CWMBS INC
424B5, 1996-09-05
ASSET-BACKED SECURITIES
Previous: EQUITY RESIDENTIAL PROPERTIES TRUST, 424B5, 1996-09-05
Next: SIMS COMMUNICATIONS INC, 10-Q/A, 1996-09-05





<PAGE>
<PAGE>
SUPPLEMENT TO THE
PROSPECTUS SUPPLEMENT, DATED JULY 25, 1996
(TO PROSPECTUS DATED NOVEMBER 23, 1994)
 
                                  CWMBS, INC.
                                   DEPOSITOR
 
                   INDEPENDENT NATIONAL MORTGAGE CORPORATION
                           SELLER AND MASTER SERVICER
 
                 RESIDENTIAL ASSET SECURITIZATION TRUST 1996-A5
 
                               --------------------

     The  Mortgage  Pass-Through  Certificates, Series  1996-I,  Class  A-7 (the
'Class A-7  Certificates')  were  purchased  by  Donaldson,  Lufkin  &  Jenrette
Securities  Corporation  (the  'Underwriter')  from the  Depositor  and  will be
offered by  the Underwriter  from time  to time  in negotiated  transactions  or
otherwise  at varying prices to be determined at the time of sale. The Class A-7
Certificates will also be offered by Edward  D. Jones & Co. (the 'Dealer')  from
time  to time in  negotiated transactions or  otherwise at varying  prices to be
determined at the time of sale. The Class A-7 Certificates will be available  in
book-entry  form only  through the facilities  of The  Depository Trust Company.
Investors may hold beneficial interests in the Class A-7 Certificates in minimum
denominations representing an original principal  amount of $1,000 and  integral
multiples of $1,000 in excess thereof.
 
     Holders  of the Class A-7 Certificates will be entitled to receive interest
at the rate of 7.65% per annum, subject to reductions for Relief Act  Reductions
as   described  in   the  Prospectus   Supplement  under   'Description  of  the
Certificates -- Interest.'  The Class  A-7 Certificates are  subject to  special
rules  regarding  the procedures,  practices and  limitations applicable  to the
distribution of principal of such Class.  The Class A-7 Certificates may not  be
an  appropriate investment  for any  investor who  requires a  distribution of a
particular  amount  of  principal  on  a  predetermined  date  or  an  otherwise
predictable  stream of principal  distributions. There is  no assurance that any
investor in a Class A-7 Certificate will receive a distribution in reduction  of
its  principal balance on any particular  Distribution Date. See 'Description of
the Certificates -- Distributions  in Reduction of  the Class A-7  Certificates'
herein and in the Prospectus Supplement.
 
     The  Class  A-7  Certificates  will  be  entitled  to  the  benefit  of  an
irrevocable financial guaranty insurance policy  (the 'Policy') to be issued  by
Financial  Security  Assurance  Inc.  (the  'Insurer'  or  'Financial Security')
pursuant to the Triple-A Guaranteed Secondary Securities ('TAGSS'r') program  of
Financial  Security. Under the TAGSS'r' program,  the Class A-7 Certificates and
the Policy will be evidenced by a series of custody receipts. Holding the  Class
A-7  Certificates in the  form of custody  receipts may affect  the liquidity of
such Certificates. The premium for the Policy will be paid on such  Distribution
Date  by deducting  0.10% per annum  from the  gross interest rate  of 7.75% per
annum otherwise payable on the Class A-7 Certificates.
 
     The Underwriter  intends  to make  a  secondary  market in  the  Class  A-7
Certificates,  but has no obligation  to do so. There  is currently no secondary
market for the Class A-7 Certificates and there can be no assurance that such  a
market  will develop or,  if it does develop,  that it will  continue or that it
will  provide  Certificateholders  with  a  sufficient  level  of  liquidity  of
investment.
 
