal amount. Although the matter is not free from doubt,
the Company intends to treat all of the payments on such Certificates as part of
their stated redemption price at maturity. If such Certificates are not treated
as having original issue discount, it is likely that such Certificates will be
treated as having been issued at a premium. See "Regular
Certificates -- Premium" below. In addition, the holder of such a Certificate
may be entitled to recognize a loss (which may be treated as a capital loss) at
such time and in such amount as it is determined that the Certificateholder's
adjusted basis exceeds all future payments to be received on such REMIC
Certificates, assuming no future prepayments occur with respect to the Mortgage
Loans.
 
     A Certificateholder generally must include in gross income for any taxable
year the sum of the "daily portions" of the original issue discount that accrue
on the Regular Certificate for each day during the Certificateholder's taxable
year on which the Regular Certificate is held. A calculation will be made of the
portion of the original issue discount that accrues on each Regular Certificate
during each "accrual period," which in general is the period corresponding to
the period between Payment Dates or other interest compounding periods. Under
the OID Regulations, the accrual periods may be of any length and may vary in
length over the term of the debt instrument, provided that each accrual period
is no longer than one year and each scheduled payment of principal or interest
occurs on the final day of an accrual period or on the first day
 
                                       63
<PAGE>   155
 
of an accrual period. The original issue discount accruing during any accrual
period is divided by the number of days in the period to determine the daily
portion of original issue discount for each day in the period.
 
     For a Regular Certificate, original issue discount accruing in an accrual
period is the excess, if any, of (i) the sum of (a) the present value of the
remaining payments to be made on the Regular Certificate as of the end of that
accrual period and (b) the payments made on the Regular Certificate during the
accrual period that are included in the stated redemption price at maturity of
the Regular Certificate, over (ii) the adjusted issue price of the Regular
Certificate at the beginning of the accrual period. For this purpose, the
present value of the remaining payments to be made on a Regular Certificate is
calculated based on (i) the Prepayment Assumption, (ii) the yield to maturity of
the Regular Certificate as of the Closing Date (taking into account the
Prepayment Assumption) and (iii) events (including actual prepayments) that have
occurred prior to the end of the accrual period. The adjusted issue price of a
Regular Certificate at the beginning of any accrual period equals the issue
price of the Regular Certificate increased by the aggregate amount of original
issue discount that accrued on that Regular Certificate in all such prior
periods and reduced by the amount of payments included in the stated redemption
price at maturity of the Regular Certificate in prior accrual periods. In
general, the daily portions of original issue discount required to be included
in income by the holder of a Regular Certificate (other than a Stripped REMIC
Certificate) will increase if prepayments on the Mortgage Loans exceed the
Prepayment Assumption, and generally will decrease (but not below zero for any
period) if those prepayments are slower than the Prepayment Assumption.
 
     A subsequent purchaser of a Regular Certificate at a price greater than the
Regular Certificate's "adjusted issue price" but less than its remaining stated
redemption price also will be required to include in gross income the daily
portions of the original issue discount on the Regular Certificate. With respect
to such a purchaser, the daily portion for any day is reduced by an amount equal
to the product of (i) such daily portion and (ii) a fraction, the numerator of
which is the amount, if any, by which the price paid by such purchaser for the
Regular Certificate exceeds the adjusted issue price and the denominator of
which is the excess of the sum of all amounts payable on the Regular Certificate
after the purchase date, other than payments of qualified stated interest, over
the Regular Certificate's adjusted issue price. The adjusted issue price of a
Regular Certificate on any given day is equal to its issue price, increased by
all original issue discount previously includible with respect to such Regular
Certificate and reduced by the amount of all previous distributions with respect
to such Regular Certificate included in such Regular Certificate's stated
redemption price at maturity.
 
     Market Discount.  The holder of a Regular Certificate purchased at a market
discount will be subject to the market discount provisions of the Code. In
general, "market discount" is the amount by which the stated redemption price at
maturity (or, in the case of a Regular Certificate issued with original issue
discount, the revised issue price) of the Regular Certificate exceeds the
purchaser's basis in a Regular Certificate. The holder of a Regular Certificate
that has market discount generally will be required to include accrued market
discount in ordinary income to the extent payments includible in the stated
redemption price at maturity of such Regular Certificate are received. The
purchaser of a Regular Certificate that has market discount also will be
required to treat a portion of any gain on a sale or exchange of the Regular
Certificate as ordinary income to the extent of the market discount that accrued
to the date of disposition and was not previously included in ordinary income.
Unless otherwise provided in Treasury regulations that have not yet been issued,
it is anticipated that market discount on a Regular Certificate will accrue at
the holder's option (i) on the basis of a constant interest rate, (ii) ratably
based on the ratio of stated interest payable in the current period to all
interest remaining to be paid in the case of a Regular Certificate issued
without original issue discount, or (iii) ratably based on the ratio of the
amount of original issue discount accrued in the current period to all remaining
original issue discount in the case of a Regular Certificate issued with
original issue discount, in each case computed taking into account the
Prepayment Assumption.
 
     A purchaser of a Regular Certificate that has market discount may be
required to defer recognition of a portion of interest expense attributable to
any indebtedness incurred or continued to purchase or carry the Regular
Certificate. The amount of this deferred interest expense in any taxable year
generally would not exceed the accrued market discount for the year, and the
deferred expense generally is allowed as a deduction not later than the year in
which the related market discount income is recognized. Alternatively, a
 
                                       64
<PAGE>   156
 
Certificateholder may elect to include market discount in income currently as it
accrues on all market discount obligations that the Certificateholder acquires
in that taxable year or thereafter, in which case the rules described above
relating to the treatment of market discount, as well as the interest deferral
rule will not apply. Notwithstanding the above rules, market discount on a
Regular Certificate will be considered to be zero under a de minimis rule that
is similar to the de minimis rule applied for purposes of determining whether a
Regular Certificate has original issue discount.
 
     Premium.  A Regular Certificate purchased at a cost greater than its
remaining stated redemption price at maturity is considered to be purchased at a
premium. The holder of such a Regular Certificate may elect under section 171 of
the Code to amortize the premium under the constant interest method. That
election will apply to all premium obligations that the holder owns or
subsequently acquires. In addition, it appears that the same rules that apply to
the accrual of market discount on installment obligations are intended to apply
in amortizing premium on installment obligations such as the Regular
Certificates, although it is unclear whether the alternatives to the constant
interest method described above under "Market Discount" are available. The
portion of the premium deductible pursuant to an election under section 171 of
the Code and allocable to a particular period will be treated as a reduction in
interest payments on the Regular Certificate during that period. A
Certificateholder who neither has in place nor makes an election to amortize
bond premium could be required to allocate that premium among the principal
payments to be received on that instrument and recognize the premium as a loss
(which would be a capital loss if the Certificate is held as a capital asset) as
those principal payments are received.
 
     Interest Election.  Under the OID Regulations, Regular Certificateholders
generally may elect to include all accrued interest on a Regular Certificate in
gross income using the constant yield to maturity method. For purposes of this
election, interest includes stated interest, original issue discount, de minimis
original issue discount, market discount, de minimis market discount and
unstated interest, as adjusted by any premium. If a Certificateholder makes such
an election and (i) the Regular Certificate has amortizable bond premium, the
Certificateholder is deemed to have made an election to amortize bond premium or
(ii) the Regular Certificate has market discount, the Certificateholder is
deemed to have made an election to include market discount in income currently.
See "Premium" and "Market Discount" above. A Regular Certificateholder should
consult its tax adviser before making this election.
 
     Sale or Exchange of Regular Certificates.  If a holder sells or exchanges a
Regular Certificate, the Certificateholder will recognize gain or loss equal to
the difference, if any, between the amount realized and its adjusted basis in
the Regular Certificate. The adjusted basis of a Regular Certificate generally
will equal its initial cost, increased by any original issue discount or market
discount previously included in the seller's gross income with respect to the
Regular Certificate and reduced by the payments previously received on the
Regular Certificate, other than payments of qualified stated interest, and by
any amortized premium.
 
     In general, except as described above with respect to market discount, and
except for certain financial institutions subject to section 582(c) of the Code,
any gain or loss on the sale or exchange of a Regular Certificate recognized by
an investor who holds the Regular Certificate as a capital asset (within the
meaning of section 1221 of the Code), will be capital gain or loss and will be
long-term or short-term depending on whether the Regular Certificate has been
held for more than one year. Gain from the disposition of a Regular Certificate
that otherwise might be capital gain will be treated as ordinary income to the
extent that the gain does not exceed the excess, if any, of (i) the amount that
would have been includible in the gross income of the holder if the yield on the
Regular Certificate were 110% of the applicable federal rate under section
1274(d) of the Code as of the date of purchase, over (ii) the amount of income
actually includible in the gross income of such holder with respect to the
Regular Certificate.
 
