CWMBS INC
424B5, 1997-05-29
ASSET-BACKED SECURITIES
Previous: SOGEN FUNDS INC, N-30D, 1997-05-29
Next: AMERICAN CENTURY CAPITAL PORTFOLIOS INC, NSAR-B, 1997-05-29




<PAGE>

<PAGE>
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED MAY 27, 1997)

                                  $388,566,632
                                 (APPROXIMATE)
 
                                  CWMBS, INC.
                                   DEPOSITOR
 
                   INDEPENDENT NATIONAL MORTGAGE CORPORATION
                           SELLER AND MASTER SERVICER
 
                 RESIDENTIAL ASSET SECURITIZATION TRUST 1997-A5
                               -----------------------
     The  Mortgage Pass-Through  Certificates, Series  1997-E (collectively, the
'Certificates') will  represent the  entire beneficial  interest in  Residential
Asset  Securitization  Trust 1997-A5  (the 'Trust  Fund').  The Trust  Fund will
consist primarily of a pool (the  'Mortgage Pool') of fixed-rate Mortgage  Loans
secured  by first liens on one-  to four-family residential properties. Only the
Classes identified in the table below (collectively, the 'Offered Certificates')
are offered hereby.
                            ------------------------
     THE CERTIFICATES  DO NOT  REPRESENT AN  INTEREST IN  OR OBLIGATION  OF  THE
DEPOSITOR,  THE  SELLER,  THE  MASTER  SERVICER, THE  TRUSTEE  OR  ANY  OF THEIR
RESPECTIVE AFFILIATES.  NEITHER  THE CERTIFICATES  NOR  THE MORTGAGE  LOANS  ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL ENTITY, THE DEPOSITOR, THE SELLER, THE
MASTER  SERVICER, THE TRUSTEE  OR ANY OF  THEIR AFFILIATES OR  ANY OTHER PERSON.
DISTRIBUTIONS ON  THE  CERTIFICATES  WILL  BE PAYABLE  SOLELY  FROM  THE  ASSETS
TRANSFERRED TO THE TRUST FUND FOR THE BENEFIT OF CERTIFICATEHOLDERS.
 
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.
 <TABLE>
<CAPTION>
                                                                 INITIAL CLASS CERTIFICATE
                                                                        BALANCE (1)                PASS-THROUGH RATE
<S>                                                              <C>                               <C>
Class A-1                                                               $30,008,000                       7.125%
Class A-2                                                               $23,886,667                       7.125%
Class A-3                                                               $64,173,914                       7.125%
Class A-4                                                               $17,826,086                      10.000%
Class A-5                                                               $52,303,131                       9.000%
Class A-6                                                               $16,873,334                       7.125%
Class A-7                                                               $17,014,000                       7.125%
Class A-8                                                               $10,663,334                       7.125%
Class A-9                                                               $15,022,000                       7.750%
Class A-10                                                              $13,235,000                       7.500%
Class A-11                                                              $ 2,000,000                       7.750%
Class A-12                                                              $ 2,167,334                       7.500%
Class A-13                                                              $32,886,000                       7.750%
Class A-14                                                              $14,555,000                       7.750%
Class A-15                                                              $ 4,108,000                       7.750%
Class A-16                                                              $ 5,245,000                       7.750%
Class A-17                                                              $ 4,854,000                       7.750%
Class A-18                                                              $37,500,000                       7.750%
Class PO                                                                $   636,732                          (2)
Class X                                                                          (3)                         (4)
Class A-R                                                               $       100                       7.750%
Class B-1                                                               $14,559,000                       7.750%
Class B-2                                                               $ 5,508,000                       7.750%
Class B-3                                                               $ 3,542,000                       7.750%
</TABLE>
 
(1) Subject to the permitted variance described herein.
 
(2) The  Class PO Certificates will be  Principal Only Certificates and will not
    bear interest.
 
(3) The Class X Certificates will be Notional Amount Certificates, will have  no
    principal  balances and will bear interest on its Notional Amount (initially
    expected to be approximately $351,346,845).
 
(4) The Pass-Through Rate for the Class X Certificates for any Distribution Date
    will be equal to the excess of (a) the weighted average of the Adjusted  Net
    Mortgage Rates of the Non-Discount Mortgage Loans over (b) 7.750% per annum.
    The   Pass-Through  Rate  for  the  Class   X  Certificates  for  the  first
    Distribution Date is expected to be approximately 0.714% per annum.
 
     The Senior Certificates, other than the  Class PO and Class X  Certificates
(the  'Underwritten Senior Certificates'),  offered hereby will  be purchased by
PaineWebber  Incorporated  (the  'Senior  Certificate  Underwriter')  from   the
Depositor and will be offered by the Senior Certificate Underwriter from time to
time  in negotiated transactions or otherwise at varying prices to be determined
at the time of sale.  The Class B-1, Class B-2  and Class B-3 Certificates  (the
'Underwritten  Subordinated  Certificates,' and  together with  the Underwritten
Senior Certificates,  the  'Underwritten  Certificates') will  be  purchased  by
Prudential Securities Incorporated (the 'Subordinated Certificates Underwriter,'
and  together with the Senior  Certificate Underwriter, the 'Underwriters') from
the Depositor and will  be offered by  the Subordinated Certificate  Underwriter
from  time to time in negotiated transactions  or otherwise at varying prices to
be determined at the time  of sale. Proceeds to the  Depositor from the sale  of
the  Underwritten Certificates  are expected to  be approximately  99.71% of the
aggregate principal balance of the  Offered Certificates plus accrued  interest,
before  deducting issuance expenses  payable by the Depositor.  The Class PO and
Class X Certificates will be transferred to the Seller on or about May 28,  1997
as partial consideration for the sale of the Mortgage Loans to the Depositor.
 
     The  Underwritten Certificates are offered  by the Underwriters, subject to
prior sale, when, as and  if delivered to and  accepted by the Underwriters  and
subject to their right to reject orders in whole or in part. It is expected that
delivery   of  the   Underwritten  Certificates,   other  than   the  Class  A-R
Certificates, will be made in book-entry form only through the facilities of The
Depository Trust Company and that the  Class A-R Certificates will be  delivered
at  the offices of PaineWebber Incorporated in  New York, New York, in each case
on or about May 28, 1997.
 
PAINEWEBBER INCORPORATED                      PRUDENTIAL SECURITIES INCORPORATED
 
MAY 28, 1997

<PAGE>

<PAGE>
     The  Mortgage Loans will  be sold to the  Depositor by Independent National
Mortgage Corporation ('Indy Mac').
 
     An election will be made to treat the Trust Fund as a 'real estate mortgage
investment conduit' (the 'REMIC') for federal income tax purposes. As  described
more  fully herein and  in the Prospectus, the  Offered Certificates, other than
the Class A-R Certificates,  will constitute 'regular  interests' in the  REMIC.
The Class A-R Certificates will constitute the sole class of 'residual interest'
in   the  REMIC.   Prospective  investors  are   cautioned  that   a  Class  A-R
Certificateholder's REMIC  taxable income  and the  tax liability  thereon  will
exceed  cash distributions in  certain periods, in which  event such holder must
have sufficient alternative  sources of  funds to  pay such  tax liability.  See
'Certain Federal Income Tax Consequences' herein and in the Prospectus.
 
     The   Class  A-R   Certificates  will   be  subject   to  certain  transfer
restrictions. See 'Description of the  Certificates -- Restrictions on  Transfer
of the Class A-R Certificates' herein.
 
     THE  YIELD  TO INVESTORS  ON  EACH CLASS  OF  OFFERED CERTIFICATES  WILL BE
SENSITIVE IN VARYING  DEGREES TO,  AMONG OTHER THINGS,  THE RATE  AND TIMING  OF
PRINCIPAL  PAYMENTS (INCLUDING PREPAYMENTS) OF THE MORTGAGE LOANS WHICH MAY VARY
SIGNIFICANTLY  OVER  TIME.  THE  YIELD  TO  MATURITY  OF  A  CLASS  OF   OFFERED
CERTIFICATES  PURCHASED AT A DISCOUNT  OR PREMIUM WILL BE  MORE SENSITIVE TO THE
RATE AND TIMING OF PAYMENTS THEREON. HOLDERS OF THE OFFERED CERTIFICATES  SHOULD
CONSIDER,  IN THE  CASE OF  ANY SUCH CERTIFICATES  PURCHASED AT  A DISCOUNT, AND
PARTICULARLY THE  PRINCIPAL  ONLY CERTIFICATES,  THE  RISK THAT  A  SLOWER  THAN
ANTICIPATED  RATE OF PRINCIPAL PAYMENTS COULD RESULT  IN AN ACTUAL YIELD THAT IS
LOWER THAN THE ANTICIPATED  YIELD AND, IN THE  CASE OF ANY OFFERED  CERTIFICATES
PURCHASED  AT A PREMIUM, AND PARTICULARLY  THE NOTIONAL AMOUNT CERTIFICATES, THE
RISK THAT A FASTER THAN ANTICIPATED  RATE OF PRINCIPAL PAYMENTS COULD RESULT  IN
AN  ACTUAL  YIELD THAT  IS  LOWER THAN  THE  ANTICIPATED YIELD.  HOLDERS  OF THE
NOTIONAL AMOUNT CERTIFICATES  SHOULD CAREFULLY  CONSIDER THE RISK  THAT A  RAPID
RATE  OF PRINCIPAL PAYMENTS ON THE MORTGAGE LOANS COULD RESULT IN THE FAILURE OF
SUCH HOLDERS TO RECOVER  THEIR INITIAL INVESTMENTS. THE  YIELDS TO INVESTORS  IN
THE  OFFERED CERTIFICATES, AND  PARTICULARLY THE CLASS B-1,  CLASS B-2 AND CLASS
B-3 CERTIFICATES, ALSO WILL BE ADVERSELY AFFECTED BY NET INTEREST SHORTFALLS AND
BY REALIZED LOSSES.  NO REPRESENTATION  IS MADE AS  TO THE  ANTICIPATED RATE  OF
PREPAYMENTS  ON  THE  MORTGAGE LOANS,  THE  AMOUNT  AND TIMING  OF  NET INTEREST
SHORTFALLS OR REALIZED LOSSES, OR THE  RESULTING YIELD TO MATURITY OF ANY  CLASS
OF CERTIFICATES.
 
     Each  Underwriter intends  to make a  secondary market  in the Underwritten
Certificates being purchased by it, but no Underwriter has any obligation to  do
so.  There is  currently no  secondary market  for the  Offered 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  Prospectus Supplement does not contain complete information about the
offering of the Offered Certificates. Additional information is contained in the
Prospectus of the Depositor dated May 27, 1997 (the 'Prospectus') and purchasers
are urged to read  both this Prospectus Supplement  and the Prospectus in  full.
Sales  of the Offered  Certificates may not be  consummated unless the purchaser
has received both this Prospectus Supplement and the Prospectus.
 
     UNTIL NINETY DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS. THIS  IS IN  ADDITION TO  THE  OBLIGATION OF  DEALERS TO  DELIVER  A
PROSPECTUS  SUPPLEMENT AND THE  PROSPECTUS WHEN ACTING  AS UNDERWRITERS AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
                                      S-2
<PAGE>

<PAGE>
                                SUMMARY OF TERMS
 
     This  Summary of  Terms is  qualified in its  entirety by  reference to the
detailed information appearing  elsewhere in this  Prospectus Supplement and  in
the  accompanying Prospectus. Certain capitalized terms  used in this Summary of
Terms are defined elsewhere in this Prospectus Supplement or in the Prospectus.
 
<TABLE>
<S>                                   <C>
Title of Certificates...............  Mortgage Pass-Through Certificates, Series 1997-E (the 'Certificates').
Offered Certificates................  Class A-1, Class  A-2, Class A-3,  Class A-4, Class  A-5, Class A-6,  Class
                                      A-7,  Class A-8, Class A-9, Class A-10, Class A-11, Class A-12, Class A-13,
                                      Class A-14, Class A-15, Class A-16, Class A-17, Class A-18, Class PO, Class
                                      X, Class A-R,  Class B-1, Class  B-2 and Class  B-3 Certificates. Only  the
                                      Offered Certificates are offered hereby. The aggregate of the initial Class
                                      Certificate  Balances  of the  Offered Certificates  will  be subject  to a
                                      permitted variance of plus or minus 5%. Variances in the Class  Certificate
                                      Balances  may result  in variances in  the Notional Amount  of the Notional
                                      Amount Certificates.
                                      The Notional Amount of the Class  X Certificates for any Distribution  Date
                                      will  be equal  to the  aggregate of the  Stated Principal  Balances of the
                                      Non-Discount Mortgage Loans  with respect  to such  Distribution Date.  The
                                      initial  Notional Amount of the  Class X Certificates will  be equal to the
                                      aggregate of the  Stated Principal  Balances of  the Non-Discount  Mortgage
                                      Loans as of the Cut-off Date.
Certificates other than the Offered
  Certificates......................  In   addition  to  the  Offered  Certificates,  the  following  Classes  of
                                      Subordinated Certificates  will  be  issued in  the  indicated  approximate
                                      initial  Class Certificate Balances and will bear interest at the indicated
                                      Pass-Through Rates, but are not offered hereby:
</TABLE>
 
<TABLE>
<CAPTION>
                                                                                       INITIAL CLASS
                                                                                        CERTIFICATE     PASS-THROUGH
                                                                                          BALANCE           RATE
                                                                                       -------------    ------------
<S>                                   <C>                                              <C>              <C>
                                      Class B-4(1)..................................    $  1,967,000        7.750%
                                      Class B-5(1)..................................    $    984,000        7.750%
                                      Class B-6(1)..................................    $  1,967,768        7.750%
</TABLE>
 
<TABLE>
<S>                                   <C>
                                      ------------------------
                                      (1) The  Class B-4,  Class  B-5 and  Class  B-6 Certificates  will  provide
                                      limited   credit  support  for  the   Senior  Certificates  and  the  other
                                      Subordinated Certificates as described herein.
                                      Any information contained herein with respect  to the Class B-4, Class  B-5
                                      and   Class  B-6  Certificates   is  provided  only   to  permit  a  better
                                      understanding of the Offered Certificates.
Designations
  Regular Certificates..............  All Classes of Certificates other than the Class A-R Certificates.
  Residual Certificates.............  Class A-R Certificates.
  Senior Certificates...............  Class A-1, Class  A-2, Class A-3,  Class A-4, Class  A-5, Class A-6,  Class
                                      A-7,  Class A-8, Class A-9, Class A-10, Class A-11, Class A-12, Class A-13,
                                      Class A-14, Class A-15, Class A-16, Class A-17, Class A-18, Class PO, Class
                                      X and Class A-R Certificates.
  Subordinated Certificates.........  Class B-1,  Class  B-2, Class  B-3,  Class B-4,  Class  B-5 and  Class  B-6
                                      Certificates.
  Principal Only Certificates.......  Class PO Certificates.
  Accrual Certificates..............  Class A-17 Certificates.
  Accretion Directed Certificates...  Class A-15 and Class A-16 Certificates.
  Notional Amount Certificates......  Class X Certificates.
</TABLE>
 
                                      S-3
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
  Fixed Rate Certificates...........  All   Classes  of  Certificates  other  than  the  Class  PO  and  Class  X
                                      Certificates.
  Variable Rate Certificates........  Class X Certificates.
  Physical Certificates.............  Class A-R  Certificates  and  the  Class  B-4,  Class  B-5  and  Class  B-6
                                      Certificates.
  Book-Entry Certificates...........  All Classes of Certificates other than the Physical Certificates.
Trust Fund..........................  The Certificates will represent the entire beneficial ownership interest in
                                      the Trust Fund, which will consist primarily of the Mortgage Pool.
Pooling and Servicing Agreement.....  The  Certificates  will  be  issued pursuant  to  a  Pooling  and Servicing
                                      Agreement dated as of  May 1, 1997 (the  'Agreement') among the  Depositor,
                                      the Seller, the Master Servicer and the Trustee.
Depositor...........................  CWMBS, Inc. (the 'Depositor'), a Delaware corporation and a limited purpose
                                      finance   subsidiary  of  Countrywide  Credit  Industries,  Inc.  See  'The
                                      Depositor' in the Prospectus.
Seller and Master Servicer..........  Independent National Mortgage Corporation (' Indy Mac' or the 'Seller' and,
                                      in its  capacity as  master servicer  of the  Mortgage Loans,  the  'Master
                                      Servicer').  See  'Servicing  of  Mortgage Loans  --  The  Master Servicer'
                                      herein. The  Mortgage Loans  were  acquired in  the  normal course  of  its
                                      business  by the Seller and  were acquired by the  Depositor in a privately
                                      negotiated transaction. The  Master Servicer  will be  responsible for  the
                                      servicing  of the Mortgage Loans and  will receive the Master Servicing Fee
                                      from interest collected on the  Mortgage Loans. See 'Servicing of  Mortgage
                                      Loans -- Servicing Compensation and Payment of Fees' herein.
Trustee.............................  The Bank of New York, a banking corporation organized under the laws of the
                                      State of New York (the 'Trustee').
Cut-off Date........................  May 1, 1997.
Closing Date........................  On or about May 28, 1997.
Determination Date..................  The 18th day of each month or, if such day is not a business day, the first
                                      business day thereafter.
Mortgage Loans......................  The Mortgage Pool will consist primarily of 30-year conventional fixed-rate
                                      Mortgage  Loans secured by  first liens on  one- to four-family residential
                                      properties. Distributions  of principal  and interest  on the  Certificates
                                      will  be  based  solely  on  payments received  on  the  Mortgage  Loans as
                                      described herein. See 'The Mortgage Pool' herein.
Distribution Date...................  The 25th day of each month or, if such day is not a business day, the first
                                      business day thereafter,  commencing in  June 1997  (each, a  'Distribution
                                      Date').   Distributions  on  each   Distribution  Date  will   be  made  to
                                      Certificateholders of record as of the related Record Date, except that the
                                      final distribution on the Certificates  will be made only upon  presentment
                                      and  surrender of  the Certificates  at the  Corporate Trust  Office of the
                                      Trustee.
Record Date.........................  The Record Date for each Distribution Date will be the last business day of
                                      the month preceding the month of such Distribution Date.
Priority of Distributions...........  Distributions will be made on  each Distribution Date from Available  Funds
                                      in  the  following order  of priority:  (i) to  interest on  each interest-
                                      bearing Class  of Senior  Certificates  (except that  with respect  to  the
                                      Accrual  Certificates prior to the  Accrual Termination Date, interest will
                                      be added to the  Class Certificate Balance thereof);  (ii) to principal  of
                                      the  Classes of Senior Certificates  then entitled to receive distributions
                                      of principal, in the order and  subject to the priorities set forth  herein
                                      under  'Description of the  Certificates -- Principal,' in  each case in an
                                      aggregate
</TABLE>
 
                                      S-4
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      amount up to  the maximum  amount of principal  to be  distributed on  such
                                      Classes  on such Distribution Date; (iii)  to any Class PO Deferred Amounts
                                      with respect to the Class PO Certificates, but only from amounts that would
                                      otherwise be distributable on  such Distribution Date  as principal of  the
                                      Subordinated  Certificates; and (iv)  to interest on  and then principal of
                                      each Class of Subordinated  Certificates, in the  order of their  numerical
                                      Class  designations, beginning with the  Class B-1 Certificates, subject to
                                      the   limitations   set   forth   herein   under   'Description   of    the
                                      Certificates -- Principal.'
                                      Under  certain circumstances described herein, distributions from Available
                                      Funds for  a  Distribution  Date  that  would  otherwise  be  made  on  the
                                      Subordinated   Certificates  may  be  distributed  instead  on  the  Senior
                                      Certificates. See 'Description of the Certificates -- Allocation of Losses'
                                      herein.
Distributions of Interest...........  To the extent funds are available therefor, each interest-bearing Class  of
                                      Certificates  will be  entitled to  receive interest  in the  amount of the
                                      Interest Distribution Amount  for such Class.  The Class A-17  Certificates
                                      are   Accrual  Certificates.  Interest  will   accrue  on  the  Class  A-17
                                      Certificates during each  Interest Accrual Period  at a per  annum rate  of
                                      7.75%.  However, such  interest will not  be distributed on  the Class A-17
                                      Certificates until the first Distribution Date following the earlier of (a)
                                      the Senior Credit Support Depletion Date  and (b) the Distribution Date  on
                                      which the Class Certificate Balance of the Class A-16 Certificates has been
                                      reduce  to zero (the  'Accrual Termination Date').  Interest so accrued and
                                      unpaid will be  added to the  Class Certificate Balance  of the Class  A-17
                                      Certificates  on the related  Distribution Date. The  Class PO Certificates
                                      are  Principal  Only   Certificates  and  will   not  bear  interest.   See
                                      'Description of the Certificates -- Interest' herein.
  A. Interest Distribution Amount...  For  each interest-bearing  Class of  Certificates, the  amount of interest
                                      accrued during the related Interest Accrual Period at the applicable  Pass-
                                      Through  Rate on the related Class  Certificate Balance or Notional Amount,
                                      as the case may be.
  B. Pass-Through Rate..............  The  Pass-Through  Rate   for  each  interest-bearing   Class  of   Offered
                                      Certificates  for each Distribution Date will  be as set forth or described
                                      on the cover page hereof.
                                      With respect to each Distribution  Date, the 'Interest Accrual Period'  for
                                      each  interest-bearing  Class of  Certificates will  be the  calendar month
                                      preceding the month of such Distribution Date.
Distributions of Principal..........  On each  Distribution Date,  to the  extent funds  are available  therefor,
                                      principal  distributions in reduction  of the Class  Certificate Balance of
                                      each Class of  Certificates (other than  the Notional Amount  Certificates)
                                      will  be made in the  order and subject to  the priorities set forth herein
                                      under 'Description of the Certificates -- Principal' in an aggregate amount
                                      equal to such Class' allocable portion of the Senior Principal Distribution
                                      Amount, the  Class  PO  Distribution  Amount, the  Accrual  Amount  or  the
                                      Subordinated  Principal  Distribution Amount,  as applicable.  The Notional
                                      Amount Certificates do not have principal balances and are not entitled  to
                                      any  distributions  in  respect  of  principal.  See  'Description  of  the
                                      Certificates -- Principal' herein.
Credit Enhancement -- General.......  Credit enhancement  for the  Senior Certificates  will be  provided by  the
                                      Subordinated   Certificates.   Credit   enhancement  for   each   Class  of
                                      Subordinated Certificates (other than the  Class B-6 Certificates) will  be
</TABLE>
 
                                      S-5
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      provided  by the Class or Classes  of Subordinated Certificates with higher
                                      numerical Class  designations, as  described below.  The aggregate  of  the
                                      initial  Class Certificate Balances  of the Class B-4,  Class B-5 and Class
                                      B-6 Certificates, which are the only Certificates supporting the Class  B-3
                                      Certificates, is expected to be approximately $4,918,768.
Subordination.......................  The   rights  of  holders  of  the  Subordinated  Certificates  to  receive
                                      distributions with respect to the Mortgage Loans in the Trust Fund will  be
                                      subordinated  to such rights of the holders of the Senior Certificates, and
                                      the rights of the holders of each Class of Subordinated Certificates (other
                                      than the Class B-1 Certificates)  to receive distributions will be  further
                                      subordinated  to such  rights of  the holders  of the  Class or  Classes of
                                      Subordinated Certificates with lower numerical Class designations, in  each
                                      case only to the extent described herein.
                                      The   subordination  of   the  Subordinated  Certificates   to  the  Senior
                                      Certificates  and  the  further   subordination  within  the   Subordinated
                                      Certificates are each intended to increase the likelihood of timely receipt
                                      by the holders of Certificates with higher relative payment priority of the
                                      maximum  amount to which they are entitled  on any Distribution Date and to
                                      provide such holders protection against  losses resulting from defaults  on
                                      Mortgage   Loans  to   the  extent   described  herein.   The  Subordinated
                                      Certificates also provide  protection to  a lesser  extent against  Special
                                      Hazard  Losses,  Bankruptcy Losses  and Fraud  Losses. However,  in certain
                                      circumstances, the amount of available subordination (including the limited
                                      subordination provided for certain  types of losses)  may be exhausted  and
                                      shortfalls  in distributions on  the Certificates could  result. Holders of
                                      Senior Certificates  will  bear their  proportionate  share of  any  losses
                                      realized  on the  Mortgage Loans in  excess of  the available subordination
                                      amount. See 'Description of the  Certificates -- Priority of  Distributions
                                      Among   Certificates,'   '   --   Allocation   of   Losses'   and   'Credit
                                      Enhancement -- Subordination of Certain Classes' herein.
Advances............................  The Master Servicer is  obligated to make  cash advances ('Advances')  with
                                      respect  to delinquent payments  of principal and  interest on any Mortgage
                                      Loan to the extent described herein. The Trustee will be obligated to  make
                                      any  such Advance if the Master Servicer  fails in its obligation to do so,
                                      to the  extent  provided  in  the Agreement.  See  'Servicing  of  Mortgage
                                      Loans -- Advances' herein.
Prepayment Considerations and Risks;
  Reinvestment Risk.................  The  rate of principal payments on  the Offered Certificates, the aggregate
                                      amount of  distributions  on the  Offered  Certificates and  the  yield  to
                                      maturity of the Offered Certificates will be related to the rate and timing
                                      of payments of principal on the Mortgage Loans.
                                      Since the rate of payment of principal on the Mortgage Loans will depend on
                                      future  events and a variety of other factors, no assurance can be given as
                                      to such rate or the rate of principal prepayments. The extent to which  the
                                      yield  to maturity  of a  Class of Offered  Certificates may  vary from the
                                      anticipated yield may depend upon the degree to which it is purchased at  a
                                      discount or premium, and the degree to which the timing of payments thereon
                                      is  sensitive to  prepayments, liquidations  and purchases  of the Mortgage
                                      Loans. Further, an investor should consider  the risk that, in the case  of
                                      the   Principal  Only  Certificates  and  any  other  Offered  Certificates
                                      purchased at  a  discount, a  slower  than anticipated  rate  of  principal
                                      payments  (including  prepayments) on  the Mortgage  Loans could  result in
</TABLE>
 
                                      S-6
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      an actual yield to such investor  that is lower than the anticipated  yield
                                      and,  in the case of the Notional Amount Certificates and any other Offered
                                      Certificates purchased  at a  premium, a  faster than  anticipated rate  of
                                      principal payments on the Mortgage Loans could result in an actual yield to
                                      such  investor that is  lower than the anticipated  yield. Investors in the
                                      Notional Amount  Certificates should  carefully consider  the risk  that  a
                                      rapid  rate of principal payments on the Mortgage Loans could result in the
                                      failure of such investors to recover their initial investments.
                                      Because the Mortgage Loans may be prepaid  at any time, it is not  possible
                                      to  predict the  rate at  which distributions  of principal  of the Offered
                                      Certificates will be received. Since prevailing interest rates are  subject
                                      to  fluctuation, there  can be no  assurance that investors  in the Offered
                                      Certificates will be able to  reinvest the distributions thereon at  yields
                                      equaling  or  exceeding  the yields  on  such Offered  Certificates.  It is
                                      possible that yields on  any such reinvestments will  be lower, and may  be
                                      significantly  lower,  than the  yields  on the  Offered  Certificates. See
                                      'Yield, Prepayment and Maturity Considerations' herein.
Optional Termination................  On any Distribution Date on which  the Pool Principal Balance is less  than
                                      or  equal to  10% of  the Cut-off Date  Pool Principal  Balance, the Master
                                      Servicer will have the option to purchase, in whole, the Mortgage Loans and
                                      the REO Property, if any, remaining in the Trust Fund. See 'Description  of
                                      the Certificates -- Optional Termination' herein.
Federal Income Tax Considerations...  An election will be made to treat the Trust Fund as a 'real estate mortgage
                                      investment  conduit' ('REMIC') for federal income tax purposes. The Regular
                                      Certificates will constitute  'regular interests' in  the REMIC. The  Class
                                      A-R  Certificates will constitute the sole  class of 'residual interest' in
                                      the REMIC.
                                      The Class A-17, Class  PO and Class X  Certificates will, and depending  on
                                      their respective issue prices certain other Classes of Offered Certificates
                                      may,  be issued with original issue discount ('OID') for federal income tax
                                      purposes. See 'Certain Federal Income  Tax Consequences' herein and in  the
                                      Prospectus.
                                      The  holders  of the  Class  A-R Certificates  will  be subject  to special
                                      federal income tax rules that may significantly reduce the after-tax  yield
                                      of  such  Certificates.  Further,  significant  restrictions  apply  to the
                                      transfer  of  the   Class  A-R  Certificates.   See  'Description  of   the
                                      Certificates  -- Restrictions  on Transfer  of the  Class A-R Certificates'
                                      herein.
ERISA Considerations................  The acquisition of an  Offered Certificate by a  pension or other  employee
                                      benefit  plan (a 'Plan') subject to the Employee Retirement Income Security
                                      Act of 1974, as  amended ('ERISA'), could, in  some instances, result in  a
                                      prohibited  transaction or other violation  of the fiduciary responsibility
                                      provisions of ERISA and Section 4975 of the Internal Revenue Code of  1986,
                                      as amended (the 'Code').
                                      Subject  to  the  considerations  and  conditions  described  under  'ERISA
                                      Considerations' herein, it is expected that the Senior Certificates  (other
                                      than  the Class PO, Class X and Class A-R Certificates) may be purchased by
                                      a Plan.
                                      Any Plan fiduciary considering whether to purchase any Offered Certificates
                                      on behalf  of  a  Plan  should  consult  with  its  counsel  regarding  the
                                      applicability  of  the  provisions  of  ERISA  and  the  Code.  See  'ERISA
                                      Considerations' herein.
</TABLE>
 
                                      S-7
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
Legal Investment....................  The Senior  Certificates and  the Class  B-1 Certificates  will  constitute
                                      'mortgage related securities' for purposes of the Secondary Mortgage Market
                                      Enhancement  Act of 1984 ('SMMEA') so long as  they are rated in one of the
                                      two highest  rating  categories  by  at  least  one  nationally  recognized
                                      statistical  rating organization  and, as  such, are  legal investments for
                                      certain entities to the extent provided for in SMMEA.
                                      It is anticipated that the Class B-2 and Class B-3 Certificates will not be
                                      rated in  one  of  the  two  highest  rating  categories  by  a  nationally
                                      recognized   statistical  rating  organization  and,  therefore,  will  not
                                      constitute 'mortgage related securities' for purposes of SMMEA.
                                      Institutions whose investment activities are  subject to review by  federal
                                      or  state regulatory authorities  should consult with  their counsel or the
                                      applicable authorities to  determine whether an  investment in the  Offered
                                      Certificates  complies  with  applicable guidelines,  policy  statements or
                                      restrictions. See 'Legal Investment' in the Prospectus.
Ratings.............................  It is a condition of the issuance  of the Senior Certificates that they  be
                                      rated  AAA by  Duff &  Phelps Credit  Rating Company  ('DCR') and  that the
                                      Senior Certificates, other than the Class  PO and Class X Certificates,  be
                                      rated AAA by Standard & Poor's Ratings Group, a division of The McGraw-Hill
                                      Companies  ('S&P' and, together  with DCR, the 'Rating  Agencies'). It is a
                                      condition to the  issuance of the  Class PO and  Class X Certificates  that
                                      they  be rated AAAr by S&P. It is  a condition to the issuance of the Class
                                      B-1, Class B-2 and Class B-3 Certificates that they be rated at least AA, A
                                      and BBB, respectively, by DCR. The  ratings of the Offered Certificates  of
                                      any  Class should be evaluated independently  from similar ratings on other
                                      types of securities. A rating is not a recommendation to buy, sell or  hold
                                      securities  and may be subject to revision or withdrawal at any time by the
                                      Rating Agencies.
                                      The Depositor has not requested a rating of the Offered Certificates by any
                                      rating agency other than  the Rating Agencies; there  can be no  assurance,
                                      however,  as  to whether  any  other rating  agency  will rate  the Offered
                                      Certificates or, if it  does, what rating would  be assigned by such  other
                                      rating  agency.  The rating  assigned by  such other  rating agency  to the
                                      Offered Certificates could be lower than the respective ratings assigned by
                                      the Rating Agencies. See 'Ratings' herein.
</TABLE>
 
                                      S-8
<PAGE>

<PAGE>
                               THE MORTGAGE POOL
 
GENERAL
 
     The  Depositor will purchase  the Mortgage Loans  from Independent National
Mortgage  Corporation  ('Indy  Mac')  pursuant  to  the  Pooling  and  Servicing
Agreement  dated as  of the Cut-off  Date among  Indy Mac, as  Seller and Master
Servicer, the Depositor  and the Trustee  (the 'Agreement') and  will cause  the
Mortgage  Loans to be assigned to the Trustee  for the benefit of holders of the
Certificates (the 'Certificateholders').
 
     Under  the  Agreement,  the  Seller  will  make  certain   representations,
warranties  and covenants to the Depositor  relating to, among other things, the
due execution and enforceability of the Agreement and certain characteristics of
the Mortgage  Loans  and,  subject  to the  limitations  described  below  under
'  --  Assignment  of  Mortgage  Loans,'  will  be  obligated  to  repurchase or
substitute a  similar mortgage  loan for  any Mortgage  Loan as  to which  there
exists  deficient  documentation  or  an uncured  material  breach  of  any such
representation, warranty or covenant. The  Seller will represent and warrant  to
the  Depositor in the Agreement that the Mortgage Loans were selected from among
the outstanding one- to four-family mortgage loans in the Seller's portfolio  as
to  which the representations and  warranties set forth in  the Agreement can be
made and that  such selection  was not  made in  a manner  that would  adversely
affect   the   interests   of  the   Certificateholders.   See   'Mortgage  Loan
Program -- Representations by Sellers; Repurchases' in the Prospectus. Under the
Agreement, the Depositor will assign all its right, title and interest in and to
such  representations,  warranties   and  covenants   (including  the   Seller's
repurchase obligation) to the Trustee for the benefit of the Certificateholders.
The  Depositor will  make no representations  or warranties with  respect to the
Mortgage Loans and will have no obligation to repurchase or substitute  Mortgage
Loans with deficient documentation or which are otherwise defective. Indy Mac is
selling  the Mortgage  Loans without recourse  and will have  no obligation with
respect to the Certificates in its capacity as Seller other than the  repurchase
or  substitution obligations  described above. The  obligations of  Indy Mac, as
Master Servicer, with  respect to  the Certificates  are limited  to the  Master
Servicer's contractual servicing obligations under the Agreement.
 
     Certain  information with respect  to the Mortgage Loans  to be included in
the Mortgage Pool is set forth below. Prior to the Closing Date, Mortgage  Loans
may  be  removed  from  the  Mortgage  Pool  and  other  Mortgage  Loans  may be
substituted therefor.  The Depositor  believes that  the information  set  forth
herein   with  respect  to  the  Mortgage   Pool  as  presently  constituted  is
representative of  the  characteristics of  the  Mortgage  Pool as  it  will  be
constituted  at  the  Closing  Date,  although  certain  characteristics  of the
Mortgage Loans  in  the Mortgage  Pool  may vary.  Unless  otherwise  indicated,
information  presented  below expressed  as a  percentage  (other than  rates of
interest) are approximate percentages based on the Stated Principal Balances  of
the Mortgage Loans as of the Cut-off Date.
 
     As  of the Cut-off Date, the aggregate  of the Stated Principal Balances of
the Mortgage Loans is  expected to be  approximately $393,485,400 (the  'Cut-off
Date  Pool Principal Balance'). The Mortgage  Loans provide for the amortization
of the amount financed  over a series of  substantially equal monthly  payments.
All  of the  Mortgage Loans provide  for payments due  on the first  day of each
month (the 'Due Date'). The Mortgage Loans  to be included in the Mortgage  Pool
were  acquired  by  the  Seller  in  the  normal  course  of  its  business  and
substantially in accordance with the underwriting criteria specified herein.  At
origination,  substantially  all  of  the Mortgage  Loans  had  stated  terms to
maturity of 30 years. Scheduled monthly  payments made by the Mortgagors on  the
Mortgage Loans ('Scheduled Payments') either earlier or later than the scheduled
Due  Dates thereof  will not  affect the  amortization schedule  or the relative
application of such payments  to principal and  interest. Mortgagors may  prepay
their Mortgage Loans at any time without penalty.
 
     Each Mortgage Loan was originated on or after February 1, 1994.
 
     The  latest stated maturity date  of any Mortgage Loan  is June 1, 2027 and
the earliest stated maturity date of any Mortgage Loan is March 1, 2019.
 
     As of the Cut-off Date,  no Mortgage Loan will  be delinquent more than  30
days.
 
     Two  Mortgage Loans  are subject to  a buydown agreement.  No Mortgage Loan
provides for deferred interest or negative amortization.
 
     Twenty Mortgage Loans, representing approximately 1.10% of the Cut-off Date
Pool Principal Balance, have a Loan-to-Value  Ratio at origination of more  than
95%.  Except for  28 Mortgage  Loans, representing  approximately 1.414%  of the
Cut-off Date Pool  Principal Balance,  each Mortgage Loan  with a  Loan-to-Value
 
                                      S-9
 
<PAGE>

<PAGE>
Ratio  at origination of greater than 80%  will be covered by a primary mortgage
guaranty insurance policy issued by  a mortgage insurance company acceptable  to
the  Federal  National  Mortgage  Association ('FNMA'),  the  Federal  Home Loan
Mortgage Corporation ('FHLMC') or  any nationally recognized statistical  rating
organization,  which  policy  provides coverage  of  a portion  of  the original
principal balance  of the  related Mortgage  Loan equal  to the  product of  the
original principal balance thereof and a fraction, the numerator of which is the
excess  of the original principal balance of  the related Mortgage Loan over 75%
of the lesser of the appraised value and selling price of the related  Mortgaged
Property  and the denominator of which is  the original principal balance of the
related Mortgage Loan,  plus accrued  interest thereon  and related  foreclosure
expenses.  No such primary  mortgage guaranty insurance  policy will be required
with respect to  any such  Mortgage Loan  after the  date on  which the  related
Loan-to-Value  Ratio is 80% or less or,  based on a new appraisal, the principal
balance of such Mortgage Loan represents 80% or less of the new appraised value.
See ' -- Underwriting Standards' herein.
 
     The 'Loan-to-Value  Ratio'  of a  Mortgage  Loan at  any  given time  is  a
fraction,  expressed as  a percentage, the  numerator of which  is the principal
balance of  the related  Mortgage Loan  at  the date  of determination  and  the
denominator of which is (a) in the case of a purchase, the lesser of the selling
price  of  the  Mortgaged Property  and  its  appraised value  determined  in an
appraisal obtained by the  originator at origination of  such Mortgage Loan,  or
(b) in the case of a refinance, the appraised value of the Mortgaged Property at
the  time of  such refinance. No  assurance can be  given that the  value of any
Mortgaged Property has remained or will remain at the level that existed on  the
appraisal  or sales date.  If residential real  estate values generally  or in a
particular geographic  area decline,  the Loan-to-Value  Ratios might  not be  a
reliable  indicator of the rates of  delinquencies, foreclosures and losses that
could occur with respect to such Mortgage Loans.
 
     The following information sets forth in tabular format certain information,
as of the Cut-off  Date, as to  the Mortgage Loans. Other  than with respect  to
rates  of  interest, percentages  (approximate) are  stated by  Stated Principal
Balance of the Mortgage Loans  as of the Cut-off Date  and have been rounded  in
order to total 100%.
<TABLE>
<CAPTION>
                      ORIGINAL LOAN-TO-VALUE RATIOS(1)
- --------------------------------------------------------------
                                    AGGREGATE
                        NUMBER OF   PRINCIPAL
ORIGINAL LOAN-TO-VALUE  MORTGAGE     BALANCE      PERCENT OF
      RATIOS (%)          LOANS    OUTSTANDING   MORTGAGE POOL
- --------------------------------------------------------------
<S>                     <C>        <C>           <C>
Up to    60.00.........     419    $ 57,739,873       14.67%
60.01 -  65.00.........     192      33,122,189        8.42
65.01 -  70.00.........     286      40,025,803       10.17
70.01 -  75.00.........     659      95,970,474       24.39
75.01 -  80.00.........     847     125,869,133       31.99
80.01 -  85.00.........      28       3,410,875        0.87
85.01 -  90.00.........     251      24,518,702        6.23
90.01 -  95.00.........      53       8,514,690        2.16
95.01 - 100.00.........      20       4,313,661        1.10
                        ---------  ------------      ------
   Total...............   2,755    $393,485,400      100.00%
                        ---------  ------------      ------
                        ---------  ------------      ------
</TABLE>
 
- ------------------------
 
(1) The  weighted average original Loan-to-Value Ratio  of the Mortgage Loans is
    expected to be approximately: 72.61%.
<TABLE>
<CAPTION>
                        ORIGINAL TERMS TO MATURITY(1)
- --------------------------------------------------------------
                                    AGGREGATE
                        NUMBER OF   PRINCIPAL
   ORIGINAL TERM TO     MORTGAGE     BALANCE      PERCENT OF
   MATURITY (MONTHS)      LOANS    OUTSTANDING   MORTGAGE POOL
- --------------------------------------------------------------
<S>                     <C>        <C>           <C>
272....................       1    $    549,780        0.14%
275....................       1         145,392        0.04
280....................       1         224,841        0.06
283....................       2         619,717        0.16
286....................       1         254,228        0.06
287....................       1         135,477        0.03
300....................       4         529,642        0.13
360....................   2,744     391,026,323       99.38
                        ---------  ------------      ------
   Total...............   2,755    $393,485,400      100.00%
                        ---------  ------------      ------
                        ---------  ------------      ------
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date, the  weighted average remaining term to maturity  of
    the Mortgage Loans is expected to be approximately
    358 months.