     THIS  SUPPLEMENT  TO THE  PROSPECTUS SUPPLEMENT  DOES NOT  CONTAIN COMPLETE
INFORMATION  ABOUT  THE  OFFERING   OF  THE  OFFERED  CERTIFICATES.   ADDITIONAL
INFORMATION  IS CONTAINED  IN THE PROSPECTUS  SUPPLEMENT OF  THE DEPOSITOR DATED
JULY 25, 1996 (THE 'PROSPECTUS SUPPLEMENT') AND THE PROSPECTUS OF THE  DEPOSITOR
DATED NOVEMBER 23, 1994 (THE 'PROSPECTUS') AND PURCHASERS ARE URGED TO READ BOTH
THIS  SUPPLEMENT TO THE PROSPECTUS SUPPLEMENT, THE PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS IN FULL. SALES OF THE  CLASS A-7 CERTIFICATES MAY NOT BE  CONSUMMATED
UNLESS  THE PURCHASER HAS RECEIVED THIS SUPPLEMENT TO THE PROSPECTUS SUPPLEMENT,
THE PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
 
     Until ninety  days after  the date  of this  Supplement to  the  Prospectus
Supplement,  all dealers effecting  transactions in the  Class A-7 Certificates,
whether or not participating in this distribution, may be required to deliver  a
Supplement   to  the  Prospectus  Supplement,   Prospectus  Supplement  and  the
Prospectus. This  is in  addition to  the  obligation of  dealers to  deliver  a
Supplement   to  the  Prospectus  Supplement,   Prospectus  Supplement  and  the
Prospectus when  acting  as  underwriters  and  with  respect  to  their  unsold
allotments or subscriptions.
 
DONALDSON, LUFKIN & JENRETTE                               EDWARD D. JONES & CO.
   SECURITIES CORPORATION
 
SEPTEMBER 4, 1996




<PAGE>
<PAGE>
DESCRIPTION OF THE CLASS A-7 CERTIFICATES
 
     Interest.  The Class A-7 Certificates will be entitled to interest payments
at  a rate of 7.65%  per annum on each  Distribution Date, subject to reductions
for Relief  Act Reductions,  as  described in  the Prospectus  Supplement  under
'Description  of the  Certificates -- Interest.'  The rate at  which interest is
payable on the Class A-7 Certificates  has been reduced from the gross  interest
rate  of 7.75% per annum, as set forth on the cover of the Prospectus Supplement
and otherwise payable on the Class  A-7 Certificates, by the amount payable  for
the premium on the Policy of 0.10% per annum.
 
DISTRIBUTIONS IN REDUCTION OF THE CLASS A-7 CERTIFICATES
 
     General.   The Class A-7 Certificates  will be entitled to distributions of
principal as described in  the Prospectus Supplement  under 'Description of  the
Certificates -- Principal.' Beneficial owners of the Class A-7 Certificates have
the  right to request  that distributions of  principal be made  with respect to
their Class A-7 Certificates on each Distribution Date on which distributions of
principal are  made  with  respect  to the  Class  A-7  Certificates.  All  such
requested  distributions  are subject  to the  priorities described  below under
' --  Priority  of Requested  Distributions'  and  are further  subject  to  the
limitations  that  they be  made (i)  only in  lots equal  to $1,000  of initial
principal balance (each, an 'Individual Class A-7 Certificate') and (ii) only to
the extent  that  the  portion  of  the  Senior  Principal  Distribution  Amount
allocated  to the  Class A-7  Certificates on  the applicable  Distribution Date
(plus any amounts available from the Rounding Account) provides sufficient funds
for such  requested distributions.  To  the extent  that amounts  available  for
distributions  of principal  on the Class  A-7 Certificates  on any Distribution
Date exceed  the  aggregate  requests by  Holders  for  principal  distributions
applicable to such Distribution Date, such excess amounts will be distributed to
the  beneficial owners  of Class  A-7 Certificates  by random  lot, as described
under ' -- Mandatory Distributions of Principal on Class A-7 Certificates.'
 