     Treatment of Subordinated Certificates.  As described above under
"Description of the Securities -- Credit Enhancement -- Subordination," certain
series of REMIC Certificates may contain one or more classes of Regular REMIC
Certificates that are subordinate to one or more other classes of Regular REMIC
Certificates (the "Subordinated Certificates" and "Senior Certificates,"
respectively), Holders of Subordinated Certificates will be required to report
income with respect to such Certificates on the accrual method of accounting
without giving effect to delays or reductions in distributions attributable to
defaults and
 
                                       65
<PAGE>   157
 
delinquencies on the Mortgage Loans, except to the extent it can be established
that such amounts are uncollectible. In addition, holders of Subordinated
Certificates will be required to treat amounts transferred to any Reserve Fund
as having been distributed to them. As a result, the amount of income reported
by a holder of a Subordinated Certificate in any period could significantly
exceed the amount of cash distributed to such holder in that period. The holder
generally will be allowed a loss (or will be allowed to report less income)
where either principal or previously accrued interest are determined to be
uncollectible with respect to the Subordinated Certificate, although the timing
and character of such losses (or reductions in income) are uncertain.
 
TAXATION OF RESIDUAL CERTIFICATES
 
     General.  Generally, holders of Residual Certificates ("Residual
Certificateholders") will take into account as ordinary income or loss for
federal income tax purposes, the "daily portions" of REMIC taxable income or net
loss. The daily portions of REMIC taxable income or net loss for a Residual
Certificateholder are determined by allocating to each day in any calendar
quarter its ratable portion of the REMIC's taxable income or net loss for such
calendar quarter, and by allocating such daily portion among the Residual
Certificateholders in proportion to their respective holdings of Residual
Certificates of a series on that day. A Residual Certificateholder also must
include in income any distributions from the REMIC in excess of the Residual
Certificateholder's adjusted basis in the Residual Certificate. Certain
adjustments to the income of a subsequent holder of a Residual Certificate may
be required when the Residual Certificate was purchased at a price that is
greater or less than the adjusted basis (determined in the manner discussed
below) that the Residual Certificate would have if held by an initial holder.
Nevertheless, in the absence of Treasury regulations or clarifying legislation,
it is uncertain whether any adjustments would be required.
 
     Method of Computing REMIC Taxable Income.  In general, REMIC taxable income
is determined in the same manner as the taxable income of an individual having
the calendar year as the taxable year and using the accrual method of
accounting, with certain exceptions. For these purposes, REMIC taxable income
generally means the excess of (i) the REMIC's gross income (including interest,
original issue discount and market discount, if any) on the Mortgage Loans owned
by the REMIC, plus income on reinvestment of cash flows and investment of assets
in the Reserve Fund and amortization of any premium with respect to the Regular
Certificates, over (ii) deductions, including interest and original issue
discount on the Regular Certificates, servicing fees on the Mortgage Loans,
other administrative expenses, and deduction or amortization of premium, if any,
with respect to the Mortgage Loans or the mortgage loans. Under the Treasury
regulations pertaining to the REMIC provisions of the Code (the "REMIC
Regulations"), section 163(d) of the Code does not apply to limit a REMIC's
deductions for any interest expense, and for purposes of determining a REMIC's
bad debt deduction, debt owed to the REMIC is not treated as nonbusiness debt
under section 166(d) of the Code. In addition, under the REMIC Regulations, any
gain or loss from the disposition of any asset, including a qualified mortgage
(as defined in section 860G(a)(3) of the Code) or a permitted investment (as
defined in section 860G(a)(5) of the Code) is treated as ordinary gain or loss.
For purposes of determining REMIC taxable income or net loss, the REMIC's
aggregate basis in the collateral is the fair market value thereof immediately
after transfer to the REMIC. Under the REMIC Regulations, that basis is equal to
the aggregate of the issue prices of all regular and residual interests in the
REMIC.
 
     Generally, the REMIC's deductions for original issue discount will be
determined in the same manner as original issue discount income on Regular
Certificates as described above under "Regular Certificates -- Original Issue
Discount," without regard to the de minimis rule described therein. The REMIC
will have discount income in respect of a Mortgage Loan if, in general, the
basis of the REMIC allocable thereto is exceeded by the unpaid principal balance
thereof. In respect of Mortgage Loans that have discount, REMIC taxable income
will take into account discount that accrues during the taxable year as it
accrues under a constant yield method. Generally, if the REMIC's basis allocable
to a Mortgage Loan exceeds the unpaid principal balance thereof, the REMIC will
be considered to have acquired the Mortgage Loan at a premium equal to the
amount of the excess, which premium may be amortized under a constant interest
method as described above under "Regular Certificates -- Premium."
 
                                       66
<PAGE>   158
 
     The taxable income recognized by a Residual Certificateholder in any
taxable year will be affected by, among other factors, the relationship between
the timing of recognition of interest and original issue discount and market
discount income (or amortization of premium) with respect to Mortgage Loans, and
the timing of deductions for interest (including original issue discount) on the
Regular Certificates. Where the Mortgage Loans bear interest at a fixed rate,
mismatching of that timing may result from the fact that interest expense
deductions, expressed as a percentage of the outstanding principal amount of the
REMIC Regular Certificates, will increase over time as the earlier classes of
REMIC Regular Certificates are paid, whereas interest income with respect to any
given Mortgage Loan generally will remain constant over time as a percentage of
the outstanding principal amount of that loan. When there is more than one class
of Regular Certificates that pay principal sequentially, this mismatching of
income and deductions is likely to occur in the early years following issuance
of the REMIC Certificates when principal payments are being made in respect of
the earlier classes of REMIC Regular Certificates particularly if the Mortgage
Loans were acquired at a discount. In those circumstances, Residual
Certificateholders may require sufficient other sources of cash to pay any
federal, state or local income or franchise taxes due as a result of the
mismatching. The mismatching of income and deductions described in this
paragraph, if present with respect to a series of REMIC Certificates, may have a
significant adverse effect upon a Residual Certificateholder's after-tax rate of
return.
 
     Losses.  The amount of any net loss of the REMIC that may be taken into
account by a Residual Certificateholder is limited to the Residual
Certificateholder's adjusted basis of the Residual Certificate as of the close
of the quarter (or time of disposition of the Residual Certificate, if earlier)
determined without taking into account the net loss for the quarter. Any loss so
disallowed may be carried over indefinitely, and may be used only to offset any
income generated by the Residual Certificate. The adjusted basis of a Residual
Certificate is equal to the amount paid therefor, increased by the amount of any
income allocated to the Residual Certificateholder and decreased (but not below
zero) by the amount of cash distributed, the fair market value of property
distributed and any loss allocated to the Residual Certificateholder. The
ability of a Residual Certificateholder that is an individual or a closely held
corporation to take into account losses from the REMIC also may be subject to
other limitations under the Code.
 
     Limitations on Offset or Exemption of REMIC Income.  A portion of the REMIC
taxable income includible in determining the Federal income tax liability of a
Residual Certificateholder will be subject to special treatment. That portion,
referred to as the "excess inclusion," is equal to the excess, if any, of the
Residual Certificateholder's allocable share of REMIC taxable income for a
calendar quarter, over the sum of the "daily accruals" with respect to the
Residual Certificate for days during the calendar quarter that the Residual
Certificateholder held the Residual Certificate. The daily accruals for each day
during a calendar quarter generally are determined by allocating to each day in
the calendar quarter its ratable portion of the product of (i) 120% of the
long-term applicable federal rate that would have applied to the Residual
Certificate (if it were a debt instrument issued on the day the REMIC was
formed) under section 1274(d) of the Code, and (ii) the adjusted issue price of
the Residual Certificate at the beginning of the quarterly period. The adjusted
issue price of the Residual Certificate at the beginning of a quarter is the
issue price of the Residual Certificate (generally determined as if the Residual
Certificate were a debt instrument), increased by the amount of the daily
accruals of REMIC income for all prior quarters and decreased (but not below
zero) by any distributions made with respect to the REMIC Residual Certificate
prior to the beginning of the quarterly period.
 
     To the extent provided in Treasury regulations that have not yet been
issued if the aggregate value of the REMIC Residual Certificates is not
considered to be "significant," then a Residual Certificateholder's entire share
of REMIC taxable income will be treated as excess inclusions. Unless otherwise
stated in the Prospectus Supplement with respect to any Residual Certificates
offered by such Prospectus Supplement, it is expected that the value of the
Residual Certificates will not be significant.
 