<TABLE>
<CAPTION>
         CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
- --------------------------------------------------------------
                                    AGGREGATE
   RANGE OF CURRENT     NUMBER OF   PRINCIPAL
     MORTGAGE LOAN      MORTGAGE     BALANCE      PERCENT OF
  PRINCIPAL BALANCES      LOANS    OUTSTANDING   MORTGAGE POOL
- --------------------------------------------------------------
<S>                     <C>        <C>           <C>
        0 - $   50,000...     322   $ 12,315,168        3.13%
$  50,001 - $  100,000...     969     73,434,258       18.65
$ 100,001 - $  150,000...     582     71,087,018       18.07
$ 150,001 - $  200,000...     345     59,751,127       15.19
$ 200,001 - $  250,000...     191     43,010,324       10.93
$ 250,001 - $  300,000...     123     33,873,021        8.61
$ 300,001 - $  350,000...      79     25,323,209        6.44
$ 350,001 - $  400,000...      51     19,283,531        4.90
$ 400,001 - $  450,000...      27     11,550,700        2.94
$ 450,001 - $  500,000...      22     10,649,667        2.71
$ 500,001 - $  550,000...      11      5,754,530        1.46
$ 550,001 - $  600,000...      11      6,297,309        1.60
$ 600,001 - $  650,000...       4      2,570,816        0.65
$ 650,001 - $  700,000...       2      1,372,473        0.35
$ 750,001 - $  800,000...       2      1,554,534        0.40
$ 850,001 - $  900,000...       3      2,677,293        0.68
$ 900,001 - $  950,000...       1        923,932        0.23
$ 950,001 - $1,000,000...       4      3,984,425        1.01
$1,000,001 and above.....       6      8,072,065        2.05
                        ---------    ------------      ------
   Total...............     2,755   $393,485,400      100.00%
                        ---------   ------------      ------
                        ---------   ------------      ------
</TABLE>
 
- ------------------------
 
(1) As    of   the   Cut-off   Date,   the   average   current   Mortgage   Loan
    principal balance is expected to be approximately $142,826.
 
                                      S-10
 
<PAGE>

<PAGE>
<TABLE>
<CAPTION>
                       MORTGAGE RATES(1)
- ---------------------------------------------------------------
                                     AGGREGATE
                         NUMBER OF   PRINCIPAL
                         MORTGAGE     BALANCE      PERCENT OF
   MORTGAGE RATES (%)      LOANS    OUTSTANDING   MORTGAGE POOL
- ---------------------------------------------------------------
<S>                      <C>        <C>           <C>
 7.251 -  7.500.........       2    $    313,979        0.08%
 7.501 -  7.750.........       8       1,931,498        0.49
 7.751 -  8.000.........      99      22,600,268        5.74
 8.001 -  8.250.........     205      45,603,546       11.59
 8.251 -  8.500.........     394      66,531,425       16.91
 8.501 -  8.750.........     544      87,489,471       22.23
 8.751 -  9.000.........     601      73,329,638       18.64
 9.001 -  9.250.........     386      43,187,416       10.98
 9.251 -  9.500.........     346      36,218,408        9.20
 9.501 -  9.750.........     116      11,811,480        3.00
 9.751 - 10.000.........      41       3,381,787        0.86
10.001 - 10.250.........      10         893,805        0.23
10.251 - 10.500.........       1          20,625        0.01
10.501 - 10.750.........       1          76,154        0.02
10.751 - 11.000.........       1          95,900        0.02
                             ---    ------------       -----
   Total................   2,755    $393,485,400      100.00%
                           -----    ------------       -----
                           -----    ------------       -----
</TABLE>
 
- ------------------------
 
(1) As  of   the  Cut-off   Date,  the   weighted  average   Mortgage  Rate   of
    the Mortgage Loans is expected to be approximately 8.759%.

<TABLE>
<CAPTION>
                     DOCUMENTATION FOR MORTGAGE LOANS
- --------------------------------------------------------------
                                    AGGREGATE
                        NUMBER OF   PRINCIPAL
                        MORTGAGE     BALANCE      PERCENT OF
    TYPE OF PROGRAM       LOANS    OUTSTANDING   MORTGAGE POOL
- --------------------------------------------------------------
<S>                     <C>        <C>           <C>
Full...................   1,184    $164,688,043       41.85%
Alternate..............       5         689,151        0.18
No Income/No Asset.....      67       7,703,427        1.96
Reduced................   1,499     220,404,779       56.01
                        ---------  ------------      ------
   Total...............   2,755    $393,485,400      100.00%
                        ---------  ------------      ------
                        ---------  ------------      ------
</TABLE>
<TABLE>
<CAPTION>
                 TYPE OF MORTGAGED PROPERTIES
- --------------------------------------------------------------
                                    AGGREGATE
                        NUMBER OF   PRINCIPAL
                        MORTGAGE     BALANCE      PERCENT OF
     PROPERTY TYPE        LOANS    OUTSTANDING   MORTGAGE POOL
- --------------------------------------------------------------
<S>                     <C>        <C>           <C>
Single Family..........   1,776    $268,981,884       68.37%
Planned Unit
 Development (PUD).....     329      56,153,005       14.27
Low-Rise Condo.........     227      19,993,582        5.08
2-4 Units..............     379      44,236,039       11.24
Co-op..................      22       1,655,058        0.42
Townhomes..............       2         245,976        0.06
Highrise Condo.........      20       2,219,856        0.56
                        ---------  ------------      ------
   Total...............   2,755    $393,485,400      100.00%
                        ---------  ------------      ------
                        ---------  ------------      ------
</TABLE>
<TABLE>
<CAPTION>
                               OCCUPANCY TYPES(1)
- --------------------------------------------------------------
                                    AGGREGATE
                        NUMBER OF   PRINCIPAL
                        MORTGAGE     BALANCE      PERCENT OF
    OCCUPANCY TYPE        LOANS    OUTSTANDING   MORTGAGE POOL
- --------------------------------------------------------------
<S>                     <C>        <C>           <C>
Primary Home...........   1,656    $291,538,824       74.09%
Second Home............     105      13,546,012        3.44
Investor...............     994      88,400,564       22.47
                        ---------  ------------      ------
   Total...............   2,755    $393,485,400      100.00%
                        ---------  ------------      ------
                        ---------  ------------      ------
</TABLE>
 
- ------------------------
 
(1) Based   upon  representations  of   the  related  Mortgagors   at  the  time
    of origination.
 
<TABLE>
<CAPTION>
           STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
- --------------------------------------------------------------
                                    AGGREGATE
                        NUMBER OF   PRINCIPAL
                        MORTGAGE     BALANCE      PERCENT OF
         STATE            LOANS    OUTSTANDING   MORTGAGE POOL
- --------------------------------------------------------------
<S>                     <C>        <C>           <C>
Arizona................     131    $ 13,919,206        3.54%
California.............     797     161,739,166       41.11
Colorado...............     211      27,026,753        6.87
Florida................     152      17,448,633        4.43
Georgia................      84       8,688,539        2.21
Massachusetts..........      75       9,023,867        2.29
Nevada.................     110      14,970,820        3.80
New Jersey.............      70       9,778,849        2.49
New York...............     162      21,874,694        5.56
Oregon.................     131      15,916,170        4.04
Texas..................     122      13,915,044        3.54
Utah...................      75      10,975,406        2.79
Washington.............      65       8,004,240        2.03
Other(1)...............     570      60,204,013       15.30
                        ---------  ------------      ------
   Total...............   2,755    $393,485,400      100.00%
                        ---------  ------------      ------
                        ---------  ------------      ------
</TABLE>
 
- ------------------------
 
(1) Other  includes  34  other  states   and  the  District  of  Columbia   with
    under  2% concentrations individually.  No more than  approximately 0.73% of
    the Mortgage Loans will  be secured by Mortgaged  Properties located in  any
    one postal zip code area.

<TABLE>
<CAPTION>
                          PURPOSE OF MORTGAGE LOANS
- --------------------------------------------------------------
                                    AGGREGATE
                        NUMBER OF   PRINCIPAL
                        MORTGAGE     BALANCE      PERCENT OF
     LOAN PURPOSE         LOANS    OUTSTANDING   MORTGAGE POOL
- --------------------------------------------------------------
<S>                     <C>        <C>           <C>
Purchase...............   1,444    $184,211,085       46.82%
Refinance (Rate or
 Term).................     534     103,531,944       26.31
Refinance (cash-out)...     777     105,742,371       26.87
                        ---------  ------------      ------
   Total...............   2,755    $393,485,400      100.00%
                        ---------  ------------      ------
                        ---------  ------------      ------
</TABLE>
 
                                      S-11
 
<PAGE>

<PAGE>
ASSIGNMENT OF THE MORTGAGE LOANS
 
     Pursuant  to the  Agreement, the Depositor  on the Closing  Date will sell,
transfer, assign, set over and otherwise convey without recourse to the  Trustee
in trust for the benefit of the Certificateholders all right, title and interest
of  the Depositor in and to each Mortgage Loan and all right, title and interest
in and to all other assets included  in the Trust Fund, including all  principal
and  interest received on  or with respect  to the Mortgage  Loans, exclusive of
principal and interest due on or prior to the Cut-off Date.
 
     In connection with such transfer and assignment, the Depositor will deliver
or cause to be delivered to the  Trustee, or a custodian for the Trustee,  among
other  things,  the  original promissory  note  (the 'Mortgage  Note')  (and any
modification or  amendment  thereto) endorsed  in  blank without  recourse,  the
original instrument creating a first lien on the related Mortgaged Property (the
'Mortgage')  with  evidence of  recording  indicated thereon,  an  assignment in
recordable form of the  Mortgage, the title policy  with respect to the  related
Mortgaged  Property and, if applicable,  all recorded intervening assignments of
the Mortgage and any riders or modifications to such Mortgage Note and  Mortgage
(except  for any  such document not  returned from the  public recording office,
which will be delivered to the Trustee as  soon as the same is available to  the
Depositor)  (collectively,  the 'Mortgage  File').  Assignments of  the Mortgage
Loans to the Trustee (or its nominee) will be recorded in the appropriate public
office for real property records, except in states such as California where,  in
the  opinion of counsel, such recording is not required to protect the Trustee's
interest in the Mortgage Loan against the claim of any subsequent transferee  or
any successor to or creditor of the Depositor or the Seller.
 
     The  Trustee will review each  Mortgage File within 90  days of the Closing
Date (or promptly after  the Trustee's receipt of  any document permitted to  be
delivered  after the  Closing Date) and  if any  document in a  Mortgage File is
found to be missing or defective in  a material respect and the Seller does  not
cure  such defect within 90  days of notice thereof  from the Trustee (or within
such longer period not to exceed 720 days after the Closing Date as provided  in
the  Agreement in  the case  of missing documents  not returned  from the public
recording office),  the  Seller will  be  obligated to  repurchase  the  related
Mortgage  Loan from the Trust Fund. Rather  than repurchase the Mortgage Loan as
provided above, the Seller  may remove such Mortgage  Loan (a 'Deleted  Mortgage
Loan')  from the Trust Fund and substitute in its place another mortgage loan (a
'Replacement Mortgage  Loan');  however,  such substitution  is  permitted  only
within  two years of the Closing  Date and may not be  made unless an opinion of
counsel is provided to the effect that such substitution will not disqualify the
Trust Fund as a REMIC or result in a prohibited transaction tax under the  Code.
Any Replacement Mortgage Loan generally will, on the date of substitution, among
other  characteristics set forth in the Agreement, (i) have a principal balance,
after deduction of all Scheduled Payments due in the month of substitution,  not
in  excess of, and not more than 10%  less than, the Stated Principal Balance of
the Deleted Mortgage Loan (the  amount of any shortfall  to be deposited by  the
Seller  and  held  for distribution  to  the Certificateholders  on  the related
Distribution Date (a  'Substitution Adjustment Amount')),  (ii) have a  Mortgage
Rate  not lower than,  and not more than  1% per annum higher  than, that of the
Deleted Mortgage Loan, (iii) have a Loan-to-Value Ratio not higher than that  of
the  Deleted Mortgage Loan, (iv)  have a remaining term  to maturity not greater
than (and not more than one year  less than) that of the Deleted Mortgage  Loan,
and  (v) comply with all of the  representations and warranties set forth in the
Agreement as of the date of substitution. This cure, repurchase or  substitution
obligation  constitutes the sole  remedy available to  Certificateholders or the
Trustee for omission of, or a material defect in, a Mortgage Loan document.
 
UNDERWRITING STANDARDS
 
     Indy Mac operates a conduit program  established in April 1993 to  purchase
'conventional  non-conforming mortgage loans' (i.e., loans which are not insured
by the FHA or partially guaranteed by the VA or which do not qualify for sale to
FNMA or  FHLMC) secured  by first  liens  on one-  to four-  family  residential
properties.   Non-conforming  loans  purchased  by  Indy  Mac  pursuant  to  its
underwriting programs  typically differ  from those  purchased pursuant  to  the
guidelines  established  by FNMA,  FHLMC  and the  Government  National Mortgage
Association ('GNMA') primarily  with respect to  loan-to-value ratios,  borrower
income,  required  documentation,  interest  rates,  borrower  occupancy  of the
mortgaged property  and/or property  types. To  the extent  that these  programs
reflect underwriting standards different from those of FNMA, FHLMC and GNMA, the
performance of loans made thereunder may reflect higher delinquency rates and/or
credit losses.
 
     Indy   Mac  purchases   mortgage  loans   from  banks,   savings  and  loan
associations, mortgage bankers  (which may or  may not be  affiliated with  Indy
Mac)   and  other   mortgage  loan  originators   (each,  a  'Seller/Servicer').
 
                                      S-12
 
<PAGE>

<PAGE>
Each Seller/Servicer must  be an approved  HUD mortgagee in  good standing or  a
seller/servicer  in good standing and approved by either FNMA or FHLMC. Indy Mac
approves  individual  institutions   as  eligible   Seller/Servicers  after   an
evaluation   of  certain  criteria,  including  the  Seller/Servicer's  mortgage
origination and servicing experience and financial stability.
 
     Indy Mac currently operates three  mortgage loan purchase programs as  part
of its conduit operations:
 
          1.  Prior Approval  Program. Under this  program, Indy  Mac performs a
     full credit review and  analysis of each mortgage  loan to be purchased  to
     ensure  compliance with  its underwriting  guidelines. Only  after Indy Mac
     issues an approval notice to a Seller/Servicer is a mortgage loan  eligible
     for purchase pursuant to this program.
 
          2.  Standard Delivery Program.  Under this program,  Indy Mac does not
     perform a full underwriting  review prior to purchase  of a mortgage  loan,
     but  instead  relies  on the  credit  review  and analysis  performed  by a
     mortgage  pool  insurer  previously  selected  by  Indy  Mac  and  its  own
     post-purchase  quality  review.  Only  mortgage  loans  with  mortgage pool
     insurance commitments are eligible for purchase pursuant to this program.
 
          3. Preferred  Delegated  Underwriting  Program.  Under  this  program,
     Seller/Servicers  which meet certain eligibility requirements (each, a 'PDU
     Seller/Servicer') are  allowed to  underwrite mortgage  loans for  purchase
     without the need for either prior pool insurance approval or prior Indy Mac
     approval.  The  Preferred  Delegated Underwriting  Program  is specifically
     designed  for  those  Seller/Servicers  that  meet  higher  financial   and
     performance  criteria than those  applicable to Seller/Servicers generally.
     Under   the   Preferred   Delegated   Underwriting   Program,   each    PDU
     Seller/Servicer is required to underwrite mortgage loans in compliance with
     Indy  Mac's underwriting  guidelines, as  the same  may have  been modified
     pursuant to commitments negotiated with such PDU Seller/Servicer. A greater
     percentage of  mortgage  loans  purchased  pursuant  to  this  program  are
     selected  for post-purchase quality  control review than  for the other two
     programs.  Notwithstanding   the   Seller/Servicer's  status   as   a   PDU
     Seller/Servicer, certain types of mortgage loans are required to receive an
     approval notice prior to purchase. The majority of mortgage loans currently
     being  purchased by Indy  Mac are originated  under the Preferred Delegated
     Underwriting  Program.  Indy  Mac  also  operates  a  restricted  delegated
     underwriting  program that is available to  substantially all of Indy Mac's
     Seller/Servicers. The only mortgage loans that may be submitted under  this
     program are Indy Mac's standard loan products with loan-to-value ratios and
     outstanding  balance requirements that are more restrictive than Indy Mac's
     standard guidelines.
 
     All mortgage loans purchased  by Indy Mac must  meet credit, appraisal  and
underwriting  standards  acceptable to  Indy  Mac. Such  underwriting standards,
including negotiated modifications thereto  (the 'Underwriting Standards'),  are
applied  to evaluate  the prospective  borrower's credit  standing and repayment
ability and the  value and  adequacy of  the mortgaged  property as  collateral.
These standards are applied in accordance with applicable federal and state laws
and  regulations. Exceptions to  the Underwriting Standards  are permitted where
compensating factors are present or in the context of negotiated bulk purchases.
In addition, the  requirements of a  mortgage pool insurer  may differ from  the
Underwriting  Standards as  a result of  which mortgage loans  certified by such
mortgage pool insurer may not comply with the Underwriting Standards.
 
     Indy Mac's Underwriting Standards for purchase money or rate/term refinance
loans secured  by primary  residences generally  allow Loan-to-Value  Ratios  at
origination  of up to 95% for mortgage loans with original principal balances of
up to $400,000, up to 90% for mortgage loans with original principal balances of
up to $600,000, up to 85% for mortgage loans with original principal balances of
up to $750,000 and up to 80% for mortgage loans with original principal balances
of up  to $1,500,000.  Indy  Mac also  acquires  mortgage loans  with  principal
balances  up  to $3,000,000  ('super  jumbos') if  the  loan is  secured  by the
borrower's primary residence. The Loan-to-Value Ratio for super jumbos generally
may not  exceed 80%.  For cash-out  refinance loans,  the maximum  Loan-to-Value
Ratio  generally is 80%, and the maximum 'cash out' amount permitted is based in
part on the Loan-to-Value Ratio of the related mortgage loan. Indy Mac generally
does not  purchase cash-out  refinance mortgage  loans with  original  principal
balances in excess of $1,000,000.
 
     Indy  Mac's Underwriting Standards  for mortgage loans  secured by investor
properties generally allow Loan-to-Value Ratios at origination of up to 90%  for
mortgage  loans  with original  principal balances  up  to $200,000.  Indy Mac's
Underwriting Standards permit mortgage loans  secured by investor properties  to
have  higher original principal balances if they have lower Loan-to-Value Ratios
at origination.
 
                                      S-13
 
<PAGE>

<PAGE>
     For each mortgage loan with a Loan-to-Value Ratio at origination  exceeding
80%,  Indy Mac generally  requires a primary  mortgage guaranty insurance policy
insuring a portion of the balance of  the mortgage loan equal to the product  of
the  original  principal  balance of  such  mortgage  loan and  a  fraction, the
numerator of  which is  the excess  of the  original principal  balance of  such
mortgage loan over 75% of the lesser of the appraised value and selling price of
the  related mortgaged  property and  the denominator  of which  is the original
principal balance of the related mortgage loan plus accrued interest thereon and
related foreclosure expenses. No such primary mortgage guaranty insurance policy
will be required with respect to any such mortgage loan after the date on  which
the  related Loan-to-Value Ratio decreases  to 80% or less  or, based upon a new
appraisal, the principal balance of such mortgage loan represents 80% or less of
the new appraised value. All of the insurers which have issued primary  mortgage
guaranty  insurance policies with  respect to the Mortgage  Loans meet FNMA's or
FHLMC's  standards  or  are  acceptable  to  the  Rating  Agencies.  In  certain
circumstances,  however,  Indy Mac  does not  require primary  mortgage guaranty
insurance on mortgage  loans with principal  balances up to  $500,000 that  have
Loan-to-Value Ratios exceeding 80% but less than or equal to 95%. All residences
except cooperatives and certain high-rise condominium dwellings are eligible for
this  program. Each qualifying  mortgage loan will  be made at  an interest rate
that is higher than the rate would be if the Loan-to-Value Ratio was 80% or less
or  if   primary  mortgage   guaranty  insurance   was  obtained.   Under   such
circumstances,  the  Certificateholders will  not  have the  benefit  of primary
mortgage guaranty insurance coverage.
 
     In determining whether a prospective borrower has sufficient monthly income
available (i) to meet the borrower's monthly obligation on the proposed mortgage
loan and (ii) to meet monthly  housing expenses and other financial  obligations
including the borrower's monthly obligations on the proposed mortgage loan, Indy
Mac  generally considers  the ratio of  such amounts to  the proposed borrower's
acceptable stable monthly gross income. Such  ratios vary depending on a  number
of  underwriting criteria, including Loan-to-Value Ratios, and are determined on
a loan-by-loan basis.
 
     Indy Mac  purchases loans  which have  been originated  under one  of  four
documentation   programs:  the  Full   Documentation  Program,  the  Alternative
Documentation Program, the  Reduced Documentation Program  and the No  Income/No
Asset Program.
 
     Under   the   Full  Documentation   Program,  the   prospective  borrower's
employment, income  and  assets  are  verified  through  written  or  telephonic
communications. All loans may be submitted under the Full Documentation Program.
The  Alternative  Documentation  Program  provides  for  alternative  methods of
employment verification  generally  using W-2  forms  or pay  stubs.  Generally,
mortgage  loans  submitted  under  the  Alternative  Documentation  Program have
maximum Loan-to-Value Ratios which are the same as those described above.
 
     Under the Reduced  Documentation Program,  more emphasis is  placed on  the
value  and adequacy of the mortgaged property  as collateral and other assets of
the borrower than on credit underwriting. Mortgage loans underwritten under  the
Reduced  Documentation Program  are limited  to borrowers  with credit histories
that demonstrate  an  established ability  to  repay indebtedness  in  a  timely
fashion.  Under the  Reduced Documentation Program,  certain credit underwriting
documentation  concerning  income  or  income  verification  and/or   employment
verification   is  waived.  For  certain   loans  submitted  under  the  Reduced
Documentation Program with Loan-to-Value Ratios not exceeding 80%, income ratios
for the prospective  borrower are not  calculated. Income ratios  will not  have
been  calculated for Mortgage Loans  expected to constitute approximately 18.21%
of the Cut-off Date Pool Principal Balance.
 
     Loans acquired  under the  Reduced Documentation  Program include  cash-out
refinance  loans,  super jumbos  and  mortgage loans  secured  by investor-owned
properties.  Permitted   maximum  Loan-to-Value   Ratios  (including   secondary
financing)  under the Reduced Documentation Program,  which range up to 90%, are
more restrictive than under  the Full Documentation  Program or the  Alternative
Documentation Program.
 
     Under  the No Income/No Asset Program, emphasis  is placed on the value and
adequacy  of  the  mortgaged  property  as  collateral  rather  than  on  credit
underwriting  and assets of the borrower.  Mortgage Loans underwritten under the
No Income/No  Asset  Program are  limited  to borrowers  with  excellent  credit
histories.   Under  the   No  Income/No   Asset  Program,   credit  underwriting
documentation concerning income, employment verification and asset  verification
is waived and income ratios are not calculated.
 
                                      S-14
 
<PAGE>

<PAGE>
     Two  Seller/Servicers  will be  servicing more  than  10% of  the principal
balance of the Mortgage Pool. It is expected that these Seller/Servicers will be
servicing approximately 14.56% and 49.78%, respectively of the principal balance
of the Mortgage Pool as of the Cut-off Date.
 
                          SERVICING OF MORTGAGE LOANS
 
THE MASTER SERVICER
 
     Indy Mac will act  as Master Servicer. The  principal executive offices  of
Indy Mac are located at 35 North Lake Avenue, Pasadena, California 91101-7139.
 
     The Master Servicer will be responsible for servicing the Mortgage Loans in
accordance  with  the terms  set  forth in  the  Agreement. The  Master Servicer
intends to perform its servicing obligations under the Agreement through one  or
more  Seller/Servicers.  Notwithstanding  any  such  servicing  arrangement, the
Master Servicer  will remain  liable for  its servicing  duties and  obligations
under  the Agreement as if the Master Servicer alone were servicing the Mortgage
Loans.
 
SERVICING AND COLLECTION PROCEDURES
 
     Indy Mac has  entered into  contracts (each  a 'Seller/Servicer  Contract')
with  Seller/Servicers to sell mortgage loans to Indy Mac and, in most cases, to
perform, as independent contractors, servicing functions for Indy Mac subject to
its supervision. Such servicing functions  include collection and remittance  of
principal  and interest  payments, administration  of mortgage  escrow accounts,
collection of certain insurance claims and, if necessary, foreclosure. Indy  Mac
may permit Seller/Servicers to contract with subservicers to perform some or all
of  the  Seller/Servicer's servicing  duties, but  the Seller/Servicer  will not
thereby be released  from its  obligations under  the Seller/Servicer  Contract.
Indy Mac also may enter into servicing contracts directly with an affiliate of a
Seller/Servicer or permit a Seller/Servicer to transfer its servicing rights and
obligations  to a third party. In such  instances, the affiliate or third party,
as the  case  may be,  will  perform  servicing functions  comparable  to  those
normally   performed  by  the  Seller/Servicer   as  described  above,  and  the
Seller/Servicer will not be obligated to perform such servicing functions.  When
used  herein  with respect  to servicing  obligations, the  term Seller/Servicer
includes any  such  affiliate or  third  party.  Indy Mac  may  perform  certain
supervisory functions with respect to servicing by the Seller/Servicers directly
or  through  an agent  or  independent contractor  and  will be  responsible for
administering and servicing the Mortgage Loans pursuant to the Agreement. On  or
before  the Closing  Date, Indy  Mac will  establish one  or more  accounts (the
'Collection Account') into which each Seller/Servicer will remit collections  on
the  mortgage loans serviced by it  (net of its related servicing compensation).
For purposes of the Agreement, Indy Mac,  as Master Servicer, will be deemed  to
have  received any amounts with respect to  the Mortgage Loans that are received
by a Seller/Servicer  regardless of  whether such  amounts are  remitted by  the
Seller/Servicer  to Indy  Mac. Indy  Mac has  reserved the  right to  remove the
Seller/Servicer servicing any Mortgage Loan at  any time and will exercise  that
right  if Indy  Mac considers  such removal to  be in  the best  interest of the
Certificateholders. In the event that  Indy Mac removes a Seller/Servicer,  Indy
Mac will continue to be responsible for servicing the related Mortgage Loans.
 
FORECLOSURE AND DELIQUENCY EXPERIENCE
 
     The  following table summarizes the delinquency and foreclosure experience,
respectively, as of December 31, 1994, December 31, 1995, December 31, 1996  and
March  31, 1997 on  approximately $6.8 billion, $9.4  billion, $11.1 billion and
$11.4 billion, respectively,  in outstanding principal  balance of  conventional
mortgage loans master serviced by the Master Servicer. Indy Mac commenced master
servicing  conventional mortgage  loans during  April 1993.  The delinquency and
foreclosure percentages  may  be affected  by  the  size and  relative  lack  of
seasoning  of the servicing  portfolio because many of  such mortgage loans were
not outstanding long enough to give rise to some or all of the indicated periods
of delinquency. Accordingly, the information should not be considered as a basis
for assessing the likelihood, amount or severity of delinquency or losses on the
 
                                      S-15
 
<PAGE>

<PAGE>
Mortgage Loans,  and  no  assurances  can be  given  that  the  foreclosure  and
delinquency  experience presented in the table  below will be indicative of such
experience on the Mortgage Loans in the future:
 
<TABLE>
<CAPTION>
                                                            AS OF DECEMBER 31,            AS OF MARCH 31,
                                                      ------------------------------      ---------------
                                                       1994        1995        1996            1997
                                                      ------      ------      ------      ---------------
<S>                                                   <C>         <C>         <C>         <C>
Total Number of Conventional Mortgage Loans in
  Portfolio......................................     30,803      53,101      68,209           70,685
Delinquent Mortgage Loans and Pending
  Foreclosures at Period End(1):
     30-59 days..................................       0.83%       2.30%       2.39%            2.32%
     60-89 days..................................       0.13        0.42        0.52             0.46
     90 days or more (excluding pending
       foreclosures).............................       0.09        0.38        0.81             0.89
                                                      ------      ------      ------          -------
          Total Delinquencies....................       1.05%       3.10%       3.72%            3.67%
                                                      ------      ------      ------          -------
                                                      ------      ------      ------          -------
Foreclosures pending.............................       0.07%       0.30%       0.65%            0.66%
                                                      ------      ------      ------          -------
          Total delinquencies and foreclosures
            pending..............................       1.12%       3.40%       4.37%            4.33%
                                                      ------      ------      ------          -------
                                                      ------      ------      ------          -------
</TABLE>
 
- ------------
 
(1)  As a percentage of the total number of loans master serviced.
 
     There can  be  no  assurance  that factors  beyond  the  Master  Servicer's
control,  such as national or local economic conditions or downturns in the real
estate markets  of its  lending areas,  will not  result in  increased rates  of
delinquencies  and foreclosure losses in the  future. For example, 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, including
California. 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 collateral for loans. If the real estate market and economy continue
to decline, the Master Servicer may  experience an increase in delinquencies  on
the loans it services and higher net losses on liquidated loans.
 
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
     The  Expense Fees with respect to the  Mortgage Pool are payable out of the
interest payments  on  each Mortgage  Loan.  The  Expense Fees  will  vary  from
Mortgage  Loan to Mortgage Loan. The rate  at which the Expense Fees accrue (the
'Expense Fee Rate') is  expected to range  from 0.384% to  0.634% per annum,  in
each  case of the Stated  Principal Balance of the  related Mortgage Loan. As of
the Cut-off Date,  the weighted average  Expense Fee Rate  is expected to  equal
approximately   0.384%.  The  Expense  Fees  consist  of  (a)  master  servicing
compensation payable to the Master Servicer  in respect of its master  servicing
activities  (the 'Master Servicing Fee'),  (b) servicing compensation payable to
the Seller/Servicers in  respect of their  servicing activities (the  'Servicing
Fee')  and  (c) fees  payable to  the Trustee  in respect  of its  activities as
trustee under the Agreement. The Master  Servicing Fee will be 0.125% per  annum
of the Stated Principal Balance of each Mortgage Loan. The Servicing Fee payable
to  each Seller/Servicer will  vary from Mortgage  Loan to Mortgage  Loan and is
expected to range from 0.250%  to 0.500% per annum, in  each case of the  Stated
Principal Balance of the related Mortgage Loan serviced by such Seller/Servicer.
The Master Servicer is obligated to pay certain ongoing expenses associated with
the  Trust  Fund and  incurred by  the  Master Servicer  in connection  with its
responsibilities under the Agreement and such amounts will be paid by the Master
Servicer out of the Master Servicing Fee. The amount of the Master Servicing Fee
is subject to adjustment  with respect to prepaid  Mortgage Loans, as  described
herein  under ' -- Adjustment to Master Servicing Fee in Connection with Certain
Prepaid Mortgage Loans.' The Master Servicer or the related Seller/Servicer will
also be entitled to receive late payment fees, assumption fees and other similar
charges. The Master Servicer will be entitled to receive all reinvestment income
earned on amounts  on deposit  in the  Collection Account  and the  Distribution
Account.  The Adjusted Net Mortgage Rate of a Mortgage Loan is the Mortgage Rate
thereof minus the related Expense Fee Rate.
 
ADJUSTMENT TO MASTER SERVICING FEE IN CONNECTION WITH CERTAIN PREPAID MORTGAGE
LOANS
 
     When a borrower prepays a Mortgage Loan between Due Dates, the borrower  is
required  to pay interest on  the amount prepaid only  to the date of prepayment
and not thereafter. Principal prepayments by borrowers
 
                                      S-16
 
<PAGE>

<PAGE>
received during a calendar  month will be  distributed to Certificateholders  on
the  Distribution Date in the month following  the month of receipt. Pursuant to
the Agreement, the  Master Servicing Fee  for any  month will be  reduced by  an
amount  with  respect to  each  such prepaid  Mortgage  Loan sufficient  to pass
through to Certificateholders the full amount of interest to which they would be
entitled in respect of such Mortgage  Loan on the related Distribution Date.  If
shortfalls in interest as a result of prepayments in any month exceed the amount
of  the Master Servicing Fee for such month, the amount of interest available to
be distributed  to Certificateholders  will be  reduced by  the amount  of  such
excess. See 'Description of the Certificates -- Interest' herein.
 
ADVANCES
 
     Subject  to the following limitations, the Master Servicer will be required
to advance prior to each Distribution  Date, from its own funds, funds  advanced
by the related Seller/Servicers or amounts received with respect to the Mortgage
Loans  that do  not constitute  Available Funds  for such  Distribution Date, an
amount equal to the aggregate  of payments of principal  of and interest on  the
Mortgage Loans (net of the Master Servicing Fee and the applicable Servicing Fee
with  respect to the related  Mortgage Loans) which were  due on the related Due
Date and which were delinquent on the related Determination Date, together  with
an  amount equivalent to interest on each  Mortgage Loan as to which the related
Mortgaged Property has been  acquired by the Trust  Fund through foreclosure  or
deed-in-lieu of foreclosure ('REO Property') (any such advance, an 'Advance').
 
     Advances  are intended to maintain a regular flow of scheduled interest and
principal payments  on  the Certificates  rather  than to  guarantee  or  insure
against  losses. The Master Servicer is  obligated to make Advances with respect
to delinquent payments of principal of or interest on each Mortgage Loan to  the
extent  that such  Advances are,  in its  reasonable judgment,  recoverable from
future payments and collections or insurance payments or proceeds of liquidation
of the  related  Mortgage  Loan.  If  the  Master  Servicer  determines  on  any
Determination  Date to make an  Advance, such Advance will  be included with the
distribution to Certificateholders on the related Distribution Date. Any failure
by the Master Servicer to make an  Advance as required under the Agreement  with
respect  to the Certificates will constitute  an Event of Default thereunder, in
which case the  Trustee or the  successor master servicer  will be obligated  to
make any such Advance, in accordance with the terms of the Agreement.
 
SPECIAL SERVICING AGREEMENTS
 
     The Pooling and Servicing Agreement may permit the Master Servicer to enter
into  a special servicing agreement  with an unaffiliated holder  of one or more
Classes of Subordinated Certificates  or of a  class of securities  representing
interests  in one or more Classes of Subordinated Certificates. Pursuant to such
an agreement, such holder may instruct the Master Servicer to commence or  delay
foreclosure   proceedings  with  respect  to  delinquent  Mortgage  Loans.  Such
commencement or delay  at such holder's  direction will be  taken by the  Master
Servicer  only after such  holder deposits a  specified amount of  cash with the
Master  Servicer.   Such   cash   will  be   available   for   distribution   to
Certificateholders if Liquidation Proceeds are less than they otherwise may have
been had the Master Servicer acted pursuant to its normal servicing procedures.
 
                                      S-17
 
<PAGE>

<PAGE>
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
     The  Certificates will be issued pursuant to the Agreement. Set forth below
are summaries  of  the specific  terms  and  provisions pursuant  to  which  the
Certificates  will  be issued.  The  following summaries  do  not purport  to be
complete and are subject  to, and are qualified  in their entirety by  reference
to, the provisions of the Agreement. When particular provisions or terms used in
the  Agreement are referred to, the  actual provisions (including definitions of
terms) are incorporated by reference.
 
     The Mortgage Pass-Through Certificates, Series  1997-E will consist of  the
Class  A-1, Class A-2,  Class A-3, Class  A-4, Class A-5,  Class A-6, Class A-7,
Class A-8, Class  A-9, Class  A-10, Class A-11,  Class A-12,  Class A-13,  Class
A-14,  Class A-15,  Class A-16, Class  A-17, Class  A-18, Class PO,  Class X and
Class A-R Certificates (collectively, the  'Senior Certificates') and the  Class
B-1,  Class B-2,  Class B-3,  Class B-4,  Class B-5  and Class  B-6 Certificates
(collectively, the 'Subordinated Certificates'). The Senior Certificates and the
Subordinated  Certificates   are  collectively   referred  to   herein  as   the
'Certificates.'  Only the Senior  Certificates and the Class  B-1, Class B-2 and
Class B-3 Certificates  (collectively, the 'Offered  Certificates') are  offered
hereby.  The Classes  of Offered Certificates  will have  the respective initial
Class Certificate Balances or initial Notional Amounts (subject to the permitted
variance) and Pass-Through Rates set forth or described on the cover hereof.
 
     The Class  Certificate Balance  of  any Class  of  Certificates as  of  any
Distribution  Date is the initial Class  Certificate Balance thereof (A) reduced
by the sum of (i) all amounts previously distributed to holders of  Certificates
of  such Class as payments  of principal and (ii)  the amount of Realized Losses
(including Excess Losses) allocated to such Class  and (iii) in the case of  any
Class  of  Subordinated Certificates,  any amounts  allocated  to such  Class in
reduction of its Class  Certificate Balance in respect  of payments of Class  PO
Deferred Amounts, as described below under ' -- Allocation of Losses' and (B) in
the  case of  the Accrual  Certificates, increased  by all  interest accrued and
added to  the Class  Certificate Balance  thereof on  and prior  to the  Accrual
Termination  Date. In  addition, the Class  Certificate Balance of  the Class of
Subordinated Certificates  then outstanding  with  the highest  numerical  Class
designation will be reduced if and to the extent that the aggregate of the Class
Certificate Balances of all Classes of Certificates, following all distributions
and  the allocation of Realized Losses on  a Distribution Date, exceeds the Pool
Principal Balance as of the Due Date occurring in the month of such Distribution
Date. The Notional Amount Certificates do  not have a principal balance and  are
not entitled to any distributions in respect of principal of the Mortgage Loans.
 
     The  Notional Amount of the Class  X Certificates for any Distribution Date
will be  equal  to  the  aggregate  of the  Stated  Principal  Balances  of  the
Non-Discount  Mortgage Loans with respect to such Distribution Date. The initial
Notional Amount of the Class  X Certificates will be  equal to the aggregate  of
the  Stated  Principal Balances  of the  Non-Discount Mortgage  Loans as  of the
Cut-off Date.
 
     The Senior Certificates will have an initial aggregate principal balance of
approximately $364,957,632  and  will  evidence  in  the  aggregate  an  initial
beneficial  ownership interest  of approximately 92.75%  in the  Trust Fund. The
Class B-1, Class B-2, Class B-3, Class B-4, Class B-5 and Class B-6 Certificates
will each evidence in the aggregate an initial beneficial ownership interest  of
approximately  3.70%, 1.40%, 0.90%, 0.50%, 0.25% and 0.50%, respectively, in the
Trust Fund.
 
     The Book-Entry Certificates will be  issuable in book-entry form only.  The
Physical  Certificates will be issued in fully registered certificated form. The
Physical Certificates offered  hereby, other  than the  Class A-R  Certificates,
will  be issued  in minimum denominations  of $25,000 and  integral multiples of
$1,000 in excess thereof. A single Certificate of each Class may be issued in an
amount different than described above. The Class A-R Certificates will be issued
as a single certificate with a dollar denomination of $100.
 
BOOK-ENTRY CERTIFICATES
 
     Each Class  of  Book-Entry Certificates  will  be  issued in  one  or  more
certificates which equal the aggregate initial Class Certificate Balance of each
such Class of Certificates and which will be held by a nominee of The Depository
Trust Company (together with any successor depository selected by the Depositor,
the
 
                                      S-18
 
<PAGE>

<PAGE>
'Depository').  Beneficial interests in the Book-Entry Certificates will be held
indirectly by investors through the book-entry facilities of the Depository,  as
described herein. Investors may hold such beneficial interests in the Book-Entry
Certificates  in minimum denominations representing an original principal amount
of $25,000 and integral multiples of  $1,000 in excess thereof. One investor  of
each  Class of  Book-Entry Certificates may  hold a  beneficial interest therein
that is not an integral multiple of  $1,000. The Depositor has been informed  by
the  Depository that its nominee will be  CEDE & Co. ('CEDE'). Accordingly, CEDE
is expected to be the holder of record of the Book-Entry Certificates. Except as
described in the Prospectus under 'Description of the Certificates -- Book-Entry
Certificates,' no person acquiring a Book-Entry Certificate (each, a 'beneficial
owner') will be  entitled to  receive a physical  certificate representing  such
Certificate (a 'Definitive Certificate').
 
     Unless and until Definitive Certificates are issued, it is anticipated that
the  only 'Certificateholder'  of the Book-Entry  Certificates will  be CEDE, as
nominee of the Depository. Beneficial owners of the Book-Entry Certificates will
not be Certificateholders,  as that term  is used in  the Agreement.  Beneficial
owners   are  only  permitted  to  exercise  the  rights  of  Certificateholders
indirectly through  Financial Intermediaries  and  the Depository.  Monthly  and
annual reports on the Trust Fund provided to CEDE, as nominee of the Depository,
may  be made available to beneficial owners upon request, in accordance with the
rules, regulations and procedures creating and affecting the Depository, and  to
the  Financial  Intermediaries  to  whose  Depository  accounts  the  Book-Entry
Certificates of such beneficial owners are credited.
 
     For a description of the procedures generally applicable to the  Book-Entry
Certificates,  see 'Description of the  Certificates -- Book-Entry Certificates'
in the Prospectus.
 
PAYMENTS ON MORTGAGE LOANS; ACCOUNTS
 
     On or prior to the Closing Date, the Trustee will establish an account (the
'Distribution Account'), which shall be maintained with the Trustee in trust for
the benefit  of  the  Certificateholders.  On  or  prior  to  the  business  day
immediately  preceding each Distribution Date, the Master Servicer will withdraw
from the Certificate Account the amount of Available Funds for such Distribution
Date and will deposit  such Available Funds in  the Distribution Account.  Funds
credited  to the Certificate Account or the Distribution Account may be invested
for the benefit and at the risk of the Master Servicer in Permitted Investments,
as defined in the  Agreement, that are  scheduled to mature on  or prior to  the
business day preceding the next Distribution Date.
 
DISTRIBUTIONS
 
     Distributions  on the Certificates will be made  by the Trustee on the 25th
day of each month, or if such day  is not a business day, on the first  business
day  thereafter, commencing in  June 1997 (each, a  'Distribution Date'), to the
persons in whose names such Certificates are registered at the close of business
on the last business day of the  month preceding the month of such  Distribution
Date (the 'Record Date').
 
     Distributions on each Distribution Date will be made by check mailed to the
address  of  the  person  entitled  thereto  as  it  appears  on  the applicable
certificate register or, in the case of a Certificateholder who holds 100% of  a
Class  of Certificates or who  holds a Notional Amount  Certificate or who holds
Certificates with an aggregate initial Certificate Balance of $1,000,000 or more
and who has so notified the Trustee in writing in accordance with the Agreement,
by wire  transfer  in  immediately  available  funds  to  the  account  of  such
Certificateholder  at a bank or  other depository institution having appropriate
wire transfer  facilities; provided,  however, that  the final  distribution  in
retirement  of the Certificates will be made only upon presentment and surrender
of such Certificates at the Corporate Trust Office of the Trustee.
 