     On each Distribution Date on which amounts are available for  distributions
of  principal on the  Class A-7 Certificates, the  aggregate amount allocable to
such distributions  will be  rounded, as  necessary, to  an amount  equal to  an
integral  multiple of $1,000,  except as provided below,  in accordance with the
priorities and limitations set forth herein. Such rounding will be  accomplished
on  the first Distribution Date on which distributions of principal on the Class
A-7 Certificates are made by withdrawing, from a non-interest bearing account to
be established on the Closing Date with a $1,000 deposit by the Underwriter (the
'Rounding Account'), the  amount of funds,  if any, needed  to round the  amount
otherwise  available for  such distribution upward  to the  next higher integral
multiple of $1,000. On each succeeding Distribution Date on which  distributions
of  principal on the Class A-7 Certificates are to be made, the aggregate amount
allocable to the Class A-7 Certificates will be applied first to repay any funds
withdrawn from the Rounding Account for the Class A-7 Certificates on the  prior
Distribution Date, and then the remainder of such allocable amount, if any, will
be similarly rounded upward through another withdrawal from the Rounding Account
and  distributed as principal  on the Class A-7  Certificates. This process will
continue on  succeeding  Distribution  Dates  until  the  outstanding  principal
balance  of  the Class  A-7 Certificates  has  been reduced  to zero.  Thus, the
aggregate distribution made in reduction of  the principal balance of the  Class
A-7  Certificates on each  Distribution Date may  be slightly more  or less than
would be  the  case  in  the  absence of  such  rounding  procedures,  but  such
difference  will be  no more  than $999.99 on  such Distribution  Date. Under no
circumstances will the sum  of all distributions of  principal on the Class  A-7
Certificates  through any Distribution Date be less than the sum that would have
resulted in the absence of such rounding procedures.
 
     There is no assurance  that a beneficial owner  of a Class A-7  Certificate
who has submitted a request for a distribution will receive such distribution at
any  particular time after such distribution is requested, since there can be no
assurance that funds  will be  available for  making such  distributions on  any
particular  Distribution Date, or,  even if funds are  available for making such
distributions,  that  such   distributions  with  respect   to  the  Class   A-7
Certificates owned by any particular beneficial owner will be made. Also, due to
the  procedure  for mandatory  distributions described  below,  there can  be no
assurance that  on  any Distribution  Date  on  which the  funds  available  for
distribution  of principal  on the Class  A-7 Certificates  exceed the aggregate
amount of  distributions  requested  by  beneficial  owners  of  the  Class  A-7
Certificates,   any  particular  beneficial  owner   will  receive  a  principal
distribution from  such  excess funds.  Thus,  the timing  of  distributions  of
principal  with  respect  to  any particular  Class  A-7  Certificate  is highly
uncertain, and such  distributions may be  made earlier or  later than the  date
that may be desired by a beneficial owner of a Class A-7 Certificate.
 
                                      S-2
 

<PAGE>
<PAGE>
     Notwithstanding any provisions herein to the contrary, on each Distribution
Date  on and  after the Senior  Credit Support Depletion  Date, distributions of
principal on the Class A-7 Certificates will be made pro rata among the  holders
of  the Class  A-7 Certificates and  will not  be made in  integral multiples of
$1,000 or  pursuant to  requested distributions  or mandatory  distributions  by
random lot.
 
     Priority  of Requested Distributions.  Subject to the limitations described
herein, including the order of the  receipt of the request for distributions  as
described  below under '  -- Procedure for  Requested Distributions,' beneficial
owners  of  the  Class  A-7  Certificates   have  the  right  to  request   that
distributions  of  principal on  the  Class A-7  Certificates  be made.  On each
Distribution  Date  on  which  distributions  of  principal  on  the  Class  A-7
Certificates  are made, such distributions  will be made in  an amount up to but
not exceeding an aggregate principal amount of $10,000 per request.  Thereafter,
distributions  will be made up to a  second $10,000. This sequence of priorities
will be  repeated for  each  request for  principal  distributions made  by  the
beneficial  owners of  the Class A-7  Certificates until all  such requests have
been honored.
 