     The portion of a Residual Certificateholder's REMIC taxable income
consisting of the "excess inclusion" may not be offset by other deductions,
including net operating losses or net operating loss carryforwards, on the
Residual Certificateholder's federal income tax return. Further, if the Residual
Certificateholder is an organization subject to the tax on unrelated business
income imposed by section 511 of the Code, the Residual Certificateholder's
excess inclusion will be treated as unrelated business taxable income of the
Residual
 
                                       67
<PAGE>   159
 
Certificateholder. Pursuant to the REMIC Regulations, if a Residual
Certificateholder is a member of an affiliated group filing a consolidated
income tax return, the taxable income of the affiliated group cannot be less
than the sum of the excess inclusions attributable to all residual interests
held by the members of the affiliated group. In addition, under Treasury
regulations that have not yet been issued, if a real estate investment trust
owns a Residual Certificate, a portion of dividends paid by the real estate
investment trust would be treated as excess inclusions in the hands of its
shareholders with the same consequences as excess inclusions attributed directly
to a Residual Certificateholder. Similar rules will apply to Residual
Certificates that are held by regulated investment companies, common trust funds
or certain cooperative corporations.
 
     Prohibited Transactions and Other Taxes on the REMIC.  Income from certain
transactions by the REMIC, called prohibited transactions, will not be part of
the calculation of income or loss includible in the federal income tax returns
of Residual Certificateholders, but rather will be taxed directly to the REMIC
at a 100% rate. In addition, no loss or deduction allocable to a prohibited
transaction is taken into account in determining the taxable income or net loss
of the REMIC. Prohibited transactions generally include (i) subject to certain
limited exceptions (which exceptions include the liquidation of the REMIC, a
"clean-up call" of one class of interests and the repurchase of a defective
mortgage loan), the disposition of any mortgage loan; (ii) the receipt of income
attributable to any asset that is not the type of mortgage loan or other
investment that the REMIC is permitted to hold; (iii) the receipt of
compensation for services; or (iv) the receipt of gain from disposition of
temporary investments between Payment Dates other than pursuant to a qualified
liquidation. In addition, a 100% tax is imposed on the amount of any
contribution of property made to the REMIC after its initial formation
(excluding certain specified contributions such as cash payments in the nature
of guarantees). An additional tax may be imposed on income from property
acquired by the REMIC upon foreclosure of a Mortgage Loan.
 
     Sale or Exchange of a Residual Certificate.  Upon the sale or exchange of a
Residual Certificate, the Residual Certificateholder will recognize gain or loss
equal to the excess, if any, of the amount realized over the adjusted basis (as
described above under "Losses") of the REMIC Residual Certificate at the time of
the sale or exchange. In addition, a cash distribution to a Residual
Certificateholder from the REMIC is treated as gain from the sale or exchange of
the Residual Certificate to the extent that the amount of the distribution
exceeds such adjusted basis. For corporate taxpayers, there is no preferential
rate afforded to long-term capital gains. For individual taxpayers, all
long-term capital gains are subject to a maximum nominal rate of tax of 28%
(although the effective rate may be somewhat higher in certain circumstances).
In addition, in certain circumstances, if a Residual Certificate is transferred
to a "Disqualified Organization" (as defined below), a tax will be imposed on
the transferor. See "Residual Certificates Transferred to or Held by
Disqualified Organizations."
 
     Under the REMIC Regulations, a transfer of a "noneconomic residual
interest" to a U.S. Person is disregarded for all federal tax purposes unless no
significant purpose of the transfer was to impede the assessment or collection
of tax. A Residual Certificate is treated as constituting a noneconomic residual
interest for this purpose unless, at the time of the transfer, (i) the present
value of the expected future distributions on the Residual Certificate is no
less than the product of the present value of the "anticipated excess
inclusions" with respect to the Residual Certificate and the highest rate
applicable to domestic corporations for the year in which the transfer occurs
and (ii) the transferor reasonably expects that the transferee will receive
distributions from the REMIC in an amount sufficient to satisfy the income tax
liability on any "excess inclusions" at or after the time the liability accrues.
The anticipated excess inclusions are the excess inclusions that are anticipated
to accrue to each calendar quarter, or portion thereof, following the transfer
of the Residual Certificate, determined as of the date the Residual Certificate
is transferred and based on events that have occurred up to the time of the
transfer and on the Prepayment Assumption and any required or permitted clean up
calls or required liquidation. See "Taxation of REMIC Certificates -- Original
Issue Discount" and "Limitations on Offset or Exemption of REMIC Income."
 
     A significant purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
(had "improper knowledge") that the transferee would be unwilling or unable to
pay taxes due on its share of the taxable income of the REMIC. Under the REMIC
Regulations, a transferor is presumed not to have improper knowledge if (i) the
transferor conducted, at the
 
                                       68
<PAGE>   160
 
time of the transfer, a reasonable investigation of the financial condition of
the transferee and, as a result of the investigation, the transferor found that
the transferee had historically paid its debts as they came due and found no
significant evidence to indicate that the transferee will not continue to pay
its debts as they come due in the future; and (ii) the transferee represents to
the transferor that it understands that, as the holder of the noneconomic
residual interest, the transferee may incur tax liabilities in excess of any
cash flows generated by the interest and that the transferee intends to pay
taxes associated with holding the residual interest as they become due.
 
     Under the REMIC Regulations, a transfer of a Residual Certificate that has
"tax avoidance potential" to a person who is not a U.S. Person is disregarded
for all federal tax purposes. For this purpose a Residual Certificate has tax
avoidance potential unless at the time of the transfer (i) the transferor
reasonably expects that, for each excess inclusion, the REMIC will distribute to
the transferee Residual Certificateholder, an amount that will equal at least
thirty percent of the excess inclusion, and that each such amount will be
distrusted at or after the time at which the excess inclusion accrues and not
later than the close of the calendar year following the calendar year of
accrual. The REMIC Regulations provide that a transferor has a reasonable
expectation if the thirty percent test would be satisfied were the REMIC's
qualified mortgages to prepay at each rate within a range of rates from fifty
percent to two hundred percent of the rate assumed under section 1272(a)(6) of
the Code with respect to the qualified mortgages (or the rate that would have
been assumed had the mortgages been issued with original issue discount). A
transfer of a Residual Certificate to a person who is not a U.S. Person,
however, is not disregarded if income from the Residual Certificate is subject
to tax under section 871(b) or section 882 of the Code in the hands of the
transferee. Moreover, if a person who is not a U.S. Person transfers a Residual
Certificate to a U.S. Person, and if the transfer has the effect of allowing the
transferor to avoid tax on accrued excess inclusions, then the transfer is
disregarded and the transferor continues to be treated as the owner of the
Residual Certificate for purposes of sections 871(a), 881, 1441 and 1442 of the
Code. As used herein, a U.S. Person is a citizen or resident of the United
States, a corporation or partnership organized in or under the laws of the
United States or any political subdivision thereof or an estate or trust the
income of which is includible in gross income for U.S. tax purposes regardless
of its source. See "Limitations on Offset or Exemption of REMIC Income" and
"Other Matters Relating to REMIC Certificates -- Taxation of Certain Foreign
Investors -- Residual Certificates."
 
     Except as provided in Treasury regulations that have not yet been issued,
the wash sale rules of section 1091 of the Code will apply to the disposition of
a Residual Certificate where, during the period beginning six months before the
sale or disposition of the REMIC Residual Certificate and ending six months
after the sale or disposition, the seller of the Residual Certificate acquires
(or enters into any other transaction that results in the application of section
1091) any residual interest in any REMIC or any interest in a "taxable mortgage
pool" (such as a non-REMIC owner trust) that is comparable to a Residual
Certificate. Application of these wash sale rules would result in the deferral
of recognition of any loss on the sale of the Residual Certificate.
 
RESIDUAL CERTIFICATES TRANSFERRED TO OR HELD BY DISQUALIFIED ORGANIZATIONS
 
     Regardless of whether any gain or loss is recognized on the transfer of a
Residual Certificate, a tax is imposed on the transferor of a Residual
Certificate where the transfer is to certain specified entities generally
including governmental entities or any other entities that are exempt from U.S.
tax including the tax on unrelated business income (collectively, "Disqualified
Organizations"). If a transfer of a Residual Certificate to a Disqualified
Organization is made through an agent for the Disqualified Organization
(including a nominee, broker or middleman), then the tax is imposed on the
agent. The tax is imposed at the highest rate applicable to domestic
corporations based on the present value of expected excess inclusions (see
"Limitations on Offset or Exemption of REMIC Income" above). The REMIC
Regulations provide that the anticipated excess inclusions must be determined as
of the date the Residual Certificate is transferred and must be based on (i)
events that have occurred up to the time of the transfer, (ii) the Prepayment
Assumption, and (iii) any required or permitted clean up calls, or required
qualified liquidation. In addition, the REMIC Regulations provide that the
present value of the anticipated excess inclusions is determined by discounting
the anticipated excess inclusions from the end of each remaining calendar
quarter in which those excess inclusions are
 
                                       69
<PAGE>   161
 
expected to accrue to the date the disqualified organization acquires the
Residual Certificate. The discount rate to be used for this present value
computation is the applicable Federal rate as specified in section 1274(d)(1) of
the Code that would apply to a debt instrument that was issued on the date the
disqualified organization acquired the residual interest and whose term ended on
the close of the last quarter in which excess inclusions were expected to accrue
with respect to the Residual Certificate. The transferor is relieved of the tax
liability if it receives in good faith from the transferee (i) an affidavit
stating that the transferee is not a Disqualified Organization or (ii) the
transferee's social security number and an affidavit stating that the social
security number is that of the transferee. Because a requirement for
qualification as a REMIC is that reasonable efforts must be made to ensure that
Residual Certificates are not held by Disqualified Organizations, the ability of
a Residual Certificate to be transferred may be conditioned upon the Trustee's
receipt of an affidavit representing that the proposed transferee is not a
Disqualified Organization.
 