PRIORITY OF DISTRIBUTIONS AMONG CERTIFICATES
 
     As more  fully  described  herein,  distributions  will  be  made  on  each
Distribution  Date from Available Funds in  the following order of priority: (i)
to interest on each interest-bearing  Class of Senior Certificates (except  that
with  respect to the Accrual Certificates prior to the Accrual Termination Date,
interest will  be added  to  the Class  Certificate  Balance thereof);  (ii)  to
principal  of  the  Classes  of Senior  Certificates  then  entitled  to receive
distributions of principal, in the order and subject to the priorities set forth
herein under  ' --  Principal'; (iii)  to  any Class  PO Deferred  Amounts  with
respect to the Class PO Certificates, but only from amounts that would otherwise
be  distributable on  such Distribution  Date as  principal of  the Subordinated
Certificates and  (iv)  to interest  on  and then  principal  of each  Class  of
Subordinated   Certificates,   in   the   order   of   their   numerical   Class
 
                                      S-19
 
<PAGE>

<PAGE>
designations, beginning  with the  Class B-1  Certificates, subject  to  certain
limitations set forth herein under ' -- Principal.'
 
     'Available  Funds' with respect  to any Distribution Date  will be equal to
the sum  of (i)  all scheduled  installments  of interest  (net of  the  related
Expense  Fees) and  principal due  on the Due  Date in  the month  in which such
Distribution Date occurs and received  prior to the related Determination  Date,
together  with any Advances in respect thereof; (ii) all proceeds of any primary
mortgage guaranty  insurance  policies and  any  other insurance  policies  with
respect  to the Mortgage Loans,  to the extent such  proceeds are not applied to
the restoration of the related Mortgaged  Property or released to the  Mortgagor
in   accordance  with   the  Master   Servicer's  normal   servicing  procedures
(collectively, 'Insurance Proceeds')  and all  other cash  amounts received  and
retained  in connection  with the  liquidation of  defaulted Mortgage  Loans, by
foreclosure or otherwise ('Liquidation Proceeds') during the month preceding the
month of such  Distribution Date  (in each  case, net  of unreimbursed  expenses
incurred  in  connection  with  a liquidation  or  foreclosure  and unreimbursed
Advances, if any);  (iii) all partial  or full prepayments  received during  the
month  preceding the month of such  Distribution Date; and (iv) amounts received
with respect to such Distribution Date as the Substitution Adjustment Amount  or
purchase  price  in  respect of  a  Deleted  Mortgage Loan  or  a  Mortgage Loan
repurchased by the Seller or the  Master Servicer as of such Distribution  Date,
reduced  by  amounts in  reimbursement for  Advances  previously made  and other
amounts as to which the Master Servicer is entitled to be reimbursed pursuant to
the Agreement.
 
INTEREST
 
     The Pass-Through  Rate for  each  Class of  Offered Certificates  for  each
Distribution  Date (the 'Pass-Through Rate') is as set forth or described on the
cover hereof.
 
     On each Distribution Date, to the extent of funds available therefor,  each
interest-bearing  Class of  Certificates will be  entitled to  receive an amount
(or, in the case of  the Accrual Certificates, have  such interest added to  its
Class  Certificate  Balance until  the  Accrual Termination  Date)  allocable to
interest (as  to  each such  Class,  the 'Interest  Distribution  Amount')  with
respect to the related Interest Accrual Period. The Interest Distribution Amount
for  any interest-bearing Class will be equal to  the sum of (i) interest at the
applicable Pass-Through  Rate  on  the  related  Class  Certificate  Balance  or
Notional Amount, as the case may be, and (ii) the sum of the amounts, if any, by
which  the amount described in clause (i)  above on each prior Distribution Date
exceeded the amount actually distributed as interest on such prior  Distribution
Dates and not subsequently distributed ('Unpaid Interest Amounts'). The Class PO
Certificates are Principal Only Certificates and will not bear interest.
 
     The  Class A-17 Certificates are Accrual Certificates. Interest will accrue
on the Class  A-17 Certificates  during each Interest  Accrual Period  at a  per
annum rate of 7.75%. However, such interest will not be distributed on the Class
A-17 Certificates until the first Distribution Date following the earlier of (a)
the  Senior Credit Support Depletion Date and (b) the Distribution Date on which
the Class Certificate Balance of the Class A-16 Certificates has been reduced to
zero (the 'Accrual Termination  Date'). Interest so accrued  and unpaid will  be
added  to the Class  Certificate Balance of  the Class A-17  Certificates on the
related Distribution Date.
 
     With respect to each Distribution  Date, the 'Interest Accrual Period'  for
each interest-bearing Class of Certificates will be the calendar month preceding
the month of such Distribution Date.
 
     The  interest entitlement  described above  for each  Class of Certificates
will be reduced by the amount of 'Net Interest Shortfalls' for such Distribution
Date. With respect  to any Distribution  Date, the 'Net  Interest Shortfall'  is
equal  to the sum of (i) the amount  of interest which would otherwise have been
received with respect to any Mortgage Loan that was the subject of (x) a  Relief
Act  Reduction or (y) a Special Hazard  Loss, Fraud Loss, Debt Service Reduction
or Deficient  Valuation,  after the  exhaustion  of the  respective  amounts  of
coverage  provided by the Subordinated Certificates for such types of losses and
(ii) any  Net Prepayment  Interest Shortfalls.  Net Interest  Shortfalls on  any
Distribution  Date will be allocated pro  rata among all Classes of Certificates
entitled to receive (or accrete) distributions of interest on such  Distribution
Date,  based on  the amount  of interest each  such Class  of Certificates would
otherwise be entitled to receive (or  accrete) on such Distribution Date  before
taking  into  account any  reduction  in such  amounts  resulting from  such Net
Interest Shortfalls. A 'Relief  Act Reduction' is a  reduction in the amount  of
monthly  interest  payment on  a  Mortgage Loan  pursuant  to the  Soldiers' and
Sailors' Civil  Relief Act  of  1940. See  'Certain  Legal Aspects  of  Mortgage
Loans  --  Soldiers' and  Sailors'  Civil Relief  Act'  in the  Prospectus. With
respect to any Distribution Date, the
 
                                      S-20
 
<PAGE>

<PAGE>
'Net Prepayment Interest  Shortfall' is  the amount  by which  the aggregate  of
Prepayment  Interest Shortfalls during the calendar month preceding the month of
such Distribution  Date exceeds  the Master  Servicing Fee  for such  period.  A
'Prepayment  Interest  Shortfall' is  the  amount by  which  interest paid  by a
borrower in connection with a prepayment of principal on a Mortgage Loan is less
than one  month's interest  at the  related Mortgage  Rate (net  of the  related
Master Servicing Fee) on the Stated Principal Balance of such Mortgage Loan.
 
     Accrued  interest to be distributed or added  to principal, as the case may
be,  on  any  Distribution  Date  will  be  calculated,  in  the  case  of  each
interest-bearing  Class  of  Certificates, on  the  basis of  the  related Class
Certificate Balance or Notional Amount, as applicable, immediately prior to such
Distribution Date. Interest  will be calculated  and payable on  the basis of  a
360-day year divided into twelve 30-day months.
 
     In  the  event that,  on a  particular  Distribution Date,  Available Funds
applied in the order described above under ' -- Priority of Distributions  Among
Certificates'  are not  sufficient to make  a full distribution  of the interest
entitlement on the Certificates, interest will  be distributed on each Class  of
Certificates  of equal priority based on the  amount of interest each such Class
would otherwise have been entitled to receive or accrete in the absence of  such
shortfall.  Any such  unpaid amount  will be  carried forward  and added  to the
amount holders of each such Class of Certificates will be entitled to receive or
accrete on  the  next Distribution  Date.  Such  a shortfall  could  occur,  for
example,  if losses  realized on the  Mortgage Loans were  exceptionally high or
were concentrated in a  particular month. Any such  unpaid amount will not  bear
interest.
 
PRINCIPAL
 
     General.   All payments and other  amounts received in respect of principal
of the Mortgage  Loans will  be allocated  between (i)  the Senior  Certificates
(other  than the Class PO Certificates and the Notional Amount Certificates) and
the Subordinated Certificates and (ii) the  Class PO Certificates, in each  case
based  on the  applicable Non-PO  Percentage and  the applicable  PO Percentage,
respectively, of such amounts.
 
     The Non-PO Percentage with  respect to any Mortgage  Loan with an  Adjusted
Net Mortgage Rate ('ANMR') less than 7.75% (each such Mortgage Loan, a 'Discount
Mortgage  Loan') will  be equal  to ANMR[div]7.75%.  The Non-PO  Percentage with
respect to any Mortgage Loan with an  ANMR equal to or greater than 7.75%  (each
such  Mortgage  Loan,  a 'Non-Discount  Mortgage  Loan')  will be  100%.  The PO
Percentage with  respect  to  any  Discount  Mortgage  Loan  will  be  equal  to
(7.75%-ANMR)[div]  7.75%.  The PO  Percentage with  respect to  any Non-Discount
Mortgage Loan will be 0%.
 
     Non-PO Formula Principal  Amount.   On each Distribution  Date, the  Non-PO
Formula  Principal  Amount  will  be  distributed  as  principal  of  the Senior
Certificates (other  than the  Notional  Amount Certificates  and the  Class  PO
Certificates) in an amount up to the Senior Principal Distribution Amount and to
the  Subordinated Certificates,  in an amount  up to  the Subordinated Principal
Distribution Amount, to the extent of the amount available from Available  Funds
for  the  distribution of  principal on  such  respective Classes,  as described
below.
 
     The Non-PO Formula Principal  Amount for any  Distribution Date will  equal
the  sum of  the applicable  Non-PO Percentage  of (a)  all monthly  payments of
principal due on each Mortgage Loan on  the related Due Date, (b) the  principal
portion  of the purchase price of each Mortgage Loan that was repurchased by the
Seller or another person pursuant to the Agreement as of such Distribution Date,
(c) the Substitution Adjustment Amount  in connection with any Deleted  Mortgage
Loan received with respect to such Distribution Date, (d) any Insurance Proceeds
or  Liquidation Proceeds allocable to recoveries  of principal of Mortgage Loans
that are not yet  Liquidated Mortgage Loans received  during the calendar  month
preceding the month of such Distribution Date, (e) with respect to each Mortgage
Loan  that became a Liquidated Mortgage Loan during the calendar month preceding
the month of  such Distribution  Date, the  amount of  the Liquidation  Proceeds
allocable  to principal received with respect to  such Mortgage Loan and (f) all
partial and full principal prepayments by borrowers received during the calendar
month preceding the month of such Distribution Date.
 
     Accrual Amount.  On  each Distribution Date up  to the Accrual  Termination
Date, the amount of accrued interest on the Class A-17 Certificates added to the
Class  Certificate Balance thereof (the 'Accrual Amount') will be distributed as
principal sequentially to the  Class A-15 and Class  A-16, in that order,  until
the respective Class Certificate Balances thereof have been reduced to zero.
 
     On any Distribution Date that the Accrual Amount is in excess of the amount
necessary to reduce the Class Certificate Balance of the Class A-16 Certificates
to   zero,   such   Accrual  Amount   will   be   paid  as   principal   to  the
 
                                      S-21
 
<PAGE>

<PAGE>
Class A-17 Certificates. On each Distribution Date, distributions in respect  of
the  Accrual  Amount  will be  made  prior  to the  distribution  of  the Senior
Principal Distribution Amount.
 
     Senior Principal Distribution Amount.   On each Distribution Date prior  to
the Senior Credit Support Depletion Date, the Non-PO Formula Principal Amount up
to  the amount of the Senior Principal Distribution Amount for such Distribution
Date, will  be distributed  as  principal of  the  following Classes  of  Senior
Certificates in the following order of priority:
 
          (i)  concurrently, (a)  37.8222455319% of  the Priority  Amount to the
     Class A-18  Certificates  and (b)  62.1777544681%  of the  Priority  Amount
     sequentially,  to the  Class A-13, Class  A-14, Class A-15,  Class A-16 and
     Class  A-17  Certificates,  in  that  order,  until  the  respective  Class
     Certificate Balances thereof have been reduced to zero;
 
          (ii) to the Class A-R Certificates until the Class Certificate Balance
     thereof has been reduced to zero;
 
          (iii)  concurrently,  41.7717050919%  to the  Class  A-1 Certificates,
     29.2245205451% to the  Class A-3 Certificates,  8.1179218170% to the  Class
     A-4  Certificates and 20.8858525460%  to the Class  A-5 Certificates, until
     the Class  Certificate  Balance of  the  Class A-1  Certificates  has  been
     reduced to zero;
 
          (iv)  concurrently,  41.7717056749%  to  the  Class  A-2 Certificates,
     29.2245205451% to the  Class A-3 Certificates,  8.1179218170% to the  Class
     A-4  Certificates and 20.8858519630%  to the Class  A-5 Certificates, until
     the Class  Certificate  Balance of  the  Class A-2  Certificates  has  been
     reduced to zero;
 
          (v)  concurrently,  29.2245205451%  to  the  Class  A-3  Certificates,
     8.1179218170% to the  Class A-4 Certificates,  20.8858508956% to the  Class
     A-5  Certificates and 41.7717067423%  to the Class  A-6 Certificates, until
     the Class  Certificate  Balance of  the  Class A-6  Certificates  has  been
     reduced to zero;
 
          (vi)  concurrently,  29.2245205451%  to  the  Class  A-3 Certificates,
     8.1179218170% to the  Class A-4 Certificates,  20.8858525460% to the  Class
     A-5  Certificates and 41.7717050919%  to the Class  A-7 Certificates, until
     the Class  Certificate  Balance of  the  Class A-7  Certificates  has  been
     reduced to zero;
 
          (vii)  concurrently,  29.2245205451%  to the  Class  A-3 Certificates,
     8.1179218170% to the  Class A-4 Certificates,  20.8858499344% to the  Class
     A-5  Certificates and 41.7717077035%  to the Class  A-8 Certificates, until
     the Class Certificate Balances of the Class A-3 and Class A-4  Certificates
     have been reduced to zero;
 
          (viii)  concurrently,  20.8858499344% to  the Class  A-5 Certificates,
     41.7717077035% to  the Class  A-8 Certificates  and 37.3424423621%  to  the
     Class  A-9 Certificates, until  the Class Certificate  Balance of the Class
     A-8 Certificates has been reduced to zero;
 
          (ix) concurrently,  10.4429240130%  to  the  Class  A-5  Certificates,
     37.3424423621%  to  the Class  A-9 Certificates  and 52.2146336249%  to the
     Class A-10 Certificates, until the  Class Certificate Balance of the  Class
     A-9 Certificates has been reduced to zero;
 
          (x)  concurrently,  10.4429240130%  to  the  Class  A-5  Certificates,
     52.2146336249% to the  Class A-10  Certificates and  37.3424423621% to  the
     Class  A-11 Certificates, until the Class  Certificate Balance of the Class
     A-10 Certificates has been reduced to zero;
 
          (xi) concurrently,  to  the  Class  A-5, Class  A-11  and  Class  A-12
     Certificates,   pro  rata  based  on  their  respective  outstanding  Class
     Certificate Balances,  until the  Class Certificate  Balances thereof  have
     been reduced to zero; and
 
          (xii)  concurrently, (a) 37.8222455319% to the Class A-18 Certificates
     and (b) 62.1777544681%  to the Class  A-13, Class A-14,  Class A-15,  Class
     A-16  and  Class A-17  Certificates, until  the Class  Certificate Balances
     thereof have been reduced to zero.
 
     The capitalized terms used herein shall have the following meanings:
 
     Priority Amount for  any Distribution Date  will equal the  sum of (i)  the
product   of  (A)  Scheduled  Principal  Distribution  Amounts,  (B)  the  Shift
Percentage and  (C)  the  Priority  Percentage  and  (ii)  the  product  of  (A)
Unscheduled  Principal Distribution Amounts, (B) the Prepayment Shift Percentage
and (C) the Priority Percentage.
 
     Scheduled Principal  Distribution Amounts  for any  Distribution Date  will
equal  the Non-PO Percentage of all amounts described in clauses (a) through (d)
of   the    definition    of    'Non-PO   Formula    Principal    Amount'    for
 
                                      S-22
 
<PAGE>

<PAGE>
such  Distribution Date; provided, however, that if a Bankruptcy Loss that is an
Excess Loss  is  sustained  with respect  to  a  Mortgage Loan  that  is  not  a
Liquidated  Mortgage Loan, the Scheduled  Principal Distribution Amounts will be
reduced on the related Distribution Date by the applicable Non-PO Percentage  of
the principal portion of such Bankruptcy Loss.
 
     Unscheduled  Principal Distribution Amounts for  any Distribution Date will
equal the sum of (i) with respect to each Mortgage Loan that became a Liquidated
Mortgage Loan during the calendar month preceding the month of such Distribution
Date, the Non-PO Percentage of  the Liquidation Proceeds allocable to  principal
received  with  respect to  such Mortgage  Loan and  (ii) the  applicable Non-PO
Percentage of the amount  described in clause (f)  of the definition of  'Non-PO
Formula Principal Amount' for such Distribution Date.
 
     Shift  Percentage for any Distribution Date occurring during the five years
beginning on the first  Distribution Date will equal  0%. Thereafter, the  Shift
Percentage for any Distribution Date occurring on or after the fifth anniversary
of the first Distribution Date will equal 100%.
 
     Priority  Percentage for any  Distribution Date will  equal a fraction, the
numerator of which is equal to the sum of the Class Certificate Balances of  the
Class  A-13,  Class A-14,  Class A-15,  Class  A-16, Class  A-17 and  Class A-18
Certificates on such Distribution Date and the denominator of which is equal  to
the  aggregate Class Certificate Balances of  all Classes of Certificates (other
than the Class PO Certificates) on such Distribution Date.
 
     Prepayment Shift Percentage for any Distribution Date occurring during five
years beginning on the  first Distribution Date will  equal 0%. Thereafter,  the
Prepayment  Shift Percentage for any Distribution Date occurring on or after the
fifth anniversary of  the first Distribution  Date will be  as follows: for  any
Distribution  Date in the first year  thereafter, 30%; for any Distribution Date
in the second year thereafter, 40%; for any Distribution Date in the third  year
thereafter,  60%; for any Distribution Date  in the fourth year thereafter, 80%;
and for any Distribution Date thereafter, 100%.
 
     Notwithstanding the foregoing, on each  Distribution Date on and after  the
Senior  Credit  Support Depletion  Date, Available  Funds after  distribution of
interest on  the  Senior  Certificates will  be  distributed,  concurrently,  as
principal  of  the  Classes of  Senior  Certificates  (other than  the  Class PO
Certificates and the Notional Amount Certificates) pro rata, in accordance  with
their   respective  Class   Certificate  Balances  immediately   prior  to  such
Distribution Date.
 
     The Senior Credit  Support Depletion Date  is the date  on which the  Class
Certificate  Balance of each Class of Subordinated Certificates has been reduced
to zero.
 
     The Senior Principal  Distribution Amount  for any  Distribution Date  will
equal  the sum of (i) the Senior  Percentage of the applicable Non-PO Percentage
of all amounts described in clauses (a) through (d) of the definition of 'Non-PO
Formula Principal Amount' for such Distribution Date, (ii) with respect to  each
Mortgage  Loan that became a Liquidated  Mortgage Loan during the calendar month
preceding the month  of such  Distribution Date, the  lesser of  (x) the  Senior
Percentage  of the applicable Non-PO Percentage  of the Stated Principal Balance
of such Mortgage Loan and (y) either (A) the Senior Prepayment Percentage or (B)
if an Excess Loss  was sustained with respect  to such Liquidated Mortgage  Loan
during  such preceding calendar  month, the Senior  Percentage of the applicable
Non-PO Percentage of  the Liquidation Proceeds  allocable to principal  received
with  respect to such Mortgage Loan,  and (iii) the Senior Prepayment Percentage
of the applicable Non-PO  Percentage of the amounts  described in clause (f)  of
the  definition of Non-PO  Formula Principal Amount  for such Distribution Date;
provided, however, that if a Bankruptcy Loss that is an Excess Loss is sustained
with respect to  a Mortgage Loan  that is  not a Liquidated  Mortgage Loan,  the
Senior Principal Distribution Amount will be reduced on the related Distribution
Date  by  the  Senior Percentage  of  the  applicable Non-PO  Percentage  of the
principal portion of such Bankruptcy Loss.
 
     'Stated Principal Balance' means, as to any Mortgage Loan and Due Date, the
unpaid principal balance of such Mortgage Loan as of such Due Date, as specified
in the amortization schedule at the time relating thereto (before any adjustment
to such amortization schedule by reason  of any moratorium or similar waiver  or
grace period), after giving effect to any previous partial principal prepayments
and  Liquidation Proceeds received and  to the payment of  principal due on such
Due Date  and  irrespective  of  any  delinquency  in  payment  by  the  related
Mortgagor.  The Pool  Principal Balance  with respect  to any  Distribution Date
equals the aggregate  of the  Stated Principal  Balances of  the Mortgage  Loans
outstanding  on  the  Due  Date  in  the  month  preceding  the  month  of  such
Distribution Date.
 
                                      S-23
 
<PAGE>

<PAGE>
     The  Senior  Percentage  for  any  Distribution  Date  is  the   percentage
equivalent  of a fraction the  numerator of which is  the aggregate of the Class
Certificate Balances of each Class of Senior Certificates (other than the  Class
PO  Certificates) immediately prior to such date and the denominator of which is
the aggregate of the Class Certificate  Balances of all Classes of  Certificates
(other  than  the Class  PO Certificates)  immediately prior  to such  date. The
Subordinated Percentage  for any  Distribution Date  will be  calculated as  the
difference between 100% and the Senior Percentage.
 
     The Senior Prepayment Percentage for any Distribution Date occurring during
the  five  years  beginning on  the  first  Distribution Date  will  equal 100%.
Thereafter, the Senior Prepayment Percentage will, except as described below, be
subject to  gradual reduction  as  described in  the following  paragraph.  This
disproportionate  allocation  of  certain  unscheduled  payments  in  respect of
principal will have the  effect of accelerating the  amortization of the  Senior
Certificates  entitled to receive such  distributions of unscheduled payments in
respect of principal while,  in the absence of  Realized Losses, increasing  the
interest   in  the  Pool   Principal  Balance  evidenced   by  the  Subordinated
Certificates.  Increasing   the   respective  interest   of   the   Subordinated
Certificates relative to that of the Senior Certificates is intended to preserve
the availability of the subordination provided by the Subordinated Certificates.
 
     The  Senior Prepayment Percentage for any Distribution Date occurring on or
after the fifth anniversary of the  first Distribution Date will be as  follows:
for  any Distribution Date  in the first year  thereafter, the Senior Percentage
plus 70% of  the Subordinated  Percentage for  such Distribution  Date; for  any
Distribution  Date in the second year thereafter, the Senior Percentage plus 60%
of the Subordinated Percentage for such Distribution Date; for any  Distribution
Date  in  the third  year  thereafter, the  Senior  Percentage plus  40%  of the
Subordinated Percentage for such Distribution Date; for any Distribution Date in
the fourth year thereafter, the Senior  Percentage plus 20% of the  Subordinated
Percentage for such Distribution Date; and for any Distribution Date thereafter,
the Senior Percentage for such Distribution Date (unless on any of the foregoing
Distribution  Dates the Senior Percentage exceeds the initial Senior Percentage,
in which case the Senior Prepayment  Percentage for such Distribution Date  will
once again equal 100%). Notwithstanding the foregoing, no decrease in the Senior
Prepayment  Percentage will occur  unless both of  the following conditions (the
'Step Down Conditions') are satisfied: (i) the outstanding principal balance  of
all  Mortgage Loans delinquent 60 days or  more (averaged over the preceding six
month period),  as  a percentage  of  the  aggregate principal  balance  of  the
Subordinated  Certificates on such  Distribution Date, does  not equal or exceed
50%, and (ii) cumulative Realized Losses  with respect to the Mortgage Loans  do
not exceed (a) with respect to the Distribution Date on the fifth anniversary of
the  first  Distribution Date,  30% of  the aggregate  of the  Class Certificate
Balances of the Subordinated Certificates as of the Closing Date (the  'Original
Subordinated  Principal Balance'), (b) with respect  to the Distribution Date on
the sixth  anniversary of  the  first Distribution  Date,  35% of  the  Original
Subordinated Principal Balance, (c) with respect to the Distribution Date on the
seventh  anniversary  of  the  first  Distribution  Date,  40%  of  the Original
Subordinated Principal Balance, (d) with respect to the Distribution Date on the
eighth  anniversary  of  the  first  Distribution  Date,  45%  of  the  Original
Subordinated Principal Balance, and (e) with respect to the Distribution Date on
the  ninth  anniversary of  the  first Distribution  Date,  50% of  the Original
Subordinated Principal Balance.
 
     If on  any  Distribution  Date  the  allocation  to  any  Class  of  Senior
Certificates  then  entitled  to  distributions of  full  and  partial principal
prepayments and other amounts in the percentage required above would reduce  the
outstanding Class Certificate Balance of such Class below zero, the distribution
to  such  Class of  Certificates  of the  Senior  Prepayment Percentage  of such
amounts for such Distribution Date will  be limited to the percentage  necessary
to reduce the related Class Certificate Balance to zero.
 
     Subordinated  Principal Distribution Amount.  On each Distribution Date, to
the extent of Available Funds therefor, the Non-PO Formula Principal Amount,  up
to  the Subordinated  Principal Distribution  Amount for  such Distribution Date
will be distributed as  principal of the  Classes of Subordinated  Certificates.
Except   as  provided  in  the  next   paragraph,  each  Class  of  Subordinated
Certificates will be entitled to receive its pro rata share of the  Subordinated
Principal  Distribution  Amount  (based  on  its  respective  Class  Certificate
Balance), in each  case to  the extent of  the amount  available from  Available
Funds for distribution of principal on such Class. Distributions of principal of
the   Subordinated  Certificates  will   be  made  on   each  Distribution  Date
sequentially to the Classes of Subordinated  Certificates in the order of  their
numerical  Class designations, beginning with  the Class B-1 Certificates, until
each such Class has received its respective pro rata share for such Distribution
Date.
 
                                      S-24
 
<PAGE>

<PAGE>
     With respect  to  each  Class  of  Subordinated  Certificates,  if  on  any
Distribution Date the sum of the related Class Subordination Percentages of such
Class  and all Classes of Subordinated  Certificates which have higher numerical
Class designations than such Class, (the 'Applicable Credit Support Percentage')
is less than the Applicable Credit Support Percentage for such Class on the date
of issuance  of  the  Certificates  (the  'Original  Applicable  Credit  Support
Percentage'),  no distribution  of partial  principal prepayments  and principal
prepayments in full will be made to any such Classes (the 'Restricted  Classes')
and  the amount otherwise distributable to  the Restricted Classes in respect of
such partial principal  prepayments and  principal prepayments in  full will  be
allocated  among the remaining  Classes of Subordinated  Certificates, pro rata,
based upon their respective Class  Certificate Balances, and distributed in  the
order described above.
 
     The  Class Subordination Percentage  with respect to  any Distribution Date
and each Class of Subordinated  Certificates will equal the fraction  (expressed
as a percentage) the numerator of which is the Class Certificate Balance of such
Class  of Subordinated Certificates, immediately prior to such Distribution Date
and the denominator of which is the aggregate of the Class Certificate  Balances
of all Classes of Certificates immediately prior to such Distribution Date.
 
     The  approximate  Original Applicable  Credit  Support Percentages  for the
Subordinated Certificates  on  the date  of  issuance of  the  Certificates  are
expected to be as follows:
 
<TABLE>
<S>                                                                             <C>
Class B-1....................................................................   7.25%
Class B-2....................................................................   3.55%
Class B-3....................................................................   2.15%
Class B-4....................................................................   1.25%
Class B-5....................................................................   0.75%
Class B-6....................................................................   0.50%
</TABLE>
 
     The  Subordinated Principal  Distribution Amount for  any Distribution Date
will equal (A)  the sum  of (i) the  Subordinated Percentage  of the  applicable
Non-PO  Percentage of all  amounts described in  clauses (a) through  (d) of the
definition of 'Non-PO Formula Principal Amount' for such Distribution Date, (ii)
with respect to each Mortgage Loan that became a Liquidated Mortgage Loan during
the calendar month preceding the month of such Distribution Date, the applicable
Non-PO Percentage of  the Liquidation Proceeds  allocable to principal  received
with  respect to  such Mortgage Loan,  after application of  amounts pursuant to
clause (ii) of the definition of Senior Principal Distribution Amount, up to the
Subordinated Percentage  of  the  applicable Non-PO  Percentage  of  the  Stated
Principal  Balance of such  Mortgage Loan and  (iii) the Subordinated Prepayment
Percentage of  the applicable  Non-PO  Percentage of  the amounts  described  in
clause  (f)  of the  definition of  'Non-PO Formula  Principal Amount'  for such
Distribution Date reduced by (B) the amount  of any payment in respect of  Class
PO  Deferred  Amounts on  the  related Distribution  Date.  Any such  payment in
respect of Class  PO Deferred Amounts  will be deducted  first from the  amounts
described  in clauses (i) and (ii) above  and then from the amounts described in
clause (iii) above.
 
     Residual Certificates.  The Class A-R Certificates will remain  outstanding
for  so long as  the Trust Fund shall  exist, whether or  not they are receiving
current distributions of principal or interest. In addition to distributions  of
interest and principal as described above, on each Distribution Date the holders
of  the Class A-R Certificates  will be entitled to  receive any Available Funds
remaining after payment of interest and principal on the Senior Certificates and
interest and principal  on the Subordinated  Certificates for such  Distribution
Date,  as  described  above.  It  is not  anticipated  that  there  will  be any
significant amounts remaining for any such distribution.
 
     Class  PO  Principal  Distribution  Amount.  On  each  Distribution   Date,
distributions  of principal  of the  Class PO  Certificates will  be made  in an
amount (the 'Class PO Principal Distribution Amount') equal to the lesser of (x)
the PO Formula Principal Amount for  such Distribution Date and (y) the  product
of  (i) Available Funds  remaining after distribution of  interest on the Senior
Certificates and  (ii) a  fraction, the  numerator of  which is  the PO  Formula
Principal  Amount and  the denominator  of which  is the  sum of  the PO Formula
Principal Amount and the Senior Principal Distribution Amount.
 
     If the Class  PO Principal Distribution  Amount on a  Distribution Date  is
calculated  as provided in clause (y)  above, principal distributions to holders
of the Senior Certificates (other than the Class PO Certificates) will be in  an
amount  equal to the product of (i) Available Funds remaining after distribution
of interest on  the Senior Certificates  and (ii) a  fraction, the numerator  of
which    is    the    Senior    Principal    Distribution    Amount    and   the
 
                                      S-25
 
<PAGE>

<PAGE>
denominator of which  is the  sum of  the PO  Formula Principal  Amount and  the
Senior Principal Distribution Amount.
 
     The  PO Formula Principal  Amount for any Distribution  Date will equal the
sum of the applicable PO Percentage of (a) all monthly payments of principal due
on each Mortgage Loan on the related Due Date, (b) the principal portion of  the
purchase  price of  each Mortgage  Loan that  was repurchased  by the  Seller or
another person pursuant to the Agreement  as of such Distribution Date, (c)  the
Substitution  Agreement  Amount in  connection  with any  Deleted  Mortgage Loan
received with respect to such Distribution  Date, (d) any Insurance Proceeds  or
Liquidation Proceeds allocable to recoveries of principal of Mortgage Loans that
are  not  yet  Liquidated  Mortgage Loans  received  during  the  calendar month
preceding the month of such Distribution Date, (e) with respect to each Mortgage
Loan that became a Liquidated Mortgage  during the calendar month preceding  the
month of such Distribution Date, the amount of Liquidation Proceeds allocable to
principal  received with respect to such Mortgage  Loan, and (f) all partial and
full principal  prepayments  by borrowers  received  during the  calendar  month
preceding  the month  of such  Distribution Date;  provided, however,  that if a
Bankruptcy Loss that is an Excess Loss  is sustained with respect to a  Discount
Mortgage  Loan that is not a Liquidated  Mortgage Loan, the PO Formula Principal
Amount will be  reduced on the  related Distribution Date  by the applicable  PO
Percentage of the principal portion of such Bankruptcy Loss.
 
ALLOCATION OF LOSSES
 
     On  each Distribution  Date, the applicable  PO Percentage  of any Realized
Loss, including any Excess Loss, on  a Discount Mortgage Loan will be  allocated
to  the Class  PO Certificates  until the  Class Certificate  Balance thereof is
reduced to zero.  The amount of  any such  Realized Loss, other  than an  Excess
Loss,  allocated on or prior to the Senior Credit Support Depletion Date will be
treated as a Class PO Deferred Amount. To the extent funds are available on such
Distribution Date or  on any future  Distribution Date from  amounts that  would
otherwise  be allocable to the Subordinated Principal Distribution Amount, Class
PO Deferred  Amounts  will  be  paid  on the  Class  PO  Certificates  prior  to
distributions of principal on the Subordinated Certificates. Any distribution of
Available  Funds in respect of unpaid Class PO Deferred Amounts will not further
reduce the Class Certificate Balance of the Class PO Certificates. The Class  PO
Deferred  Amounts will not  bear interest. The Class  Certificate Balance of the
Class of Subordinated Certificates then  outstanding with the highest  numerical
Class  designation will be reduced  by the amount of  any payments in respect of
Class PO Deferred Amounts.  After the Senior Credit  Support Depletion Date,  no
new Class PO Deferred Amounts will be created.
 
     On each Distribution Date, the applicable Non-PO Percentage of any Realized
Loss,  other than any Excess  Loss, will be allocated  first to the Subordinated
Certificates, in  the  reverse  order  of  their  numerical  Class  designations
(beginning with the Class of Subordinated Certificates then outstanding with the
highest  numerical Class designation), in each  case until the Class Certificate
Balance of the respective  Class of Certificates has  been reduced to zero,  and
then to the Senior Certificates (other than the Notional Amount Certificates and
the  Class  PO  Certificates)  pro  rata,  based  upon  their  respective  Class
Certificate Balances or, in the case  of the Accrual Certificates, on the  basis
of the lesser of its Class Certificate Balance and its initial Class Certificate
Balance.
 
     On  each Distribution Date, the  applicable Non-PO Percentage Excess Losses
will be allocated pro rata among the Classes of Senior Certificates (other  than
the  Notional  Amount  Certificates  and  the  Class  PO  Certificates)  and the
Subordinated Certificates based upon their respective Class Certificate Balances
or, in the case of the Accrual Certificates,  on the basis of the lesser of  its
Class Certificate Balance and its initial Class Certificate Balance.
 
     Because  principal  distributions are  paid  to certain  Classes  of Senior
Certificates (other than the Notional Amount Certificates) before other  Classes
of Senior Certificates, holders of such Senior Certificates that are entitled to
receive  principal later bear a greater  risk of being allocated Realized Losses
on the  Mortgage Loans  than holders  of Classes  that are  entitled to  receive
principal earlier.
 
     In  general, a 'Realized Loss' means, with respect to a Liquidated Mortgage
Loan, the amount by which the remaining unpaid principal balance of the Mortgage
Loan exceeds the amount of Liquidation Proceeds applied to the principal balance
of the related Mortgage Loan. 'Excess  Losses' are (i) Special Hazard Losses  in
excess  of the  Special Hazard Loss  Coverage Amount, (ii)  Bankruptcy Losses in
excess of the Bankruptcy Loss Coverage  Amount and (iii) Fraud Losses in  excess
of the Fraud Loss Coverage Amount. 'Bankruptcy Losses'
 
                                      S-26
 
<PAGE>

<PAGE>
are  losses  that  are incurred  as  a  result of  Debt  Service  Reductions and
Deficient Valuations. 'Special Hazard Losses' are Realized Losses in respect  of
Special  Hazard Mortgage Loans. 'Fraud Losses'  are Realized Losses sustained by
reason of a  default arising  from fraud, dishonesty  or misrepresentation.  See
'Credit Enhancement -- Subordination of Certain Classes' herein.
 
     A  'Liquidated Mortgage Loan' is a defaulted  Mortgage Loan as to which the
Master Servicer has  determined that all  recoverable liquidation and  insurance
proceeds  have been received.  A 'Special Hazard Mortgage  Loan' is a Liquidated
Mortgage Loan as to which the ability to recover the full amount due  thereunder
was  substantially impaired  by a  hazard not  insured against  under a standard
hazard insurance policy of  the type described in  the Prospectus under  'Credit
Enhancement    --    Special   Hazard    Insurance   Policies.'    See   'Credit
Enhancement -- Subordination of Certain Classes' herein.
 
STRUCTURING ASSUMPTIONS
 
     Unless  otherwise  specified,  the  information  in  the  tables  in   this
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       AMORTIZING
                                             NET           TO MATURITY      REMAINING TERM
PRINCIPAL BALANCE     MORTGAGE RATE     MORTGAGE RATE      (IN MONTHS)       (IN MONTHS)       LOAN AGE
- -----------------     --------------    --------------    -------------     --------------     --------
 
<S>                   <C>               <C>               <C>               <C>                <C>
 $ 351,346,845.09     8.8482900499%     8.4639316561%          360                359              1
 $  42,138,555.09     8.0173550173%     7.6328941203%          357                354              3
</TABLE>
 
(ii)  the Mortgage Loan prepays at the specified constant Prepayment Assumption,
(iii) no defaults in the payment by  the Mortgagor of principal of and  interest
on  the Mortgage Loan  are experienced, (iv) scheduled  payments on the Mortgage
Loan 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  the Mortgage Loan and  are received on  the last day of
each month, commencing  in the  calendar month of  the Closing  Date, (vii)  the
scheduled monthly payment for the 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 amortizing  remaining term,  (viii)  the
initial  Class Certificate  Balance or Notional  Amount, as  applicable, of each
Class of  Certificates is  as  set forth  on the  cover  page hereof  and  under
'Summary  of Terms -- Certificates other  than the Offered Certificates' herein,
(ix) interest  accrues on  each interest-bearing  Class of  Certificates at  the
applicable interest rate set forth or described on the cover hereof or described
herein, (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 Offered Certificates  is
May  28, 1997, (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  the Mortgage Loan  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
the Mortgage Loan prepays at the specified constant Prepayment Assumption,  this
is  not likely to  be the case.  Moreover, discrepancies will  exist between the
characteristics of the  actual Mortgage  Loans which  will be  delivered to  the
Trustee and characteristics of the Mortgage Loan assumed in preparing the tables
herein.
 
     Prepayments   of  mortgage  loans  commonly  are  measured  relative  to  a
prepayment standard  or model.  The  prepayment model  used in  this  Prospectus
Supplement   (the  'Prepayment  Assumption')  represents   an  assumed  rate  of
prepayment each month relative  to the then outstanding  principal balance of  a
pool  of  mortgage  loans.  A  100%  Prepayment  Assumption  assumes  a Constant
Prepayment Rate ('CPR')  of 4.0%  per annum  of the  then outstanding  principal
balance  of such mortgage loans  in the first month of  the life of the mortgage
loans and an additional  1.09090909% (precisely 12/11) per  annum in each  month
thereafter  until the eleventh month. Beginning in the twelfth month and in each
month thereafter  during the  life  of the  mortgage  loans, a  100%  Prepayment
Assumption  assumes a CPR  of 16.0% per annum  each month. As  used in the table
below, a 50% Prepayment Assumption assumes prepayment rates equal to 50% of  the
Prepayment  Assumption.  Correspondingly, a  200% Prepayment  Assumption assumes
prepayment rates equal to 200% of the Prepayment
 
                                      S-27
 
<PAGE>

<PAGE>
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.
 
OPTIONAL PURCHASE OF DEFAULTED LOANS
 
     The  Master Servicer may, at  its option, purchase from  the Trust Fund any
Mortgage Loan  which is  delinquent in  payment by  91 days  or more.  Any  such
purchase  shall be at a  price equal to 100% of  the Stated Principal Balance of
such Mortgage Loan plus accrued interest thereon at the applicable Mortgage Rate
from the date through which interest was  last paid by the related Mortgagor  or
advanced  to  the  first  day  of  the month  in  which  such  amount  is  to be
distributed.
 
OPTIONAL TERMINATION
 
     The Master  Servicer  will  have  the right  to  repurchase  all  remaining
Mortgage  Loans and REO Properties in the Mortgage Pool and thereby effect early
retirement of the Certificates,  subject to the Pool  Principal Balance of  such
Mortgage  Loans and REO Properties at the  time of repurchase being less than or
equal to 10% of the Cut-off Date Pool Principal Balance. In the event the Master
Servicer exercises such option, the  purchase price distributed with respect  to
each Certificate will be 100% of its then outstanding principal balance plus any
Class  PO Deferred Amounts in the case of  the Class PO Certificates and, in the
case of an  interest-bearing Certificate,  any unpaid accrued  interest on  such
principal   balance  or  Notional  Amount,  as  applicable,  at  the  applicable
Pass-Through Rate  (in  each  case  subject to  reduction  as  provided  in  the
Agreement  if the purchase price is based in  part on the appraised value of any
REO Properties  and such  appraised  value is  less  than the  Stated  Principal
Balance  of the  related Mortgage Loans).  Distributions on  the Certificates in
respect of  any such  optional termination  will  first be  paid to  the  Senior
Certificates and then, except as set forth in the Agreement, to the Subordinated
Certificates.  The proceeds from any such  distribution may not be sufficient to
distribute the full amount  to which each Class  of Certificates is entitled  if
the  purchase price is based in part on  the appraised value of any REO Property
and such  appraised value  is less  than  the Stated  Principal Balance  of  the
related Mortgage Loan.
 
THE TRUSTEE
 
     The Bank of New York will be the Trustee under the Agreement. The Depositor
and the Master Servicer may maintain other banking relationships in the ordinary
course  of  business with  The Bank  of  New York.  Offered Certificates  may be
surrendered at the Corporate Trust Office of the Trustee located at 101  Barclay
Street, 12E, New York, New York 10286, Attention: Corporate Trust Administration
or at such other addresses as the Trustee may designate from time to time.
 