     Procedure for Requested Distributions.  A beneficial owner may request that
distributions of principal on such beneficial owner's Class A-7 Certificates  be
made  on a  Distribution Date  by delivering a  written request  therefor to the
Participant or  Indirect  Participant  that maintains  such  beneficial  owner's
account  in the Class A-7 Certificates so that the request for such distribution
is received by the Trustee  on or before the  Record Date for such  Distribution
Date.  The Participant should in turn make the request of the Depository (or, in
the case  of  an  Indirect  Participant,  such  firm  must  notify  the  related
Participant  of such request,  which Participant should make  the request of the
Depository)  on  a  form  required  by  the  Depository  and  provided  to   the
Participant.  Upon receipt  of such request,  the Depository will  date and time
stamp such request and forward such  request to the Trustee. The Depository  may
establish  such procedures as it deems fair and equitable to establish the order
of receipt of requests for  such distributions received by  it on the same  day.
Neither  the Master Servicer nor the Trustee will be liable for any delay by the
Depository, any  Participant or  any  Indirect Participant  in the  delivery  of
requests  for  distributions  to  the  Trustee.  Requests  for  distributions in
reduction of  principal balance  forwarded to  the Trustee  from the  Depository
after  the Record Date for such Distribution Date and requests for distributions
received  in  a  timely  manner  but  not  accepted  with  respect  to  a  given
Distribution  Date, will  be treated as  requests for distributions  on the next
succeeding Distribution Date  and each succeeding  Distribution Date  thereafter
until  each request is accepted or is withdrawn as described below. Each request
for distributions  of  principal on  a  Class  A-7 Certificate  submitted  by  a
beneficial  owner of a Class  A-7 Certificate will be  held by the Trustee until
such request has been accepted or has been withdrawn in writing. Each Individual
Class A-7 Certificate covered by such request will continue to bear interest  at
the  related Pass-Through  Rate through  the Record  Date for  such Distribution
Date.
 
     With respect to Class A-7 Certificates  as to which beneficial owners  have
requested distributions on a particular Distribution Date on which distributions
of  principal on  the Class  A-7 Certificates are  being made,  the Trustee will
notify the  Depository and  its  Participants prior  to such  Distribution  Date
whether, and the extent to which, such Class A-7 Certificates have been accepted
for  distributions.  Participants and  Indirect  Participants holding  Class A-7
Certificates are required to  forward such notices to  the beneficial owners  of
such Certificates. Individual Class A-7 Certificates that have been accepted for
a  distribution will be due and payable  on the applicable Distribution Date and
will cease to bear interest after the Record Date for such Distribution Date.
 
     Any beneficial  owner of  a  Class A-7  Certificate  that has  requested  a
distribution   may  withdraw  such  request  by  so  notifying  in  writing  the
Participant or  Indirect  Participant  that maintains  such  beneficial  owner's
account.  The Participant should  forward the withdrawal, on  a form required by
the Depository, to the Trustee. In the event that such account is maintained  by
an  Indirect  Participant, such  Indirect  Participant must  notify  the related
Participant, which in turn must forward  the withdrawal of such request on  such
form  to the Trustee. If such notice of withdrawal of a request for distribution
has not been  received by  the Trustee  on or before  the Record  Date for  such
Distribution  Date,  the  previously  made  request  for  distribution  will  be
irrevocable with respect  to the  making of  distributions of  principal on  the
Class A-7 Certificates on the applicable Distribution Date.
 
     For  purposes of the  foregoing discussion, an  'Indirect Participant' is a
broker,  dealer,  bank,  financial  institution  or  other  person  that  clears
securities  transactions through  or maintains  a custodial  relationship with a
Participant either  directly or  indirectly  and a  'Participant' is  a  broker,
dealer,  bank, financial  institution or  other person  that is  a participating
organization of the Depository.
 
                                      S-3
 

<PAGE>
<PAGE>
     Mandatory Distributions of  Principal on  Class A-7 Certificates.   To  the
extent, if any, that distributions of principal on the Class A-7 Certificates on
a  Distribution Date exceed the outstanding  principal balance of the Individual
Class A-7 Certificates  with respect  to which distribution  requests have  been
received by the applicable date, additional Class A-7 Certificates in lots equal
to  Individual  Class A-7  Certificates will  be  selected to  receive principal
distributions in  accordance with  the  then-applicable established  random  lot
procedures  of the Depository, and the then-applicable established procedures of
the Participants and Indirect  Participants, which may or  may not be by  random
lot.  Investors  may  ask  such  Participants  or  Indirect  Participants  which
allocation procedures they use.  Participants and Indirect Participants  holding
Class  A-7 Certificates  selected for  mandatory distributions  of principal are
required to  provide notice  of  such mandatory  distributions to  the  affected
beneficial owners.
 