     If a Residual Certificate is held by a "pass-through entity" (such as a
partnership, trust, real estate investment trust, regulated investment company,
or common trust fund), a tax is imposed at the highest rate applicable to
domestic corporations on the pass-through entity if a record holder of interest
in the entity is a Disqualified Organization. The tax would be imposed on the
portion of the excess inclusion income relating to the Residual Certificate
allocable to the Disqualified Organization interest holder. If a nominee holds
an interest in a pass-through entity for a Disqualified Organization, then the
tax is imposed on the nominee. Any tax imposed on a pass-through entity is
deductible against the gross amount of ordinary income of the pass-through
entity. No tax, however, will be imposed during any period if (i) the record
holder of an interest in the pass-through entity furnishes to the pass-through
entity an affidavit that the record holder is not a Disqualified Organization,
(ii) the record holder's social security number and an affidavit stating that
the social security number is that of the record holder, and (iii) during such
period, the pass-through entity does not have actual knowledge that the
affidavit is false.
 
OTHER MATTERS RELATING TO REMIC CERTIFICATES
 
     Liquidation of the REMIC.  If a REMIC adopts a plan of complete
liquidation, and sells all of its assets (other than cash) within the 90-day
period beginning on the date of the adoption of the plan of liquidation, then
the REMIC will not be subject to an entity-level tax on the sale of its assets,
provided that the REMIC credits or distributes in liquidation all of the sale
proceeds plus its cash (other than amounts retained to meet claims) to holders
of all REMIC Certificates within the 90-day period. It is unclear whether that
the termination of the REMIC will be treated as a sale or exchange of a Residual
Certificateholder's Residual Certificate, in which case, a Residual
Certificateholder would be entitled to recognize a gain (or loss) at that time
equal to the amount of the excess (or shortfall) of the cash or fair market
value of other property distributed in liquidation over the adjusted basis in
the Residual Certificate remaining upon termination of the REMIC. The amount of
such gain (or loss) may be treated as a capital loss for certain taxpayers,
although not for financial institutions subject to the provisions of section
582(c) of the Code.
 
     Reporting and Other Administrative Matters.  For federal income tax
purposes, the REMIC must adopt a calendar year as its taxable year and must file
annual federal information and tax returns and other reports with the IRS and
furnish reports to Certificateholders as specified in temporary Treasury
regulations (the "Temporary Regulations") and Treasury regulations. Pursuant to
Treasury regulations, reports will be made annually to the IRS and to holders of
record that are not excepted from the reporting requirements regarding
information with respect to the interest paid or accrued on the Regular
Certificates, original issue discount, if any, accrued on the Regular
Certificates, the portion of the Regular Certificates (and income therefrom)
that is eligible for each special tax status described above, and certain
information necessary to compute the accrual of any market discount or the
amortization of any premium on the Regular Certificates. Quarterly reports will
be made to the holders of Residual Certificates with regard to REMIC taxable
income, excess inclusions and allocable investment expenses of the REMIC
required to be taken into account by the holder of the Residual Certificate.
These quarterly reports will be filed with the IRS on an annual basis. The
Temporary Regulations also provide that quarterly reports must be made of the
REMIC's investment expenses to holders of Regular Certificates where such
allocations are required. The REMIC also is subject to the procedural and
administrative rules of the Code applicable to partnerships including the
determination of any adjustments to,
 
                                       70
<PAGE>   162
 
among other things, items of REMIC income gain, loss, deduction or credit by the
IRS in a unified administrative proceeding. In this connection, a holder of a
Residual Certificate may be required to act as the "tax matters person" of the
REMIC.
 
     Certain Noncorporate Investors.  Under section 67 of the Code, an
individual, estate or trust may deduct certain itemized deductions only to the
extent that the aggregate of these itemized deductions exceeds two percent of
the taxpayer's adjusted gross income. These itemized deductions include expenses
paid or incurred for the production or collection of income, or the management,
conservation or maintenance of property held for the production of income. In
the case of a REMIC, these deductions may include deductions for servicing
expenses with respect to the Mortgage Loans, compensation paid to the Servicer
of a series of Certificates, or other administrative expenses, if any, of the
REMIC. In the case of a REMIC that is similar to a traditional single-class
mortgage pass-through arrangement (including a pass-through arrangement with
senior and subordinated interests), a pro rata portion of the expenses that are
deductible under section 212 of the Code would be allocated among all of the
holders of interests in the REMIC and would be taken into account by holders who
are individuals, estates or trusts (where interests are held either directly or
indirectly through certain pass-through entities) as a "gross-up" to income,
against which deductions for those expenses would be available subject to the
limitations of section 67 of the Code. Nevertheless, for other REMICs, these
deductions would be allocated only to holders of the Residual Certificates.
 
     Taxation of Certain Foreign Investors -- Regular Certificates.  For
purposes of this discussion, a "Foreign Holder" is a Certificateholder who holds
a REMIC Certificate and who is not (i) a citizen or resident of the United
States, (ii) a corporation or partnership organized in or under the laws of the
United States or any political subdivision thereof or (iii) an estate or trust
the income of which is includible in gross income for U.S. tax purposes
regardless of its source. A Foreign Holder that is not subject to Federal income
tax as a result of any direct or indirect connection with the United States in
addition to its ownership of a Regular Certificate will not be subject to
federal income tax on interest (or original issue discount, if any) on a Regular
Certificate (subject to possible backup withholding of tax, discussed below),
provided the Foreign Holder does not own actually or constructively a 10% or
greater interest in the Residual Certificates. To qualify for this tax
exemption, the Foreign Holder will be required to provide a statement signed
under penalties of perjury certifying that the Foreign Holder meets the
requirements for treatment as a Foreign Holder and providing the Foreign
Holder's name and address. The statement, which may be made on an IRS Form W-8
or substantially similar substitute form, generally must be provided in the year
a payment occurs or in either of the two preceding years.
 
     Any gain recognized by a Foreign Holder upon a sale, retirement, or other
taxable disposition of a Regular Certificate generally will not be subject to
U.S. Federal income tax unless either (i) the Foreign Holder is a nonresident
alien individual who holds the Regular Certificate as a capital asset and who is
present in the United States for 183 days or more in the taxable year of the
disposition or (ii) the gain is effectively connected with the conduct by the
Foreign Holder of a trade or business within the United States.
 
     It appears a Regular Certificate will not be includible in the estate of a
Foreign Holder and would not be subject to U.S. estate taxes.
 
     Taxation of Certain Foreign Investors -- Residual Certificates.  Amounts
paid to Residual Certificateholders who are Foreign Holders are treated as
interest for purposes of the 30% U.S. withholding tax. The U.S. Department of
the Treasury has promulgated regulations that provide that interest payments to
the holder of a Residual Certificate is treated as having been paid with respect
to the obligations held by the REMIC for purposes of determining whether the
payments are eligible for the portfolio interest exemption. Such regulations do
not allow any payments representing the "excess inclusion" portion of the
REMIC's income to be eligible for the portfolio interest exemption. In addition,
a Residual Certificateholder will not be entitled to any exemption from the 30%
withholding tax or a reduced treaty rate to the extent of that portion of REMIC
taxable income that constitutes an "excess inclusion." See "Taxation of REMIC
Certificates -- Taxation of Residual Certificates -- Limitations on Offset or
Exemption of REMIC Income." If the amounts allocable to Residual
Certificateholders who are Foreign Holders are effectively connected with the
conduct of a trade or business within the United States by such Foreign Holders,
30% (or lower treaty rate) withholding will not
 
                                       71
<PAGE>   163
 
apply. Instead, the amounts allocable to such Foreign Holders will be subject to
U.S. federal income tax at regular graduated rates. It is possible that the
activities of the REMIC could by themselves result in the Residual
Certificateholder's being considered to be conducting a trade or business in
which case amounts paid to Residual Certificateholders would be so effectively
connected. If 30% (or lower treaty rate) withholding is applicable, such amounts
will be taken into account for purposes of withholding only when paid or
otherwise distributed (or when the REMIC Residual Certificate is disposed of)
under rules similar to those that govern withholding upon disposition of debt
instruments that have original issue discount. However, the Code grants the U.S.
Department of the Treasury authority to issue regulations requiring that the
amounts includible be taken into account earlier than otherwise provided where
necessary to prevent avoidance of tax. This latter rule may apply where the
Residual Certificates do not have significant value.
 