RESTRICTIONS ON TRANSFER OF THE CLASS A-R CERTIFICATES
 
     The  Class A-R Certificates will be subject to the restrictions on transfer
described   in   the    Prospectus   under   'Certain    Federal   Income    Tax
Consequences  -- REMIC Certificates --  Tax-Related Restrictions on Transfers of
Residual Certificates -- Disqualified Organizations,' ' -- Noneconomic  Residual
Interests'  and ' --  Foreign Investors.' The Agreement  provides that the Class
A-R Certificates (in addition to certain other Classes of Certificates) may  not
be  acquired by an ERISA Plan. See 'ERISA Considerations' herein. Each Class A-R
Certificate will contain a legend describing the foregoing restrictions.
 
                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS
 
GENERAL
 
     The effective yields to the holders of the Certificates will be lower  than
the yields otherwise produced by the applicable rate at which interest is passed
through  to such  holders and  the purchase  price of  such Certificates because
monthly distributions will  not be payable  to such holders  until the 25th  day
(or, if such day is not a business day, the following business day) of the month
following the month in which interest accrues on the Mortgage Loans (without any
additional  distribution  of interest  or earnings  thereon  in respect  of such
delay).
 
                                      S-28
 
<PAGE>

<PAGE>
     Delinquencies on the Mortgage Loans which are not advanced by or on  behalf
of  the Master Servicer (because amounts, if advanced, would be nonrecoverable),
will adversely affect the yield on the Certificates. Because of the priority  of
distributions,  shortfalls resulting from delinquencies  not so advanced will be
borne first by  the Subordinated  Certificates (in  the reverse  order of  their
numerical  Class designations),  and then by  the Senior Certificates.  If, as a
result of such shortfalls,  the aggregate of the  Class Certificate Balances  of
all  Classes  of  Certificates exceeds  the  Pool Principal  Balance,  the Class
Certificate Balance of the Class  of Subordinated Certificates then  outstanding
with  the highest numerical Class  designation will be reduced  by the amount of
such excess.
 
     Net Interest Shortfalls  will adversely  affect the yields  on the  Offered
Certificates.   Any  Net  Interest   Shortfall  allocated  to   the  Class  A-17
Certificates will  reduce the  Accrual Amount,  thereby reducing  the amount  of
funds  available  for  distribution  of  principal  to  the  Classes  of  Senior
Certificates entitled to receive such  distributions. In addition, although  all
losses  initially will be borne by the Subordinated Certificates, in the reverse
order  of  their  numerical  Class  designations  (either  directly  or  through
distributions  in  respect  of  Class  PO  Deferred  Amounts  on  the  Class  PO
Certificates), Excess Losses will be borne by all Classes of Certificates in the
manner set forth herein under 'Description of the Certificates -- Allocation  of
Losses.'Moreover,  since the Subordinated Principal Distribution Amount for each
Distribution Date will  be reduced by  the amount of  any distributions on  such
Distribution   Date  in  respect  of  Class  PO  Deferred  Amounts,  the  amount
distributable as  principal on  each such  Distribution Date  to each  Class  of
Subordinated  Certificate then entitled  to a distribution  of principal will be
less than  it otherwise  would  be in  the absence  of  such Class  PO  Deferred
Amounts.  As a result, the yields on the Offered Certificates will depend on the
rate and timing of Realized Losses, including Excess Losses. Excess Losses could
occur at a time when one or more Classes of Subordinated Certificates are  still
outstanding and otherwise available to absorb other types of Realized Losses.
 
PREPAYMENT CONSIDERATIONS AND RISKS
 
     The  rate of principal payments on  the Offered Certificates, the aggregate
amount of distributions on the Offered  Certificates and the yields to  maturity
of  the Offered Certificates will be related  to the rate and timing of payments
of principal  on the  Mortgage Loans.  The  rate of  principal payments  on  the
Mortgage  Loans will in  turn be affected  by the amortization  schedules of the
Mortgage Loans and  by the  rate of  principal prepayments  (including for  this
purpose  prepayments resulting  from refinancing,  liquidations of  the Mortgage
Loans due to defaults, casualties,  condemnations and repurchases by the  Seller
or  Master Servicer). The Mortgage Loans may be prepaid by the Mortgagors at any
time without  a  prepayment penalty.  The  Mortgage  Loans are  subject  to  the
'due-on-sale' provisions included therein. See 'The Mortgage Pool' herein.
 
     Prepayments,  liquidations and  purchases of the  Mortgage Loans (including
any optional purchase by  the Master Servicer of  a defaulted Mortgage Loan  and
any  optional repurchase of the remaining  Mortgage Loans in connection with the
termination of the Trust Fund, in each case as described herein) will result  in
distributions  on  the Offered  Certificates  of principal  amounts  which would
otherwise be distributed over the remaining  terms of the Mortgage Loans.  Since
the  rate of payment  of principal on  the Mortgage Loans  will depend on future
events and a variety of other factors, no assurance can be given as to such rate
or the rate of principal prepayments. The extent to which the yield to  maturity
of  a Class  of Offered  Certificates may vary  from the  anticipated yield will
depend upon  the degree  to which  such Offered  Certificate is  purchased at  a
discount  or premium, and the degree to  which the timing of payments thereon is
sensitive to  prepayments, liquidations  and purchases  of the  Mortgage  Loans.
Further, an investor should consider the risk that, in the case of the Principal
Only  Certificates and any other Offered  Certificate purchased at a discount, a
slower than anticipated  rate of principal  payments (including prepayments)  on
the  Mortgage Loans  could result in  an actual  yield to such  investor that is
lower than  the  anticipated yield  and,  in the  case  of the  Notional  Amount
Certificates  and any other Offered Certificate purchased at a premium, a faster
than anticipated rate of principal payments  on the Mortgage Loans could  result
in  an actual yield to  such investor that is  lower than the anticipated yield.
Investors in the Notional Amount Certificates should carefully consider the risk
that a rapid rate of principal prepayments on the Mortgage Loans could result in
the failure of such investors to recover their initial investments.
 
     The rate of principal payments (including prepayments) on pools of mortgage
loans may vary significantly  over time and  may be influenced  by a variety  of
economic, geographic, social and other factors, including changes in mortgagors'
housing  needs,  job  transfers,  unemployment, mortgagors'  net  equity  in the
mortgaged properties and servicing decisions. In general, if prevailing interest
rates were to fall significantly below the
 
                                      S-29
 
<PAGE>

<PAGE>
Mortgage Rates on  the Mortgage Loans,  the Mortgage Loans  could be subject  to
higher  prepayment rates than if prevailing interest  rates were to remain at or
above the  Mortgage  Rates on  the  Mortgage Loans.  Conversely,  if  prevailing
interest  rates  were to  rise  significantly, the  rate  of prepayments  on the
Mortgage Loans would  generally be expected  to decrease. No  assurances can  be
given  as to the rate of prepayments on the Mortgage Loans in stable or changing
interest rate environments.
 
     As described herein under 'Description  of the Certificates --  Principal,'
the  Senior Prepayment  Percentage of  the applicable  Non-PO Percentage  of all
principal prepayments will  be initially  distributed to the  Classes of  Senior
Certificates  (other than  the Class PO  Certificates) then  entitled to receive
principal  distributions.  This  may  result  in  all  (or  a   disproportionate
percentage)  of  such  principal  prepayments being  distributed  to  holders of
certain Classes of Senior  Certificates (other than  the Class PO  Certificates)
and none (or less than their pro rata share) of such principal prepayments being
distributed  to holders of  the Subordinated Certificates  during the periods of
time described in the definitions of 'Senior Prepayment Percentage.'
 
     The timing of changes in the rate of prepayments on the Mortgage Loans  may
significantly affect an investor's actual yield to maturity, even if the average
rate  of principal  payments is  consistent with  an investor's  expectation. In
general, the  earlier a  prepayment  of principal  on  the Mortgage  Loans,  the
greater  the  effect  on an  investor's  yield  to maturity.  The  effect  on an
investor's yield as a  result of principal payments  occurring at a rate  higher
(or  lower)  than  the  rate  anticipated  by  the  investor  during  the period
immediately following the issuance of the Offered Certificates may not be offset
by a subsequent like decrease (or increase) in the rate of principal payments.
 
     The table below  indicates the  sensitivity of the  pre-tax corporate  bond
equivalent  yields to maturity of the certain Classes of Certificates to various
constant Prepayment  Assumptions.  The  yields  set  forth  in  the  table  were
calculated  by determining the monthly discount  rates that, when applied to the
assumed  stream  of  cash  flows  to  be  paid  on  the  applicable  Classes  of
Certificates, would cause the discounted present value of such assumed stream of
cash flows to equal the assumed purchase price of such Class and converting such
monthly  rates to corporate bond equivalent rates. Such calculations do not take
into account variations that may occur in the interest rates at which  investors
may  be able  to reinvest  funds received  by them  as distributions  on certain
Classes of Certificates and consequently do not purport to reflect the return on
any investment in any  such Class of Certificates  when such reinvestment  rates
are considered.
 
SENSITIVITY OF THE PRINCIPAL ONLY CERTIFICATES
 
     THE  CLASS PO CERTIFICATES  WILL BE 'PRINCIPAL  ONLY' CERTIFICATES AND WILL
NOT BEAR INTEREST.  AS INDICATED IN  THE TABLE  BELOW, A LOW  RATE OF  PRINCIPAL
PAYMENTS  (INCLUDING PREPAYMENTS)  OF THE  DISCOUNT MORTGAGE  LOANS WILL  HAVE A
NEGATIVE EFFECT ON THE YIELD TO INVESTORS IN THE PRINCIPAL ONLY CERTIFICATES.
 
     As described above  under 'Description of  the Certificates --  Principal,'
the  Class PO  Principal Distribution Amount  is calculated by  reference to the
principal payments (including prepayments) on  the Discount Mortgage Loans.  The
Discount  Mortgage Loans will have lower  Adjusted Net Mortgage Rates (and lower
Mortgage Rates) than the other Mortgage  Loans. In general, mortgage loans  with
higher  mortgage rates tend to  prepay at higher rates  than mortgage loans with
relatively lower  mortgage rates  in response  to a  given reduction  in  market
interest  rates. As a  result, the Discount  Mortgage Loans may  prepay at lower
rates, thereby reducing the rate of payment of principal and the resulting yield
of the Class PO Certificates.
 
     The information set forth in the  following table has been prepared on  the
basis  of the Structuring  Assumptions and on the  assumption that the aggregate
purchase price of the Principal Only Certificates (expressed as a percentage  of
initial Class Certificate Balance) is as follows:
 
<TABLE>
<CAPTION>
CLASS                                                            PRICE
- ------------------------------------------------------------   ---------
<S>                                                            <C>
Class PO....................................................   54.42528%
</TABLE>
 
         SENSITIVITY OF THE PRINCIPAL ONLY CERTIFICATES TO PREPAYMENTS
                          (PRE-TAX YIELDS TO MATURITY)
 
<TABLE>
<CAPTION>
                                                                           PREPAYMENT ASSUMPTION
                                                                -------------------------------------------
CLASS OF CERTIFICATES                                            0%      50%      100%      150%      200%
- ------------------------------------------------------------    ----     ----     -----     -----     -----
<S>                                                             <C>      <C>      <C>       <C>       <C>
Class PO....................................................    3.2%     8.2%     15.0%     22.5%     30.4%
</TABLE>
 
                                      S-30
 
<PAGE>

<PAGE>
     It is highly unlikely that all of the Discount Mortgage Loans will have the
characteristics  assumed or that the Discount  Mortgage Loans will prepay at any
constant rate until maturity or  that all of the  Mortgage Loans will prepay  at
the  same rate or time. As  a result of these factors,  the pre-tax yield on the
Principal Only Certificates is  likely to differ from  those shown in the  table
above,  even  if all  of the  Discount  Mortgage Loans  prepay at  the indicated
percentages of the Prepayment  Assumption. No representation is  made as to  the
actual  rate of principal payments on the Discount Mortgage Loans for any period
or over the life of  the Certificates or as to  the yield on the Principal  Only
Certificates.  Investors must  make their  own decisions  as to  the appropriate
prepayment assumptions to be used in deciding whether to purchase the  Principal
Only Certificates.
 
SENSITIVITY OF THE NOTIONAL AMOUNT CERTIFICATES
 
     AS  INDICATED IN THE  TABLE BELOW, THE  YIELD TO INVESTORS  ON THE NOTIONAL
AMOUNT CERTIFICATES  WILL  BE  SENSITIVE  TO  THE  RATE  OF  PRINCIPAL  PAYMENTS
(INCLUDING  PREPAYMENTS) OF THE NON-DISCOUNT  MORTGAGE LOANS, PARTICULARLY THOSE
WITH HIGH ADJUSTED  NET MORTGAGE RATES,  WHICH GENERALLY CAN  BE PREPAID AT  ANY
TIME.  ON THE BASIS OF THE ASSUMPTIONS DESCRIBED BELOW, THE YIELD TO MATURITY ON
THE CLASS X CERTIFICATES WOULD BE APPROXIMATELY 0% IF PREPAYMENTS WERE TO  OCCUR
AT  A CONSTANT RATE OF  APPROXIMATELY 180% OF THE  PREPAYMENT ASSUMPTION. IF THE
ACTUAL PREPAYMENT RATE  OF THE NON-DISCOUNT  MORTGAGE LOANS WERE  TO EXCEED  THE
APPLICABLE  LEVEL FOR AS LITTLE  AS ONE MONTH WHILE  EQUALING SUCH LEVEL FOR THE
REMAINING MONTHS, THE INVESTORS  IN THE NOTIONAL  AMOUNT CERTIFICATES WOULD  NOT
FULLY RECOUP THEIR INITIAL INVESTMENTS.
 
     As  described above under 'Description of the Certificates -- General,' the
Pass-Through Rate of the  Class X Certificates  in effect from  time to time  is
calculated  by reference to the Adjusted  Net Mortgage Rates of the Non-Discount
Mortgage Loans. In general,  mortgage loans with higher  mortgage rates tend  to
prepay  at higher rates than mortgage loans with relatively lower mortgage rates
in response  to a  given  change in  market interest  rates.  As a  result,  the
Non-Discount  Mortgage Loans  may prepay at  higher rates,  thereby reducing the
Pass-Through Rate and Notional Amount of the Class X Certificates.
 
     The information set forth in the  following table has been prepared on  the
basis  of the Structuring  Assumptions, and on the  assumption that the purchase
price (expressed as  a percentage  of initial Notional  Amount) of  the Class  X
Certificates is as follows:
 
<TABLE>
<CAPTION>
CLASS OF CERTIFICATES                                            PRICE*
- -------------------------------------------------------------   --------
<S>                                                             <C>
Class X......................................................   2.23935%
</TABLE>
 
- ------------
 
*  The  price does not include accrued interest. Accrued interest has been added
   to such price in calculating the yields set forth in the table below.
 
         SENSITIVITY OF THE NOTIONAL AMOUNT CERTIFICATES TO PREPAYMENTS
                          (PRE-TAX YIELDS TO MATURITY)
 
<TABLE>
<CAPTION>
                                                                             PREPAYMENT ASSUMPTION
                                                                 ---------------------------------------------
CLASS OF CERTIFICATES                                             0%        50%      100%      150%      200%
- -------------------------------------------------------------    -----     -----     -----     ----     ------
 
<S>                                                              <C>       <C>       <C>       <C>      <C>
Class X......................................................    32.2%     23.8%     15.0%     5.8%     (3.8)%
</TABLE>
 
     It is highly unlikely that all of the Non-Discount Mortgage Loans will have
the characteristics assumed or that the Non-Discount Mortgage Loans will  prepay
at  any constant rate  until maturity or  that all of  the Non-Discount Mortgage
Loans will prepay at the  same rate or time. As  a result of these factors,  the
pre-tax  yields on  the Notional Amount  Certificates are likely  to differ from
those shown in the table above, even  if all of the Non-Discount Mortgage  Loans
prepay   at  the  indicated   percentages  of  the   Prepayment  Assumption.  No
representation is  made as  to the  actual  rate of  principal payments  on  the
Non-Discount  Mortgage Loans for  any period or  over the lives  of the Notional
Amount Certificates or  as to  the yield  on the  Notional Amount  Certificates.
Investors  must  make  their  own decisions  as  to  the  appropriate prepayment
assumptions to  be used  in deciding  whether to  purchase the  Notional  Amount
Certificates.
 
                                      S-31
 
<PAGE>

<PAGE>
ADDITIONAL INFORMATION
 
     The  Depositor intends  to file certain  additional yield  tables and other
computational  materials  with  respect  to  one  or  more  Classes  of  Offered
Certificates  with the Commission  in a report on  Form 8-K to  be dated May 28,
1997. Such tables and materials were prepared by one or more of the Underwriters
at the request of certain  prospective investors, based on assumptions  provided
by, and satisfying the special requirements of, such prospective investors. Such
tables  and  assumptions  may  be  based on  assumptions  that  differ  from the
Structuring Assumptions. Accordingly, such tables and other materials may not be
relevant  to  or  appropriate  for  investors  other  than  those   specifically
requesting them.
 
WEIGHTED AVERAGE LIVES OF THE OFFERED CERTIFICATES
 
     The  weighted average life  of an Offered Certificate  is determined by (a)
multiplying the  amount of  the  reduction, if  any,  of the  Class  Certificate
Balance  of such Certificate  on each Distribution  Date by the  number of years
from the date of issuance to such Distribution Date, (b) summing the results and
(c) dividing  the  sum  by the  aggregate  amount  of the  reductions  in  Class
Certificate Balance of such Certificate referred to in clause (a).
 
     For  a discussion of the  factors which may influence  the rate of payments
(including  prepayments)   of  the   Mortgage  Loans,   see  '   --   Prepayment
Considerations  and Risks' herein  and 'Yield and  Prepayment Considerations' in
the Prospectus.
 
     In general, the weighted average lives of the Offered Certificates will  be
shortened  if  the  level of  prepayments  of  principal of  the  Mortgage Loans
increases. However, the weighted average lives of the Offered Certificates  will
depend  upon a variety of other factors, including the timing of changes in such
rate of  principal  payments  and  the priority  sequence  of  distributions  of
principal   of   the  Classes   of   Certificates.  See   'Description   of  the
Certificates -- Principal' herein.
 
     The interaction  of the  foregoing factors  may have  different effects  on
various Classes of Offered Certificates and the effects on any Class may vary at
different  times during the life of such Class. Accordingly, no assurance can be
given as to  the weighted  average life of  any Class  of Offered  Certificates.
Further,  to  the  extent  the  prices  of  the  Offered  Certificates represent
discounts or premiums to their  respective original Class Certificate  Balances,
variability   in  the  weighted  average  lives   of  such  Classes  of  Offered
Certificates will result in variability in  the related yields to maturity.  For
an  example  of  how  the  weighted average  lives  of  the  Classes  of Offered
Certificates may be affected at various constant Prepayment Assumptions, see the
Decrement Tables below.
 
DECREMENT TABLES
 
     The  following  tables  indicate  the  percentages  of  the  initial  Class
Certificate  Balances of  the Classes  of Offered  Certificates (other  than the
Class X Certificates) that would be outstanding after each of the dates shown at
various constant Prepayment Assumptions  and the corresponding weighted  average
lives  of  such Classes.  The  tables have  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 Prepayment Assumption  specified in the tables or at  any
constant Prepayment Assumption 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 tables  at  the  specified  constant Prepayment  Assumptions,  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.
 
                                      S-32
<PAGE>

<PAGE>
           PERCENT OF INITIAL CLASS CERTIFICATE BALANCES OUTSTANDING*
<TABLE>
<CAPTION>
                                         CLASS A-1
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................    96   66    35     4     0
May 1999......................    92   21     0     0     0
May 2000......................    88    0     0     0     0
May 2001......................    83    0     0     0     0
May 2002......................    78    0     0     0     0
May 2003......................    74    0     0     0     0
May 2004......................    69    0     0     0     0
May 2005......................    65    0     0     0     0
May 2006......................    59    0     0     0     0
May 2007......................    53    0     0     0     0
May 2008......................    47    0     0     0     0
May 2009......................    40    0     0     0     0
May 2010......................    33    0     0     0     0
May 2011......................    25    0     0     0     0
May 2012......................    16    0     0     0     0
May 2013......................     6    0     0     0     0
May 2014......................     0    0     0     0     0
May 2015......................     0    0     0     0     0
May 2016......................     0    0     0     0     0
May 2017......................     0    0     0     0     0
May 2018......................     0    0     0     0     0
May 2019......................     0    0     0     0     0
May 2020......................     0    0     0     0     0
May 2021......................     0    0     0     0     0
May 2022......................     0    0     0     0     0
May 2023......................     0    0     0     0     0
May 2024......................     0    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......   9.8  1.4   0.8   0.6   0.5
 
<CAPTION>
                                         CLASS A-2
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100    66
May 1999......................   100  100    44     0     0
May 2000......................   100   76     0     0     0
May 2001......................   100   28     0     0     0
May 2002......................   100    0     0     0     0
May 2003......................   100    0     0     0     0
May 2004......................   100    0     0     0     0
May 2005......................   100    0     0     0     0
May 2006......................   100    0     0     0     0
May 2007......................   100    0     0     0     0
May 2008......................   100    0     0     0     0
May 2009......................   100    0     0     0     0
May 2010......................   100    0     0     0     0
May 2011......................   100    0     0     0     0
May 2012......................   100    0     0     0     0
May 2013......................   100    0     0     0     0
May 2014......................    94    0     0     0     0
May 2015......................    79    0     0     0     0
May 2016......................    63    0     0     0     0
May 2017......................    46    0     0     0     0
May 2018......................    27    0     0     0     0
May 2019......................     6    0     0     0     0
May 2020......................     0    0     0     0     0
May 2021......................     0    0     0     0     0
May 2022......................     0    0     0     0     0
May 2023......................     0    0     0     0     0
May 2024......................     0    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  19.7  3.6   2.0   1.4   1.1
 
<CAPTION>
                                  CLASS A-3 AND CLASS A-4
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................    99   89    79    69    58
May 1999......................    97   74    53    33    14
May 2000......................    96   61    31     5     0
May 2001......................    94   49    13     0     0
May 2002......................    93   37     0     0     0
May 2003......................    91   29     0     0     0
May 2004......................    90   22     0     0     0
May 2005......................    88   16     0     0     0
May 2006......................    87   12     0     0     0
May 2007......................    85    9     0     0     0
May 2008......................    83    6     0     0     0
May 2009......................    80    3     0     0     0
May 2010......................    78    1     0     0     0
May 2011......................    75    0     0     0     0
May 2012......................    72    0     0     0     0
May 2013......................    69    0     0     0     0
May 2014......................    66    0     0     0     0
May 2015......................    62    0     0     0     0
May 2016......................    58    0     0     0     0
May 2017......................    53    0     0     0     0
May 2018......................    48    0     0     0     0
May 2019......................    43    0     0     0     0
May 2020......................    37    0     0     0     0
May 2021......................    31    0     0     0     0
May 2022......................    24    0     0     0     0
May 2023......................    16    0     0     0     0
May 2024......................     8    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  18.8  4.6   2.3   1.6   1.2
 
<CAPTION>
                                         CLASS A-5
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................    99   90    81    73    64
May 1999......................    98   77    58    41    25
May 2000......................    97   66    39    17     2
May 2001......................    95   55    23     2     0
May 2002......................    94   45    10     0     0
May 2003......................    92   38     4     0     0
May 2004......................    91   31     1     0     0
May 2005......................    90   27     0     0     0
May 2006......................    88   23     0     0     0
May 2007......................    87   20     0     0     0
May 2008......................    85   17     0     0     0
May 2009......................    83   15     0     0     0
May 2010......................    81   13     0     0     0
May 2011......................    78   11     0     0     0
May 2012......................    76    9     0     0     0
May 2013......................    73    8     0     0     0
May 2014......................    70    6     0     0     0
May 2015......................    67    5     0     0     0
May 2016......................    63    5     0     0     0
May 2017......................    59    4     0     0     0
May 2018......................    55    3     0     0     0
May 2019......................    50    3     0     0     0
May 2020......................    45    2     0     0     0
May 2021......................    39    2     0     0     0
May 2022......................    33    2     0     0     0
May 2023......................    26    1     0     0     0
May 2024......................    19    1     0     0     0
May 2025......................    11    1     0     0     0
May 2026......................     4    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  20.0  6.3   2.7   1.8   1.4
</TABLE>
 
- ------------------------------
 * Rounded to the nearest whole percentage.
 
** Determined  as  specified  under  'Weighted  Average  Lives  of  the  Offered
   Certificates' herein.
 
                                      S-33
 
<PAGE>

<PAGE>
     PERCENT OF INITIAL CLASS CERTIFICATE BALANCES OUTSTANDING* (CONTINUED)
<TABLE>
<CAPTION>
                                         CLASS A-6
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100    52     0
May 2000......................   100  100    43     0     0
May 2001......................   100  100     0     0     0
May 2002......................   100   79     0     0     0
May 2003......................   100   33     0     0     0
May 2004......................   100    0     0     0     0
May 2005......................   100    0     0     0     0
May 2006......................   100    0     0     0     0
May 2007......................   100    0     0     0     0
May 2008......................   100    0     0     0     0
May 2009......................   100    0     0     0     0
May 2010......................   100    0     0     0     0
May 2011......................   100    0     0     0     0
May 2012......................   100    0     0     0     0
May 2013......................   100    0     0     0     0
May 2014......................   100    0     0     0     0
May 2015......................   100    0     0     0     0
May 2016......................   100    0     0     0     0
May 2017......................   100    0     0     0     0
May 2018......................   100    0     0     0     0
May 2019......................   100    0     0     0     0
May 2020......................    77    0     0     0     0
May 2021......................    42    0     0     0     0
May 2022......................     4    0     0     0     0
May 2023......................     0    0     0     0     0
May 2024......................     0    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  23.8  5.7   3.0   2.1   1.6
 
<CAPTION>
                                         CLASS A-7
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100    52
May 2000......................   100  100   100     5     0
May 2001......................   100  100    44     0     0
May 2002......................   100  100     0     0     0
May 2003......................   100  100     0     0     0
May 2004......................   100   94     0     0     0
May 2005......................   100   64     0     0     0
May 2006......................   100   41     0     0     0
May 2007......................   100   24     0     0     0
May 2008......................   100    9     0     0     0
May 2009......................   100    0     0     0     0
May 2010......................   100    0     0     0     0
May 2011......................   100    0     0     0     0
May 2012......................   100    0     0     0     0
May 2013......................   100    0     0     0     0
May 2014......................   100    0     0     0     0
May 2015......................   100    0     0     0     0
May 2016......................   100    0     0     0     0
May 2017......................   100    0     0     0     0
May 2018......................   100    0     0     0     0
May 2019......................   100    0     0     0     0
May 2020......................   100    0     0     0     0
May 2021......................   100    0     0     0     0
May 2022......................   100    0     0     0     0
May 2023......................    63    0     0     0     0
May 2024......................    18    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  26.3  8.9   4.0   2.7   2.0
 
<CAPTION>
                                         CLASS A-8
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100   100
May 2000......................   100  100   100   100     0
May 2001......................   100  100   100     0     0
May 2002......................   100  100    39     0     0
May 2003......................   100  100     0     0     0
May 2004......................   100  100     0     0     0
May 2005......................   100  100     0     0     0
May 2006......................   100  100     0     0     0
May 2007......................   100  100     0     0     0
May 2008......................   100  100     0     0     0
May 2009......................   100   91     0     0     0
May 2010......................   100   70     0     0     0
May 2011......................   100   50     0     0     0
May 2012......................   100   32     0     0     0
May 2013......................   100   16     0     0     0
May 2014......................   100    1     0     0     0
May 2015......................   100    0     0     0     0
May 2016......................   100    0     0     0     0
May 2017......................   100    0     0     0     0
May 2018......................   100    0     0     0     0
May 2019......................   100    0     0     0     0
May 2020......................   100    0     0     0     0
May 2021......................   100    0     0     0     0
May 2022......................   100    0     0     0     0
May 2023......................   100    0     0     0     0
May 2024......................   100    0     0     0     0
May 2025......................    51    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  28.0  14.1  5.0   3.3   2.5
 
<CAPTION>
                                         CLASS A-9
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100   100
May 2000......................   100  100   100   100    12
May 2001......................   100  100   100    16     0
May 2002......................   100  100    85     0     0
May 2003......................   100  100    34     0     0
May 2004......................   100  100     0     0     0
May 2005......................   100  100     0     0     0
May 2006......................   100  100     0     0     0
May 2007......................   100  100     0     0     0
May 2008......................   100  100     0     0     0
May 2009......................   100  100     0     0     0
May 2010......................   100  100     0     0     0
May 2011......................   100   92     0     0     0
May 2012......................   100   81     0     0     0
May 2013......................   100   70     0     0     0
May 2014......................   100   60     0     0     0
May 2015......................   100   52     0     0     0
May 2016......................   100   43     0     0     0
May 2017......................   100   36     0     0     0
May 2018......................   100   29     0     0     0
May 2019......................   100   22     0     0     0
May 2020......................   100   17     0     0     0
May 2021......................   100   11     0     0     0
May 2022......................   100    6     0     0     0
May 2023......................   100    1     0     0     0
May 2024......................   100    0     0     0     0
May 2025......................    92    0     0     0     0
May 2026......................    38    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  28.8  18.7  5.8   3.7   2.8
</TABLE>
 
- ------------------------------
 * Rounded to the nearest whole percentage.
 
** Determined  as  specified  under  'Weighted  Average  Lives  of  the  Offered
   Certificates' herein.
 
                                      S-34
 
<PAGE>

<PAGE>
     PERCENT OF INITIAL CLASS CERTIFICATE BALANCES OUTSTANDING* (CONTINUED)
<TABLE>
<CAPTION>
                                        CLASS A-10
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100   100
May 2000......................   100  100   100   100    23
May 2001......................   100  100   100    30     0
May 2002......................   100  100   100     0     0
May 2003......................   100  100    59     0     0
May 2004......................   100  100     4     0     0
May 2005......................   100  100     0     0     0
May 2006......................   100  100     0     0     0
May 2007......................   100  100     0     0     0
May 2008......................   100  100     0     0     0
May 2009......................   100  100     0     0     0
May 2010......................   100  100     0     0     0
May 2011......................   100  100     0     0     0
May 2012......................   100  100     0     0     0
May 2013......................   100  100     0     0     0
May 2014......................   100  100     0     0     0
May 2015......................   100   87     0     0     0
May 2016......................   100   74     0     0     0
May 2017......................   100   62     0     0     0
May 2018......................   100   51     0     0     0
May 2019......................   100   40     0     0     0
May 2020......................   100   31     0     0     0
May 2021......................   100   22     0     0     0
May 2022......................   100   14     0     0     0
May 2023......................   100    7     0     0     0
May 2024......................   100    0     0     0     0
May 2025......................   100    0     0     0     0
May 2026......................    65    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  29.2  21.4  6.2   3.9   2.9
 
<CAPTION>
                                        CLASS A-11
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100   100
May 2000......................   100  100   100   100   100
May 2001......................   100  100   100   100     0
May 2002......................   100  100   100     0     0
May 2003......................   100  100   100     0     0
May 2004......................   100  100    94     0     0
May 2005......................   100  100     0     0     0
May 2006......................   100  100     0     0     0
May 2007......................   100  100     0     0     0
May 2008......................   100  100     0     0     0
May 2009......................   100  100     0     0     0
May 2010......................   100  100     0     0     0
May 2011......................   100  100     0     0     0
May 2012......................   100  100     0     0     0
May 2013......................   100  100     0     0     0
May 2014......................   100  100     0     0     0
May 2015......................   100  100     0     0     0
May 2016......................   100  100     0     0     0
May 2017......................   100  100     0     0     0
May 2018......................   100  100     0     0     0
May 2019......................   100  100     0     0     0
May 2020......................   100  100     0     0     0
May 2021......................   100  100     0     0     0
May 2022......................   100  100     0     0     0
May 2023......................   100  100     0     0     0
May 2024......................   100   79     0     0     0
May 2025......................   100   50     0     0     0
May 2026......................   100   22     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  29.8  28.1  7.3   4.3   3.2
 
<CAPTION>
                                        CLASS A-12
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100   100
May 2000......................   100  100   100   100   100
May 2001......................   100  100   100   100     0
May 2002......................   100  100   100     0     0
May 2003......................   100  100   100     0     0
May 2004......................   100  100   100     0     0
May 2005......................   100  100     0     0     0
May 2006......................   100  100     0     0     0
May 2007......................   100  100     0     0     0
May 2008......................   100  100     0     0     0
May 2009......................   100  100     0     0     0
May 2010......................   100  100     0     0     0
May 2011......................   100  100     0     0     0
May 2012......................   100  100     0     0     0
May 2013......................   100  100     0     0     0
May 2014......................   100  100     0     0     0
May 2015......................   100  100     0     0     0
May 2016......................   100  100     0     0     0
May 2017......................   100  100     0     0     0
May 2018......................   100  100     0     0     0
May 2019......................   100  100     0     0     0
May 2020......................   100  100     0     0     0
May 2021......................   100  100     0     0     0
May 2022......................   100  100     0     0     0
May 2023......................   100  100     0     0     0
May 2024......................   100  100     0     0     0
May 2025......................   100   64     0     0     0
May 2026......................   100   29     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  29.9  28.4  7.4   4.3   3.2
 
<CAPTION>
                                        CLASS A-13
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100   100
May 2000......................   100  100   100   100   100
May 2001......................   100  100   100   100    35
May 2002......................   100  100   100    58     0
May 2003......................    98   93    88    13     0
May 2004......................    95   85    74     0     0
May 2005......................    93   74    52     0     0
May 2006......................    90   61    27     0     0
May 2007......................    87   47     7     0     0
May 2008......................    83   34     0     0     0
May 2009......................    80   22     0     0     0
May 2010......................    76   11     0     0     0
May 2011......................    71    0     0     0     0
May 2012......................    66    0     0     0     0
May 2013......................    61    0     0     0     0
May 2014......................    55    0     0     0     0
May 2015......................    49    0     0     0     0
May 2016......................    42    0     0     0     0
May 2017......................    35    0     0     0     0
May 2018......................    27    0     0     0     0
May 2019......................    18    0     0     0     0
May 2020......................     8    0     0     0     0
May 2021......................     0    0     0     0     0
May 2022......................     0    0     0     0     0
May 2023......................     0    0     0     0     0
May 2024......................     0    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  16.9  9.8   8.0   5.3   3.9
</TABLE>
 
- ------------------------------
 * Rounded to the nearest whole percentage.
 
** Determined  as  specified  under  'Weighted  Average  Lives  of  the  Offered
   Certificates' herein.
 
                                      S-35
 
<PAGE>

<PAGE>
     PERCENT OF INITIAL CLASS CERTIFICATE BALANCES OUTSTANDING* (CONTINUED)
<TABLE>
<CAPTION>
                                        CLASS A-14
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100   100
May 2000......................   100  100   100   100   100
May 2001......................   100  100   100   100   100
May 2002......................   100  100   100   100    51
May 2003......................   100  100   100   100     0
May 2004......................   100  100   100    59     0
May 2005......................   100  100   100    11     0
May 2006......................   100  100   100     0     0
May 2007......................   100  100   100     0     0
May 2008......................   100  100    77     0     0
May 2009......................   100  100    46     0     0
May 2010......................   100  100    20     0     0
May 2011......................   100  100     0     0     0
May 2012......................   100   79     0     0     0
May 2013......................   100   60     0     0     0
May 2014......................   100   41     0     0     0
May 2015......................   100   25     0     0     0
May 2016......................   100    9     0     0     0
May 2017......................   100    0     0     0     0
May 2018......................   100    0     0     0     0
May 2019......................   100    0     0     0     0
May 2020......................   100    0     0     0     0
May 2021......................    94    0     0     0     0
May 2022......................    68    0     0     0     0
May 2023......................    40    0     0     0     0
May 2024......................     8    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  25.6  16.7  12.0  7.3   5.1
 
<CAPTION>
                                        CLASS A-15
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................    91   91    91    91    91
May 1999......................    80   80    80    80    80
May 2000......................    69   69    69    69    69
May 2001......................    57   57    57    57    57
May 2002......................    44   44    44    44    44
May 2003......................    30   30    30    30     0
May 2004......................    15   15    15    15     0
May 2005......................     0    0     0     0     0
May 2006......................     0    0     0     0     0
May 2007......................     0    0     0     0     0
May 2008......................     0    0     0     0     0
May 2009......................     0    0     0     0     0
May 2010......................     0    0     0     0     0
May 2011......................     0    0     0     0     0
May 2012......................     0    0     0     0     0
May 2013......................     0    0     0     0     0
May 2014......................     0    0     0     0     0
May 2015......................     0    0     0     0     0
May 2016......................     0    0     0     0     0
May 2017......................     0    0     0     0     0
May 2018......................     0    0     0     0     0
May 2019......................     0    0     0     0     0
May 2020......................     0    0     0     0     0
May 2021......................     0    0     0     0     0
May 2022......................     0    0     0     0     0
May 2023......................     0    0     0     0     0
May 2024......................     0    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......   4.4  4.4   4.4   4.4   4.0
 
<CAPTION>
                                        CLASS A-16
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100   100
May 2000......................   100  100   100   100   100
May 2001......................   100  100   100   100   100
May 2002......................   100  100   100   100   100
May 2003......................   100  100   100   100    63
May 2004......................   100  100   100   100     0
May 2005......................    99   99    99    99     0
May 2006......................    85   85    85    32     0
May 2007......................    70   70    70     0     0
May 2008......................    54   54    54     0     0
May 2009......................    37   37    37     0     0
May 2010......................    18   18    18     0     0
May 2011......................     0    0     0     0     0
May 2012......................     0    0     0     0     0
May 2013......................     0    0     0     0     0
May 2014......................     0    0     0     0     0
May 2015......................     0    0     0     0     0
May 2016......................     0    0     0     0     0
May 2017......................     0    0     0     0     0
May 2018......................     0    0     0     0     0
May 2019......................     0    0     0     0     0
May 2020......................     0    0     0     0     0
May 2021......................     0    0     0     0     0
May 2022......................     0    0     0     0     0
May 2023......................     0    0     0     0     0
May 2024......................     0    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  11.2  11.2  11.2  8.8   6.1
 
<CAPTION>
                                        CLASS A-17
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   108  108   108   108   108
May 1999......................   117  117   117   117   117
May 2000......................   126  126   126   126   126
May 2001......................   136  136   136   136   136
May 2002......................   147  147   147   147   147
May 2003......................   159  159   159   159   159
May 2004......................   172  172   172   172    98
May 2005......................   186  186   186   186    36
May 2006......................   200  200   200   200    13
May 2007......................   217  217   217   175     9
May 2008......................   234  234   234   131     6
May 2009......................   253  253   253    97     4
May 2010......................   273  273   273    72     3
May 2011......................   293  293   289    53     2
May 2012......................   293  293   235    39     1
May 2013......................   293  293   191    29     1
May 2014......................   293  293   154    21     0
May 2015......................   293  293   124    15     0
May 2016......................   293  293    99    11     0
May 2017......................   293  278    78     8     0
May 2018......................   293  239    61     6     0
May 2019......................   293  202    47     4     0
May 2020......................   293  169    36     3     0
May 2021......................   293  138    27     2     0
May 2022......................   293  110    20     1     0
May 2023......................   293   84    14     1     0
May 2024......................   293   60     9     0     0
May 2025......................   216   37     5     0     0
May 2026......................   105   17     2     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  28.7  24.1  18.3  12.8  7.6
</TABLE>
 
- ------------------------------
 * Rounded to the nearest whole percentage.
 