     Payments  to Requesting  Beneficial Owners.   On  any Distribution  Date on
which principal distributions are made  on the Class A-7 Certificates,  priority
of  payment on the Class A-7 Certificates will be given to beneficial owners for
whom Class  A-7  Certificate  principal  payment requests  are  in  effect.  The
Depository  will  honor requests  in the  order of  priority established  by the
Depository, until such requests have been honored in an amount up to $10,000 for
each request.
 
     Thereafter, the Depository will honor requests up to a second $10,000. This
sequence of  priorities  will  be  repeated  until  all  Class  A-7  Certificate
principal  payment requests have been honored to the extent of amounts available
in reduction of the Class A-7 Certificates.
 
     If the  amount  of  principal  available  for  payment  on  the  Class  A-7
Certificates on a given Distribution Date is insufficient to honor all requests,
such  requests will  be honored  on succeeding  Distribution Dates  as principal
becomes available. The  Depository will establish  a new order  of priority  for
each  Distribution Date.  This order will  apply both  to previously unsatisfied
payment requests and to newly submitted requests.
 
     Payments to Non-Requesting Beneficial Owners.   If the amount of  principal
available  for payments  on the Class  A-7 Certificates on  a given Distribution
Date exceeds the  amount needed  to honor  all Class  A-7 Certificate  principal
payment  requests, the  Depository will  determine which  Class A-7 Certificates
will be  paid, using  its established  random lot  procedures. Each  Participant
receiving  such  payments, and  each Indirect  Participant in  the chain  to the
beneficial owners, will remit payments to their customers according to their own
procedures, which may or  may not be  by random lot.  A Participant or  Indirect
Participant  could decide to  allot Class A-7  Certificate principal payments to
certain customers (which could include such Participant or Indirect Participant)
without allotting  payments to  others. Investors  should ask  their brokers  or
other intermediaries what allocation procedures they use.
 
STRUCTURING ASSUMPTIONS
 
     Unless otherwise specified, the information in the table in this Supplement
to  the Prospectus Supplement  has been prepared  on the basis  of the following
assumed characteristics  of  the Mortgage  Loans  and the  following  additional
assumptions (collectively, the 'Structuring Assumptions'): (i) the Mortgage Pool
consists of two Mortgage Loans with the following characteristics:
 
<TABLE>
<CAPTION>
                                                          ORIGINAL TERM     REMAINING TERM
                                             NET           TO MATURITY       TO MATURITY
PRINCIPAL BALANCE     MORTGAGE RATE     MORTGAGE RATE      (IN MONTHS)       (IN MONTHS)       LOAN AGE
- -----------------     --------------    --------------    -------------     --------------     --------
<S>                   <C>               <C>               <C>               <C>                <C>
 $ 197,705,557.42     9.2458799631%     8.8613425176%          360                359              1
 $   2,907,778.61     7.8260253580%     7.4420253600%          360                354              6
</TABLE>
 
(ii)  the Mortgage  Loans prepay at  the specified constant  percentages of SPA,
(iii) no defaults in the payment by  Mortgagors of principal of and interest  on
the  Mortgage Loans  are experienced,  (iv) scheduled  payments on  the Mortgage
Loans are received on  the first day  of each month  commencing in the  calendar
month  following the  Closing Date  and are computed  prior to  giving effect to
prepayments received on  the last day  of the prior  month, (v) prepayments  are
allocated  as described  herein without  giving effect  to loss  and delinquency
tests, (vi)  there are  no  Net Interest  Shortfalls and  prepayments  represent
prepayments  in full of individual  Mortgage Loans and are  received on the last
day of each month, commencing in July 1996, (vii) the scheduled monthly  payment
for  each Mortgage Loan has  been calculated based on  the assumed mortgage loan
characteristics described in  item (i) above  such that the  mortgage loan  will
amortize  in amounts sufficient  to repay the principal  balance of such assumed
mortgage loan  by its  remaining  term to  maturity,  (viii) the  initial  Class
Certificate Balance of the
 