     Backup Withholding.  Under certain circumstances interest (and original
issue discount, if any), principal or proceeds of the sale of a Regular
Certificate may be subject to "backup withholding" of U.S. Federal income tax at
a 31% rate. Backup withholding does not apply to corporations and certain other
exempt recipients, which may be required to establish their exempt status.
Backup withholding generally applies if, among other circumstances, a non-exempt
Regular Certificateholder who is a U.S. person fails to furnish its taxpayer
identification number or, when applicable, a Form 4224. Backup withholding
generally does not apply to a Foreign Holder if the Foreign Holder provides the
statement necessary to establish the exemption from federal income tax on
interest on the Regular Certificate. Special backup withholding rules may apply
when a payment is made through one or more financial institutions or by a
custodian, nominee, broker or other agent of the beneficial owner of a Regular
Certificate.
 
                                       72
<PAGE>   164
 
           FEDERAL INCOME TAX CONSEQUENCES FOR NOTES AND CERTIFICATES
                     AS TO WHICH NO REMIC ELECTION IS MADE
 
CERTIFICATES AND NOTES
 
     If a REMIC election will not be made with respect to a Trust which issues
both Notes and Certificates, upon the issuance of such Securities, Tax Counsel
will deliver its opinion generally to the effect that, for federal income tax
purposes, assuming compliance with all provisions of the related Agreement, (i)
the Notes will be treated as indebtedness and (ii) the Trust will not be treated
as an association or publicly traded partnership taxable as a corporation. The
Depositors, the Representative, their affiliates and the Servicer will have
agreed, and the holders of Notes and Certificates will agree by their purchase
of Notes and Certificates, to treat the Trust as a partnership with the assets
of the partnership being the assets held by the Trust, the partners of the
partnership being the Certificateholders and the Notes being debt of the
partnership, in each case for purposes of federal and state income tax,
franchise tax and any other tax measured in whole or in part by income. The
proper characterization, however, of the arrangement involving the Trust, the
Notes and the Certificates is not clear because there is no authority on
transactions closely comparable to that contemplated herein, and it is possible
that the IRS could take the position that the Notes and one or more classes of
Certificates represent interests in the assets of the Trust or that one or more
classes of Certificates represent indebtedness. If one or more classes of
Certificates with maturities different from the Notes are treated as
indebtedness or a substitute for indebtedness, then the Trust may be treated as
a "taxable mortgage pool" taxable as a corporation. If the Trust were taxable as
a corporation for federal income tax purposes, the Trust would be subject to
corporate income tax. Any such corporate income tax could materially reduce or
eliminate cash that would otherwise be distributable with respect to the Notes
and the Certificates (and the Certificateholders and possibly the Noteholders
could be liable for any such tax that is unpaid by the Trust). The following
discussion assumes that the Trust will be treated as a partnership with the
assets of the partnership being the assets held by the Trust, the partners of
the partnership being the Certificateholders and the Notes being debt of the
partnership.
 
     The Notes will not be treated as assets described in section 7701(a)(19)(C)
of the Code, and probably will not be treated as "real estate assets" within the
meaning of section 856(c)(6)(B) of the Code. Income derived from the Notes
probably will not be treated as "interest on obligations secured by mortgages on
real property or on interests in real property" within the meaning of section
856(c)(3)(B) of the Code. For any Certificateholder that is a "real estate
investment trust" within the meaning of section 856 of the Code, the related
Certificates will be treated as "real estate assets" within the meaning of
section 856(c)(6)(B) of the Code. However, no comparable authority exists that
would allow a thrift institution that is a Certificateholder to treat the
related Certificates as assets described in section 7701(a)(19)(C) of the Code.
If any class of Certificates were treated as indebtedness, those Certificates
would not be treated as assets described in section 7701(a)(19)(C) of the Code,
and probably would not be treated as "real estate assets" within the meaning of
section 856(c)(6)(B) of the Code. Income derived from the Certificates probably
would not be treated as "interest on obligations secured by mortgages on real
property or on interests in real property" within the meaning of section
856(c)(3)(B) of the Code.
 
TAXATION OF THE NOTES
 
     The Notes and a Noteholder generally will be treated in the manner
described above under "Federal Income Tax Consequences for REMIC
Certificates -- Regular Certificates," except that the accrual method of
accounting for income on the Notes will be required for cash method taxpayers
and the 110% of the applicable federal rate rule described under "Sale or
Exchange of Regular Certificates" will not apply.
 
TAXATION OF THE CERTIFICATES
 
PARTNERSHIP TAXATION
 
     Assuming the Trust is classified as a partnership for Federal income tax
purposes, the Trust will not be subject to federal income tax as an entity.
Instead, each Certificateholder will report on its federal income tax
 
                                       73
<PAGE>   165
 
return for each year during which the Certificateholders are deemed to be
partners in the Trust such Certificateholder's distributive share of the items
of income, gain, loss and deduction of the Trust. The characterization of an
item of income, gain, loss or deduction (e.g., as capital gain or interest
income) will usually be the same for the Certificateholders as it is for the
Trust. Generally, a Certificateholder will include in its taxable year its share
of the Trust's tax items of the Trust taxable year ending within or with such
Certificateholder's taxable year.
 
     Generally, under relevant Treasury regulations, a partnership must adopt
the taxable year of partners owning a majority interest in partnership profits
and capital; if there is no such taxable year, it must adopt the taxable year of
all partners owning five percent or more of the partnership profits or capital;
if there is no such taxable year, it must adopt the taxable year that results in
the least aggregate deferral of income to the partners. Although it is likely
that these rules will result in the Trust's taxable year being the calendar
year, it is impossible to predict the Trust's year with any certainty until the
identity of the Certificateholders is known. Upon request, Certificateholders
will be required to inform the Trust of their taxable year.
 
FORMATION OF THE TRUST; CODE SECTION 708 TERMINATION; MORTGAGE LOANS PREMIUM
 
     The Depositors will be the initial partners in the Trust. The Depositors'
bases in their respective Trust interests will equal their respective bases in
the Mortgage Loans they transfer to the Trust. The Trust will execute and
deliver the Certificates to the Depositors. The Trust will issue Notes and
distribute the proceeds to the Depositors. The Depositors will then sell one or
more classes of Certificates to the Certificateholders and may later sell a
portion of one or more classes of Certificates to an affiliate. The first sale
will probably cause the Trust to be terminated for tax purposes under section
708(b) of the Code which provides for the termination of a partnership if
partners possessing at least a 50 percent interest in partnership capital and
profits sell their interests within a twelve-month period. If the Trust is not
terminated as a result of the first sale, it would be terminated as a result of
the second sale.
 
     Upon a termination under section 708 of the Code, the Trust will be deemed
to distribute the Mortgage Loans to its partners, the Certificateholders, in
complete liquidation, and the Certificateholders will be deemed to recontribute
the Mortgage Loans to a new tax partnership. Generally, the basis of assets
received by a partner upon complete liquidation of a partnership equals the
partner's basis in its partnership interest, reduced by any cash distributed to
the partner as part of the same transaction. A partnership's basis in assets
contributed to it by a partner equals the partner's basis in that asset. Thus,
if the Trust is deemed terminated as a result of the sale of one or more classes
of Certificates to Certificateholders, the related Certificateholders will be
deemed to receive a distribution of an interest in the Mortgage Loans, to hold
those Mortgage Loans with a basis equal to their fair market value and to
recontribute the Mortgage Loans to the Trust with that basis. It is anticipated
that initially the fair market value of the interest in the Mortgage Loans held
by the Certificateholders exceed the basis of that interest in the hands of the
Trust. The net effect of a section 708 termination thus is likely to increase
the Trust's basis in the Mortgage Loans to reflect that excess. If the Trust is
deemed to terminate after the sale of one or more classes of Certificates to
Depositors' affiliate, the Trust's basis in its Mortgage Loans will be increased
to also reflect the excess of the fair market value of the interest in Mortgage
Loans indirectly sold to Depositors' affiliate over the Trust's initial basis in
that interest.
 
     As discussed above, the net effect of a section 708 termination of the
Trust in connection with the formation of the Trust will be to increase the
Trust's basis in the Mortgage Loans. That increase will result in the basis of
the Mortgage Loans being greater than their stated principal amount, so that the
Mortgage Loans will be deemed held with a premium. That premium will result in
the Trust recognizing a deduction over the life of the Mortgage Loans.
 