** Determined  as  specified  under  'Weighted  Average  Lives  of  the  Offered
   Certificates' herein.
 
                                      S-36
 
<PAGE>

<PAGE>
     PERCENT OF INITIAL CLASS CERTIFICATE BALANCES OUTSTANDING* (CONTINUED)
<TABLE>
<CAPTION>
                                        CLASS A-18
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................   100  100   100   100   100
May 1999......................   100  100   100   100   100
May 2000......................   100  100   100   100   100
May 2001......................   100  100   100   100    65
May 2002......................   100  100   100    77    35
May 2003......................    99   96    94    54    18
May 2004......................    98   92    86    37     8
May 2005......................    96   86    74    26     3
May 2006......................    95   79    61    18     1
May 2007......................    93   72    50    14     1
May 2008......................    91   65    41    10     0
May 2009......................    89   58    34     8     0
May 2010......................    87   52    28     6     0
May 2011......................    85   47    23     4     0
May 2012......................    82   42    19     3     0
May 2013......................    79   37    15     2     0
May 2014......................    76   33    12     2     0
May 2015......................    73   29    10     1     0
May 2016......................    69   25     8     1     0
May 2017......................    65   22     6     1     0
May 2018......................    61   19     5     0     0
May 2019......................    56   16     4     0     0
May 2020......................    51   13     3     0     0
May 2021......................    45   11     2     0     0
May 2022......................    39    9     2     0     0
May 2023......................    32    7     1     0     0
May 2024......................    25    5     1     0     0
May 2025......................    17    3     0     0     0
May 2026......................     8    1     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  21.7  14.7  11.3  7.2   4.9
 
<CAPTION>
 
                                         CLASS AR
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................     0    0     0     0     0
May 1999......................     0    0     0     0     0
May 2000......................     0    0     0     0     0
May 2001......................     0    0     0     0     0
May 2002......................     0    0     0     0     0
May 2003......................     0    0     0     0     0
May 2004......................     0    0     0     0     0
May 2005......................     0    0     0     0     0
May 2006......................     0    0     0     0     0
May 2007......................     0    0     0     0     0
May 2008......................     0    0     0     0     0
May 2009......................     0    0     0     0     0
May 2010......................     0    0     0     0     0
May 2011......................     0    0     0     0     0
May 2012......................     0    0     0     0     0
May 2013......................     0    0     0     0     0
May 2014......................     0    0     0     0     0
May 2015......................     0    0     0     0     0
May 2016......................     0    0     0     0     0
May 2017......................     0    0     0     0     0
May 2018......................     0    0     0     0     0
May 2019......................     0    0     0     0     0
May 2020......................     0    0     0     0     0
May 2021......................     0    0     0     0     0
May 2022......................     0    0     0     0     0
May 2023......................     0    0     0     0     0
May 2024......................     0    0     0     0     0
May 2025......................     0    0     0     0     0
May 2026......................     0    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......   0.1  0.1   0.1   0.1   0.1
 
<CAPTION>
 
                                         CLASS PO
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................    99   93    86    80    74
May 1999......................    98   85    72    60    50
May 2000......................    97   77    60    45    33
May 2001......................    96   70    50    34    22
May 2002......................    95   64    41    26    15
May 2003......................    94   58    34    19    10
May 2004......................    92   52    28    14     7
May 2005......................    91   47    23    11     5
May 2006......................    89   43    19     8     3
May 2007......................    87   39    16     6     2
May 2008......................    85   35    13     4     1
May 2009......................    83   31    11     3     1
May 2010......................    81   28     9     2     1
May 2011......................    78   25     7     2     0
May 2012......................    76   22     6     1     0
May 2013......................    73   20     5     1     0
May 2014......................    70   17     4     1     0
May 2015......................    66   15     3     1     0
May 2016......................    63   13     2     0     0
May 2017......................    59   11     2     0     0
May 2018......................    54   10     1     0     0
May 2019......................    50    8     1     0     0
May 2020......................    45    7     1     0     0
May 2021......................    39    5     1     0     0
May 2022......................    33    4     0     0     0
May 2023......................    27    3     0     0     0
May 2024......................    20    2     0     0     0
May 2025......................    12    1     0     0     0
May 2026......................     4    0     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  20.1  9.4   5.5   3.7   2.8
 
<CAPTION>
 
                                 CLASS B-1, CLASS B-2 AND
                                         CLASS B-3
                                   PREPAYMENT ASSUMPTION
                               -----------------------------
      DISTRIBUTION DATE         0%    50%   100%  150%  200%
- ------------------------------ -----  ----  ----  ----  ----
<S>                            <C>    <C>   <C>   <C>   <C>
Initial.......................   100  100   100   100   100
May 1998......................    99   99    99    99    99
May 1999......................    98   98    98    98    98
May 2000......................    98   98    98    98    98
May 2001......................    97   97    97    97    97
May 2002......................    96   96    96    96    96
May 2003......................    95   92    90    87    84
May 2004......................    93   88    83    77    71
May 2005......................    92   83    73    65    56
May 2006......................    90   76    63    51    40
May 2007......................    89   69    52    38    27
May 2008......................    87   62    43    28    18
May 2009......................    85   56    35    21    12
May 2010......................    83   50    29    16     8
May 2011......................    81   45    23    12     5
May 2012......................    78   40    19     9     3
May 2013......................    76   35    16     6     2
May 2014......................    73   31    13     5     1
May 2015......................    70   28    10     3     1
May 2016......................    66   24     8     2     1
May 2017......................    62   21     6     2     0
May 2018......................    58   18     5     1     0
May 2019......................    54   15     4     1     0
May 2020......................    49   13     3     1     0
May 2021......................    43   10     2     0     0
May 2022......................    37    8     2     0     0
May 2023......................    31    6     1     0     0
May 2024......................    24    4     1     0     0
May 2025......................    16    3     0     0     0
May 2026......................     8    1     0     0     0
May 2027......................     0    0     0     0     0
                               -----  ----  ----  ----  ----
Weighted Average Lives**......  20.8  14.2  11.2  9.6   8.7
</TABLE>
 
- ------------------------------
 * Rounded to the nearest whole percentage.
 
** Determined  as  specified  under  'Weighted  Average  Lives  of  the  Offered
   Certificates' herein.
 
                                      S-37
<PAGE>

<PAGE>
LAST SCHEDULED DISTRIBUTION DATE
 
     The Last Scheduled Distribution Date for each Class of Offered Certificates
other  than the Accretion Directed Certificates is the Distribution Date in July
2027, which is the  Distribution Date in  the month following  the month of  the
latest scheduled maturity date for any of the Mortgage Loans. The Last Scheduled
Distribution Dates on which the Class Certificate Balances of the Class A-15 and
Class  A-16 Certificates would be  reduced to zero are  May 2005 and April 2011,
respectively, based  on  a  Prepayment  Assumption of  0%  and  the  Structuring
Assumptions  as described herein (except that  for purposes of this sentence the
remaining term to  maturity for  all the  Mortgage Loans  is assumed  to be  360
months).  Since the rate of distributions  in reduction of the Class Certificate
Balance or Notional Amount of each Class of Offered Certificates will depend  on
the  rate of  payment (including prepayments)  of the Mortgage  Loans, the Class
Certificate Balance or  Notional Amount of  any such Class  could be reduced  to
zero  significantly earlier or later than  the Last Scheduled Distribution Date.
The rate  of payments  on the  Mortgage Loans  will depend  on their  particular
characteristics,  as well as on prevailing interest  rates from time to time and
other economic factors, and no assurance can  be given as to the actual  payment
experience  of the Mortgage Loans. See ' -- Prepayment Considerations and Risks'
and ' -- Weighted Average Lives  of the Offered Certificates' herein and  'Yield
and Prepayment Considerations' in the Prospectus.
 
THE SUBORDINATED CERTIFICATES
 
     The  weighted  average  lives  of,  and  the  yields  to  maturity  on, the
Subordinated  Certificates,  in  increasing  order  of  their  numerical   Class
designations,  will be  progressively more sensitive  to the rate  and timing of
mortgagor defaults and the severity of ensuing losses on the Mortgage Loans.  If
the  actual rate  and severity of  losses on  the Mortgage Loans  is higher than
those assumed by  a holder of  a Subordinated Certificate,  the actual yield  to
maturity of such Certificate may be lower than the yield expected by such holder
based  on such assumption. The timing of  losses on the Mortgage Loans will also
affect an investor's actual yield to maturity, even if the rate of defaults  and
severity  of losses over  the life of  the Mortgage Pool  are consistent with an
investor's expectations. In general, the earlier a loss occurs, the greater  the
effect on an investor's yield to maturity. Realized Losses on the Mortgage Loans
will   reduce  the  Class  Certificate  Balances  of  the  applicable  Class  of
Subordinated Certificates  to the  extent of  any losses  allocated thereto  (as
described  under  'Description of  the Certificates  -- Allocation  of Losses'),
without the  receipt  of  cash  attributable to  such  reduction.  In  addition,
shortfalls  in cash available for distributions on the Subordinated Certificates
will result in  a reduction in  the Class  Certificate Balance of  the Class  of
Subordinated  Certificates  then outstanding  with  the highest  numerical Class
designation if and  to the extent  that the aggregate  of the Class  Certificate
Balances  of all  Classes of Certificates,  following all  distributions and the
allocation of Realized Losses on a Distribution Date, exceeds the Pool Principal
Balance as of the Due Date occurring in the month of such Distribution Date.  As
a  result  of  such reductions,  less  interest  will accrue  on  such  Class of
Subordinated Certificates  than  otherwise would  be  the case.  The  yields  to
maturity  of  the  Subordinated  Certificates  will  also  be  affected  by  the
disproportionate allocation of principal prepayments to the Senior Certificates,
Net Interest  Shortfalls  and  other  cash shortfalls  in  Available  Funds  and
distribution  of funds  to Class  PO Certificateholders  otherwise available for
distribution on the Subordinated Certificates to the extent of reimbursement for
Class PO Deferred Amounts. See 'Description of the Certificates -- Allocation of
Losses' herein.
 
     If on any Distribution  Date the Applicable  Credit Support Percentage  for
any  Class of  Subordinated Certificates  is less  than its  Original Applicable
Credit Support  Percentage,  all  partial principal  prepayments  and  principal
prepayments  in full available for distribution on the Subordinated Certificates
will be allocated solely to all other Classes of Subordinated Certificates  with
lower  numerical  designations,  thereby accelerating  the  amortization thereof
relative to that  of the Restricted  Classes and reducing  the weighted  average
lives of such Classes of Subordinated Certificates receiving such distributions.
Accelerating  the amortization of the  Classes of Subordinated Certificates with
lower numerical Class designations relative to the other Classes of Subordinated
Certificates is  intended  to preserve  the  availability of  the  subordination
provided by such other Classes.
 
                                      S-38
 
<PAGE>

<PAGE>
                               CREDIT ENHANCEMENT
 
SUBORDINATION OF CERTAIN CLASSES
 
     The  rights  of the  holders of  the  Subordinated Certificates  to receive
distributions with respect to  the Mortgage Loans will  be subordinated to  such
rights  of the holders of the Senior Certificates, and the rights of the holders
of  each  Class  of  Subordinated   Certificates  (other  than  the  Class   B-1
Certificates) to receive such distributions will be further subordinated to such
rights  of the holders of the Class or Classes of Subordinated Certificates with
lower numerical Class designations,  in each case only  to the extent  described
herein.  The  subordination  of  the  Subordinated  Certificates  to  the Senior
Certificates and the further subordination within the Subordinated  Certificates
is  intended to provide  holders of Certificates with  a higher relative payment
priority protection  against  Realized  Losses  other  than  Excess  Losses.  In
addition,  the Subordinated Certificates will provide limited protection against
Special Hazard Losses, Bankruptcy Losses and  Fraud Losses up to the  applicable
Special  Hazard Loss Coverage Amount, Bankruptcy  Loss Coverage Amount and Fraud
Loss Coverage Amount,  respectively, as described  below. The applicable  Non-PO
Percentage  of Realized Losses,  other than Excess Losses,  will be allocated to
the Class  of  Subordinated  Certificates  then  outstanding  with  the  highest
numerical  Class designation. In addition, the Class Certificate Balance of such
Class  of  Subordinated  Certificates   will  be  reduced   by  the  amount   of
distributions  on  the  Class  PO Certificates  in  reimbursement  for  Class PO
Deferred Amounts.
 
     The Subordinated Certificates  will provide  protection to  the Classes  of
Certificates of higher relative priority against (i) Special Hazard Losses in an
initial  amount  expected to  be up  to  approximately $1,997,756  (the 'Special
Hazard Loss  Coverage Amount'),  (ii)  Bankruptcy Losses  in an  initial  amount
expected  to  be up  to approximately  $100,000  (the 'Bankruptcy  Loss Coverage
Amount') and  (iii) Fraud  Losses in  an initial  amount expected  to be  up  to
approximately $7,869,708 (the 'Fraud Loss Coverage Amount').
 
     The Special Hazard Loss Coverage Amount will be reduced, from time to time,
to be an amount equal on any Distribution Date to the lesser of (a) the greatest
of (i) 1% of the aggregate of the principal balances of the Mortgage Loans, (ii)
twice the principal balance of the largest Mortgage Loan and (iii) the aggregate
principal balances of the Mortgage Loans secured by Mortgaged Properties located
in  the  single California  postal zip  code area  having the  highest aggregate
principal balance of  any such zip  code area  and (b) the  Special Hazard  Loss
Coverage  Amount  as of  the Closing  Date less  the amount,  if any,  of losses
attributable to Special Hazard Mortgage  Loans incurred since the Closing  Date.
All  principal balances for the purpose of this definition will be calculated as
of the first  day of  the month preceding  such Distribution  Date after  giving
effect to scheduled installments of principal and interest on the Mortgage Loans
then due, whether or not paid.
 
     The  Fraud Loss Coverage Amount will be  reduced, from time to time, by the
amount of  Fraud Losses  allocated to  the Certificates.  In addition,  on  each
anniversary  of the Cut-off Date, the Fraud Loss Coverage Amount will be reduced
as follows: (a)  on the  first, second, third  and fourth  anniversaries of  the
Cut-off  Date, to an  amount equal to the  lesser of (i) 1%  of the then current
Pool Principal Balance and (ii) the excess of the Fraud Loss Coverage Amount  as
of  the preceding anniversary of the Cut-off Date  (or, in the case of the first
such anniversary, as of  the Cut-off Date) over  the cumulative amount of  Fraud
Losses  allocated to  the Certificates since  such preceding  anniversary or the
Cut-off Date,  as the  case may  be, and  (b) on  the fifth  anniversary of  the
Cut-off Date, to zero.
 
     The  Bankruptcy Loss Coverage Amount will be reduced, from time to time, by
the amount of Bankruptcy Losses allocated to the Certificates.
 
     The amount  of  coverage  provided by  the  Subordinated  Certificates  for
Special  Hazard Losses, Bankruptcy  Losses and Fraud Losses  may be cancelled or
reduced from time to time for each of the risks covered, provided that the  then
current  ratings of  the Certificates  assigned by  the Rating  Agencies are not
adversely affected thereby. In addition, a reserve fund or other form of  credit
enhancement  may be substituted for the  protection provided by the Subordinated
Certificates for Special Hazard Losses, Bankruptcy Losses and Fraud Losses.
 
     As used herein, a 'Deficient Valuation' is a bankruptcy proceeding  whereby
the  bankruptcy court may  establish the value  of the Mortgaged  Property at an
amount less than  the then outstanding  principal balance of  the Mortgage  Loan
secured  by  such Mortgaged  Property or  may  reduce the  outstanding principal
balance of a  Mortgage Loan.  In the case  of a  reduction in the  value of  the
related  Mortgaged Property, the amount of the  secured debt could be reduced to
such value, and the holder of such Mortgage Loan thus would become an  unsecured
creditor  to the extent the outstanding  principal balance of such Mortgage Loan
exceeds the value so
 
                                      S-39
 
<PAGE>

<PAGE>
assigned to the Mortgaged Property by the bankruptcy court. In addition, certain
other modifications of the terms of a Mortgage Loan can result from a bankruptcy
proceeding, including the reduction (a  'Debt Service Reduction') of the  amount
of  the  monthly  payment  on the  related  Mortgage  Loan.  Notwithstanding the
foregoing, no such occurrence  shall be considered a  Debt Service Reduction  or
Deficient  Valuation  so  long as  the  Master  Servicer is  pursuing  any other
remedies that may be available with respect to the related Mortgage Loan and (i)
such Mortgage Loan is not in default  with respect to payment due thereunder  or
(ii)  scheduled monthly payments of principal and interest are being advanced by
the Master  Servicer without  giving effect  to any  Debt Service  Reduction  or
Deficient Valuation.
 
                                USE OF PROCEEDS
 
     The  Depositor will apply the net proceeds  of the sale of the Certificates
against the purchase price of the Mortgage Loans.
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     For federal income  tax purposes,  an election will  be made  to treat  the
Trust  Fund as  a REMIC.  The Regular  Certificates will  constitute the regular
interests in the REMIC. The Residual Certificates will constitute the sole class
of 'residual interest' in the REMIC.
 
     The Regular  Certificates generally  will be  treated as  debt  instruments
issued  by the  REMIC for  federal income  tax purposes.  Income on  the Regular
Certificates must be reported under an accrual method of accounting.
 
     The Principal  Only Certificates  will be  treated for  federal income  tax
purposes  as having been  issued with an  amount of OID  equal to the difference
between their  principal  balance  and  their  issue  price.  Although  the  tax
treatment  is not entirely certain, Notional Amount Certificates will be treated
as having been  issued with OID  for federal  income tax purposes  equal to  the
excess  of all  expected payments  of interest  on such  Certificates over their
issue price. Although unclear, a holder of a Notional Amount Certificate may  be
entitled  to deduct a  loss to the  extent that its  remaining basis exceeds the
maximum amount  of future  payments  to which  such Certificateholder  would  be
entitled if there were no further prepayments of the Mortgage Loans. The Accrual
Certificates  will be treated as having OID in  an amount equal to the excess of
(i) the sum of all payments  thereon determined under the Prepayment  Assumption
described  below  over (ii)  their  respective issue  prices  (including accrued
interest). The remaining  Classes of  Regular Certificates,  depending on  their
respective  issue prices (as described in  the Prospectus under 'Certain Federal
Income Tax Consequences'),  may be treated  as having been  issued with OID  for
federal  income tax purposes. For purposes of determining the amount and rate of
accrual of OID and market discount, the Trust Fund intends to assume that  there
will  be  prepayments on  the Mortgage  Loans at  a  rate equal  to 100%  of the
Prepayment Assumption.  No representation  is made  as to  whether the  Mortgage
Loans  will  prepay at  either of  the foregoing  rates or  any other  rate. See
'Yield, Prepayment  and Maturity  Considerations'  herein and  'Certain  Federal
Income  Tax Consequences'  in the Prospectus.  Computing accruals of  OID in the
manner described  in  the  Prospectus  may (depending  on  the  actual  rate  of
prepayments during the accrual period) result in the accrual of negative amounts
of OID on the Certificates issued with OID in an accrual period. Holders will be
entitled  to offset negative accruals of OID  only against future OID accrual on
such Certificates.
 
     If the holders  of any  Regular Certificates  are treated  as holding  such
Certificates  at  a  premium, such  holders  should consult  their  tax advisors
regarding the election to amortize bond premium and the method to be employed.
 
     As is described more fully under 'Certain Federal Income Tax  Consequences'
in  the Prospectus,  the Offered  Certificates will  represent qualifying assets
under Sections 856(c)(5)(A)  and 7701(a)(19)(C)  of the Code,  and net  interest
income attributable to the Offered Certificates will be 'interest on obligations
secured   by  mortgages  on  real  property'   within  the  meaning  of  Section
856(c)(3)(B) of the Code, to the extent the assets of the Trust Fund are  assets
described  in such sections. The  Regular Certificates will represent qualifying
assets under Section  860G(a)(3) if acquired  by a REMIC  within the  prescribed
time periods of the Code.
 
     The holders of the Residual Certificates must include the taxable income of
the  REMIC in their federal  taxable income. The resulting  tax liability of the
holders   may    exceed   cash    distributions   to    such   holders    during
 
                                      S-40
 
<PAGE>

<PAGE>
certain  periods.  All  or a  portion  of  the taxable  income  from  a Residual
Certificate recognized by a holder may be treated as 'excess inclusion'  income,
which, with limited exceptions, is subject to U.S. federal income tax.
 
     The  Small Business Job  Protection Act of 1996  has eliminated the special
rule permitting  Section 593  institutions ('thrift  institutions') to  use  net
operating losses and other allowable deductions to offset their excess inclusion
income from REMIC residual certificates that have 'significant value' within the
meaning  of the REMIC  Regulations, effective for  taxable years beginning after
December 31, 1995,  except with  respect to  residual certificates  continuously
held by a thrift institution since November 1, 1995.
 
     In  addition, the Small Business Job  Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative minimum
taxable income of a residual  holder. First, alternative minimum taxable  income
for  such residual holder is determined without  regard to the special rule that
taxable income  cannot  be  less  than excess  inclusions.  Second,  a  residual
holder's  alternative minimum taxable income for a  tax year cannot be less than
the excess inclusions for the year. Third, the amount of any alternative minimum
tax net operating loss deductions must be computed without regard to any  excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.
 
     Furthermore,  the Small Business Job Protection Act of 1996, as part of the
repeal of the  bad debt  reserve method  for thrift  institutions, repealed  the
application  of Code Section 593(d) to any taxable year beginning after December
31, 1995.
 
     Also, purchasers of  a Residual Certificate  should consider carefully  the
tax  consequences of  an investment  in Residual  Certificates discussed  in the
Prospectus and  should consult  their own  tax advisors  with respect  to  those
consequences.   See   'Certain  Federal   Income   Tax  Consequences   --  REMIC
Certificates --  b.  Residual  Certificates' in  the  Prospectus.  Specifically,
prospective  holders of Residual Certificates  should consult their tax advisors
regarding whether, at the  time of acquisition, a  Residual Certificate will  be
treated as a 'noneconomic' residual interest, a 'non-significant value' residual
interest and a 'tax avoidance potential' residual interest. See 'Certain Federal
Income  Tax  Consequences --  Tax-Related Restrictions  on Transfer  of Residual
Certificates -- Noneconomic Residual Certificates,' 'Certain Federal Income  Tax
Consequences  -- b. Residual Certificates -- Mark  to Market Rules,' ' -- Excess
Inclusions'  and  'Certain  Federal  Income  Tax  Consequences  --   Tax-Related
Restrictions  on Transfers of Residual Certificates -- Foreign Investors' in the
Prospectus. Additionally, for information regarding Prohibited Transactions  and
Treatment    of   Realized    Losses,   see   'Certain    Federal   Income   Tax
Consequences --  Prohibited  Transactions  and  Other  Taxes'  and  '  --  REMIC
Certificates  -- a. Regular Certificates -- Treatment of Realized Losses' in the
Prospectus.
 
                              ERISA CONSIDERATIONS
 
     Any plan fiduciary  which proposes to  cause a Plan  (as defined below)  to
acquire  any of  the Offered Certificates  should consult with  its counsel with
respect to  the  potential consequences  under  the Employee  Retirement  Income
Security  Act of  1974, as  amended ('ERISA'),  and/or the  Code, of  the Plan's
acquisition and ownership  of such Certificates.  See 'ERISA Considerations'  in
the  Prospectus.  Section  406 of  ERISA  prohibits 'parties  in  interest' with
respect to  an employee  benefit plan  subject to  ERISA and/or  the excise  tax
provisions  set forth under Section 4975 of the Code (a 'Plan') from engaging in
certain transactions involving such  Plan and its assets  unless a statutory  or
administrative  exemption applies to  the transaction. Section  4975 of the Code
imposes certain  excise taxes  on prohibited  transactions involving  Plans  and
other  arrangements  (including,  but  not  limited  to,  individual  retirement
accounts) described under that Section; ERISA authorizes the imposition of civil
penalties for  prohibited  transactions  involving  Plans  not  subject  to  the
requirements of Section 4975 of the Code.
 
     Certain  employee benefit  plans, including governmental  plans and certain
church plans, are not  subject to ERISA's  requirements. Accordingly, assets  of
such  plans may be  invested in the  Offered Certificates without  regard to the
ERISA considerations  described herein  and in  the Prospectus,  subject to  the
provisions  of other  applicable federal  and state law.  Any such  plan that is
qualified and exempt from taxation under Sections 401(a) and 501(a) of the  Code
may  nonetheless be  subject to  the prohibited  transaction rules  set forth in
Section 503 of the Code.
 
     Except as noted above, investments by Plans are subject to ERISA's  general
fiduciary  requirements, including  the requirement  of investment  prudence and
diversification and  the  requirement  that  a Plan's  investments  be  made  in
accordance  with the documents  governing the Plan. A  fiduciary that decides to
invest the
 
                                      S-41
 
<PAGE>

<PAGE>
assets of  a Plan  in  the Offered  Certificates  should consider,  among  other
factors,  the extreme  sensitivity of  the investment  to the  rate of principal
payments (including prepayments) on the Mortgage Loans.
 
     The U.S.  Department  of Labor  has  granted an  individual  administrative
exemption  to PaineWebber Incorporated  (Prohibited Transaction Exemption 90-36,
Exemption Application No. D-8069, 55 Fed. Reg. 25903 (1990) (the  'Exemption')),
from certain of the prohibited transaction rules of ERISA and the related excise
tax provisions of Section 4975 of the Code with respect to the initial purchase,
the  holding and the subsequent resale  by Plans of certificates in pass-through
trusts that consist  of certain  receivables, loans and  other obligations  that
meet  the conditions and requirements of the Exemption. The Exemption applies to
mortgage loans such as the Mortgage Loans in the Trust Fund.
 
     For a general description of the Exemption and the conditions that must  be
satisfied  for  the  Exemption  to  apply,  see  'ERISA  Considerations'  in the
Prospectus.
 
     It is expected that the Exemption will apply to the acquisition and holding
by Plans of the Senior Certificates (other than the Class PO, Class X and  Class
A-R  Certificates) and  that all  conditions of  the Exemption  other than those
within the control of  the investors will  be met. In addition,  as of the  date
hereof, there is no single Mortgagor that is the obligor on five percent (5%) of
the Mortgage Loans included in the Trust Fund by aggregate unamortized principal
balance  of the  assets of  the Trust  Fund. Because  the Class  PO and  Class X
Certificates are  not being  purchased by  either Underwriter,  such Classes  of
Certificates  do not  currently meet  the requirements  of the  Exemption or any
comparable individual administrative  exemption granted  to either  Underwriter.
Consequently,  the sale or exchange of the Class PO and Class X Certificates may
be made only under  the conditions set  forth for the Class  B-1, Class B-2  and
Class B-3 Certificates below.
 
     BECAUSE  THE CHARACTERISTICS  OF THE  CLASS A-R,  CLASS B-1,  CLASS B-2 AND
CLASS B-3 CERTIFICATES MAY NOT MEET THE REQUIREMENTS OF PTCE 83-1, THE EXEMPTION
OR ANY OTHER ISSUED EXEMPTION UNDER ERISA, THE PURCHASE AND HOLDING OF THE CLASS
A-R, CLASS B-1, CLASS B-2 AND CLASS B-3 CERTIFICATES BY A PLAN OR BY  INDIVIDUAL
RETIREMENT  ACCOUNTS OR  OTHER PLANS  SUBJECT TO  SECTION 4975  OF THE  CODE MAY
RESULT IN PROHIBITED  TRANSACTIONS OR THE  IMPOSITION OF EXCISE  TAXES OR  CIVIL
PENALTIES.  CONSEQUENTLY, TRANSFERS OF  THE CLASS A-R, CLASS  B-1, CLASS B-2 AND
CLASS B-3 CERTIFICATES WILL NOT BE REGISTERED BY THE TRUSTEE UNLESS THE  TRUSTEE
RECEIVES:  (I)  A  REPRESENTATION  FROM  THE  TRANSFEREE  OF  SUCH  CERTIFICATE,
ACCEPTABLE TO AND  IN FORM  AND SUBSTANCE SATISFACTORY  TO THE  TRUSTEE, TO  THE
EFFECT  THAT SUCH TRANSFEREE IS NOT AN  EMPLOYEE BENEFIT PLAN SUBJECT TO SECTION
406 OF ERISA OR A PLAN OR ARRANGEMENT SUBJECT TO SECTION 4975 OF THE CODE, NOR A
PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR ARRANGEMENT NOR USING THE ASSETS  OF
ANY  SUCH PLAN OR ARRANGEMENT TO EFFECT  SUCH TRANSFER; (II) IF THE PURCHASER IS
AN INSURANCE  COMPANY,  A REPRESENTATION  THAT  THE PURCHASER  IS  AN  INSURANCE
COMPANY  WHICH  IS  PURCHASING  SUCH CERTIFICATES  WITH  FUNDS  CONTAINED  IN AN
'INSURANCE COMPANY GENERAL ACCOUNT' (AS SUCH TERM IS DEFINED IN SECTION V(E)  OF
PROHIBITED  TRANSACTION  CLASS  EXEMPTION  95-60 ('PTCE  95-60'))  AND  THAT THE
PURCHASE AND HOLDING OF SUCH CERTIFICATES ARE COVERED UNDER PTCE 95-60; OR (III)
AN OPINION OF COUNSEL SATISFACTORY TO  THE TRUSTEE THAT THE PURCHASE OR  HOLDING
OF  SUCH CERTIFICATE BY A PLAN,  ANY PERSON ACTING ON BEHALF  OF A PLAN OR USING
SUCH PLAN'S ASSETS, WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING DEEMED
TO BE 'PLAN ASSETS'  AND SUBJECT TO THE  PROHIBITED TRANSACTION REQUIREMENTS  OF
ERISA  AND  THE CODE  AND  WILL NOT  SUBJECT THE  TRUSTEE  TO ANY  OBLIGATION IN
ADDITION TO THOSE UNDERTAKEN IN THE AGREEMENT. SUCH REPRESENTATION AS  DESCRIBED
ABOVE  SHALL BE  DEEMED TO  HAVE BEEN  MADE TO  THE TRUSTEE  BY THE TRANSFEREE'S
ACCEPTANCE OF A CLASS B-1, CLASS B-2 OR CLASS B-3 CERTIFICATE. IN THE EVENT THAT
SUCH REPRESENTATION IS VIOLATED, OR ANY ATTEMPT TO TRANSFER TO A PLAN OR  PERSON
ACTING ON BEHALF OF A PLAN OR USING SUCH PLAN'S ASSETS IS ATTEMPTED WITHOUT SUCH
OPINION  OF COUNSEL, SUCH ATTEMPTED TRANSFER OR ACQUISITION SHALL BE VOID AND OF
NO EFFECT.
 
     Prospective  Plan  investors  should  consult  with  their  legal  advisors
concerning  the impact of ERISA and the  Code, the applicability of PTCE 83-1 as
described in the Prospectus and the Exemption, and the potential consequences in
their specific  circumstances, prior  to  making an  investment in  the  Offered
Certificates.  Moreover, each Plan fiduciary  should determine whether under the
general fiduciary  standards  of  investment prudence  and  diversification,  an
investment  in the Offered Certificates is appropriate for the Plan, taking into
account the overall  investment policy of  the Plan and  the composition of  the
Plan's investment portfolio.
 
                                      S-42
 
<PAGE>

<PAGE>
                             METHOD OF DISTRIBUTION
 
     Subject to the terms and conditions set forth in the Underwriting Agreement
between   the  Depositor,  PaineWebber  Incorporated  (the  'Senior  Certificate
Underwriter')  and   Prudential  Securities   Incorporated  (the   'Subordinated
Certificate  Underwriter,' and together with the Senior Certificate Underwriter,
the 'Underwriters'), the Depositor has agreed  to sell to the Underwriters,  and
each  of the Underwriters has agreed to purchase from the Depositor, the Classes
of Underwritten Certificates indicated on the cover page hereof to be  purchased
by  it. Distribution of the Senior Underwritten Certificates will be made by the
Senior  Certificate   Underwriter,  and   distributions  of   the   Underwritten
Subordinated   Certificates  will  be  made   by  the  Subordinated  Certificate
Underwriter, in  each case  from  time to  time  in negotiated  transactions  or
otherwise  at varying prices to be determined at the time of sale. In connection
with the sale of the Underwritten  Certificates, the Underwriters may be  deemed
to  have received  compensation from the  Depositor in the  form of underwriting
discounts.
 
     The Senior Certificate Underwriter  intends to make  a secondary market  in
the   Underwritten   Senior  Certificates   and  the   Subordinated  Certificate
Underwriter intends to make a secondary market in the Underwritten  Subordinated
Certificates,  but neither Underwriter has any obligation to do so. There can be
no assurance that a secondary market  for the Offered Certificates will  develop
or,  if  it  does  develop,  that  it will  continue  or  that  it  will provide
Certificateholders with a sufficient level of liquidity of investment.
 
     The Depositor has  agreed to  indemnify the Underwriters  against, or  make
contributions   to  the  Underwriters  with  respect  to,  certain  liabilities,
including liabilities under the Securities Act of 1933, as amended.
 
     The Class PO and  Class X Certificates  may be offered  by the Seller  from
time  to time directly  or through underwriters  or agents (either  of which may
include Countrywide Securities Corporation, an  affiliate of the Depositor,  the
Seller  and  the Master  Servicer) in  one or  more negotiated  transactions, or
otherwise, at varying prices  to be determined  at the time of  sale, in one  or
more  separate transactions. Any underwriters or  agents that participate in the
distribution of  the Class  PO and  Class X  Certificates may  be deemed  to  be
'underwriters' within the meaning of the Securities Act of 1933, as amended, and
any profit on the sale of such Certificates, discounts, commissions, concessions
or other compensation received by any such underwriter or agent may be deemed to
be underwriting discounts and commissions under such Act.
 
                                 LEGAL MATTERS
 
     The  validity  of the  Certificates, including  certain federal  income tax
consequences with respect  thereto, will  be passed  upon for  the Depositor  by
Brown  & Wood LLP, New York, New York.  Stroock & Stroock & Lavan LLP, New York,
New York, will pass upon certain legal matters on behalf of the Underwriters.
 
                                    RATINGS
 
     It is a condition of the issuance  of the Senior Certificates that they  be
rated  AAA by DCR and that the Senior  Certificates, other than the Class PO and
Class X Certificates, be rated  AAA by S&P (DCR  and S&P, together, the  'Rating
Agencies').  It is  a condition  to the  issuance of  the Class  PO and  Class X
Certificates that they be rated AAAr by  S&P. It is a condition of the  issuance
of  the Class B-1,  Class B-2 and Class  B-3 Certificates that  they be rated at
least AA, A and BBB, respectively, by DCR.
 
     The ratings assigned by DCR  to mortgage pass-through certificates  address
the  likelihood of  the receipt  by certificateholders  of all  distributions to
which they are entitled under  the transaction structure. DCR's ratings  reflect
its  analysis of  the riskiness of  the mortgage  loans and its  analysis of the
structure of the  transaction as  set forth  in the  operative documents.  DCR's
ratings  do not  address the effect  on the certificates'  yield attributable to
prepayments or recoveries on the underlying mortgage loans. Further, the  rating
on  the Class A-3  and Class X  Certificates does not  address whether investors
will recoup their initial investment. The rating assigned by DCR to the Class PO
Certificates only addresses  the return  of its Class  Certificate Balance.  The
rating  assigned by DCR to the Class  A-R Certificates only addresses the return
of its Class Certificate Balance and interest thereon at its Pass-Through Rate.
 
     The ratings assigned by S&P  to mortgage pass-through certificates  address
the  likelihood of the receipt of all distributions on the mortgage loans by the
related  Certificateholders  under  the   agreements  pursuant  to  which   such
certificates  are  issued,  S&P's  ratings take  into  consideration  the credit
quality of the related  mortgage pool, including  any credit support  providers,
structural  and legal aspects associated with  such certificates, and the extent
to which the payment stream on such  mortgage pool is adequate to make  payments
required  by  such  certificates. S&P's  ratings  on such  certificates  do not,
however, constitute  a  statement  regarding frequency  of  prepayments  on  the
related mortgage loans. The 'r' symbol is appended to the rating by S&P of those
Certificates   that  S&P  believes  may   experience  high  volatility  or  high
variability in expected returns due to non-
 
                                      S-43
 
<PAGE>

<PAGE>
credit risks. The absence of an 'r'  symbol in the ratings of the other  Offered
Certificates  should not be  taken as an indication  that such Certificates will
exhibit no volatility or variability in total return.
 
     The ratings of the Rating Agencies do not address the possibility that,  as
a  result of principal prepayments, Certificateholders  may receive a lower than
anticipated yield.
 
     The ratings  assigned  to  the Offered  Certificates  should  be  evaluated
independently from similar ratings on other types of securities. A rating is not
a  recommendation to buy, sell or hold securities and may be subject to revision
or withdrawal at any time by the Rating Agencies.
 
     The Depositor has not requested a rating of the Offered Certificates by any
rating agency  other  than the  Rating  Agencies;  there can  be  no  assurance,
however,   as  to  whether  any  other  rating  agency  will  rate  the  Offered
Certificates or, if it does, what rating would be assigned by such other  rating
agency.  The  rating  assigned  by  such  other  rating  agency  to  the Offered
Certificates could be lower than the  respective ratings assigned by the  Rating
Agencies.
 
                                      S-44

<PAGE>

<PAGE>
PROSPECTUS
 
                                  CWMBS, INC.
                                   Depositor
                       Mortgage Pass-Through Certificates
                              (Issuable in Series)
                         ------------------------------
 
    This   Prospectus  relates   to  Mortgage   Pass-Through  Certificates  (the
'Certificates'), which may  be sold  from time  to time  in one  or more  Series
(each,  a 'Series') by CWMBS, Inc. (the  'Depositor') on terms determined at the
time of  sale  and described  in  this  Prospectus and  the  related  Prospectus
Supplement. The Certificates of a Series will evidence beneficial ownership of a
trust  fund (a 'Trust Fund'). As specified in the related Prospectus Supplement,
the Trust  Fund for  a  Series of  Certificates  will include  certain  mortgage
related  assets (the  'Mortgage Assets') consisting  of (i)  first lien mortgage
loans (or  participation  interests  therein) secured  by  one-  to  four-family
residential properties ('Mortgage Loans'), (ii) mortgage pass-through securities
(the  'Agency  Securities')  issued  or guaranteed  by  the  Government National
Mortgage  Association  ('GNMA'),  the  Federal  National  Mortgage   Association
('FNMA')  or  the  Federal Home  Loan  Mortgage Corporation  ('FHLMC')  or (iii)
Private Mortgage-Backed Securities (defined herein). The Mortgage Assets will be
acquired by  the Depositor,  either directly  or indirectly,  from one  or  more
institutions  (each, a 'Seller'), which may  be affiliates of the Depositor, and
conveyed by the  Depositor to  the related  Trust Fund.  A Trust  Fund also  may
include  insurance  policies,  cash accounts,  reinvestment  income, guaranties,
letters of  credit  or other  assets  to the  extent  described in  the  related
Prospectus Supplement.
 
    Each  Series of  Certificates will  be issued in  one or  more classes. Each
class of  Certificates of  a  Series will  evidence  beneficial ownership  of  a
specified  percentage (which may  be 0%) or portion  of future interest payments
and a specified  percentage (which  may be 0%)  or portion  of future  principal
payments  on  the  Mortgage  Assets  in the  related  Trust  Fund.  A  Series of
Certificates may include one or more classes that are senior in right of payment
to one or more other classes of Certificates of such Series. One or more classes
of Certificates  of  a  Series  may be  entitled  to  receive  distributions  of
principal,  interest  or any  combination  thereof prior  to  one or  more other
classes of Certificates  of such  Series or  after the  occurrence of  specified
events, in each case as specified in the related Prospectus Supplement.
 
    Distributions  to holders of Certificates (the 'Certificateholders') will be
made monthly, quarterly,  semi-annually or at  such other intervals  and on  the
dates  specified  in the  related  Prospectus Supplement.  Distributions  on the
Certificates of a Series will be made from the assets of the related Trust  Fund
or  Funds or other assets  pledged for the benefit  of the Certificateholders as
specified in the related Prospectus Supplement.
 
    The Certificates of  any Series  will not be  insured or  guaranteed by  any
governmental  agency or  instrumentality or,  unless otherwise  specified in the
related Prospectus Supplement, by any  other person. Unless otherwise  specified
in the related Prospectus Supplement, the only obligations of the Depositor with
respect  to a Series  of Certificates will be  to obtain certain representations
and warranties from each  Seller and to  assign to the  Trustee for the  related
Series   of   Certificates  the   Depositor's  rights   with  respect   to  such
representations and warranties. The principal obligations of the Master Servicer
named in the related Prospectus Supplement with respect to the related Series of
Certificates will be limited to obligations pursuant to certain  representations
and  warranties  and to  its  contractual servicing  obligations,  including any
obligation it may have to advance delinquent payments on the Mortgage Assets  in
the related Trust Fund.
 
    The  yield on each  class of Certificates  of a Series  will be affected by,
among other things, the rate of payment of principal (including prepayments)  on
the  Mortgage Assets in the related Trust Fund and the timing of receipt of such
payments as described herein and in  the related Prospectus Supplement. A  Trust
Fund  may  be subject  to early  termination  under the  circumstances described
herein and in the related Prospectus Supplement.
 
    If specified in a Prospectus Supplement,  one or more elections may be  made
to  treat the related Trust Fund or specified portions thereof as a 'real estate
mortgage investment  conduit' ('REMIC')  for federal  income tax  purposes.  See
'Certain Federal Income Tax Consequences' herein.
                         ------------------------------
 
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   OR   THE  RELATED   PROSPECTUS   SUPPLEMENT.  ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                         ------------------------------
 
    Prior to issuance there will have been no market for the Certificates of any
Series, and  there  can  be  no  assurance  that  a  secondary  market  for  any
Certificates  will develop or, if  it does develop, that  it will continue. This
Prospectus may  not be  used to  consummate sales  of a  Series of  Certificates
unless accompanied by a Prospectus Supplement.
 
    Offers  of  the  Certificates may  be  made  through one  or  more different
methods, including offerings through underwriters, as more fully described under
'Method of Distribution' herein and in the related Prospectus Supplement.
 
May 27, 1997

<PAGE>

<PAGE>
     UNTIL  90 DAYS  AFTER THE DATE  OF EACH PROSPECTUS  SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE SECURITIES COVERED BY SUCH PROSPECTUS  SUPPLEMENT,
WHETHER  OR NOT  PARTICIPATING IN THE  DISTRIBUTION THEREOF, MAY  BE REQUIRED TO
DELIVER SUCH PROSPECTUS SUPPLEMENT AND THIS  PROSPECTUS. THIS IS IN ADDITION  TO
THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS AND PROSPECTUS SUPPLEMENT WHEN
ACTING   AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS  OR
SUBSCRIPTIONS.
 
                             PROSPECTUS SUPPLEMENT
 
     The Prospectus Supplement relating to the Certificates of each Series to be
offered hereunder  will, among  other things,  set forth  with respect  to  such
Certificates,  as  appropriate: (i)  a description  of the  class or  classes of
Certificates and  the related  Pass-Through Rate  or method  of determining  the
amount  of interest, if any,  to be passed through to  each such class; (ii) the
initial aggregate Certificate Balance of each class of Certificates included  in
such  Series, Distribution Dates relating to such Series and, if applicable, the
initial and final scheduled Distribution Dates for each class; (iii) information
as  to   the  assets   comprising  the   Trust  Fund,   including  the   general
characteristics  of the Mortgage Assets included therein and, if applicable, the
insurance, surety bonds, guaranties, letters  of credit or other instruments  or
agreements  included in the Trust Fund, and the amount and source of any Reserve
Fund; (iv) the circumstances, if any, under which the Trust Fund may be  subject
to  early termination; (v) the method used  to calculate the amount of principal
to be distributed with respect to each class of Certificates; (vi) the order  of
application  of distributions to each of the classes within such Series, whether
sequential, pro rata, or otherwise; (vii) the Distribution Dates with respect to
such  Series;  (viii)  additional  information  with  respect  to  the  plan  of
distribution of such Certificates; (ix) whether one or more REMIC elections will
be made and designation of the regular interests and residual interests; (x) the
aggregate  original  percentage  ownership  interest in  the  Trust  Fund  to be
evidenced by each class of Certificates;  (xi) information as to the nature  and
extent  of  subordination with  respect  to any  class  of Certificates  that is
subordinate in right of payment to any other class; and (xii) information as  to
the Seller, the Master Servicer and the Trustee.
 