                                      S-4
 

<PAGE>
<PAGE>
Class  A-7 Certificates is  $18,800,000, (ix) interest accrues  on the Class A-7
Certificates  at  7.65%  per  annum,   (x)  distributions  in  respect  of   the
Certificates  are received in cash  on the 25th day  of each month commencing in
the calendar month following the Closing Date, (xi) the closing date of the sale
of the Class A-7 Certificates is July 26, 1996, (xii) the Seller is not required
to repurchase or substitute  for any Mortgage Loan,  (xiii) the Master  Servicer
does  not exercise any option to  repurchase any Mortgage Loans described herein
under ' -- Optional Purchase of Defaulted Loans' and ' -- Optional  Termination'
and  (xiv) no  Class of  Subordinated Certificates  becomes a  Restricted Class.
While it is assumed  that each of  the Mortgage Loans  prepays at the  specified
constant  percentage  of SPA,  this  is not  likely  to be  the  case. Moreover,
discrepancies exist between  the characteristics  of the  actual Mortgage  Loans
which will be delivered to the Trustee and characteristics of the Mortgage Loans
assumed in preparing the tables herein.
 
     Prepayments   of  mortgage  loans  commonly  are  measured  relative  to  a
prepayment standard  or  model.  The  model  used  in  this  Supplement  to  the
Prospectus  Supplement  is  the Standard  Prepayment  Assumption  ('SPA'), which
represents an assumed  rate of  prepayment each  month of  the then  outstanding
principal  balance of a pool  of new mortgage loans. SPA  does not purport to be
either an historical  description of the  prepayment experience of  any pool  of
mortgage loans or a prediction of the anticipated rate of prepayment of any pool
of  mortgage loans,  including the Mortgage  Loans. 100%  SPA assumes prepayment
rates of 0.2% per  annum of the  then unpaid principal balance  of such pool  of
mortgage  loans in  the first month  of the life  of such mortgage  loans and an
additional 0.2% per annum in each month thereafter (for example, 0.4% per  annum
in  the second month) until  the 30th month. Beginning in  the 30th month and in
each month thereafter during the life of such mortgage loans, 100% SPA assumes a
constant prepayment rate of 6% per annum. Multiples may be calculated from  this
prepayment rate sequence. For example, 275% SPA assumes prepayment rates will be
0.55%  per annum in month  one, 1.10% per annum in  month two, and increasing by
0.55% in each succeeding month until reaching a rate of 16.5% per annum in month
30 and  remaining constant  at 16.5%  per annum  thereafter. 0%  SPA assumes  no
prepayments.  There is no assurance that prepayments  will occur at any SPA rate
or at any other constant rate.
 
                                      S-5




<PAGE>
<PAGE>
DECREMENT TABLES
 
     The  following  table  indicates  the  percentages  of  the  initial  Class
Certificate Balance  of the  Class A-7  Certificates that  would be  outstanding
after  each of the  dates shown at  various constant percentages  of SPA and the
corresponding weighted average life of such  Class. The table has been  prepared
on  the basis of the  Structuring Assumptions. It is not  likely that (i) all of
the Mortgage  Loans will  have  the characteristics  assumed,  (ii) all  of  the
Mortgage  Loans will prepay at the constant  percentages of SPA specified in the
table or at any constant percentages of  SPA or (iii) all of the Mortgage  Loans
will  prepay at the same rate. Moreover, the diverse remaining terms to maturity
of the Mortgage  Loans could  produce slower or  faster principal  distributions
than  indicated in the table at the  specified constant percentages of SPA, even
if the weighted  average remaining  term to maturity  of the  Mortgage Loans  is
consistent  with the remaining terms to maturity of the Mortgage Loans specified
in the Structuring Assumptions.
 