PARTNERSHIP INCOME AND ALLOCATIONS
 
     The Trust's income will consist primarily of interest and finance charges
earned on the Mortgage Loans (including appropriate adjustments for market
discount, original issue discount, and bond premium) and any gain upon
collection or disposition of the Mortgage Loans. The Trust's deductions will
consist primarily of
 
                                       74
<PAGE>   166
 
interest accruing with respect to the Notes, servicing and other fees, premium
deductions described immediately above and losses or deductions upon collection
or disposition of the Mortgage Loans.
 
     The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Trust Agreement and related documents). The allocations will be set forth in the
Agreement and the related Prospectus Supplement.
 
     Additionally, most or all of the taxable income allocated to a
Certificateholder that is a pension, profit sharing or employee benefit plan or
other tax-exempt entity (including an individual retirement account) will
constitute "unrelated business taxable income" generally taxable to such a
holder under the Code.
 
     An individual taxpayer may generally deduct miscellaneous itemized
deductions (which do not include interest expenses) only to the extent they
exceed two percent of adjusted gross income, and, in addition, certain other
limitations may apply. These limitations probably apply to an individual
Certificateholders' respective share of expenses of the Trust (including fees to
the Servicer) and might result in such holder being taxed on an amount of income
that exceeds the amount of cash actually distributed to such holder over the
life of the Trust.
 
     The Trust intends to make all tax calculations relating to income and
allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each Mortgage Loan, the
Trust might be required to incur additional expense, but it is believed that
there would not be a material adverse effect on Certificateholders.
 
PREMIUM/DISCOUNT
 
     The Trust's basis in the Mortgage Loans may be greater or less than the
remaining principal balance of the Mortgage Loans at the time of purchase. If
so, the Mortgage Loans will have been acquired at a premium or discount, as the
case may be. If any Mortgage Loans are deemed to be acquired by the Trust at a
discount, the Trust will make an election that will result in any market
discount on the Mortgage Loans being included in income currently as such
discount accrues over the life of the Mortgage Loans. Accordingly, all discount,
whether original issue discount or market discount, will be taxed as it accrues.
As indicated above, the Trust will calculate its deductions attributable to the
premium on an aggregate basis, but might be required to recompute it on a
Mortgage Loan by Mortgage Loan basis.
 
SECTION 708 TERMINATION
 
     As noted above, under section 708 of the Code, the Trust will be deemed to
terminate for federal income tax purposes if 50 percent or more of the capital
and profits interests of the Trust are sold or exchanged within a 12-month
period. Such a termination may occur as a result of trades by the
Certificateholders. The Trust will not comply with certain technical
requirements that might apply when such a constructive termination occurs. As a
result, the Trust may be subject to certain tax penalties and may incur
additional expenses if it is required to comply with those requirements.
Furthermore, the Trust might not be able to comply due to lack of data.
 
DISPOSITION OF CERTIFICATES
 
     Generally, capital gain or loss will be recognized on a sale of
Certificates in an amount equal to the difference between the amount realized
and the seller's tax basis in the Certificates sold. A holder's tax basis in a
Certificate will generally equal the holder's cost increased by the holder's
share of net income of the Trust, and decreased by any distributions received
with respect to such Certificate and by the holder's share of any net losses of
the Trust. In addition, both the tax basis in the Certificate and the amount
realized on a sale of a Certificate would include the holder's share of the
Notes and other liabilities of the Trust. A holder acquiring Certificates at
different prices may be required to maintain a single aggregate adjusted tax
basis in such Certificates, and, upon sale or other disposition of some of the
Certificates, allocate a portion of such aggregate tax basis to the Certificates
sold (rather than maintaining a separate tax basis in each Certificate for
purposes of computing gain or loss on a sale of that Certificate).
 
                                       75
<PAGE>   167
 
     Any gain on the sale of a Certificate attributable to the holder's share of
unrecognized accrued market discount, if any, on the Mortgage Loans would
generally be treated as ordinary income to the holder and would give rise to
special tax reporting requirements. The Trust does not expect to have any other
assets that would give rise to such special reporting requirements. Thus, to
avoid those special reporting requirements, the Trust will elect to include
market discount in income as it accrues.
 
     If a holder of a Certificate is required to recognize an aggregate amount
of income (not including income attributable to disallowed itemized deductions
described above) over the life of the Certificate that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificate.
 
ALLOCATIONS BETWEEN TRANSFEREES
 
     In general, the Trust's taxable income and losses will be determined
monthly and the tax items for a particular calendar month will be apportioned
among the Certificateholders in proportion to the principal amount of
Certificates or, in the case of Certificates that provide for the payment of
amounts based on a notional principal amount, the notional principal amount,
owned by them as of the first business day of the subsequent month. As a result,
a holder purchasing Certificates may be allocated tax items (which will affect
its tax liability and tax basis) attributable to periods before the actual
transaction.
 
     The use of such a monthly convention may not be permitted by existing
Treasury regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Trust might be reallocated among the Certificateholders. The Owner
Trustee (technically acting on behalf of the Depositor that serves as the Tax
Matters Partner) is authorized to revise the Trust's method of allocation
between transferors and transferees to conform to a method permitted by the Code
and Treasury regulations.
 
TRANSFEREES OF CERTIFICATES/SECTION 754 ELECTION
 
     In the event that a Certificateholder sells its Certificates at a profit
(loss), the purchasing Certificateholder will have a higher (lower) basis in the
Certificates than the selling Certificateholder had. The tax basis of the
Trust's assets will not be adjusted to reflect that higher (or lower) basis
unless the Trust were to file an election under section 754 of the Code. In
order to avoid the administrative complexities that would be involved in keeping
accurate accounting records, as well as potentially onerous information
reporting requirements, the Trust will not make such election. As a result,
Certificateholders might be allocated a greater or lesser amount of Trust income
than would be appropriate based on their own purchase price for Certificates.
For example, a Certificateholder who purchases the Certificate from an original
holder for a price that exceeds the principal amount with respect to such
Certificate would be allocated the same amount of Trust income that the original
Certificateholder would have been allotted and will not be entitled to amortize
the excess of its purchase price over the principal amount with respect to such
Certificate. Such holder will have a capital loss upon the final payment and
cancellation of such Certificate.
 
ADMINISTRATIVE MATTERS
 
     The Owner Trustee is required to keep or have kept complete and accurate
books of the Trust. Such books will be maintained for financial reporting and
tax purposes on an accrual basis and the fiscal year of the Trust will, unless
another year is required under the rules discussed under "Partnership Taxation"
above, be the calendar year. The Owner Trustee, acting on behalf of the
Depositor that serves as the Trust's Tax Matters Partner, will file a
partnership information return (IRS Form 1065) with the IRS for each taxable
year of the Trust and will report each Certificateholder's allocable share of
items of Trust income and expense to holders and the IRS on Schedule K-1. The
Trust will provide the Schedule K-1 information to nominees that fail to provide
the Trust with the information statement described below and such nominees will
be required to forward such information to the beneficial owners of the
Certificates. Generally, holders must file tax returns that are consistent with
the information return filed by the Trust or be subject to penalties unless the
holder notifies the IRS of all such inconsistencies.
 
                                       76
<PAGE>   168
 
     One of the Depositors, as the Tax Matters Partner, will be responsible for
representing the Certificateholders in any dispute with the IRS. The Code
provides for administrative examination of a partnership as if the partnership
were a separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the Trust by the appropriate taxing authorities could
result in an adjustment of the returns of the Certificateholders causing the
Certificateholders to pay additional tax, interest and possibly, penalties.
Under certain circumstances, a Certificateholder may be precluded from
separately litigating a proposed adjustment to the items of the Trust. An
adjustment could also result in an audit of a Certificateholder's returns and
adjustments of items not related to the income and losses of the Trust.
 
FOREIGN CERTIFICATEHOLDERS
 
     The ownership by Foreign Holders of Certificates may subject the Trust and
Certificateholders to burdensome U.S. withholding tax and reporting
requirements.
 
BACKUP WITHHOLDING
 
     Distributions made on the Certificates and proceeds from the sale of the
Certificates will be subject to a backup withholding tax of 31% if, in general,
the Certificateholder fails to comply with certain identification procedures,
unless the holder is an exempt recipient under applicable provisions of the Code
as described above under "Federal Income Tax Consequences for REMIC
Certificates -- Other Matters Relating to REMIC Certificates-Backup
Withholding."
 