                             AVAILABLE INFORMATION
 
     The  Depositor has filed  with the Securities  and Exchange Commission (the
'Commission') a  Registration Statement  under the  Securities Act  of 1933,  as
amended,  with respect to the Certificates.  This Prospectus, which forms a part
of the Registration Statement,  and the Prospectus  Supplement relating to  each
Series  of Certificates contain summaries of the material terms of the documents
referred to herein and therein,  but do not contain  all of the information  set
forth in the Registration Statement pursuant to the Rules and Regulations of the
Commission.  For  further information,  reference is  made to  such Registration
Statement and the exhibits thereto. Such Registration Statement and exhibits can
be inspected and copied at prescribed  rates at the public reference  facilities
maintained  by the Commission at its Public Reference Section, 450 Fifth Street,
N.W., Washington, D.C. 20549,  and at its Regional  Offices located as  follows:
Chicago  Regional Office, 500 West Madison  Street, Chicago, Illinois 60661; and
New York Regional Office,  Seven World Trade Center,  New York, New York  10048.
The Commission maintains an Internet Web site that contains reports, information
statements   and  other   information  regarding   the  registrants   that  file
electronically with the Commission, including the Depositor. The address of such
Internet Web site is (http://www.sec.gov).
 
     No person  has been  authorized to  give  any information  or to  make  any
representation  other than those contained in this Prospectus and any Prospectus
Supplement with  respect hereto  and,  if given  or  made, such  information  or
representations  must not  be relied  upon. This  Prospectus and  any Prospectus
Supplement with  respect  hereto  do  not  constitute an  offer  to  sell  or  a
solicitation  of  an offer  to buy  any securities  other than  the Certificates
offered hereby and thereby nor an offer of the Certificates to any person in any
state or other jurisdiction in which such offer would be unlawful. The  delivery
of this Prospectus at any time does not imply that information herein is correct
as of any time subsequent to its date.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     All documents subsequently filed by or on behalf of the Trust Fund referred
to  in the  accompanying Prospectus Supplement  with the  Commission pursuant to
Section 13(a), 13(c), 14  or 15(d) of  the Securities Exchange  Act of 1934,  as
amended (the 'Exchange Act'), after the date of this Prospectus and prior to the
termination  of any offering of the Certificates issued by such Trust Fund shall
be deemed to be incorporated by reference in this Prospectus and to be a part of
this Prospectus from  the date of  the filing of  such documents. Any  statement
contained  in a document incorporated or  deemed to be incorporated by reference
herein shall be deemed  to be modified  or superseded for  all purposes of  this
Prospectus  to  the  extent  that  a  statement  contained  herein  (or  in  the
accompanying Prospectus Supplement) or in any other subsequently filed  document
which  also is or is deemed to be incorporated by reference modifies or replaces
such statement.  Any such  statement  so modified  or  superseded shall  not  be
deemed,  except  as so  modified or  superseded,  to constitute  a part  of this
Prospectus.
 
     The Trustee on behalf of any Trust Fund will provide without charge to each
person to whom this Prospectus is delivered,  on the written or oral request  of
such  person, a copy of any or all  of the documents referred to above that have
been or  may be  incorporated by  reference in  this Prospectus  (not  including
exhibits  to  the  information that  is  incorporated by  reference  unless such
exhibits are specifically  incorporated by reference  into the information  that
this Prospectus incorporates). Such requests should be directed to the Corporate
Trust Office of the Trustee specified in the accompanying Prospectus Supplement.
 
                                       2

<PAGE>

<PAGE>
                                SUMMARY OF TERMS
 
     This  summary is  qualified in  its entirety  by reference  to the detailed
information appearing elsewhere in this Prospectus and in the related Prospectus
Supplement with respect to the Series offered thereby. The Prospectus Supplement
for each Series  will specify the  extent (if any)  to which the  terms of  such
Series  or the related Trust Fund vary  from the description of the Certificates
and Trust Funds in general that is contained in this Prospectus.
 
<TABLE>
<S>                                         <C>
Title of Securities.......................  Mortgage Pass-Through Certificates (the 'Certificates'), issuable  in
                                            series  (each,  a  'Series').  Each Series  will  be  issued  under a
                                            separate pooling and servicing agreement (each, an 'Agreement') to be
                                            entered into with respect to each such Series.
Depositor.................................  CWMBS, Inc., a Delaware corporation (the 'Depositor').
Trustee...................................  The trustee (the 'Trustee') for  each Series of Certificates will  be
                                            specified  in the related Prospectus Supplement. See 'The Pooling and
                                            Servicing Agreement' herein for a description of the Trustee's rights
                                            and obligations.
Master Servicer...........................  The  entity  or  entities  named  as  master  servicer  (the  'Master
                                            Servicer')  in  the related  Prospectus Supplement,  which may  be an
                                            affiliate  of  the   Depositor.  See  'The   Pooling  and   Servicing
                                            Agreement  -- Certain Matters  Regarding the Master  Servicer and the
                                            Depositor' herein.
Seller....................................  The entity or entities named as seller (the 'Seller') in the  related
                                            Prospectus Supplement, which may be an affiliate of the Depositor.
Closing Date..............................  The  date (the  'Closing Date')  of initial  issuance of  a Series of
                                            Certificates, as specified in the related Prospectus Supplement.
Trust Fund................................  The trust fund for  a Series of Certificates  (each, a 'Trust  Fund')
                                            will  include certain mortgage related assets (the 'Mortgage Assets')
                                            consisting  of  (a)  first  lien  mortgage  loans  (or  participation
                                            interests   therein)  secured  by  one-  to  four-family  residential
                                            properties  (the   'Mortgage  Loans'),   (b)  mortgage   pass-through
                                            securities  issued or guaranteed by  the Government National Mortgage
                                            Association  ('GNMA'),  the  Federal  National  Mortgage  Association
                                            ('FNMA') or the Federal Home Loan Mortgage Corporation ('FHLMC') (the
                                            'Agency  Securities') or (c) other mortgage pass-through certificates
                                            or collateralized mortgage obligations (the 'Private  Mortgage-Backed
                                            Securities'),  together  with payments  in  respect of  such Mortgage
                                            Assets and certain other accounts, obligations or agreements, in each
                                            case as specified in the related Prospectus Supplement.
A. Mortgage Loans.........................  Unless otherwise  specified  in the  related  Prospectus  Supplement,
                                            Mortgage  Loans will  be secured by  first mortgage liens  on one- to
                                            four-family residential properties (each, a 'Mortgaged Property'). If
                                            so specified, the  Mortgage Loans may  include cooperative  apartment
                                            loans  ('Cooperative Loans') secured by  security interests in shares
                                            issued  by  private,  nonprofit,  cooperative  housing   corporations
                                            ('Cooperatives')  and in the related  proprietary leases or occupancy
                                            agreements granting  exclusive  rights to  occupy  specific  dwelling
                                            units in such Cooperatives' buildings. If so specified in the related
                                            Prospectus  Supplement, the Mortgage Assets of the related Trust Fund
                                            may include mortgage participation
</TABLE>
 
                                       3
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            certificates evidencing interests  in mortgage  loans. Such  mortgage
                                            loans  may be conventional loans (i.e., loans that are not insured or
                                            guaranteed by  any  governmental  agency),  insured  by  the  Federal
                                            Housing  Authority ('FHA')  or partially guaranteed  by the Veterans'
                                            Administration  ('VA')  as  specified   in  the  related   Prospectus
                                            Supplement.
B. General Attributes of
   Mortgage Loans.........................  The  payment terms of  the Mortgage Loans  to be included  in a Trust
                                            Fund will be described in  the related Prospectus Supplement and  may
                                            include  any  of the  following features  or combinations  thereof or
                                            other features described in the related Prospectus Supplement:
                                            (a) Interest may be payable at  a fixed rate, a rate adjustable  from
                                                time  to time in relation to an index (which will be specified in
                                                the related Prospectus Supplement),  a rate that  is fixed for  a
                                                period  of time or under certain circumstances and is followed by
                                                an adjustable rate,  a rate  that otherwise varies  from time  to
                                                time,  or a rate that is convertible from an adjustable rate to a
                                                fixed rate.  Changes to  an  adjustable rate  may be  subject  to
                                                periodic   limitations,  maximum   rates,  minimum   rates  or  a
                                                combination of such limitations. Accrued interest may be deferred
                                                and added to the principal of  a loan for such periods and  under
                                                such  circumstances as may be specified in the related Prospectus
                                                Supplement. The loan agreement or promissory note (the  'Mortgage
                                                Note')  in respect of a Mortgage Loan may provide for the payment
                                                of interest at a rate lower than the interest rate (the 'Mortgage
                                                Rate') specified in such  Mortgage Note for a  period of time  or
                                                for the life of the loan, and the amount of any difference may be
                                                contributed from funds supplied by a third party.
                                            (b)  Principal may be payable on a  level debt service basis to fully
                                                amortize the loan over its term,  may be calculated on the  basis
                                                of  an assumed amortization schedule that is significantly longer
                                                than the original term to maturity or on an interest rate that is
                                                different from the interest rate on the Mortgage Loan or may  not
                                                be  amortized  during  all or  a  portion of  the  original term.
                                                Payment of all or a substantial  portion of the principal may  be
                                                due  on  maturity  ('balloon  payments').  Principal  may include
                                                interest that  has  been  deferred and  added  to  the  principal
                                                balance of the Mortgage Loan.
                                            (c)  Monthly payments of principal and  interest may be fixed for the
                                                life of the loan, may increase over a specified period of time or
                                                may change  from period  to period.  Mortgage Loans  may  include
                                                limits  on  periodic  increases  or decreases  in  the  amount of
                                                monthly payments and  may include maximum  or minimum amounts  of
                                                monthly payments.
                                            (d) The  Mortgage Loans generally may be  prepaid at any time without
                                                payment of any  prepayment fee.  If so specified  in the  related
                                                Prospectus Supplement, prepayments of principal may be subject to
                                                a  prepayment fee, which  may be fixed  for the life  of any such
                                                Mortgage Loan or may decline over time, and may be prohibited for
                                                the life of any such Mortgage Loan or for
</TABLE>
 
                                       4
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                                certain periods ('lockout periods').  Certain Mortgage Loans  may
                                                permit  prepayments  after expiration  of the  applicable lockout
                                                period and  may  require  the  payment of  a  prepayment  fee  in
                                                connection  with any  such subsequent  prepayment. Other Mortgage
                                                Loans may permit prepayments without payment of a fee unless  the
                                                prepayment  occurs  during specified  time periods.  The Mortgage
                                                Loans  may  include  'due-on-sale'   clauses  which  permit   the
                                                mortgagee  to  demand  payment  of the  entire  Mortgage  Loan in
                                                connection with  the sale  or certain  transfers of  the  related
                                                Mortgaged  Property.  Other Mortgage  Loans  may be  assumable by
                                                persons meeting the then applicable underwriting standards of the
                                                Seller.
                                            (e) The  real  property  constituting security  for  repayment  of  a
                                                Mortgage  Loan may be located in any one of the fifty states, the
                                                District of Columbia, Guam, Puerto Rico or any other territory of
                                                the United  States. Unless  otherwise  specified in  the  related
                                                Prospectus  Supplement, all of the Mortgage Loans will be covered
                                                by standard hazard insurance policies insuring against losses due
                                                to fire  and various  other causes.  The Mortgage  Loans will  be
                                                covered  by  primary mortgage  insurance  policies to  the extent
                                                provided in the related Prospectus Supplement.
                                            All Mortgage Loans will have been purchased by the Depositor,  either
                                            directly or through an affiliate, from one or more Sellers.
C. Agency Securities......................  The  Agency  Securities evidenced  by a  Series of  Certificates will
                                            consist  of  (i)  mortgage  participation  certificates  issued   and
                                            guaranteed  as to  timely payment  of interest  and, unless otherwise
                                            specified in the related  Prospectus Supplement, ultimate payment  of
                                            principal  by  the  Federal Home  Loan  Mortgage  Corporation ('FHLMC
                                            Certificates'), (ii) certificates ('Guaranteed Mortgage  Pass-Through
                                            Certificates')   issued  and  guaranteed  as  to  timely  payment  of
                                            principal and interest by  the Federal National Mortgage  Association
                                            ('FNMA    Certificates'),    (iii)   fully    modified   pass-through
                                            mortgage-backed certificates  guaranteed  as  to  timely  payment  of
                                            principal   and   interest  by   the  Government   National  Mortgage
                                            Association  ('GNMA  Certificates'),  (iv)  stripped  mortgage-backed
                                            securities  representing an  undivided interest in  all or  a part of
                                            either  the   principal   distributions   (but   not   the   interest
                                            distributions)  or the interest distributions  (but not the principal
                                            distributions) or  in some  specified portion  of the  principal  and
                                            interest distributions (but not all of such distributions) on certain
                                            FHLMC,  FNMA or GNMA Certificates  and, unless otherwise specified in
                                            the related Prospectus Supplement, guaranteed  to the same extent  as
                                            the   underlying  securities,   (v)  another   type  of  pass-through
                                            certificate issued or guaranteed by GNMA, FNMA or FHLMC and described
                                            in the related Prospectus  Supplement or (vi)  a combination of  such
                                            Agency  Securities. All GNMA Certificates will  be backed by the full
                                            faith and credit of the United States. No FHLMC or FNMA  Certificates
                                            will  be backed, directly or indirectly, by the full faith and credit
                                            of the United States.
                                            The Agency Securities may  consist of pass-through securities  issued
                                            under    FHLMC's   Cash   or   Guarantor    Program,   the   GNMA   I
</TABLE>
 
                                       5
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Program, the  GNMA II  Program or  another program  specified in  the
                                            related  Prospectus  Supplement. The  payment characteristics  of the
                                            mortgage loans underlying the Agency Securities will be described  in
                                            the related Prospectus Supplement.
D. Private Mortgage-Backed Securities.....  Private  Mortgage-Backed  Securities may  include (a)  mortgage pass-
                                            through certificates  representing  beneficial interests  in  certain
                                            mortgage  loans or (b) collateralized mortgage obligations secured by
                                            such mortgage loans. Private  Mortgage-Backed Securities may  include
                                            stripped   mortgage-backed   securities  representing   an  undivided
                                            interest in all or a part of any of the principal distributions  (but
                                            not  the interest  distributions) or the  interest distributions (but
                                            not the principal distributions) or in some specified portion of  the
                                            principal   and  interest   distributions  (but   not  all   of  such
                                            distributions)  on  certain   mortgage  loans.  Although   individual
                                            mortgage  loans underlying a Private  Mortgage-Backed Security may be
                                            insured  or  guaranteed  by  the  United  States  or  an  agency   or
                                            instrumentality   thereof,  they   need  not  be,   and  the  Private
                                            Mortgage-Backed Securities  themselves  will  not be  so  insured  or
                                            guaranteed.  Unless  otherwise  specified in  the  related Prospectus
                                            Supplement relating  to a  Series of  Certificates, payments  on  the
                                            Private  Mortgage-Backed Securities  will be  distributed directly to
                                            the Trustee  as  registered  owner of  such  Private  Mortgage-Backed
                                            Securities.   See   'The  Trust   Fund  --   Private  Mortgage-Backed
                                            Securities' herein.
                                            The related Prospectus  Supplement for a  Series will specify,  among
                                            other things, (i) the approximate aggregate principal amount and type
                                            of any Private Mortgage-Backed Securities to be included in the Trust
                                            Fund  for such Series;  (ii) certain characteristics  of the mortgage
                                            loans  that   comprise  the   underlying  assets   for  the   Private
                                            Mortgage-Backed Securities including (A) the payment features of such
                                            mortgage  loans, (B)  the approximate aggregate  principal amount, if
                                            known,  of  the  underlying  mortgage  loans  that  are  insured   or
                                            guaranteed  by a governmental entity, (C)  the servicing fee or range
                                            of servicing fees  with respect  to the  mortgage loans  and (D)  the
                                            minimum  and  maximum  stated  maturities of  the  mortgage  loans at
                                            origination; (iii) the  maximum original term  to stated maturity  of
                                            the  Private  Mortgage-Backed Securities;  (iv) the  weighted average
                                            term-to-stated maturity  of the  Private Mortgage-Backed  Securities;
                                            (v)  the pass-through or  certificate rate or  ranges thereof for the
                                            Private  Mortgage-Backed  Securities;   (vi)  the  weighted   average
                                            pass-through  or  certificate  rate  of  the  Private Mortgage-Backed
                                            Securities;  (vii)  the   issuer  of   the  Private   Mortgage-Backed
                                            Securities   (the  'PMBS  Issuer'),  the   servicer  of  the  Private
                                            Mortgage-Backed Securities (the 'PMBS  Servicer') and the trustee  of
                                            the  Private Mortgage-Backed Securities  (the 'PMBS Trustee'); (viii)
                                            certain characteristics of  credit support, if  any, such as  reserve
                                            funds,  insurance  policies,  surety  bonds,  letters  of  credit  or
                                            guaranties, relating  to the  mortgage loans  underlying the  Private
                                            Mortgage-Backed   Securities  or  to   such  Private  Mortgage-Backed
                                            Securities themselves; (ix)  the terms on  which underlying  mortgage
                                            loans  for  such  Private  Mortgage-Backed  Securities  may,  or  are
                                            required to, be  repurchased prior  to stated maturity;  and (x)  the
</TABLE>
 
                                       6
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            terms  on which substitute mortgage loans may be delivered to replace
                                            those initially deposited with the PMBS Trustee. See 'The Trust Fund'
                                            herein.
Description of the Certificates...........  Each Certificate will represent a beneficial ownership interest in  a
                                            Trust  Fund created by  the Depositor pursuant  to an Agreement among
                                            the Depositor, the Master  Servicer and the  Trustee for the  related
                                            Series.  The Certificates of any Series may  be issued in one or more
                                            classes as specified in the  related Prospectus Supplement. A  Series
                                            of   Certificates  may  include   one  or  more   classes  of  senior
                                            Certificates (collectively,  the 'Senior  Certificates') and  one  or
                                            more   classes   of  subordinate   Certificates   (collectively,  the
                                            'Subordinated  Certificates').   Certain   Series   or   classes   of
                                            Certificates  may be covered by insurance  policies or other forms of
                                            credit enhancement,  in each  case  as described  herein and  in  the
                                            related Prospectus Supplement.
                                            One  or  more  classes of  Certificates  of  each Series  (i)  may be
                                            entitled to receive distributions  allocable only to principal,  only
                                            to  interest or to  any combination thereof; (ii)  may be entitled to
                                            receive distributions only of prepayments of principal throughout the
                                            lives of the Certificates or  during specified periods; (iii) may  be
                                            subordinated  in  the  right to  receive  distributions  of scheduled
                                            payments of  principal, prepayments  of  principal, interest  or  any
                                            combination  thereof to one or more  other classes of Certificates of
                                            such Series  throughout  the  lives of  the  Certificates  or  during
                                            specified periods; (iv) may be entitled to receive such distributions
                                            only  after  the  occurrence  of  events  specified  in  the  related
                                            Prospectus Supplement; (v) may  be entitled to receive  distributions
                                            in  accordance  with  a  schedule  or  formula  or  on  the  basis of
                                            collections from designated  portions of  the assets  in the  related
                                            Trust  Fund;  (vi)  as  to  Certificates  entitled  to  distributions
                                            allocable to interest, may be entitled to receive interest at a fixed
                                            rate or a rate that is subject to change from time to time; and (vii)
                                            as to Certificates entitled  to distributions allocable to  interest,
                                            may be entitled to distributions allocable to interest only after the
                                            occurrence  of events specified in  the related Prospectus Supplement
                                            and may accrue  interest until  such events  occur, in  each case  as
                                            specified  in  the  related  Prospectus  Supplement.  The  timing and
                                            amounts of such distributions may  vary among classes, over time,  or
                                            otherwise as specified in the related Prospectus Supplement.
Distributions on the Certificates.........  Distributions  on  the  Certificates entitled  thereto  will  be made
                                            monthly, quarterly, semi-annually or at  such other intervals and  on
                                            the  dates specified  in the  related Prospectus  Supplement (each, a
                                            'Distribution Date') out of the  payments received in respect of  the
                                            assets  of the  related Trust  Fund or  other assets  pledged for the
                                            benefit of the  Certificates as specified  in the related  Prospectus
                                            Supplement.  The  amount  allocable  to  payments  of  principal  and
                                            interest on any Distribution Date will be determined as specified  in
                                            the  related Prospectus Supplement. Unless otherwise specified in the
                                            related Prospectus  Supplement, all  distributions will  be made  pro
                                            rata to Certificateholders of the class entitled thereto.
</TABLE>
 
                                       7
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Unless  otherwise specified in the related Prospectus Supplement, the
                                            aggregate original  balance  of the  Certificates  (the  'Certificate
                                            Balance')   will  equal  the  aggregate  distributions  allocable  to
                                            principal that  such Certificates  will be  entitled to  receive.  If
                                            specified in the related Prospectus Supplement, the Certificates will
                                            have an aggregate original Certificate Balance equal to the aggregate
                                            unpaid  principal balance of the Mortgage  Assets as of the first day
                                            of the month of creation of the Trust Fund and will bear interest  at
                                            a  rate (the 'Pass-Through Rate') equal to the interest rate borne by
                                            the  underlying  Mortgage   Loans,  Agency   Securities  or   Private
                                            Mortgage-Backed  Securities, net of the  aggregate servicing fees and
                                            any other amounts specified in the related Prospectus Supplement.  If
                                            specified   in  the  related  Prospectus  Supplement,  the  aggregate
                                            original Certificate Balance of  the Certificates and interest  rates
                                            on  the classes of Certificates will  be determined based on the cash
                                            flow on the Mortgage Assets.
                                            The rate at which interest will be passed through to holders of  each
                                            class  of Certificates entitled thereto may be a fixed rate or a rate
                                            that is subject to change from time to time from the time and for the
                                            periods, in  each  case,  as  specified  in  the  related  Prospectus
                                            Supplement.  Any  such  rate  may be  calculated  on  a loan-by-loan,
                                            weighted average or  other basis, in  each case as  described in  the
                                            related Prospectus Supplement.
Credit Enhancement........................  The assets in a Trust Fund or the Certificates of one or more classes
                                            in  the related Series may  have the benefit of  one or more types of
                                            credit enhancement as described in the related Prospectus Supplement.
                                            The protection against losses afforded by any such credit support may
                                            be  limited.  The   type,  characteristics  and   amount  of   credit
                                            enhancement  will be determined  based on the  characteristics of the
                                            Mortgage Loans underlying or comprising the Mortgage Assets and other
                                            factors and will be established on the basis of requirements of  each
                                            Rating  Agency rating  the Certificates  of such  Series. See 'Credit
                                            Enhancement' herein.
A. Subordination..........................  A Series of Certificates may consist of one or more classes of Senior
                                            Certificates and one  or more classes  of Subordinated  Certificates.
                                            The  rights  of the  holders of  the  Subordinated Certificates  of a
                                            Series   (the   'Subordinated    Certificateholders')   to    receive
                                            distributions  with respect to  the assets in  the related Trust Fund
                                            will be subordinated  to such  rights of  the holders  of the  Senior
                                            Certificates  of the same Series (the 'Senior Certificateholders') to
                                            the extent  described  in  the related  Prospectus  Supplement.  This
                                            subordination  is  intended  to  enhance  the  likelihood  of regular
                                            receipt by  Senior Certificateholders  of the  full amount  of  their
                                            scheduled  monthly payments of principal and interest. The protection
                                            afforded to the Senior Certificateholders of a Series by means of the
                                            subordination feature will  be accomplished by  (i) the  preferential
                                            right  of such  holders to receive,  prior to  any distribution being
                                            made in respect of the related Subordinated Certificates, the amounts
                                            of principal and interest due them  on each Distribution Date out  of
                                            the  funds available  for distribution  on such  date in  the related
                                            Certificate Account  and,  to the  extent  described in  the  related
                                            Prospectus    Supplement,    by   the    right   of    such   holders
</TABLE>
 
                                       8
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            to receive future distributions  on the assets  in the related  Trust
                                            Fund  that  would otherwise  have  been payable  to  the Subordinated
                                            Certificateholders; (ii)  reducing  the  ownership  interest  of  the
                                            related Subordinated Certificates; (iii) a combination of clauses (i)
                                            and  (ii)  above;  or  (iv) as  otherwise  described  in  the related
                                            Prospectus Supplement.  If so  specified  in the  related  Prospectus
                                            Supplement,  subordination  may apply  only in  the event  of certain
                                            types of losses not covered by other forms of credit support, such as
                                            hazard losses not  covered by standard  hazard insurance policies  or
                                            losses  due to the  bankruptcy or fraud of  the borrower. The related
                                            Prospectus Supplement will  set forth  information concerning,  among
                                            other  things, the amount  of subordination of a  class or classes of
                                            Subordinated Certificates  in a  Series, the  circumstances in  which
                                            such  subordination will  be applicable  and the  manner, if  any, in
                                            which the amount of subordination will decrease over time.
B. Reserve Fund...........................  One or more reserve funds (the 'Reserve Fund') may be established and
                                            maintained for each  Series. The related  Prospectus Supplement  will
                                            specify  whether or not any such Reserve Fund will be included in the
                                            corpus of the Trust  Fund for such Series  and will also specify  the
                                            manner  of funding the related Reserve  Fund and the conditions under
                                            which the  amounts in  any such  Reserve Fund  will be  used to  make
                                            distributions  to holders  of Certificates  of a  particular class or
                                            released from the related Trust Fund.
C. Mortgage Pool
   Insurance Policy.......................  A mortgage  pool insurance  policy or  policies (the  'Mortgage  Pool
                                            Insurance Policy') may be obtained and maintained for a Series, which
                                            shall  be limited in scope, covering defaults on the related Mortgage
                                            Loans in an  initial amount equal  to a specified  percentage of  the
                                            aggregate  principal balance  of all  Mortgage Loans  included in the
                                            Mortgage Pool as of  the first day  of the month  of issuance of  the
                                            related  Series of Certificates or such other date as is specified in
                                            the related Prospectus Supplement (the 'Cut-off Date').
D. Special Hazard Insurance
   Policy.................................  A special hazard  insurance policy or  policies (the 'Special  Hazard
                                            Insurance  Policy'),  may be  obtained and  maintained for  a Series,
                                            covering certain  physical  risks  that  are  not  otherwise  insured
                                            against  by standard  hazard insurance policies.  Each Special Hazard
                                            Insurance Policy  will be  limited  in scope  and will  cover  losses
                                            pursuant  to  the provisions  of each  such Special  Hazard Insurance
                                            Policy as described in the related Prospectus Supplement.
E. Bankruptcy Bond........................  A bankruptcy bond or bonds  (the 'Bankruptcy Bonds') may be  obtained
                                            to  cover certain losses resulting from action that may be taken by a
                                            bankruptcy court in  connection with  a Mortgage Loan.  The level  of
                                            coverage and the limitations in scope of each Bankruptcy Bond will be
                                            specified in the related Prospectus Supplement.
F. FHA Insurance and VA
   Guaranty...............................  All  or a  portion of the  Mortgage Loans  in a Mortgage  Pool may be
                                            insured by  FHA  insurance ('FHA  Insurance')  and may  be  partially
                                            guaranteed by the VA (a 'VA Guaranty').
</TABLE>
 
                                       9
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
G. Cross Support..........................  If  specified in  the related  Prospectus Supplement,  the beneficial
                                            ownership of separate groups of assets  included in a Trust Fund  may
                                            be   evidenced  by  separate   classes  of  the   related  Series  of
                                            Certificates. In  such case,  credit  support may  be provided  by  a
                                            cross-support  feature which requires that distributions be made with
                                            respect to  Certificates evidencing  beneficial ownership  of one  or
                                            more asset groups prior to distributions to Subordinated Certificates
                                            evidencing  a  beneficial ownership  interest  in other  asset groups
                                            within the same Trust Fund.
H. Other Arrangements.....................  Other arrangements as described in the related Prospectus  Supplement
                                            including,  but not limited to, one or more letters of credit, surety
                                            bonds, other  insurance or  third party  guaranties, may  be used  to
                                            provide  coverage for  certain risks of  default or  various types of
                                            losses.
Advances..................................  Unless otherwise specified in the related Prospectus Supplement,  the
                                            Master   Servicer  and,   if  applicable,   each  mortgage  servicing
                                            institution that  services a  Mortgage  Loan in  a Mortgage  Pool  on
                                            behalf  of  the  Master  Servicer (each,  a  'Sub-Servicer')  will be
                                            obligated to advance  amounts (each, an  'Advance') corresponding  to
                                            delinquent  principal  and interest  payments  on such  Mortgage Loan
                                            (including, in the case of Cooperative Loans, unpaid maintenance fees
                                            or other charges under the related proprietary lease) until the first
                                            day of the month  following the date on  which the related  Mortgaged
                                            Property  is sold at a foreclosure  sale or the related Mortgage Loan
                                            is otherwise  liquidated.  Any obligation  to  make Advances  may  be
                                            subject  to  limitations  as  specified  in  the  related  Prospectus
                                            Supplement. Advances  will be  reimbursable to  the extent  described
                                            herein and in the related Prospectus Supplement.
Optional Termination......................  The  Master  Servicer  or,  if specified  in  the  related Prospectus
                                            Supplement, the holder of the residual  interest in a REMIC may  have
                                            the  option to  effect early retirement  of a  Series of Certificates
                                            through the purchase of the Mortgage  Assets and other assets in  the
                                            related  Trust  Fund  under  the  circumstances  and  in  the  manner
                                            described in  'The Pooling  and Servicing  Agreement --  Termination;
                                            Optional Termination' herein.
Legal Investment..........................  The  Prospectus  Supplement  for  each  Series  of  Certificates will
                                            specify which, if any, of the classes of Certificates offered thereby
                                            will constitute  'mortgage related  securities' for  purposes of  the
                                            Secondary  Mortgage Market Enhancement Act of 1984 ('SMMEA'). Classes
                                            of Certificates that qualify as 'mortgage related securities' will be
                                            legal investments for certain types of institutional investors to the
                                            extent provided  in  SMMEA,  subject,  in  any  case,  to  any  other
                                            regulations   that  may  govern  investments  by  such  institutional
                                            investors. Institutions whose  investment activities  are subject  to
                                            review  by  federal or  state authorities  should consult  with their
                                            counsel  or  the  applicable  authorities  to  determine  whether  an
                                            investment in a particular class of Certificates (whether or not such
                                            class  constitutes  a  'mortgage  related  security')  complies  with
                                            applicable guidelines, policy statements or restrictions. See  'Legal
                                            Investment' herein.
</TABLE>
 
                                       10
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
Certain Federal Income Tax Consequences...  The  federal income tax consequences  to Certificateholders will vary
                                            depending on whether  one or  more elections  are made  to treat  the
                                            Trust  Fund or specified portions thereof  as a 'real estate mortgage
                                            investment conduit' ('REMIC')  under the provisions  of the  Internal
                                            Revenue  Code  of  1986,  as  amended  (the  'Code').  The Prospectus
                                            Supplement for each Series of Certificates will specify whether  such
                                            an   election  will  be   made.  See  'Certain   Federal  Income  Tax
                                            Consequences' herein and in the related Prospectus Supplement.
ERISA Considerations......................  A fiduciary of any employee benefit plan or other retirement plan  or
                                            arrangement subject to the Employee Retirement Income Security Act of
                                            1974,  as amended ('ERISA'), or the Code should carefully review with
                                            its legal advisors  whether the purchase  or holding of  Certificates
                                            could  give  rise  to  a  transaction  prohibited  or  not  otherwise
                                            permissible under  ERISA  or  the Code.  See  'ERISA  Considerations'
                                            herein  and in the related  Prospectus Supplement. Certain classes of
                                            Certificates may  not  be  transferred unless  the  Trustee  and  the
                                            Depositor are furnished with a letter of representation or an opinion
                                            of  counsel to  the effect  that such transfer  will not  result in a
                                            violation of the prohibited transaction  provisions of ERISA and  the
                                            Code  and will not  subject the Trustee, the  Depositor or the Master
                                            Servicer  to  additional   obligations.  See   'Description  of   the
                                            Certificates -- General' and 'ERISA Considerations' herein and in the
                                            related Prospectus Supplement.
</TABLE>
 
                                       11

<PAGE>

<PAGE>
                                THE TRUST FUND*
 
     The  Trust Fund for each Series will be held by the Trustee for the benefit
of the  related Certificateholders.  Each  Trust Fund  will consist  of  certain
mortgage-related  assets (the  'Mortgage Assets')  consisting of  (A) a mortgage
pool (a 'Mortgage Pool') comprised of  Mortgage Loans, (B) Agency Securities  or
(C) Private Mortgage-Backed Securities, in each case as specified in the related
Prospectus Supplement, together with payments in respect of such Mortgage Assets
and certain other accounts, obligations or agreements, in each case as specified
in the related Prospectus Supplement.
 
     The Certificates will be entitled to payment from the assets of the related
Trust  Fund  or other  assets pledged  for the  benefit of  the holders  of such
Certificates (the 'Certificateholders') as  specified in the related  Prospectus
Supplement  and will not be entitled to payments in respect of the assets of any
other trust fund established by the Depositor. Unless otherwise specified in the
related Prospectus  Supplement,  the Mortgage  Assets  of any  Trust  Fund  will
consist   of  Mortgage  Loans,  Agency  Securities  or  Private  Mortgage-Backed
Securities but not a combination thereof.
 
     The Mortgage Assets may  be acquired by the  Depositor, either directly  or
through  affiliates, from originators  or sellers that may  be affiliates of the
Depositor (the 'Sellers')  and conveyed by  the Depositor to  the related  Trust
Fund.  Mortgage Loans  acquired by  the Depositor  will have  been originated in
accordance with the underwriting criteria  specified below under 'Mortgage  Loan
Program  --  Underwriting  Standards' or  as  otherwise described  in  a related
Prospectus Supplement.
 
     The following is a brief description of the Mortgage Assets expected to  be
included  in the  Trust Funds. If  specific information  respecting the Mortgage
Assets is not known at the time the related Series of Certificates initially  is
offered, more general information of the nature described below will be provided
in the related Prospectus Supplement, and specific information will be set forth
in  a report on Form 8-K to be filed with the Securities and Exchange Commission
within fifteen  days  after  the  initial issuance  of  such  Certificates  (the
'Detailed  Description'). A  schedule of  the Mortgage  Assets relating  to such
Series will be attached to the Agreement delivered to the Trustee upon  delivery
of the Certificates.
 
THE MORTGAGE LOANS -- GENERAL
 
     For  purposes  hereof,  the real  property  that secures  repayment  of the
Mortgage Loans  is  referred  to collectively  as  'Mortgaged  Properties'.  The
Mortgaged Properties may be located in any one of the fifty states, the District
of  Columbia, Guam,  Puerto Rico  or any other  territory of  the United States.
Mortgage Loans  with  certain  Loan-to-Value  Ratios  and/or  certain  principal
balances  may  be  covered  wholly or  partially  by  primary  mortgage guaranty
insurance policies (each, a 'Primary Mortgage Insurance Policy'). The existence,
extent and duration  of any such  coverage will be  described in the  applicable
Prospectus Supplement.
 
     Unless otherwise specified in the related Prospectus Supplement, all of the
Mortgage  Loans in a Mortgage  Pool will have monthly  payments due on the first
day of each month. The payment terms of  the Mortgage Loans to be included in  a
Trust  Fund  will be  described  in the  related  Prospectus Supplement  and may
include any of the following features  or combination thereof or other  features
described in the related Prospectus Supplement:
 
          (a)  Interest may be payable  at a fixed rate,  a rate adjustable from
     time to  time in  relation to  an index  (which will  be specified  in  the
     related  Prospectus Supplement), a rate that is  fixed for a period of time
     or under certain  circumstances and is  followed by an  adjustable rate,  a
     rate that otherwise varies from time to time, or a rate that is convertible
     from  an adjustable rate to a fixed rate. Changes to an adjustable rate may
     be subject  to periodic  limitations,  maximum rates,  minimum rates  or  a
     combination of such limitations. Accrued interest may be deferred and added
     to the principal of a loan for such periods and under such circumstances as
     may  be specified in the related Prospectus Supplement. A Mortgage Note may
     provide for
 
- -------------
 
* Whenever the  terms  'Mortgage  Pool'  and 'Certificates'  are  used  in  this
  Prospectus,  such terms will be deemed  to apply, unless the context indicates
  otherwise, to one  specific Mortgage  Pool and  the Certificates  representing
  certain  undivided interests, as described below,  in a single trust fund (the
  'Trust Fund') consisting  primarily of  the Mortgage Assets  in such  Mortgage
  Pool.  Similarly, the term 'Pass-Through Rate'  will refer to the Pass-Through
  Rate borne by  the Certificates  of one specific  Series and  the term  'Trust
  Fund' will refer to one specific Trust Fund.
 
                                       12
 
<PAGE>

<PAGE>
     the payment of interest at a rate lower than the Mortgage Rate specified in
     such  Mortgage Note for a period  of time or for the  life of the loan, and
     the amount of any difference may be contributed from funds supplied by  the
     seller of the Mortgaged Property or another source.
 
          (b)  Principal may be payable  on a level debt  service basis to fully
     amortize the Mortgage Loan over its term, may be calculated on the basis of
     an assumed  amortization schedule  that is  significantly longer  than  the
     original term to maturity or on an interest rate that is different from the
     Mortgage  Rate  or may  not be  amortized during  all or  a portion  of the
     original term. Payment of all or a substantial portion of the principal may
     be due on  maturity ('balloon  payments'). Principal  may include  interest
     that  has been deferred and added to  the principal balance of the Mortgage
     Loan.
 
          (c) Monthly payments of  principal and interest may  be fixed for  the
     life  of the Mortgage Loan, may increase over a specified period of time or
     may change from period to period. The terms of a Mortgage Loan may  include
     limits on periodic increases or decreases in the amount of monthly payments
     and may include maximum or minimum amounts of monthly payments.
 
          (d)  The Mortgage Loans  generally may be prepaid  at any time without
     the payment  of  any  prepayment  fee.  If  so  specified  in  the  related
     Prospectus  Supplement, some prepayments  of principal may  be subject to a
     prepayment fee, which may be fixed for  the life of any such Mortgage  Loan
     or  may  decline over  time, and  may be  prohibited for  the life  of such
     Mortgage Loan or for certain periods ('lockout periods'). Certain  Mortgage
     Loans  may permit  prepayments after  expiration of  the applicable lockout
     period and may require the payment  of a prepayment fee in connection  with
     any such subsequent prepayment. Other Mortgage Loans may permit prepayments
     without payment of a fee unless the prepayment occurs during specified time
     periods.  The  loans  may  include 'due-on-sale'  clauses  that  permit the
     mortgagee to demand payment of the entire Mortgage Loan in connection  with
     the  sale or  certain transfers  of the  related Mortgaged  Property. Other
     Mortgage Loans  may be  assumable by  persons meeting  the then  applicable
     underwriting standards of the Seller.
 
     A  Trust Fund  may contain  certain Mortgage  Loans ('Buydown  Loans') that
include provisions  whereby  a  third party  partially  subsidizes  the  monthly
payments of the obligors on such Mortgage Loans (each, a 'Mortgagor') during the
early  years of such Mortgage Loans, the difference to be made up from a fund (a
'Buydown Fund') contributed by  such third party at  the time of origination  of
the  Mortgage Loan.  A Buydown  Fund will be  in an  amount equal  either to the
discounted value  or full  aggregate  amount of  future payment  subsidies.  The
underlying  assumption of buydown plans is that the income of the Mortgagor will
increase  during  the  buydown  period  as  a  result  of  normal  increases  in
compensation  and inflation, so that the Mortgagor will be able to meet the full
mortgage payments at  the end of  the buydown  period. To the  extent that  this
assumption  as to increased income is not fulfilled, the possibility of defaults
on Buydown Loans is  increased. The related  Prospectus Supplement will  contain
information  with  respect to  any Buydown  Loan  concerning limitations  on the
interest rate  paid by  the  Mortgagor initially,  on  annual increases  in  the
interest rate and on the length of the buydown period.
 
     Each Prospectus Supplement will contain information, as of the date of such
Prospectus  Supplement  and  to  the  extent  then  specifically  known  to  the
Depositor, with respect to the Mortgage Loans contained in the related  Mortgage
Pool,  including (i) the aggregate outstanding principal balance and the average
outstanding principal balance of the Mortgage Loans as of the applicable Cut-off
Date, (ii) the  type of  property securing  the Mortgage  Loans (e.g.,  separate
residential  properties, individual units in  condominium apartment buildings or
in buildings owned  by Cooperatives, vacation  and second homes,  or other  real
property),  (iii) the original terms to maturity of the Mortgage Loans, (iv) the
largest principal  balance and  the smallest  principal balance  of any  of  the
Mortgage  Loans, (v) the  earliest origination date and  latest maturity date of
any of the  Mortgage Loans,  (vi) the  aggregate principal  balance of  Mortgage
Loans  having  Loan-to-Value  Ratios  at origination  exceeding  80%,  (vii) the
maximum and  minimum  per  annum  Mortgage Rates  and  (viii)  the  geographical
distribution  of  the Mortgage  Loans.  If specific  information  respecting the
Mortgage  Loans  is  not  known  to  the  Depositor  at  the  time  the  related
Certificates  are  initially offered,  more  general information  of  the nature
described above will be provided in the Detailed Description.
 
     The 'Loan-to-Value  Ratio' of  a Mortgage  Loan at  any given  time is  the
fraction,  expressed as  a percentage,  the numerator  of which  is the original
principal balance of the related Mortgage  Loan and the denominator of which  is
the  Collateral  Value  of  the  related  Mortgaged  Property.  Unless otherwise
specified in  the related  Prospectus Supplement,  the 'Collateral  Value' of  a
Mortgaged Property is the lesser of (a) the
 
                                       13
 
<PAGE>

<PAGE>
appraised  value  determined  in  an appraisal  obtained  by  the  originator at
origination of such Mortgage Loan and (b) the sales price for such property.
 
     No assurance can  be given  that values  of the  Mortgaged Properties  have
remained  or will  remain at  their levels  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 principal
balances of the  Mortgage Loans, and  any secondary financing  on the  Mortgaged
Properties,  in a particular Mortgage  Pool 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 addition,  adverse economic  conditions  and
other  factors (which may or may not affect real property values) may affect the
timely payment by Mortgagors of scheduled payments of principal and interest  on
the  Mortgage  Loans  and,  accordingly,  the  actual  rates  of  delinquencies,
foreclosures and losses with  respect to any Mortgage  Pool. To the extent  that
such   losses  are  not  covered  by  subordination  provisions  or  alternative
arrangements, such losses will be borne, at least in part, by the holders of the
Certificates of the related Series.
 