     The weighted average life of the Class A-7 Certificates shown in the  table
below  applies to such  Class taken as a  whole. Because principal distributions
may be requested  by the  beneficial owners of  the Class  A-7 Certificates  and
because  beneficial  owners of  Class  A-7 Certificates  will  receive principal
distributions by  random  lot,  the  weighted average  life  of  any  Class  A-7
Certificate  beneficially owned by an individual investor may vary significantly
from the weighted average life of the  Class A-7 Certificates taken as a  whole.
There can be no assurance with respect to any particular scenario of the rate of
principal  distributions on the Class  A-7 Certificates, any particular weighted
average life for the Class  A-7 Certificates or the date  or dates on which  any
particular  beneficial  owner will  receive  distributions in  reduction  of the
principal balance of  its Class  A-7 Certificates.  Investors in  the Class  A-7
Certificates  should understand  that they are  assuming all  risks and benefits
associated with the  rate of  principal distributions on  such Certificates  and
variations in such rate from time to time.
 
                                      S-6
 

<PAGE>
<PAGE>
          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
 
<TABLE>
<CAPTION>
                                               CLASS A-7
                                       SPA PREPAYMENT ASSUMPTION
                               -----------------------------------------
DISTRIBUTION DATE               0%    100%  200%  275%  325%  400%  600%
- ------------------------------ -----  ----  ----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>   <C>   <C>
Initial Percentage............   100  100   100   100   100   100   100
July, 1997....................   100  100   100   100   100   100   100
July, 1998....................   100  100   100   100   100   100   100
July, 1999....................   100  100   100   100   100   100   100
July, 2000....................   100  100   100   100   100   100   100
July, 2001....................   100  100   100   100   100   100     4
July, 2002....................   100  100   100   100   100   100     0
July, 2003....................   100  100   100   100   100    53     0
July, 2004....................   100  100   100   100    89    27     0
July, 2005....................   100  100   100   100    66    15     0
July, 2006....................   100  100   100    95    52    11     0
July, 2007....................   100  100   100    78    41     8     0
July, 2008....................   100  100   100    64    33     6     0
July, 2009....................   100  100   100    52    26     4     0
July, 2010....................   100  100   100    42    20     3     0
July, 2011....................   100  100    90    34    16     2     0
July, 2012....................   100  100    77    28    12     2     0
July, 2013....................   100  100    65    22     9     1     0
July, 2014....................   100  100    55    18     7     1     0
July, 2015....................   100  100    46    14     6     1     0
July, 2016....................   100  100    38    11     4     0     0
July, 2017....................   100  100    31     9     3     0     0
July, 2018....................   100  100    25     7     2     0     0
July, 2019....................   100  100    20     5     2     0     0
July, 2020....................   100   86    16     4     1     0     0
July, 2021....................   100   70    12     3     1     0     0
July, 2022....................   100   55     9     2     1     0     0
July, 2023....................   100   40     6     1     0     0     0
July, 2024....................   100   26     4     1     0     0     0
July, 2025....................    75   12     2     0     0     0     0
July, 2026....................     0    0     0     0     0     0     0
July, 2027....................     0    0     0     0     0     0     0
Weighted Average
  Life in Years* .............  29.3 26.4  19.5  14.4  11.5   7.9   4.6
</TABLE>
 
- ------------
 
*  The  weighted average life of a Certificate of any class is determined by (i)
   multiplying the net reduction, if  any, of the Certificate Principal  Balance
   by  the number of years  from the date of issuance  of the Certificate to the
   related Distribution Date, (ii)  adding the results,  and (iii) dividing  the
   sum  by  the aggregate  of the  net reductions  of the  certificate principal
   balance described in (i) above.
 
                                      S-7
 

<PAGE>
<PAGE>
                             METHOD OF DISTRIBUTION
 
     Distribution of the Class A-7 Certificates will be made by the  Underwriter
and  by the Dealer, in each case from time to time in negotiated transactions or
otherwise at varying prices to be determined at the time of sale.
 
     The Underwriter  intends  to make  a  secondary  market in  the  Class  A-7
Certificates,  but has no obligation to do so.  There can be no assurance that a
secondary market for  the Class  A-7 Certificates will  develop or,  if it  does
develop, that it will continue or that it will provide Certificateholders with a
sufficient level of liquidity of investment.
 
                                      S-8



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