                         CERTAIN STATE TAX CONSEQUENCES
 
     Each holder of a Security may be liable for state and local income taxes
payable in the state or locality in which it is a resident or conducts or is
deemed to conduct business and where an election is not made to treat the Trust
as a REMIC, a holder of a Security representing an ownership interest in the
related Trust may also be liable for such taxes in any state or locality in
which the Trust conducts or is deemed to conduct business. The income tax laws
of each state and locality may differ from the above discussion of federal
income tax laws so each prospective purchaser of a Security should consult its
own tax counsel with respect to potential state and local income taxes payable
as a result of its purchase of a Security.
 
                              ERISA CONSIDERATIONS
 
     The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and Section 4975 of the Code impose certain requirements on employee benefit
plans and certain other plans and arrangements, including individual retirement
accounts and annuities, Keogh plans and collective investment funds and
insurance company general or separate accounts in which such plans, accounts or
arrangements are invested, that are subject to ERISA and/or Section 4975 of the
Code ("Plans"), and on persons who are fiduciaries with respect to such Plans,
in connection with the investment of "plan assets" of such Plans. ERISA
generally imposes on Plan fiduciaries certain general fiduciary requirements,
including those of investment prudence and diversification and the requirement
that a Plan's investments be made in accordance with the documents governing the
Plan. Generally, 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
with respect to such Plan assets.
 
     ERISA and Section 4975 of the Code also prohibit a broad range of
transactions involving assets of a Plan and persons ("Parties in Interest") who
have certain specified relationships to the Plan, unless a statutory or
administrative exemption is available. Certain Parties in Interest that
participate in a prohibited transaction may be subject to a penalty imposed
under ERISA and/or an excise tax imposed pursuant to Section 4975 of the Code,
unless a statutory or administrative exemption is available. These prohibited
transactions generally are set forth in Section 406 of ERISA and Section 4975 of
the Code.
 
                                       77
<PAGE>   169
 
     Any Plan fiduciary or other investor considering whether to purchase any
Securities on behalf of or with "plan assets" of any Plan should consult with
its counsel and refer to the applicable Prospectus Supplement for guidance
regarding the ERISA considerations applicable to the Securities offered thereby.
 
     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 requirements of ERISA or Section 4975 of the Code. Accordingly,
assets of such plans may be invested in the Securities without regard to the
ERISA considerations described herein and in the applicable Prospectus
Supplement, subject to the provisions of other applicable federal and state law.
However, any such plan which is qualified and exempt from taxation under
Sections 401(a) and 501(a) of the Code is subject to the prohibited transaction
rules set forth in Section 503 of the Code.
 
                                LEGAL INVESTMENT
 
     Unless otherwise specified in the related Prospectus Supplement, no Class
of Securities of a Series will constitute "mortgage related securities" under
the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA") because the
related Mortgage Pool will include Mortgage Loans that are secured by second
Mortgages. Investors should consult their own legal advisers in determining
whether and to what extent any Class of Securities of a Series constitutes legal
investments for such investors.
 
                                USE OF PROCEEDS
 
     Unless otherwise specified in the related Prospectus Supplement,
substantially all of the net proceeds to be received from each sale of the
Series of Securities will be received, directly or indirectly, by the
Depositors. In the aggregate, the Originators will contribute or otherwise
transfer the related Mortgage Loans to the Depositors in return for cash, stock
or other property as specified in the related Prospectus Supplement.
 
                              PLAN OF DISTRIBUTION
 
     The Securities of each Series may be sold to or through underwriters (the
"Underwriters") by a negotiated firm commitment underwriting and public
reoffering by the Underwriters or such other underwriting arrangement as may be
specified in the related Prospectus Supplement or may be placed either directly
or through agents. The Depositors intend that Securities will be offered through
such various methods from time to time and that offerings may be made
concurrently through more than one of such methods or that an offering of a
particular Series of Securities may be made through a combination of such
methods.
 
     The distribution of Securities may be effected from time to time in one or
more transactions at a fixed price or prices, which may be changed, or at market
prices prevailing at the time of sale, at prices related to such prevailing
market prices or in negotiated transactions or otherwise at varying prices to be
determined at the time of sale.
 
     In connection with the sale of the Securities, Underwriters or agents may
receive compensation in the form of discounts, concessions or commissions.
Underwriters may sell Securities to certain dealers at prices less a concession.
Underwriters may allow and such dealers may reallow a concession to certain
other dealers. Underwriters, dealers and agents that participate in the
distribution of the Securities of a Series may be deemed to be underwriters and
any discounts or commissions received by them from the Depositors or the related
Trust and any profit on the resale of the Securities by them may be deemed to be
underwriting discounts and commissions under the Securities Act of 1933. Any
such Underwriters or agents will be identified, and any such compensation
received from the Depositors or the related Trust will be described, in the
related Prospectus Supplement.
 
     Under agreements which may be entered into by the Depositors and, if so
specified in the related Prospectus Supplement, by the Originators, Underwriters
and agents who participate in the distribution of the
 
                                       78
<PAGE>   170
 
Securities may be entitled to indemnification by the Depositors or the
Originators, as the case may be, against certain liabilities, including
liabilities under the Securities Act of 1933.
 
     The Underwriters may, from time to time, buy and sell Securities, but there
can be no assurance that an active secondary market will develop and there is no
assurance that any such market, if established, will continue.
 
                                    RATINGS
 
     Each Class of Securities of a Series will be rated at their initial
issuance in one of the four highest categories by at least one Rating Agency.
 
     A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning Rating
Agency. No person is obligated to maintain the rating on any Security, and,
accordingly, there can be no assurance that the ratings assigned to a Security
upon initial issuance will not be lowered or withdrawn by a Rating Agency at any
time thereafter. In general, ratings address credit risk and do not represent
any assessment of the likelihood or rate of principal prepayments.
 
                                 LEGAL MATTERS
 
     Certain legal matters relating to the Securities will be passed upon for
the Depositors and EquiCredit by Hutchins, Wheeler & Dittmar, A Professional
Corporation, Boston, Massachusetts.
 
                                       79
<PAGE>   171
 
                         INDEX OF PRINCIPAL DEFINITIONS
 
<TABLE>
<CAPTION>
                                       TERM                                            PAGE
- ----------------------------------------------------------------------------------- ----------
<S>                                                                                 <C>
Accrual Period.....................................................................       6,37
Accrual Securities.................................................................       6,37
Actuarial Mortgage Loan............................................................         20
Adjustable Rate Mortgages..........................................................         19
Advance............................................................................      10,43
ARMs...............................................................................         19
Available Payment Amount...........................................................         45
Bankruptcy Plan....................................................................         20
Balloon Loans......................................................................         16
Barnett Banks......................................................................         24
Basic Principal Amount.............................................................    7,38,45
Book-Entry Securities..............................................................    7,37,55
Cash Collateral Account............................................................         50
Cash Collateral Lender.............................................................         50
Cede...............................................................................       7,37
Certificates.......................................................................         36
Class..............................................................................        2,5
Closing Date.......................................................................          5
Code...............................................................................      11,61
Collection Account.................................................................         44
Combined Loan-to-Value Ratio.......................................................         19
Commission.........................................................................          3
Company............................................................................         14
Cooperative Loans..................................................................         57
Credit Provider....................................................................         48
Curtailments.......................................................................       6,37
Custodian..........................................................................         40
Cut-off Date.......................................................................          5
Debt-to-Income Ratio...............................................................         28
Definitive Securities..............................................................         56
Depositors.........................................................................          4
Determination Date.................................................................          6
Disqualified Organization..........................................................         69
DTC................................................................................    7,37,55
Due Period.........................................................................       6,37
Eligible Account...................................................................         42
ERISA..............................................................................      12,77
EquiCredit.........................................................................     1,4,24
EquiCredit Corporation.............................................................         24
Equity Protection Act..............................................................         17
Event of Nonpayment................................................................         54
Excess Spread......................................................................         42
FHLMC..............................................................................         53
Fitch..............................................................................      11,13
Fixed Monthly Debt.................................................................         28
FNMA...............................................................................         35
</TABLE>
 