     The Depositor will cause the  Mortgage Loans comprising each Mortgage  Pool
to be assigned to the Trustee named in the related Prospectus Supplement for the
benefit  of the  Certificateholders of the  related Series.  The Master Servicer
named in  the related  Prospectus Supplement  will service  the Mortgage  Loans,
either    directly   or   through    other   mortgage   servicing   institutions
('Sub-Servicers'), pursuant  to  a Pooling  and  Servicing Agreement  (each,  an
'Agreement'),  and  will receive  a fee  for such  services. See  'Mortgage Loan
Program' and  'The Pooling  and  Servicing Agreement'  herein. With  respect  to
Mortgage  Loans  serviced by  the Master  Servicer  through a  Sub-Servicer, the
Master Servicer  will remain  liable  for its  servicing obligations  under  the
related  Agreement as if the Master  Servicer alone were servicing such Mortgage
Loans.
 
     Unless otherwise specified in the  related Prospectus Supplement, the  only
obligations of the Depositor with respect to a Series of Certificates will be to
obtain  certain representations and warranties from the Sellers and to assign to
the Trustee for such Series of Certificates the Depositor's rights with  respect
to   such  representations  and  warranties.  See  'The  Pooling  and  Servicing
Agreement --  Assignment of  Mortgage  Assets' herein.  The obligations  of  the
Master  Servicer with respect to the  Mortgage Loans will consist principally of
its contractual servicing obligations under the related Agreement (including its
obligation to enforce the obligations of the Sub-Servicers or Sellers, or  both,
as  more fully described herein under  'Mortgage Loan Program -- Representations
by Sellers; Repurchases' and its obligation to make certain cash advances (each,
an 'Advance') in the event  of delinquencies in payments  on or with respect  to
the  Mortgage Loans  in the amounts  described herein under  'Description of the
Certificates --  Advances'.  The obligations  of  the Master  Servicer  to  make
Advances may be subject to limitations, to the extent provided herein and in the
related Prospectus Supplement.
 
     Unless  otherwise specified in the  related Prospectus Supplement, Mortgage
Loans will consist of mortgage loans, deeds of trust or participations or  other
beneficial  interests therein,  secured by  first liens  on one-  to four-family
residential  properties.  If  so  specified,  the  Mortgage  Loans  may  include
cooperative  apartment loans ('Cooperative Loans') secured by security interests
in shares  issued  by  private,  non-profit,  cooperative  housing  corporations
('Cooperatives')  and in the related  proprietary leases or occupancy agreements
granting  exclusive  rights   to  occupy   specific  dwelling   units  in   such
Cooperatives'  buildings. If so specified  in the related Prospectus Supplement,
the Mortgage Assets of the related Trust Fund may include mortgage participation
certificates  evidencing  interests  in  Mortgage  Loans.  Such  loans  may   be
conventional  loans  (i.e., loans  that  are not  insured  or guaranteed  by any
governmental agency) or loans insured by the FHA or partially guaranteed by  the
VA, as specified in the related Prospectus Supplement.
 
     The  Mortgaged  Properties  relating  to  Mortgage  Loans  will  consist of
detached  or  semi-detached  one-family  dwelling  units,  two-  to  four-family
dwelling  units, townhouses, rowhouses, individual condominium units, individual
units in  planned  unit developments  and  certain other  dwelling  units.  Such
Mortgaged   Properties  may  include  vacation   and  second  homes,  investment
properties and leasehold interests. In the case of leasehold interests, the term
of the leasehold will exceed the scheduled  maturity of the Mortgage Loan by  at
least   five  years,  unless  otherwise  specified  in  the  related  Prospectus
Supplement.
 
AGENCY SECURITIES
 
     Government National Mortgage Association.  GNMA is a wholly-owned corporate
instrumentality of  the  United States  with  the United  States  Department  of
Housing    and    Urban    Development.    Section    306(g)    of    Title   II
 
                                       14
 
<PAGE>

<PAGE>
of the National Housing Act of 1934, as amended (the 'Housing Act'),  authorizes
GNMA  to  guarantee the  timely  payment of  the  principal of  and  interest on
certificates (the 'GNMA Certificates') that represent  an interest in a pool  of
mortgage  loans insured  by the  FHA under  the Housing  Act or  Title V  of the
Housing Act of 1949 ('FHA Loans'), or  partially guaranteed by the VA under  the
Servicemen's  Readjustment Act of 1944,  as amended, or Chapter  37 of Title 38,
United States Code ('VA Loans').
 
     Section 306(g) of the Housing Act provides that 'the full faith and  credit
of  the United  States is  pledged to the  payment of  all amounts  which may be
required to be paid under any guaranty under this subsection.' In order to  meet
its  obligations under any such guaranty, GNMA  may, under Section 306(d) of the
Housing Act, borrow from the United States Treasury in an unlimited amount which
is at any time sufficient  to enable GNMA to  perform its obligations under  its
guarantee.
 
     GNMA  Certificates.  Each GNMA Certificate held  in a Trust Fund (which may
be issued under  either the GNMA  I program  (each such certificate,  a 'GNMA  I
Certificate')  or  the  GNMA  II  program (each  such  certificate,  a  'GNMA II
Certificate'))  will  be   a  'fully   modified  pass-through'   mortgage-backed
certificate issued and serviced by a mortgage banking company or other financial
concern  ('GNMA Issuer') approved by GNMA or by FNMA as a seller-servicer of FHA
Loans and/or VA Loans. The mortgage loans underlying the GNMA Certificates  will
consist  of FHA Loans and/or  VA Loans. Each such mortgage  loan is secured by a
one-to four-family or  multifamily residential property.  GNMA will approve  the
issuance  of each such GNMA Certificate  in accordance with a guaranty agreement
(a 'Guaranty  Agreement') between  GNMA and  the GNMA  Issuer. Pursuant  to  its
Guaranty  Agreement, a GNMA Issuer will be  required to advance its own funds in
order to make timely payments of all  amounts due on each such GNMA  Certificate
if  the  payments received  by the  GNMA Issuer  on  the FHA  Loans or  VA Loans
underlying each such GNMA Certificate are less than the amounts due on each such
GNMA Certificate.
 
     The full  and timely  payment of  principal of  and interest  on each  GNMA
Certificate  will be guaranteed by GNMA, which  obligation is backed by the full
faith and credit of the United States.  Each such GNMA Certificate will have  an
original maturity of not more than 30 years (but may have original maturities of
substantially  less than 30 years). Each such  GNMA Certificate will be based on
and backed by a  pool of FHA Loans  or VA Loans secured  by one- to  four-family
residential  properties and will provide for the  payment by or on behalf of the
GNMA Issuer  to the  registered holder  of such  GNMA Certificate  of  scheduled
monthly  payments of  principal and  interest equal  to the  registered holder's
proportionate interest  in the  aggregate amount  of the  monthly principal  and
interest  payment on each FHA Loan or  VA Loan underlying such GNMA Certificate,
less the  applicable  servicing  and  guaranty fee,  which  together  equal  the
difference  between the interest on the FHA Loan or VA Loan and the pass-through
rate  on  the  GNMA  Certificate.   In  addition,  each  payment  will   include
proportionate  pass-through payments of any prepayments  of principal on the FHA
Loans or VA Loans underlying such  GNMA Certificate and liquidation proceeds  in
the  event of  a foreclosure or  other disposition of  any such FHA  Loans or VA
Loans.
 
     If a GNMA Issuer is unable to make the payments on a GNMA Certificate as it
becomes due, it must promptly notify GNMA and request GNMA to make such payment.
Upon notification and  request, GNMA  will make  such payments  directly to  the
registered holder of such GNMA Certificate. In the event no payment is made by a
GNMA  Issuer and the GNMA  Issuer fails to notify and  request GNMA to make such
payment, the holder  of such GNMA  Certificate will have  recourse only  against
GNMA to obtain such payment. The Trustee or its nominee, as registered holder of
the  GNMA Certificates  held in  a Trust  Fund, will  have the  right to proceed
directly against GNMA  under the terms  of the Guaranty  Agreements relating  to
such GNMA Certificates for any amounts that are not paid when due.
 
     All mortgage loans underlying a particular GNMA I Certificate must have the
same  interest rate (except for pools  of mortgage loans secured by manufactured
homes) over the term of the loan.  The interest rate on such GNMA I  Certificate
will  equal the  interest rate  on the  mortgage loans  included in  the pool of
mortgage loans  underlying such  GNMA I  Certificate, less  one-half  percentage
point per annum of the unpaid principal balance of the mortgage loans.
 
     Mortgage  loans underlying  a particular GNMA  II Certificate  may have per
annum interest rates that vary  from each other by  up to one percentage  point.
The  interest  rate  on  each  GNMA  II  Certificate  will  be  between one-half
percentage point and one and one-half  percentage points lower than the  highest
interest  rate on  the mortgage  loans included  in the  pool of  mortgage loans
underlying such GNMA II Certificate (except for pools of mortgage loans  secured
by manufactured homes).
 
                                       15
 
<PAGE>

<PAGE>
     Regular  monthly installment  payments on each  GNMA Certificate  held in a
Trust Fund  will  be  comprised  of  interest due  as  specified  on  such  GNMA
Certificate  plus the scheduled principal payments on  the FHA Loans or VA Loans
underlying such GNMA Certificate due on the first day of the month in which  the
scheduled  monthly installments on  such GNMA Certificate  are due. Such regular
monthly installments on each  such GNMA Certificate are  required to be paid  to
the  Trustee as registered holder by the 15th day of each month in the case of a
GNMA I Certificate and are required to be mailed to the Trustee by the 20th  day
of each month in the case of a GNMA II Certificate. Any principal prepayments on
any  FHA Loans or VA Loans underlying a GNMA Certificate held in a Trust Fund or
any other early recovery of  principal on such loans  will be passed through  to
the Trustee as the registered holder of such GNMA Certificate.
 
     GNMA  Certificates may be backed by  graduated payment mortgage loans or by
Buydown Loans for which funds will have been provided (and deposited into escrow
accounts) for application to the payment of a portion of the borrowers'  monthly
payments  during  the  early  years  of such  mortgage  loan.  Payments  due the
registered holders of GNMA Certificates backed by pools containing Buydown Loans
will be  computed  in  the same  manner  as  payments derived  from  other  GNMA
Certificates and will include amounts to be collected from both the borrower and
the  related escrow account.  The graduated payment  mortgage loans will provide
for graduated interest payments  that, during the early  years of such  mortgage
loans,  will be less than the amount  of stated interest on such mortgage loans.
The interest  not so  paid will  be added  to the  principal of  such  graduated
payment  mortgage loans  and, together  with interest  thereon, will  be paid in
subsequent years. The obligations of GNMA and of a GNMA Issuer will be the  same
irrespective  of whether the  GNMA Certificates are  backed by graduated payment
mortgage  loans  or  Buydown  Loans.  No  statistics  comparable  to  the  FHA's
prepayment  experience  on  level  payment,  non-'buydown'  mortgage  loans  are
available in respect of  graduated payment or  Buydown Loans. GNMA  Certificates
related to a Series of Certificates may be held in book-entry form.
 
     The  GNMA Certificates included in a Trust Fund, and the related underlying
mortgage  loans,  may  have  characteristics  and  terms  different  from  those
described  above. Any such different characteristics and terms will be described
in the related Prospectus Supplement.
 
     Federal  Home   Loan  Mortgage   Corporation.     FHLMC  is   a   corporate
instrumentality  of  the United  States  created pursuant  to  Title III  of the
Emergency Home Finance  Act of 1970,  as amended (the  'FHLMC Act'). The  common
stock  of FHLMC is owned by the Federal  Home Loan Banks and its preferred stock
is owned by stockholders of the  Federal Home Loan Banks. FHLMC was  established
primarily  for the purpose of increasing the availability of mortgage credit for
the financing of urgently needed housing. It seeks to provide an enhanced degree
of liquidity for residential mortgage investments primarily by assisting in  the
development  of  secondary  markets for  conventional  mortgages.  The principal
activity of FHLMC currently consists of the purchase of first lien  conventional
mortgage loans or participation interests in such mortgage loans and the sale of
the  mortgage  loans or  participations  so purchased  in  the form  of mortgage
securities, primarily FHLMC  Certificates. FHLMC is  confined to purchasing,  so
far as practicable, mortgage loans that it deems to be of such quality, type and
class   as  to  meet  generally  the   purchase  standards  imposed  by  private
institutional mortgage investors.
 
     FHLMC  Certificates.    Each  FHLMC  Certificate  represents  an  undivided
interest in a pool of mortgage loans that may consist of first lien conventional
loans,  FHA Loans or VA Loans  (a 'FHLMC Certificate group'). FHLMC Certificates
are sold under the  terms of a Mortgage  Participation Certificate Agreement.  A
FHLMC  Certificate may be issued under  either FHLMC's Cash Program or Guarantor
Program.
 
     Mortgage loans underlying the FHLMC Certificates held by a Trust Fund  will
consist  of mortgage loans with original terms  to maturity of between 10 and 40
years. Each such mortgage loan must  meet the applicable standards set forth  in
the  FHLMC Act. A FHLMC Certificate group may include whole loans, participation
interests  in  whole  loans  and  undivided  interests  in  whole  loans  and/or
participations  comprising another FHLMC Certificate  group. Under the Guarantor
Program, any  such FHLMC  Certificate  group may  include  only whole  loans  or
participation interests in whole loans.
 
     FHLMC  guarantees  to each  registered holder  of  a FHLMC  Certificate the
timely payment of interest on the underlying mortgage loans to the extent of the
applicable certificate interest rate on  the registered holder's pro rata  share
of  the unpaid principal balance outstanding on the underlying mortgage loans in
the FHLMC Certificate group  represented by such  FHLMC Certificate, whether  or
not  received.  FHLMC  also guarantees  to  each  registered holder  of  a FHLMC
Certificate collection  by  such  holder  of all  principal  on  the  underlying
mortgage  loans, without any offset or deduction, to the extent of such holder's
pro rata share thereof, but does not,  except if and to the extent specified  in
the    related   Prospectus   Supplement   for   a   Series   of   Certificates,
 
                                       16
 
<PAGE>

<PAGE>
guarantee the  timely payment  of  scheduled principal.  Under FHLMC's  Gold  PC
Program,  FHLMC  guarantees  the  timely  payment  of  principal  based  on  the
difference between the pool factor published in the month preceding the month of
distribution and  the  pool factor  published  in such  month  of  distribution.
Pursuant  to  its guaranties,  FHLMC indemnifies  holders of  FHLMC Certificates
against any diminution in principal by  reason of charges for property  repairs,
maintenance  and foreclosure. FHLMC may  remit the amount due  on account of its
guaranty of collection of principal at  any time after default on an  underlying
mortgage  loan, but not later than (i)  30 days following foreclosure sale, (ii)
30 days following payment of the claim by any mortgage insurer or (iii) 30  days
following the expiration of any right of redemption, whichever occurs later, but
in  any  event no  later  than one  year  after demand  has  been made  upon the
mortgagor for accelerated payment of principal. In taking actions regarding  the
collection  of principal  after default on  the mortgage  loans underlying FHLMC
Certificates, including the  timing of demand  for acceleration, FHLMC  reserves
the  right to exercise  its judgment with  respect to the  mortgage loans in the
same manner as for mortgage loans that it has purchased but not sold. The length
of time  necessary  for  FHLMC to  determine  that  a mortgage  loan  should  be
accelerated  varies  with the  particular circumstances  of each  mortgagor, and
FHLMC has not adopted standards which require that the demand be made within any
specified period.
 
     FHLMC Certificates  are not  guaranteed  by the  United  States or  by  any
Federal  Home Loan Bank and do not constitute debts or obligations of the United
States or  any  Federal Home  Loan  Bank. The  obligations  of FHLMC  under  its
guaranty  are obligations solely of FHLMC and are not backed by, or entitled to,
the full faith and credit of the United States. If FHLMC were unable to  satisfy
such  obligations, distributions to holders  of FHLMC Certificates would consist
solely of payments and  other recoveries on the  underlying mortgage loans  and,
accordingly,  monthly distributions  to holders  of FHLMC  Certificates would be
affected by delinquent payments and defaults on such mortgage loans.
 
     Registered holders  of FHLMC  Certificates are  entitled to  receive  their
monthly  pro rata  share of  all principal  payments on  the underlying mortgage
loans received by FHLMC,  including any scheduled  principal payments, full  and
partial  prepayments of principal  and principal received by  FHLMC by virtue of
condemnation, insurance,  liquidation or  foreclosure,  and repurchases  of  the
mortgage  loans by FHLMC or the seller  thereof. FHLMC is required to remit each
registered FHLMC certificateholder's pro rata share of principal payments on the
underlying mortgage loans, interest at the FHLMC pass-through rate and any other
sums such as prepayment fees, within 60 days of the date on which such  payments
are deemed to have been received by FHLMC.
 
     Under  FHLMC's Cash Program, there is no  limitation on the amount by which
interest rates on the mortgage loans  underlying a FHLMC Certificate may  exceed
the  pass-through  rate  on the  FHLMC  Certificate. Under  such  program, FHLMC
purchases groups of whole mortgage  loans from sellers at specified  percentages
of  their unpaid principal  balances, adjusted for  accrued or prepaid interest,
which when applied to the interest rate of the mortgage loans and participations
purchased results in the  yield (expressed as a  percentage) required by  FHLMC.
The  required  yield, which  includes a  minimum servicing  fee retained  by the
servicer, is calculated using  the outstanding principal  balance. The range  of
interest  rates on the mortgage loans  and participations in a FHLMC Certificate
group under the Cash Program will  vary since mortgage loans and  participations
are  purchased and assigned to a FHLMC  Certificate group based upon their yield
to FHLMC rather  than on  the interest rate  on the  underlying mortgage  loans.
Under FHLMC's Guarantor Program, the pass-through rate on a FHLMC Certificate is
established  based  upon the  lowest interest  rate  on the  underlying mortgage
loans, minus a minimum  servicing fee and the  amount of FHLMC's management  and
guaranty income as agreed upon between the seller and FHLMC.
 
     FHLMC  Certificates  duly presented  for  registration of  ownership  on or
before the last business day of a month are registered effective as of the first
day of  the month.  The  first remittance  to a  registered  holder of  a  FHLMC
Certificate will be distributed so as to be received normally by the 15th day of
the  second month following the month in which the purchaser became a registered
holder  of  such  FHLMC  Certificate.   Thereafter,  such  remittance  will   be
distributed  monthly to the registered  holder so as to  be received normally by
the 15th day  of each  month. The  Federal Reserve  Bank of  New York  maintains
book-entry accounts with respect to FHLMC Certificates sold by FHLMC on or after
January  2, 1985, and makes payments of principal and interest each month to the
registered holders thereof in accordance with such holders' instructions.
 
     Federal National Mortgage Association.   FNMA is a federally chartered  and
privately  owned corporation organized  and existing under  the Federal National
Mortgage Association Charter Act, as amended. FNMA was
 
                                       17
 
<PAGE>

<PAGE>
originally established in 1938 as a  United States government agency to  provide
supplemental  liquidity  to  the  mortgage market  and  was  transformed  into a
stockholder-owned and privately-managed  corporation by  legislation enacted  in
1968.
 
     FNMA provides funds to the mortgage market primarily by purchasing mortgage
loans  from lenders,  thereby replenishing  their funds  for additional lending.
FNMA acquires  funds  to  purchase  mortgage  loans  from  many  capital  market
investors  that may  not ordinarily invest  in mortgages,  thereby expanding the
total amount of funds available for housing. Operating nationwide, FNMA helps to
redistribute mortgage funds from capital-surplus to capital-short areas.
 
     FNMA Certificates.  FNMA Certificates are Guaranteed Mortgage  Pass-Through
Certificates  representing fractional undivided interests  in a pool of mortgage
loans formed by FNMA. Each mortgage  loan must meet the applicable standards  of
the  FNMA purchase program. Mortgage loans comprising a pool are either provided
by FNMA from its own portfolio or purchased pursuant to the criteria of the FNMA
purchase program.
 
     Mortgage loans  underlying FNMA  Certificates  held by  a Trust  Fund  will
consist  of  conventional  mortgage  loans,  FHA  Loans  or  VA  Loans. Original
maturities of  substantially all  of the  conventional, level  payment  mortgage
loans  underlying a FNMA Certificate  are expected to be  between either 8 to 15
years or 20 to  40 years. The  original maturities of  substantially all of  the
fixed rate, level payment FHA Loans or VA Loans are expected to be 30 years.
 
     Mortgage loans underlying a FNMA Certificate may have annual interest rates
that  vary by  as much  as two percentage  points from  each other.  The rate of
interest payable on a FNMA Certificate is  equal to the lowest interest rate  of
any  mortgage  loan  in  the  related  pool,  less  a  specified  minimum annual
percentage representing servicing compensation and FNMA's guaranty fee. Under  a
regular servicing option (pursuant to which the mortgagee or each other servicer
assumes the entire risk of foreclosure losses), the annual interest rates on the
mortgage loans underlying a FNMA Certificate will be between 50 basis points and
250  basis  points greater  than is  its  annual pass-through  rate and  under a
special servicing option  (pursuant to which  FNMA assumes the  entire risk  for
foreclosure  losses), the annual interest rates on the mortgage loans underlying
a FNMA  Certificate will  generally be  between 55  basis points  and 255  basis
points  greater than the annual FNMA Certificate pass-through rate. If specified
in the  related  Prospectus  Supplement,  FNMA Certificates  may  be  backed  by
adjustable rate mortgages.
 
     FNMA  guarantees to  each registered holder  of a FNMA  Certificate that it
will distribute  amounts  representing  such  holder's  proportionate  share  of
scheduled  principal and interest  payments at the  applicable pass-through rate
provided for by such FNMA Certificate on the underlying mortgage loans,  whether
or  not received,  and such holder's  proportionate share of  the full principal
amount of any foreclosed or other  finally liquidated mortgage loan, whether  or
not  such principal amount is actually  recovered. The obligations of FNMA under
its guaranties are obligations solely of FNMA and are not backed by, or entitled
to, the full faith and  credit of the United  States. Although the Secretary  of
the Treasury of the United States has discretionary authority to lend FNMA up to
$2.25  billion outstanding at any time, neither the United States nor any agency
thereof is obligated to finance FNMA's operations or to assist FNMA in any other
manner. If FNMA were unable to satisfy its obligations, distributions to holders
of FNMA Certificates would  consist solely of payments  and other recoveries  on
the underlying mortgage loans and, accordingly, monthly distributions to holders
of  FNMA Certificates would  be affected by delinquent  payments and defaults on
such mortgage loans.
 
     FNMA Certificates evidencing interests in pools of mortgage loans formed on
or after May 1,  1985 (other than FNMA  Certificates backed by pools  containing
graduated  payment  mortgage  loans  or mortgage  loans  secured  by multifamily
projects) are available in book-entry form only. Distributions of principal  and
interest  on each FNMA Certificate will be made  by FNMA on the 25th day of each
month to the persons in whose name the FNMA Certificate is entered in the  books
of  the Federal Reserve Banks (or registered on the FNMA Certificate register in
the case of fully registered FNMA Certificates)  as of the close of business  on
the last day of the preceding month. With respect to FNMA Certificates issued in
book-entry form, distributions thereon will be made by wire, and with respect to
fully registered FNMA Certificates, distributions thereon will be made by check.
 
     The  FNMA Certificates included in a Trust Fund, and the related underlying
mortgage  loans,  may  have  characteristics  and  terms  different  from  those
described  above. Any such different characteristics and terms will be described
in the related Prospectus Supplement.
 
                                       18
 
<PAGE>

<PAGE>
     Stripped Mortgage-Backed Securities.  Agency Securities may consist of  one
or more stripped mortgage-backed securities, each as described herein and in the
related  Prospectus  Supplement. Each  such  Agency Security  will  represent an
undivided interest in all or part of either the principal distributions (but not
the interest distributions) or the interest distributions (but not the principal
distributions), or  in some  specified  portion of  the principal  and  interest
distributions (but not all of such distributions) on certain FHLMC, FNMA or GNMA
Certificates.  The underlying securities will be held under a trust agreement by
FHLMC, FNMA or GNMA, each as trustee, or by another trustee named in the related
Prospectus Supplement. FHLMC, FNMA or  GNMA will guarantee each stripped  Agency
Security  to the same extent as such entity guarantees the underlying securities
backing such stripped Agency Security, unless otherwise specified in the related
Prospectus Supplement.
 
     Other  Agency  Securities.    If   specified  in  the  related   Prospectus
Supplement,  a Trust Fund  may include other  mortgage pass-through certificates
issued or guaranteed  by GNMA, FNMA  or FHLMC. The  characteristics of any  such
mortgage   pass-through  certificates  will  be  described  in  such  Prospectus
Supplement. If  so  specified,  a  combination  of  different  types  of  Agency
Securities may be held in a Trust Fund.
 
PRIVATE MORTGAGE-BACKED SECURITIES
 
     Private Mortgage-Backed Securities may consist of (a) mortgage pass-through
certificates or participation certificates evidencing an undivided interest in a
pool  of mortgage  loans or (b)  collateralized mortgage  obligations secured by
mortgage  loans.  Private  Mortgage-Backed   Securities  may  include   stripped
mortgage-backed  securities representing an undivided interest  in all or a part
of either the principal  distributions (but not  the interest distributions)  or
the  interest distributions  (but not  the principal  distributions) or  in some
specified portion of the  principal and interest distributions  (but not all  of
such   distributions)  on   certain  mortgage   loans.  Private  Mortgage-Backed
Securities will have been issued pursuant to a pooling and servicing  agreement,
an  indenture  or  similar  agreement  (a  'PMBS  Agreement').  Unless otherwise
specified in  the  related Prospectus  Supplement,  the seller/servicer  of  the
underlying  mortgage loans  will have entered  into the PMBS  Agreement with the
trustee under such PMBS Agreement (the 'PMBS Trustee'). The PMBS Trustee or  its
agent,  or a custodian, will possess  the mortgage loans underlying such Private
Mortgage-Backed Security. Mortgage  loans underlying  a Private  Mortgage-Backed
Security will be serviced by a servicer (the 'PMBS Servicer') directly or by one
or more subservicers who may be subject to the supervision of the PMBS Servicer.
 
     The  issuer of the  Private Mortgage-Backed Securities  (the 'PMBS Issuer')
will be  a  financial institution  or  other  entity engaged  generally  in  the
business  of mortgage  lending, a public  agency or instrumentality  of a state,
local or federal government, or a limited purpose corporation organized for  the
purpose  of, among other  things, establishing trusts  and acquiring and selling
housing loans to such trusts and selling beneficial interests in such trusts. If
so specified in  the related Prospectus  Supplement, the PMBS  Issuer may be  an
affiliate of the Depositor. The obligations of the PMBS Issuer will generally be
limited  to certain  representations and warranties  with respect  to the assets
conveyed by it  to the  related Trust Fund.  Unless otherwise  specified in  the
related  Prospectus Supplement, the PMBS Issuer  will not have guaranteed any of
the  assets  conveyed  to  the  related  Trust  Fund  or  any  of  the   Private
Mortgage-Backed  Securities  issued  under  the  PMBS  Agreement.  Additionally,
although the mortgage  loans underlying the  Private Mortgage-Backed  Securities
may  be guaranteed  by an  agency or instrumentality  of the  United States, the
Private Mortgage-Backed Securities themselves will not be so guaranteed.
 
     Distributions of  principal  and  interest  will be  made  on  the  Private
Mortgage-Backed  Securities  on the  dates specified  in the  related Prospectus
Supplement. The Private  Mortgage-Backed Securities may  be entitled to  receive
nominal  or no principal distributions or  nominal or no interest distributions.
Principal and interest distributions will be made on the Private Mortgage-Backed
Securities by the PMBS Trustee or the PMBS Servicer. The PMBS Issuer or the PMBS
Servicer may  have  the  right  to  repurchase  assets  underlying  the  Private
Mortgage-Backed  Securities after  a certain  date or  under other circumstances
specified in the related Prospectus Supplement.
 
     The mortgage loans  underlying the Private  Mortgage-Backed Securities  may
consist  of  fixed  rate, level  payment,  fully amortizing  loans  or graduated
payment mortgage loans, Buydown Loans,  adjustable rate mortgage loans or  loans
having  balloon or  other special payment  features. Such mortgage  loans may be
secured by single family property or multifamily property or by an assignment of
the proprietary lease  or occupancy  agreement relating to  a specific  dwelling
within a Cooperative and the related shares issued by such Cooperative.
 
                                       19
 
<PAGE>

<PAGE>
     The  Prospectus Supplement for  a Series for which  the Trust Fund includes
Private Mortgage-Backed Securities  will specify (i)  the aggregate  approximate
principal  amount  and  type of  the  Private Mortgage-Backed  Securities  to be
included in the Trust Fund; (ii)  certain characteristics of the mortgage  loans
that  comprise the underlying assets  for the Private Mortgage-Backed Securities
including (A) the payment features of  such mortgage loans, (B) the  approximate
aggregate  principal balance, if known, of  underlying mortgage loans insured or
guaranteed by a governmental entity, (C) the servicing fee or range of servicing
fees with respect to the mortgage loans  and (D) the minimum and maximum  stated
maturities  of the underlying  mortgage loans at  origination; (iii) the maximum
original term-to-stated maturity of the Private Mortgage-Backed Securities; (iv)
the weighted  average term-to-stated  maturity  of the  Private  Mortgage-Backed
Securities;   (v)  the   pass-through  or   certificate  rate   of  the  Private
Mortgage-Backed  Securities;   (vi)  the   weighted  average   pass-through   or
certificate  rate  of the  Private  Mortgage-Backed Securities;  (vii)  the PMBS
Issuer, the PMBS Servicer (if other than  the PMBS Issuer) and the PMBS  Trustee
for  such Private Mortgage-Backed Securities;  (viii) certain characteristics of
credit support, if any, such as reserve funds, insurance policies, surety bonds,
letters of credit or  guaranties relating to the  mortgage loans underlying  the
Private Mortgage-Backed Securities or to such Private Mortgage-Backed Securities
themselves;  (ix)  the terms  on which  the underlying  mortgage loans  for such
Private Mortgage-Backed Securities may, or  are required to, be purchased  prior
to  their stated maturity or the  stated maturity of the Private Mortgage-Backed
Securities; and (x)  the terms on  which mortgage loans  may be substituted  for
those originally underlying the Private Mortgage-Backed Securities.
 
SUBSTITUTION OF MORTGAGE ASSETS
 
     Substitution  of Mortgage Assets will be permitted in the event of breaches
of representations and warranties with respect to any original Mortgage Asset or
in the event the documentation with respect to any Mortgage Asset is  determined
by  the Trustee to be incomplete. The period during which such substitution will
be permitted generally will be  indicated in the related Prospectus  Supplement.
The  related Prospectus Supplement will describe any other conditions upon which
Mortgage Assets may be substituted for Mortgage Assets initially included in the
Trust Fund.
 
                                USE OF PROCEEDS
 
     The net proceeds to be received from  the sale of the Certificates will  be
applied  by the Depositor to the purchase of  Mortgage Assets or will be used by
the Depositor  for general  corporate purposes.  The Depositor  expects to  sell
Certificates in Series from time to time, but the timing and amount of offerings
of  Certificates will  depend on  a number of  factors, including  the volume of
Mortgage  Assets  acquired   by  the  Depositor,   prevailing  interest   rates,
availability of funds and general market conditions.
 
                                 THE DEPOSITOR
 
     CWMBS, Inc., a Delaware corporation (the 'Depositor'), was organized on May
27,  1993 for the limited purpose of acquiring, owning and transferring Mortgage
Assets and selling interests therein or bonds secured thereby. The Depositor  is
a subsidiary of Countrywide Credit Industries, Inc., a Delaware corporation. The
Depositor  maintains its  principal office at  155 North  Lake Avenue, Pasadena,
California 91101-7139. Its telephone number is (818) 584-3547.
 
     Neither the Depositor nor any of the Depositor's affiliates will ensure  or
guarantee distributions on the Certificates of any Series.
 
                             MORTGAGE LOAN PROGRAM
 
     The  Mortgage  Loans  will have  been  purchased by  the  Depositor, either
directly or through affiliates, from Sellers. Unless otherwise specified in  the
related  Prospectus Supplement, the Mortgage Loans  so acquired by the Depositor
will have been originated in accordance with the underwriting criteria specified
below under 'Underwriting Standards'.
 
                                       20
 
<PAGE>

<PAGE>
UNDERWRITING STANDARDS
 
     Unless otherwise  specified  in  the related  Prospectus  Supplement,  each
Seller  will  represent  and  warrant  that  the  origination,  underwriting and
collection practices used  by such  Seller with  respect to  each Mortgage  Loan
originated and/or sold by it to the Depositor or one of its affiliates have been
in  all  respects  legal, prudent  and  customary  in the  mortgage  lending and
servicing business. As  to any  Mortgage Loan insured  by the  FHA or  partially
guaranteed  by  the VA,  the Seller  will  represent that  it has  complied with
underwriting policies of the FHA or the VA, as the case may be.
 
     Underwriting standards are applied by or on behalf of a lender to  evaluate
the borrower's credit standing and repayment ability, and the value and adequacy
of  the mortgaged  property as  collateral. In  general, a  prospective borrower
applying for a  mortgage loan  is required to  fill out  a detailed  application
designed to provide to the underwriting officer pertinent credit information. As
part  of the  description of  the borrower's  financial condition,  the borrower
generally is required to provide a current list of assets and liabilities and  a
statement  of income and  expenses, as well  as an authorization  to apply for a
credit  report  which  summarizes  the  borrower's  credit  history  with  local
merchants and lenders and any record of bankruptcy. In most cases, an employment
verification  is obtained from  an independent source  (typically the borrower's
employer), which  verification  reports  the  length  of  employment  with  that
organization,  the borrower's current salary and whether it is expected that the
borrower will continue such employment in the future. If a prospective  borrower
is  self-employed, the borrower may  be required to submit  copies of signed tax
returns. The borrower may also be required to authorize verification of deposits
at financial institutions where the borrower has demand or savings accounts.
 
     In determining the  adequacy of  the mortgaged property  as collateral,  an
appraisal  is made of  each property considered for  financing. The appraiser is
required to inspect the property and verify  that it is in good repair and  that
construction,  if new, has been completed. The  appraisal is based on the market
value of comparable homes, the estimated rental income (if considered applicable
by the appraiser) and the cost of replacing the home.
 
     Once  all  applicable  employment,  credit  and  property  information   is
received,  a  determination  generally is  made  as to  whether  the prospective
borrower has  sufficient monthly  income available  (i) to  meet the  borrower's
monthly  obligations on the proposed mortgage  loan (generally determined on the
basis of the monthly payments due in the year of origination) and other expenses
related to the mortgaged property (such as property taxes and hazard  insurance)
and  (ii) to meet  monthly housing expenses and  other financial obligations and
monthly  living  expenses.  The  underwriting  standards  applied  by   Sellers,
particularly with respect to the level of loan documentation and the mortgagor's
income and credit history, may be varied in appropriate cases where factors such
as low Loan-to-Value Ratios or other favorable credit exist.
 
     In  the case  of a Mortgage  Loan secured  by a leasehold  interest in real
property, the title to which  is held by a third  party lessor, the Seller  will
represent  and warrant, among other things, that the remaining term of the lease
and any sublease is at least as long as the remaining term on the Mortgage Note.
 
     Certain of the types of Mortgage Loans that may be included in a Trust Fund
are recently developed and may  involve additional uncertainties not present  in
traditional  types of  loans. For  example, certain  of such  Mortgage Loans may
provide for escalating  or variable payments  by the Mortgagor.  These types  of
Mortgage  Loans are underwritten on the basis  of a judgment that the Mortgagors
have the  ability to  make  the monthly  payments  required initially.  In  some
instances,  however,  a  Mortgagor's  income may  not  be  sufficient  to permit
continued loan payments as such payments increase. These types of Mortgage Loans
may also be  underwritten primarily upon  the basis of  Loan-to-Value Ratios  or
other favorable credit factors.
 
QUALIFICATIONS OF SELLERS
 
     Unless  otherwise  specified  in the  related  Prospectus  Supplement, each
Seller will be  required to satisfy  the qualifications set  forth herein.  Each
Seller  must be an institution experienced in originating and servicing mortgage
loans of the  type contained  in the related  Mortgage Pool  in accordance  with
accepted  practices  and  prudent  guidelines,  and  must  maintain satisfactory
facilities to originate and service those mortgage loans. Each Seller must be  a
seller/servicer  approved  by  either  FNMA  or FHLMC.  Each  Seller  must  be a
mortgagee approved by the  FHA or an institution  the deposit accounts in  which
are insured by the Federal Deposit Insurance Corporation.
 
                                       21
 
<PAGE>

<PAGE>
REPRESENTATIONS BY SELLERS; REPURCHASES
 
     Each Seller will have made representations and warranties in respect of the
Mortgage  Loans sold by such  Seller and evidenced by  a Series of Certificates.
Such representations and  warranties unless  otherwise provided  in the  related
Prospectus  Supplement  generally include,  among other  things: (i)  that title
insurance (or in the  case of Mortgaged Properties  located in areas where  such
policies  are generally not  available, an attorney's  certificate of title) and
any required hazard insurance policy and Primary Mortgage Insurance Policy  were
effective at the origination of each Mortgage Loan other than Cooperative Loans,
and  that each policy (or certificate of title as applicable) remained in effect
on the date of purchase of the Mortgage Loan from the Seller by or on behalf  of
the  Depositor; (ii) that the  Seller had good title  to each such Mortgage Loan
and such Mortgage  Loan was subject  to no offsets,  defenses, counterclaims  or
rights  of rescission except to the  extent that any buydown agreement described
herein may forgive certain indebtedness of a Mortgagor; (iii) that each Mortgage
Loan constituted a valid first lien  on, or a first perfected security  interest
with  respect  to, the  Mortgaged Property  (subject  only to  permissible title
insurance exceptions, if applicable, and  certain other exceptions described  in
the  Agreement) and that the Mortgaged Property  was free from damage and was in
good repair; (iv) that there were no delinquent tax or assessment liens  against
the Mortgaged Property; (v) that no required payment on a Mortgage Loan was more
than  31  days delinquent  at any  time during  the twelve  months prior  to the
Cut-off Date; and (vi) that each Mortgage Loan was made in compliance with,  and
is  enforceable  under,  all  applicable  local,  state  and  federal  laws  and
regulations in all material respects.
 
     If so specified in the  related Prospectus Supplement, the  representations
and  warranties of a Seller in respect of a Mortgage Loan will be made not as of
the Cut-off Date but as of the date on which such Seller sold the Mortgage  Loan
to  the  Depositor  or  one  of  its  affiliates.  Under  such  circumstances, a
substantial period of time may  have elapsed between such  date and the date  of
initial  issuance of the  Series of Certificates evidencing  an interest in such
Mortgage Loan.  Since the  representations and  warranties of  a Seller  do  not
address  events that  may occur following  the sale  of a Mortgage  Loan by such
Seller, its repurchase obligation described below will not arise if the relevant
event that would otherwise have given rise to such an obligation with respect to
a Mortgage Loan  occurs after the  date of sale  of such Mortgage  Loan by  such
Seller  to  the Depositor  or its  affiliates. However,  the Depositor  will not
include any Mortgage Loan in  the Trust Fund for  any Series of Certificates  if
anything  has come to the  Depositor's attention that would  cause it to believe
that the representations  and warranties of  a Seller will  not be accurate  and
complete  in all material  respects in respect  of such Mortgage  Loan as of the
date of initial issuance  of the related Series  of Certificates. If the  Master
Servicer is also a Seller of Mortgage Loans with respect to a particular Series,
such  representations will be in addition  to the representations and warranties
made by the Master Servicer in its capacity as the Master Servicer.
 
     The Master Servicer or the Trustee,  if the Master Servicer is the  Seller,
will  promptly notify the relevant Seller of any breach of any representation or
warranty made by it in respect of a Mortgage Loan that materially and  adversely
affects  the interests of  the Certificateholders in  such Mortgage Loan. Unless
otherwise specified in the related Prospectus Supplement, if such Seller  cannot
cure  such breach within  90 days after  notice from the  Master Servicer or the
Trustee, as the case may  be, then such Seller  will be obligated to  repurchase
such  Mortgage Loan from the Trust Fund  at a price (the 'Purchase Price') equal
to 100% of  the outstanding  principal balance  thereof as  of the  date of  the
repurchase  plus accrued interest thereon to the first day of the month in which
the Purchase  Price  is  to  be  distributed at  the  Mortgage  Rate  (less  any
unreimbursed Advances or amount payable as related servicing compensation if the
Seller  is the Master Servicer  with respect to such  Mortgage Loan). If a REMIC
election is to be made with respect  to a Trust Fund, unless otherwise  provided
in  the related Prospectus  Supplement, the Master  Servicer or a  holder of the
related residual certificate will be obligated to pay any prohibited transaction
tax that may arise in connection with any such repurchase. The Master  Servicer,
unless  otherwise  specified  in  the  related  Prospectus  Supplement,  will be
entitled to reimbursement for  any such payment from  the assets of the  related
Trust  Fund  or  from  any  holder  of  the  related  residual  certificate. See
'Description  of  the  Certificates  --  General'  herein  and  in  the  related
Prospectus Supplement. Except in those cases in which the Master Servicer is the
Seller,  the Master Servicer will be  required under the applicable Agreement to
enforce  this   obligation   for   the   benefit  of   the   Trustee   and   the
Certificateholders,  following the practices  it would employ  in its good faith
business judgment  were it  the owner  of such  Mortgage Loan.  This  repurchase
obligation  will constitute the  sole remedy available  to Certificateholders or
the Trustee for a breach of representation by a Seller.
 
                                       22
 
<PAGE>

<PAGE>
     Neither the Depositor nor the  Master Servicer (unless the Master  Servicer
is  the  Seller) will  be  obligated to  purchase a  Mortgage  Loan if  a Seller
defaults on its obligation to do so, and no assurance can be given that  Sellers
will  carry out their respective repurchase obligations with respect to Mortgage
Loans. However, to the extent that a breach of a representation and warranty  of
a  Seller may also  constitute a breach  of a representation  made by the Master
Servicer, the  Master Servicer  may have  a repurchase  obligation as  described
below  under  'The Pooling  and Servicing  Agreement  -- Assignment  of Mortgage
Assets'.
 