                                       80
<PAGE>   172
 
<TABLE>
<CAPTION>
                                       TERM                                            PAGE
- ----------------------------------------------------------------------------------- ----------
<S>                                                                                 <C>
Gross Margin.......................................................................         20
Holders............................................................................          7
Home Equity Loan Ratio.............................................................         19
Illinois Land Trust................................................................         38
Indenture Trustee..................................................................          4
Index..............................................................................         20
Indirect Participants..............................................................    7,37,55
Insolvency Laws....................................................................         17
Insurance Proceeds.................................................................       7,38
Insurer............................................................................         49
IRS................................................................................         61
Issuer.............................................................................          4
Letter of Credit...................................................................         49
Letter of Credit Issuer............................................................         49
Liquidated Mortgage Loan...........................................................       7,38
Liquidation Proceeds...............................................................       7,38
Majority in Aggregate Voting Interest..............................................         54
Market Discount....................................................................         64
Maximum Mortgage Rate..............................................................         20
Minimum Mortgage Rate..............................................................         20
Monthly Deposit Date...............................................................       5,43
Monthly Payments...................................................................       6,37
Monthly Period.....................................................................         43
Moody's............................................................................      11,13
Mortgage...........................................................................        1,8
Mortgage File......................................................................         38
Mortgage Interest Rate.............................................................          8
Mortgage Loan......................................................................      1,5,8
Mortgage Loan Losses...............................................................         45
Mortgage Loan Schedule.............................................................         38
Mortgage Pool......................................................................      1,5,8
Mortgaged Property.................................................................        1,8
Mortgagor..........................................................................         14
Mortgage related securities........................................................         12
Net Liquidation Proceeds...........................................................       7,38
Nonrecoverable Advances............................................................         44
Notes..............................................................................         36
OID Regulations....................................................................         63
Original issue discount............................................................         62
Original Pool Principal Balance....................................................       8,19
Originator.........................................................................        1,4
OSCC-Florida.......................................................................         24
Owners.............................................................................         55
Owner Trustee......................................................................       4,23
Participants.......................................................................    7,37,55
Parties in Interest................................................................         77
Partnership........................................................................         11
Pass-through entity................................................................         70
</TABLE>
 
                                       81
<PAGE>   173
 
<TABLE>
<CAPTION>
                                       TERM                                            PAGE
- ----------------------------------------------------------------------------------- ----------
<S>                                                                                 <C>
Payment Cap........................................................................         20
Payment Date.......................................................................       5,45
Percentage Interest................................................................       7,36
Periodic Cap.......................................................................         20
Permitted Instruments..............................................................         42
Plans..............................................................................         77
Pooling and Servicing Agreement....................................................         23
Pool Insurance Policy..............................................................         49
Pool Insurer.......................................................................         49
Pool Principal Balance.............................................................         47
Prefunding Account.................................................................       9,46
Prepayment Assumption..............................................................         62
Prepayment Period..................................................................      37,45
Primary Servicing Portfolio........................................................         35
Principal and Interest Account.....................................................         42
Principal Prepayments..............................................................       6,37
Qualified Substitute Mortgage Loan.................................................         39
Quality Control Audits.............................................................         34
Rating Agency......................................................................      11,13
Real estate assets.................................................................         12
Record Date........................................................................          6
Regular Certificates...............................................................         62
Released Mortgaged Property Proceeds...............................................       7,38
Relief Act.........................................................................         18
REMIC..............................................................................      11,61
REMIC Certificates.................................................................         61
REMIC Regulations..................................................................         66
REO Properties.....................................................................          9
Representative.....................................................................        1,4
Representative's Yield.............................................................         10
Reserve Fund.......................................................................         49
Residual Certificateholders........................................................         66
Residual Certificates..............................................................         61
Rule of 78s Mortgage Loan..........................................................         20
Rules..............................................................................         55
Securities.........................................................................          1
Securities Insurance Policy........................................................         48
Securities Interest Rate...........................................................       5,36
Senior Liens.......................................................................      11,15
Senior Certificates................................................................         65
Senior Securities..................................................................         50
Series.............................................................................          1
Servicer...........................................................................        1,4
Servicer Termination Event.........................................................         54
Servicing Advances.................................................................         43
Servicing Fee......................................................................      10,51
Simple Interest Mortgage Loan......................................................         20
SMMEA..............................................................................         78
</TABLE>
 
                                       82
<PAGE>   174
 
<TABLE>
<CAPTION>
                                       TERM                                            PAGE
- ----------------------------------------------------------------------------------- ----------
<S>                                                                                 <C>
S&P................................................................................      11,13
Special Hazard Policy..............................................................         49
Special Payment Amount.............................................................         45
Special Payment Date...............................................................      22,45
Special Payments...................................................................      22,45
Special Record Date................................................................         45
Spread Account.....................................................................         49
Standard hazard insurance..........................................................         51
Stripped REMIC Certificates........................................................         63
Subordinated Certificates..........................................................         65
Subordinated Securities............................................................         50
Substitution Adjustment............................................................         40
Successor Servicer.................................................................         55
Tax Counsel........................................................................         61
Title V............................................................................         60
Transfer Agreement.................................................................       5,38
Trust..............................................................................        1,4
Trust Agreement....................................................................         23
Trustee............................................................................       4,23
Underwriters.......................................................................         78
Underwriting Program...............................................................         27
Weighted average life..............................................................         23
</TABLE>
 
                                       83
<PAGE>   175
 
NO DEALER, SALESPERSON OR OTHER INDIVIDUAL HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS
SUPPLEMENT OR THE PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE
REPRESENTATIVE, EITHER DEPOSITOR OR ANY UNDERWRITER. THIS PROSPECTUS SUPPLEMENT
AND THE PROSPECTUS DO NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN
OFFER TO BUY, THE SECURITIES OFFERED HEREBY BY ANY ONE IN ANY JURISDICTION IN
WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR
TO ANYONE TO WHOM IT IS UNLAWFUL TO MAKE ANY SUCH OFFER OR SOLICITATION. NEITHER
THE DELIVERY OF THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS NOR ANY SALE MADE
HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THE
INFORMATION HEREIN IS CORRECT AS OF ANY TIME SINCE THE DATE OF THIS PROSPECTUS
SUPPLEMENT.
                               ------------------
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                              PAGE
                                              ----
<S>                                           <C>
              PROSPECTUS SUPPLEMENT
Summary of Terms............................  S-4
Risk Factors................................  S-19
Description of the Mortgage Pool............  S-21
Mortgage Pool Statistics....................  S-23
Certain Yield and Prepayment
  Considerations............................  S-35
The Originators and the
  Servicer-Origination, Foreclosure and Loss
  Experience................................  S-41
Description of the Certificates.............  S-43
The Trustee.................................  S-57
The Securities Insurance Policy and the
  Insurer...................................  S-57
ERISA Considerations........................  S-60
Legal Investment............................  S-63
Use of Proceeds.............................  S-63
Underwriting................................  S-63
Experts.....................................  S-64
Ratings.....................................  S-64
Legal Matters...............................  S-64
Appendix A..................................  A-1
Appendix B..................................  B-1
Annex I.....................................  I-1
 
                    PROSPECTUS
Available Information.......................  3
Reports to Holders..........................  3
Incorporation of Certain Documents by
  Reference.................................  3
Summary of Prospectus.......................  4
Risk Factors................................  13
Description of the Mortgage Pools...........  19
Certain Yield and Prepayment
  Considerations............................  22
The Trusts..................................  23
The Depositors, the Servicer, the
  Representative and the Originators........  24
Description of the Securities...............  36
Certain Legal Aspects of the Mortgage
  Loans.....................................  56
Certain Federal Income Tax Consequences.....  61
Certain State Tax Consequences..............  77
ERISA Considerations........................  77
Legal Investment............................  78
Use of Proceeds.............................  78
Plan of Distribution........................  78
Ratings.....................................  79
Legal Matters...............................  79
</TABLE>
 
    UNTIL JUNE 19, 1997 (90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT),
ALL DEALERS EFFECTING TRANSACTIONS IN THE CLASS A CERTIFICATES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS AND
A PROSPECTUS SUPPLEMENT. THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE
OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS AND A PROSPECTUS SUPPLEMENT WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.
EQCC HOME EQUITY
 
LOAN TRUST 1997-1
 
$196,833,000
CLASS A-1 CERTIFICATES
6.31% PASS-THROUGH RATE
 
$18,259,000
CLASS A-2 CERTIFICATES
6.61% PASS-THROUGH RATE
 
$127,073,000
CLASS A-3 CERTIFICATES
6.84% PASS-THROUGH RATE
 
$47,407,000
CLASS A-4 CERTIFICATES
7.16% PASS-THROUGH RATE
 
$25,494,000
CLASS A-5 CERTIFICATES
7.31% PASS-THROUGH RATE
 
$33,989,000
CLASS A-6 CERTIFICATES
7.56% PASS-THROUGH RATE
 
$50,000,000
CLASS A-7 CERTIFICATES
7.12% PASS-THROUGH RATE
$101,043,000
CLASS A-10 CERTIFICATES
ADJUSTABLE PASS-THROUGH RATE
 
EQCC RECEIVABLES CORPORATION
EQCC ASSET BACKED CORPORATION
DEPOSITORS
 
EQUICREDIT CORPORATION OF AMERICA
SERVICER
SALOMON BROTHERS INC
 
CREDIT SUISSE FIRST BOSTON
 
LEHMAN BROTHERS
 
PRUDENTIAL SECURITIES INCORPORATED
- ------------------------
PROSPECTUS SUPPLEMENT
MARCH 21, 1997


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