                        DESCRIPTION OF THE CERTIFICATES
 
     Each Series of Certificates will be issued pursuant to an Agreement,  dated
as of the related Cut-off Date, among the Depositor, the Master Servicer and the
Trustee  for the benefit of the holders  of the Certificates of such Series. The
provisions of  each  Agreement  will  vary depending  upon  the  nature  of  the
Certificates to be issued thereunder and the nature of the related Trust Fund. A
form  of an Agreement is an exhibit  to the Registration Statement of which this
Prospectus is a part. The  following summaries describe certain provisions  that
may  appear  in  each  Agreement.  The Prospectus  Supplement  for  a  Series of
Certificates will  describe any  provision  of the  Agreement relating  to  such
Series  that materially differs  from the description  thereof contained in this
Prospectus. The summaries do not purport to be complete and are subject to,  and
are  qualified in their entirety  by reference to, all  of the provisions of the
Agreement  for  each  Series  of  Certificates  and  the  applicable  Prospectus
Supplement.  The  Depositor  will  provide  a  copy  of  the  Agreement (without
exhibits) relating to any Series without charge upon written request of a holder
of record of a Certificate  of such Series addressed  to CWMBS, Inc., 155  North
Lake Avenue, Pasadena, California 91101-7139, Attention: Secretary.
 
GENERAL
 
     Unless  otherwise specified in the  Prospectus Supplement, the Certificates
of each Series will be issued in  either fully registered or book-entry form  in
the  authorized denominations  specified in  the related  Prospectus Supplement,
will evidence specified beneficial ownership interests in the related Trust Fund
created pursuant to the related Agreement  and will not be entitled to  payments
in  respect of the  assets included in  any other Trust  Fund established by the
Depositor. The Certificates will not  represent obligations of the Depositor  or
any  affiliate of  the Depositor.  The Mortgage  Assets will  not be  insured or
guaranteed  by  any  governmental  entity  or  other  person,  unless  otherwise
specified in the related Prospectus Supplement. Each Trust Fund will consist of,
to  the extent provided in  the related Agreement, (i)  the Mortgage Assets that
from time to time are subject to the related Agreement (exclusive of any amounts
specified in the related Prospectus Supplement (the 'Retained Interest'));  (ii)
such  assets as from  time to time are  required to be  deposited in the related
Certificate Account; (iii)  property that secured  a Mortgage Loan  and that  is
acquired  on behalf of the Certificateholders by  foreclosure or deed in lieu of
foreclosure; and (iv) any Primary Mortgage Insurance Policies, FHA Insurance and
VA Guaranties,  and  any other  insurance  policies  or other  forms  of  credit
enhancement  required to be maintained pursuant  to the related Agreement. If so
specified in the related  Prospectus Supplement, a Trust  Fund may also  include
one  or more of the  following: reinvestment income on  payments received on the
Mortgage Assets, a  reserve fund, a  mortgage pool insurance  policy, a  special
hazard  insurance policy, a  bankruptcy bond, one  or more letters  of credit, a
surety bond, guaranties or similar instruments or other agreements.
 
     Each Series of  Certificates will be  issued in one  or more classes.  Each
class  of  Certificates of  a  Series will  evidence  beneficial ownership  of a
specified percentage (which may  be 0%) or portion  of future interest  payments
and  a specified  percentage (which  may be 0%)  or portion  of future principal
payments on  the  Mortgage  Assets  in  the related  Trust  Fund.  A  Series  of
Certificates may include one or more classes that are senior in right to payment
to  one or more other classes of  Certificates of such Series. Certain Series or
classes of Certificates may  be covered by insurance  policies, surety bonds  or
other  forms of credit enhancement, in each  case as described herein and in the
related Prospectus Supplement. One or more  classes of Certificates of a  Series
may  be  entitled  to  receive  distributions  of  principal,  interest  or  any
combination thereof.  Distributions  on one  or  more  classes of  a  Series  of
Certificates  may  be  made  prior  to one  or  more  other  classes,  after the
occurrence of specified events, in accordance with a schedule or formula, on the
basis of collections  from designated  portions of  the Mortgage  Assets in  the
related  Trust Fund, or on  a different basis, in each  case as specified in the
related Prospectus Supplement. The timing and amounts of such distributions  may
vary  among  classes  or  over  time  as  specified  in  the  related Prospectus
Supplement.
 
                                       23
 
<PAGE>

<PAGE>
     Unless  otherwise   specified  in   the  related   Prospectus   Supplement,
distributions of principal and interest (or, where applicable, of principal only
or  interest only) on  the related Certificates  will be made  by the Trustee on
each Distribution Date (i.e., monthly, quarterly, semi-annually or at such other
intervals and on  the dates as  are specified in  the Prospectus Supplement)  in
proportion  to the percentages  specified in the  related Prospectus Supplement.
Distributions will be made  to the persons in  whose names the Certificates  are
registered  at  the close  of business  on  the dates  specified in  the related
Prospectus Supplement (each,  a 'Record  Date'). Distributions will  be made  by
check  or money  order mailed  to the  persons entitled  thereto at  the address
appearing  in  the  register  maintained   for  holders  of  Certificates   (the
'Certificate  Register') or, if specified  in the related Prospectus Supplement,
in the case  of Certificates that  are of a  certain minimum denomination,  upon
written  request by  the Certificateholder,  by wire  transfer or  by such other
means as are described therein;  provided, however, that the final  distribution
in  retirement  of the  Certificates  will be  made  only upon  presentation and
surrender of the Certificates at  the office or agency  of the Trustee or  other
person specified in the notice to Certificateholders of such final distribution.
 
     The  Certificates  will  be  freely transferable  and  exchangeable  at the
Corporate Trust Office  of the Trustee  as set forth  in the related  Prospectus
Supplement.  No service charge will be made  for any registration of exchange or
transfer of Certificates of any Series, but the Trustee may require payment of a
sum sufficient to cover any related tax or other governmental charge.
 
     Under current law the purchase and holding by or on behalf of any  employee
benefit  plan or  other retirement arrangement  (including individual retirement
accounts and annuities,  Keogh plans  and collective investment  funds in  which
such  plans, accounts  or arrangements  are invested)  subject to  provisions of
ERISA or the Code of certain  classes of Certificates may result in  'prohibited
transactions'   within  the   meaning  of  ERISA   and  the   Code.  See  'ERlSA
Considerations' herein.  Unless otherwise  specified in  the related  Prospectus
Supplement,  transfer of  such Certificates  will not  be registered  unless the
transferee (i) represents that it  is not, and is  not purchasing on behalf  of,
any  such plan, account  or arrangement or  (ii) provides an  opinion of counsel
satisfactory to  the  Trustee  and  the Depositor  that  the  purchase  of  such
Certificates by or on behalf of such plan, account or arrangement is permissible
under  applicable law and will  not subject the Trustee,  the Master Servicer or
the Depositor to any obligation or liability in addition to those undertaken  in
the Agreement.
 
     As  to each Series, an election may be made to treat the related Trust Fund
or designated portions thereof as a 'real estate mortgage investment conduit' or
'REMIC' as defined in the Code.  The related Prospectus Supplement will  specify
whether  a REMIC  election is  to be  made. Alternatively,  the Agreement  for a
Series may provide that a  REMIC election may be made  at the discretion of  the
Depositor  or the Master Servicer and may be made only if certain conditions are
satisfied. As to  any such Series,  the terms and  provisions applicable to  the
making  of  a  REMIC  election,  as well  as  any  material  federal  income tax
consequences to Certificateholders not otherwise  described herein, will be  set
forth  in the related  Prospectus Supplement. If  such an election  is made with
respect to a Series,  one of the  classes will be  designated as evidencing  the
sole class of 'residual interests' in the related REMIC, as defined in the Code.
All  other classes  of Certificates  in such  a Series  will constitute 'regular
interests' in the related REMIC, as defined in the Code. As to each Series  with
respect to which a REMIC election is to be made, the Master Servicer or a holder
of  the  related residual  certificate  will be  obligated  to take  all actions
required in order  to comply with  applicable laws and  regulations and will  be
obligated  to pay any prohibited transaction  taxes. The Master Servicer, unless
otherwise specified in the  related Prospectus Supplement,  will be entitled  to
reimbursement for any such payment from the assets of the Trust Fund or from any
holder of the related residual certificate.
 
DISTRIBUTIONS ON CERTIFICATES
 
     General.  In general, the method of determining the amount of distributions
on  a  particular Series  of  Certificates will  depend  on the  type  of credit
support, if  any,  that  is  used  with respect  to  such  Series.  See  'Credit
Enhancement'  herein and in  the related Prospectus  Supplement. Set forth below
are descriptions of various methods that may be used to determine the amount  of
distributions  on  the  Certificates  of  a  particular  Series.  The Prospectus
Supplement for each Series of Certificates  will describe the method to be  used
in determining the amount of distributions on the Certificates of such Series.
 
     Distributions  allocable to principal  of and interest  on the Certificates
will be made by  the Trustee out  of, and only  to the extent  of, funds in  the
related   Certificate  Account,   including  any  funds   transferred  from  any
 
                                       24
 
<PAGE>

<PAGE>
Reserve Fund.  As  between Certificates  of  different classes  and  as  between
distributions  of  principal  (and,  if  applicable,  between  distributions  of
Principal  Prepayments  and  scheduled  payments  of  principal)  and  interest,
distributions  made on any Distribution Date will be applied as specified in the
related  Prospectus  Supplement.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement, distributions to any class  of Certificates will be made
pro rata to all Certificateholders of that class.
 
     Available Funds.  All distributions on  the Certificates of each Series  on
each Distribution Date will be made from the Available Funds, in accordance with
the  terms described in  the related Prospectus Supplement  and specified in the
Agreement. Unless  otherwise  provided  in the  related  Prospectus  Supplement,
'Available  Funds' for each Distribution Date will generally equal the amount on
deposit in the  related Certificate Account  on such Distribution  Date (net  of
related  fees and expenses payable by the related Trust Fund) other than amounts
to be held therein for distribution on future Distribution Dates.
 
     Distributions of  Interest.   Unless  otherwise  specified in  the  related
Prospectus Supplement, interest will accrue on the aggregate Certificate Balance
(or,  in the  case of Certificates  entitled only to  distributions allocable to
interest, the  aggregate notional  amount) of  each class  of Certificates  (the
'Class  Certificate  Balance') entitled  to  interest at  the  Pass-Through Rate
(which may be a fixed rate or a rate adjustable as specified in such  Prospectus
Supplement)  from  the date  and for  the periods  specified in  such Prospectus
Supplement. To the extent funds are available therefor, interest accrued  during
each  such specified period  on each class of  Certificates entitled to interest
(other than a class of Certificates that provides for interest that accrues, but
is not currently payable, referred to hereafter as 'Accrual Certificates')  will
be  distributable on the Distribution Dates  specified in the related Prospectus
Supplement  until  the  Class  Certificate  Balance  of  such  class  has   been
distributed   in  full  or,  in  the  case  of  Certificates  entitled  only  to
distributions allocable to interest, until the aggregate notional amount of such
Certificates is reduced  to zero or  for the  period of time  designated in  the
related   Prospectus  Supplement.  The  original  Certificate  Balance  of  each
Certificate will equal  the aggregate  distributions allocable  to principal  to
which  such Certificate is  entitled. Unless otherwise  specified in the related
Prospectus Supplement, distributions allocable  to interest on each  Certificate
that  is not entitled to distributions allocable to principal will be calculated
based on  the notional  amount of  such Certificate.  The notional  amount of  a
Certificate  will not  evidence an interest  in or  entitlement to distributions
allocable to principal but will be used solely for convenience in expressing the
calculation of interest and for certain other purposes.
 
     With respect to any  class of Accrual Certificates,  any interest that  has
accrued  but is not paid on a given Distribution Date will be added to the Class
Certificate Balance of  such class  of Certificates on  that Distribution  Date.
Unless  otherwise specified in the  related Prospectus Supplement, distributions
of interest on each class of  Accrual Certificates will commence only after  the
occurrence  of the events specified in  such Prospectus Supplement and, prior to
such  time,  the  beneficial  ownership  interest  of  such  class  of   Accrual
Certificates in the Trust Fund, as reflected in the Class Certificate Balance of
such  class of Accrual Certificates, will  increase on each Distribution Date by
the amount of interest that accrued on such class of Accrual Certificates during
the  preceding  interest  accrual  period  but  that  was  not  required  to  be
distributed  to such class on such Distribution  Date. Any such class of Accrual
Certificates  will  thereafter   accrue  interest  on   its  outstanding   Class
Certificate Balance as so adjusted.
 
     Distributions  of  Principal.   Unless otherwise  specified in  the related
Prospectus  Supplement,  the   Class  Certificate  Balance   of  any  class   of
Certificates  entitled to distributions of principal  will be the original Class
Certificate Balance of such class  of Certificates specified in such  Prospectus
Supplement,  reduced  by  all  distributions reported  to  the  holders  of such
Certificates  as  allocable  to  principal  and  (i)  in  the  case  of  Accrual
Certificates,  unless otherwise specified in  the related Prospectus Supplement,
increased by all  interest accrued but  not then distributable  on such  Accrual
Certificates  and  (ii)  in the  case  of adjustable  rate  Certificates, unless
otherwise specified in the related Prospectus Supplement, subject to the  effect
of  negative amortization.  The related  Prospectus Supplement  will specify the
method by which the amount of principal to be distributed on the Certificates on
each Distribution Date will  be calculated and the  manner in which such  amount
will be allocated among the classes of Certificates entitled to distributions of
principal.
 
     If so provided in the related Prospectus Supplement, one or more classes of
Senior  Certificates  will  be entitled  to  receive all  or  a disproportionate
percentage of the  payments of  principal that  are received  from borrowers  in
advance  of  their  scheduled  due  dates and  are  not  accompanied  by amounts
representing scheduled interest due after the month of such payments ('Principal
Prepayments') in the percentages and under the
 
                                       25
 
<PAGE>

<PAGE>
circumstances or for the  periods specified in  such Prospectus Supplement.  Any
such   allocation  of  Principal  Prepayments  to   such  class  or  classes  of
Certificates will  have the  effect  of accelerating  the amortization  of  such
Senior Certificates while increasing the interests evidenced by the Subordinated
Certificates  in the  Trust Fund. Increasing  the interests  of the Subordinated
Certificates relative to that of the Senior Certificates is intended to preserve
the availability of the subordination provided by the Subordinated Certificates.
See   'Credit    Enhancement    --    Subordination'    herein    and    'Credit
Enhancement  -- Subordination of  the Subordinated Certificates'  in the related
Prospectus Supplement.
 
     Unscheduled  Distributions.    If  specified  in  the  related   Prospectus
Supplement,  the Certificates will be subject to receipt of distributions before
the next scheduled Distribution Date under  the circumstances and in the  manner
described  below and in  such Prospectus Supplement.  If applicable, the Trustee
will be required to make  such unscheduled distributions on  the day and in  the
amount  specified in  the related Prospectus  Supplement if,  due to substantial
payments of principal (including Principal Prepayments) on the Mortgage  Assets,
the  Trustee  or the  Master  Servicer determines  that  the funds  available or
anticipated to be available from the Certificate Account and, if applicable, any
Reserve Fund,  may  be  insufficient  to  make  required  distributions  on  the
Certificates  on  such  Distribution  Date. Unless  otherwise  specified  in the
related Prospectus Supplement, the amount  of any such unscheduled  distribution
that  is allocable to principal will not  exceed the amount that would otherwise
have been required  to be distributed  as principal on  the Certificates on  the
next  Distribution Date.  Unless otherwise  specified in  the related Prospectus
Supplement,  all  unscheduled  distributions   will  include  interest  at   the
applicable  Pass-Through  Rate  (if  any)  on  the  amount  of  the  unscheduled
distribution allocable to principal for the period and to the date specified  in
such Prospectus Supplement.
 
     Unless  otherwise  specified  in  the  related  Prospectus  Supplement, all
distributions allocable to  principal in  any unscheduled  distribution will  be
made  in  the same  priority and  manner  as distributions  of principal  on the
Certificates would  have been  made  on the  next  Distribution Date,  and  with
respect  to  Certificates  of  the  same  class,  unscheduled  distributions  of
principal will  be  made  on  a  pro  rata  basis.  Notice  of  any  unscheduled
distribution   will  be  given  by  the  Trustee  prior  to  the  date  of  such
distribution.
 
ADVANCES
 
     Unless otherwise provided in the related Prospectus Supplement, the  Master
Servicer  will be required to advance on  or before each Distribution Date (from
its own funds, funds advanced by Sub-Servicers or funds held in the  Certificate
Account  for future distributions to Certificateholders), an amount equal to the
aggregate of payments  of principal  and interest  that were  delinquent on  the
related  Determination Date, subject to the Master Servicer's determination that
such advances  will be  recoverable out  of  late payments  by obligors  on  the
Mortgage  Assets, Liquidation Proceeds, Insurance  Proceeds or otherwise. In the
case of Cooperative Loans, the Master Servicer also will be required to  advance
any  unpaid maintenance  fees and  other charges  under the  related proprietary
leases as specified in the related Prospectus Supplement.
 
     In making Advances, the Master Servicer will endeavor to maintain a regular
flow of scheduled interest and principal payments to Certificateholders,  rather
than  to guarantee or insure against losses.  If Advances are made by the Master
Servicer from cash being held for future distribution to Certificateholders, the
Master Servicer will  replace such funds  on or before  any future  Distribution
Date  to the  extent that  funds in the  applicable Certificate  Account on such
Distribution Date would  be less than  the amount required  to be available  for
distributions   to  Certificateholders  on  such  date.  Any  Advances  will  be
reimbursable to the Master Servicer out  of recoveries on the specific  Mortgage
Assets  with respect to which such Advances  were made (e.g., late payments made
by the related obligors, any related Insurance Proceeds, Liquidation Proceeds or
proceeds of any Mortgage Loan repurchased by the Depositor, a Sub-Servicer or  a
Seller  pursuant to the related Agreement).  In addition, Advances by the Master
Servicer (and any advances by a  Sub-Servicer) also will be reimbursable to  the
Master   Servicer  (or  Sub-Servicer)  from   cash  otherwise  distributable  to
Certificateholders (including Senior Certificateholders) to the extent that  the
Master  Servicer  determines  that any  such  Advances previously  made  are not
ultimately recoverable as described in  the immediately preceding sentence.  The
Master  Servicer  also  will  be  obligated  to  make  Advances,  to  the extent
recoverable out of  Insurance Proceeds,  Liquidation Proceeds  or otherwise,  in
respect  of certain  taxes and  insurance premiums not  paid by  Mortgagors on a
timely basis. Funds so advanced are  reimbursable to the Master Servicer to  the
extent  permitted  by  the Agreement.  If  specified in  the  related Prospectus
Supplement, the  obligations of  the Master  Servicer to  make Advances  may  be
supported by a
 
                                       26
 
<PAGE>

<PAGE>
cash  advance reserve fund, a surety bond  or other arrangement, in each case as
described in such Prospectus Supplement.
 
REPORTS TO CERTIFICATEHOLDERS
 
     Prior to or concurrently with each distribution on a Distribution Date  and
except as otherwise set forth in an applicable Prospectus Supplement, the Master
Servicer  or the Trustee will furnish to each Certificateholder of record of the
related Series  a statement  setting forth,  to the  extent applicable  to  such
Series of Certificates, among other things:
 
          (i) the amount of such distribution allocable to principal, separately
     identifying  the aggregate amount  of any Principal  Prepayments and, if so
     specified  in  the  related  Prospectus  Supplement,  prepayment  penalties
     included therein;
 
          (ii) the amount of such distribution allocable to interest;
 
          (iii) the amount of any Advance;
 
          (iv)  the aggregate amount (a) otherwise allocable to the Subordinated
     Certificateholders on such  Distribution Date  and (b)  withdrawn from  the
     Reserve  Fund, if any, that  is included in the  amounts distributed to the
     Certificateholders;
 
          (v) the Class Certificate Balance or notional amount of each class  of
     the  related Series after giving effect to the distribution of principal on
     such Distribution Date;
 
          (vi) the  percentage  of principal  payments  on the  Mortgage  Assets
     (excluding  prepayments), if any, which each such class will be entitled to
     receive on the following Distribution Date;
 
          (vii) the  percentage of  Principal Prepayments  with respect  to  the
     Mortgage  Assets, if any, which each such class will be entitled to receive
     on the following Distribution Date;
 
          (viii) the related  amount of the  servicing compensation retained  or
     withdrawn  from the  Certificate Account  by the  Master Servicer,  and the
     amount of additional servicing compensation received by the Master Servicer
     attributable to  penalties, fees,  excess  Liquidation Proceeds  and  other
     similar charges and items;
 
          (ix) the number and aggregate principal balances of Mortgage Loans (A)
     delinquent  (exclusive of Mortgage Loans in  foreclosure) (1) 1 to 30 days,
     (2) 31 to 60 days,  (3) 61 to 90  days and (4) 91 or  more days and (B)  in
     foreclosure  and delinquent (1) 1 to 30 days,  (2) 31 to 60 days, (3) 61 to
     90 days and (4) 91 or  more days, as of the  close of business on the  last
     day of the calendar month preceding such Distribution Date;
 
          (x)  the book value of any real estate acquired through foreclosure or
     grant of a deed in lieu of foreclosure;
 
          (xi) the Pass-Through  Rate, if  adjusted from  the date  of the  last
     statement,  of  any  such  class  expected to  be  applicable  to  the next
     distribution to such class;
 
          (xii) if applicable, the amount remaining  in the Reserve Fund at  the
     close of business on the Distribution Date;
 
          (xiii)  the Pass-Through Rate  as of the day  prior to the immediately
     preceding Distribution Date; and
 
          (xiv) any amounts remaining under letters of credit, pool policies  or
     other forms of credit enhancement.
 
     Where  applicable, any amount set forth above  may be expressed as a dollar
amount per  single  Certificate of  the  relevant class  having  the  Percentage
Interest   specified  in  the  related  Prospectus  Supplement.  The  report  to
Certificateholders for  any Series  of Certificates  may include  additional  or
other information of a similar nature to that specified above.
 
     In  addition, within  a reasonable  period of  time after  the end  of each
calendar  year,  the  Master  Servicer  or   the  Trustee  will  mail  to   each
Certificateholder  of record at any time during  such calendar year a report (a)
as to  the aggregate  of amounts  reported pursuant  to (i)  and (ii)  for  such
calendar  year or, in  the event such  person was a  Certificateholder of record
during a portion of such calendar year, for the applicable portion of such  year
and
 
                                       27
 
<PAGE>

<PAGE>
(b) such other customary information as may be deemed necessary or desirable for
Certificateholders to prepare their tax returns.
 
CATEGORIES OF CLASSES OF CERTIFICATES
 
     In  general,  classes  of  pass-through  certificates  fall  into different
categories. The following chart identifies and generally defines certain of  the
more  typical categories. The Prospectus Supplement for a series of Certificates
may identify  the  classes  which  comprise such  Series  by  reference  to  the
following categories.
 
<TABLE>
<CAPTION>
CATEGORIES OF CLASSES                                              DEFINITION
<S>                             <C>
                                                                 PRINCIPAL TYPES
Accretion Directed............  A  class  that  receives  principal  payments  from  the  accreted  interest from
                                specified Accrual Classes. An Accretion Directed Class also may receive principal
                                payments from principal paid on the underlying Mortgage Assets or other assets of
                                the Trust Fund for the related Series.
Component Certificates........  A class  consisting of  'Components.'  The Components  of  a class  of  Component
                                Certificates may have different principal and/or interest payment characteristics
                                but  together constitute a single  class. Each Component of  a class of Component
                                Certificates may be identified as falling into  one or more of the categories  in
                                this chart.
Notional Amount
  Certificates................  A  class having no principal balance and bearing interest on the related notional
                                amount. The notional amount is used for purposes of the determination of interest
                                distributions.
Planned Principal Class (also
  sometimes referred to as
  'PACs').....................  A class that  is designed  to receive  principal payments  using a  predetermined
                                principal  balance schedule derived by assuming two constant prepayment rates for
                                the underlying  Mortgage  Assets. These  two  rates  are the  endpoints  for  the
                                'structuring  range'  for  the  Planned Principal  Class.  The  Planned Principal
                                Classes in any Series of Certificates may be subdivided into different categories
                                (e.g., Primary Planned Principal Classes, Secondary Planned Principal Classes and
                                so forth) having different effective  structuring ranges and different  principal
                                payment  priorities. The  structuring range  for the  Secondary Planned Principal
                                Class of a  Series of Certificates  will be  narrower than that  for the  Primary
                                Planned Principal Class of such Series.
Scheduled Principal Class.....  A  class that  is designed  to receive  principal payments  using a predetermined
                                principal balance schedule but is not designated as a Planned Principal Class  or
                                Targeted  Principal Class. In many cases, the schedule is derived by assuming two
                                constant prepayment rates for the underlying Mortgage Assets. These two rates are
                                the endpoints for the 'structuring range' for the Scheduled Principal Class.
Sequential Pay................  Classes that receive  principal payments in  a prescribed sequence,  that do  not
                                have  predetermined principal balance schedules  and that under all circumstances
                                receive payments of principal  continuously from the  first Distribution Date  on
                                which they receive principal until they are retired. A single class that receives
                                principal  payments  before or  after all  other  classes in  the same  Series of
                                Certificates may be identified as a Sequential Pay Class.
Strip.........................  A class  that  receives a  constant  proportion,  or 'strip,'  of  the  principal
                                payments on the underlying Mortgage Assets or other assets of the Trust Fund.
</TABLE>
 
                                       28
 
<PAGE>

<PAGE>
 
<TABLE>
<CAPTION>
CATEGORIES OF CLASSES                                              DEFINITION
<S>                             <C>
Support Class (also sometimes
  referred to as 'companion
  classes')...................  A  class  that  receives principal  payments  on  any Distribution  Date  only if
                                scheduled payments  have  been  made  on  specified  Planned  Principal  Classes,
                                Targeted Principal Classes and/or Scheduled Principal Classes.
Targeted Principal Class (also
  sometimes referred to as
  'TACs').....................  A  class that  is designed  to receive  principal payments  using a predetermined
                                principal balance schedule derived by assuming a single constant prepayment  rate
                                for the underlying Mortgage Assets.
 
                                                                 INTEREST TYPES
Fixed Rate....................  A class with an interest rate that is fixed throughout the life of the class.
Floating Rate.................  A  class with an interest  rate that resets periodically  based upon a designated
                                index and that varies directly with changes in such index.
Inverse Floating Rate.........  A class with an  interest rate that resets  periodically based upon a  designated
                                index and that varies inversely with changes in such index.
Variable Rate.................  A  class with  an interest  rate that  resets periodically  and is  calculated by
                                reference to the  rate or  rates of interest  applicable to  specified assets  or
                                instruments (e.g., the Mortgage Rates borne by the underlying Mortgage Loans).
Interest Only.................  A class that receives some or all of the interest payments made on the underlying
                                Mortgage  Assets or other  assets of the  Trust Fund and  little or no principal.
                                Interest Only  Classes have  either a  nominal principal  balance or  a  notional
                                amount. A nominal principal balance represents actual principal that will be paid
                                on  the class. It is referred to as  nominal since it is extremely small compared
                                to other  classes.  A notional  amount  is the  amount  used as  a  reference  to
                                calculate  the  amount of  interest due  on an  Interest Only  Class that  is not
                                entitled to any distributions in respect of principal.
Principal Only................  A class that does not bear interest and is entitled to receive only distributions
                                in respect of principal.
Partial Accrual...............  A class that accretes a portion of the amount of accrued interest thereon,  which
                                amount  will be added to  the principal balance of  such class on each applicable
                                Distribution Date, with the remainder of such accrued interest to be  distributed
                                currently  as  interest  on  such  class. Such  accretion  may  continue  until a
                                specified event has occurred or until such Partial Accrual Class is retired.
Accrual.......................  A class that accretes the amount  of accrued interest otherwise distributable  on
                                such  class, which amount will be added  as principal to the principal balance of
                                such class  on each  applicable Distribution  Date. Such  accretion may  continue
                                until some specified event has occurred or until such Accrual Class is retired.
</TABLE>
 
INDICES APPLICABLE TO FLOATING RATE AND INVERSE FLOATING RATE CLASSES
 
LIBOR
 
     Unless  otherwise specified  in the  related Prospectus  Supplement, on the
LIBOR Determination Date for each class of Certificates of a Series as to  which
the  applicable interest rate is determined by reference to an index denominated
as LIBOR,  the Person  designated  in the  related Agreement  (the  'Calculation
Agent') will determine LIBOR by reference to the quotations, as set forth on the
Reuters  Screen  LIBO  Page  (as  defined  in  the  International  Swap  Dealers
Association, Inc.  Code  of Standard  Wording,  Assumptions and  Provisions  for
Swaps,  1986 Edition),  offered by  the principal London  office of  each of the
designated reference banks meeting the criteria set forth herein (the 'Reference
Banks')   for   making    one-month   United   States    dollar   deposits    in
 
                                       29
 
<PAGE>

<PAGE>
leading  banks in the London Interbank market, as of 11:00 a.m. (London time) on
such LIBOR Determination Date.  In lieu of relying  on the quotations for  those
Reference  Banks that appear at  such time on the  Reuters Screen LIBO Page, the
Calculation Agent  will request  each of  the Reference  Banks to  provide  such
offered quotations at such time.
 
     LIBOR   will  be  established  by  the  Calculation  Agent  on  each  LIBOR
Determination Date as follows:
 
          (a) If on  any LIBOR Determination  Date two or  more Reference  Banks
     provide such offered quotations, LIBOR for the next Interest Accrual Period
     shall be the arithmetic mean of such offered quotations (rounded upwards if
     necessary to the nearest whole multiple of 1/32%).
 
          (b)  If  on any  LIBOR  Determination Date  only  one or  none  of the
     Reference Banks  provides  such  offered quotations,  LIBOR  for  the  next
     Interest  Accrual Period shall be  whichever is the higher  of (i) LIBOR as
     determined on the  previous LIBOR  Determination Date or  (ii) the  Reserve
     Interest  Rate. The  'Reserve Interest  Rate' shall  be the  rate per annum
     which the Calculation Agent determines to be either (i) the arithmetic mean
     (rounded upwards if necessary  to the nearest whole  multiple of 1/32%)  of
     the  one-month United States dollar lending  rates that New York City banks
     selected by  the  Calculation Agent  are  quoting, on  the  relevant  LIBOR
     Determination  Date, to the principal London offices of at least two of the
     Reference Banks  to  which such  quotations  are,  in the  opinion  of  the
     Calculation  Agent being so made, or (ii) in the event that the Calculation
     Agent can determine no  such arithmetic mean,  the lowest one-month  United
     States  dollar  lending rate  which  New York  City  banks selected  by the
     Calculation Agent are quoting on  such LIBOR Determination Date to  leading
     European banks.
 
          (c)  If on any LIBOR  Determination Date for a  class specified in the
     related Prospectus Supplement,  the Calculation  Agent is  required but  is
     unable  to determine  the Reserve Interest  Rate in the  manner provided in
     paragraph (b) above, LIBOR  for the next Interest  Accrual Period shall  be
     LIBOR  as determined on the preceding  LIBOR Determination Date, or, in the
     case of the first LIBOR Determination Date, LIBOR shall be deemed to be the
     per annum rate specified as such in the related Prospectus Supplement.
 
     Each Reference Bank (i) shall be a leading bank engaged in transactions  in
Eurodollar  deposits in  the international  Eurocurrency market;  (ii) shall not
control, be  controlled by,  or be  under common  control with  the  Calculation
Agent;  and (iii) shall have an established  place of business in London. If any
such Reference  Bank  should  be unwilling  or  unable  to act  as  such  or  if
appointment  of  any such  Reference Bank  is  terminated, another  leading bank
meeting the criteria specified above will be appointed.
 
     The establishment  of  LIBOR  on  each  LIBOR  Determination  Date  by  the
Calculation Agent and its calculation of the rate of interest for the applicable
classes  for  the  related Interest  Accrual  Period  shall (in  the  absence of
manifest error) be final and binding.
 
COFI
 
     The Eleventh District  Cost of  Funds Index  is designed  to represent  the
monthly  weighted average  cost of  funds for  savings institutions  in Arizona,
California and Nevada that are member institutions of the Eleventh Federal  Home
Loan  Bank District  (the 'Eleventh  District'). The  Eleventh District  Cost of
Funds Index for a particular month reflects the interest costs paid on all types
of funds held  by Eleventh  District member  institutions and  is calculated  by
dividing  the cost of  funds by the average  of the total  amount of those funds
outstanding at the end of that month and of the prior month and annualizing  and
adjusting  the result  to reflect  the actual number  of days  in the particular
month. If necessary, before these  calculations are made, the component  figures
are  adjusted  by the  Federal Home  Loan  Bank of  San Francisco  ('FHLBSF') to
neutralize the effect of events such as member institutions leaving the Eleventh
District or acquiring institutions outside  the Eleventh District. The  Eleventh
District  Cost of Funds Index is weighted to reflect the relative amount of each
type of funds held  at the end  of the relevant month.  The major components  of
funds  of Eleventh District member institutions  are: (i) savings deposits, (ii)
time deposits, (iii)  FHLBSF advances,  (iv) repurchase agreements  and (v)  all
other  borrowings. Because the component funds represent a variety of maturities
whose costs may  react in different  ways to changing  conditions, the  Eleventh
District Cost of Funds Index does not necessarily reflect current market rates.
 
     A number of factors affect the performance of the Eleventh District Cost of
Funds  Index, which may cause it to move in a manner different from indices tied
to specific  interest rates,  such as  United States  Treasury Bills  or  LIBOR.
Because  the liabilities upon which the Eleventh District Cost of Funds Index is
based were issued  at various  times under  various market  conditions and  with
various maturities, the Eleventh District Cost of Funds
 
                                       30
 
<PAGE>

<PAGE>
Index  may not necessarily  reflect the prevailing market  interest rates on new
liabilities of  similar  maturities. Moreover,  as  stated above,  the  Eleventh
District  Cost of Funds Index is designed to represent the average cost of funds
for Eleventh District savings institutions for  the month prior to the month  in
which  it is due  to be published.  Additionally, the Eleventh  District Cost of
Funds Index may not  necessarily move in the  same direction as market  interest
rates  at all times, since as longer  term deposits or borrowings mature and are
renewed at prevailing market interest rates, the Eleventh District Cost of Funds
Index is influenced by the differential between  the prior and the new rates  on
those  deposits or borrowings.  In addition, movements  of the Eleventh District
Cost of Funds  Index, as  compared to other  indices tied  to specific  interest
rates, may be affected by changes instituted by the FHLBSF in the method used to
calculate the Eleventh District Cost of Funds Index.
 
     The  FHLBSF  publishes the  Eleventh District  Cost of  Funds Index  in its
monthly Information Bulletin. Any individual may request regular receipt by mail
of Information Bulletins by writing the Federal Home Loan Bank of San Francisco,
P.O. Box 7948,  600 California Street,  San Francisco, California  94120, or  by
calling  (415) 616-1000. The Eleventh  District Cost of Funds  Index may also be
obtained by calling the FHLBSF at (415) 616-2600.
 
     The FHLBSF  has  stated  in  its Information  Bulletin  that  the  Eleventh
District  Cost of Funds Index for a month 'will be announced on or near the last
working day'  of  the  following month  and  also  has stated  that  it  'cannot
guarantee  the announcement'  of such index  on an  exact date. So  long as such
index for  a month  is  announced on  or  before the  tenth  day of  the  second
following month, the interest rate for each class of Certificates of a Series as
to  which the applicable  interest rate is  determined by reference  to an index
denominated as COFI  (each, a  class of  'COFI Certificates')  for the  Interest
Accrual  Period commencing in such  second following month will  be based on the
Eleventh District  Cost  of Funds  Index  for  the second  preceding  month.  If
publication  is delayed beyond such tenth day,  such interest rate will be based
on the Eleventh District Cost of Funds Index for the third preceding month.
 
     Unless otherwise specified in the related Prospectus Supplement, if on  the
tenth  day of  the month in  which any  Interest Accrual Period  commences for a
class of COFI Certificates the most recently published Eleventh District Cost of
Funds Index relates to a month prior to the third preceding month, the index for
such current Interest Accrual  Period and for  each succeeding Interest  Accrual
Period will, except as described in the next to last sentence of this paragraph,
be  based on  the National  Monthly Median Cost  of Funds  Ratio to SAIF-Insured
Institutions (the 'National  Cost of Funds  Index') published by  the Office  of
Thrift  Supervision (the  'OTS') for  the third  preceding month  (or the fourth
preceding month if  the National  Cost of Funds  Index for  the third  preceding
month  has not been published on such  tenth day of an Interest Accrual Period).
Information on the National Cost of Funds  Index may be obtained by writing  the
OTS  at 1700 G Street,  N.W., Washington, D.C. 20552  or calling (202) 906-6677,
and the current National Cost  of Funds Index may  be obtained by calling  (202)
906-6988.  If on any  such tenth day of  the month in  which an Interest Accrual
Period commences  the  most recently  published  National Cost  of  Funds  Index
relates to a month prior to the fourth preceding month, the applicable index for
such Interest Accrual Period and each succeeding Interest Accrual Period will be
based  on LIBOR, as determined  by the Calculation Agent  in accordance with the
Agreement relating to such  Series of Certificates. A  change of index from  the
Eleventh  District Cost of Funds Index to  an alternative index will result in a
change in the index level, and, particularly if LIBOR is the alternative  index,
could increase its volatility.
 
     The  establishment of COFI by the  Calculation Agent and its calculation of
the rates  of interest  for  the applicable  classes  for the  related  Interest
Accrual Period shall (in the absence of manifest error) be final and binding.
 
Treasury Index
 
     Unless  otherwise specified  in the  related Prospectus  Supplement, on the
Treasury Index Determination Date for each class of Certificates of a Series  as
to  which the applicable  interest rate is  determined by reference  to an index
denominated as  a  Treasury Index,  the  Calculation Agent  will  ascertain  the
Treasury  Index for Treasury securities of the  maturity and for the period (or,
if applicable,  date) specified  in the  related Prospectus  Supplement.  Unless
otherwise specified in the related Prospectus Supplement, the Treasury Index for
any  period means  the average  of the  yield for  each business  day during the
period specified  therein (and  for any  date means  the yield  for such  date),
expressed  as  a per  annum  percentage rate,  on  (i) U.S.  Treasury securities
adjusted to the 'constant  maturity' (as further  described below) specified  in
such  Prospectus Supplement or  (ii) if no 'constant  maturity' is so specified,
U.S. Treasury securities  trading on  the secondary market  having the  maturity
specified
 
                                       31
 
<PAGE>

<PAGE>
in  such Prospectus Supplement, in each case as published by the Federal Reserve
Board in its Statistical  Release No. H.15 (519).  Statistical Release No.  H.15
(519)  is published  on Monday or  Tuesday of each  week and may  be obtained by
writing or calling the Publications Department at the Board of Governors of  the
Federal  Reserve  System,  21st  and C  Streets,  Washington,  D.C.  20551 (202)
452-3244. If the Calculation Agent has not yet received Statistical Release  No.
H.15  (519) for such  week, then it  will use such  Statistical Release from the
immediately preceding week.
 
     Yields on U.S. Treasury securities at 'constant maturity' are derived  from
the  U.S. Treasury's daily yield curve. This curve, which relates the yield on a
security to its time to maturity, is  based on the closing market bid yields  on
actively traded Treasury securities in the over-the-counter market. These market
yields  are calculated  from composites of  quotations reported  by five leading
U.S. Government securities dealers to the Federal Reserve Bank of New York. This
method provides a yield for a given maturity even if no security with that exact
maturity is  outstanding. In  the event  that the  Treasury Index  is no  longer
published,  a  new index  based  upon comparable  data  and methodology  will be
designated in accordance with the Agreement relating to the particular Series of
Certificates. The Calculation Agent's determination  of the Treasury Index,  and
its  calculation of  the rates  of interest for  the applicable  classes for the
related Interest Accrual  Period shall  (in the  absence of  manifest error)  be
final and binding.
 
Prime Rate
 
     Unless  otherwise specified  in the  related Prospectus  Supplement, on the
Prime Rate Determination Date for each class  of Certificates of a Series as  to
which  the  applicable interest  rate  is determined  by  reference to  an index
denominated as the Prime  Rate, the Calculation Agent  will ascertain the  Prime
Rate  for the related Interest Accrual Period. Unless otherwise specified in the
related Prospectus Supplement,  the Prime  Rate for an  Interest Accrual  Period
will  be the 'Prime Rate' as published in  the 'Money Rates' section of The Wall
Street Journal (or  if not  so published,  the 'Prime  Rate' as  published in  a
newspaper  of general circulation selected by  the Calculation Agent in its sole
discretion) on the related Prime Rate Determination Date. If a prime rate  range
is  given, then the  average of such range  will be used. In  the event that the
Prime Rate is no longer  published, a new index  based upon comparable data  and
methodology  will be designated in accordance with the Agreement relating to the
particular Series of Certificates. The Calculation Agent's determination of  the
Prime Rate and its calculation of the rates of interest for the related Interest
Accrual Period shall (in the absence of manifest error) be final and binding.
 
BOOK-ENTRY CERTIFICATES
 
     If  so specified in the related  Prospectus Supplement, one or more classes
of the Certificates of any Series  (each, a class of 'Book-Entry  Certificates')
may  be initially  issued through  the book-entry  facilities of  The Depository
Trust Company (together with any successor depository selected by the Depositor,
the 'Depository'). Each  class of Book-Entry  Certificates of a  Series will  be
issued  in  one or  more certificates  which equal  the aggregate  initial Class
Certificate Balance (as  defined herein) of  each such class  and which will  be
held  by a nominee of  the Depository. Unless otherwise  provided in the related
Prospectus Supplement,  the following  generally describes  the procedures  that
will be applicable to any class of Book-Entry Certificates.
 
     Beneficial  interests in  the Book-Entry Certificates  of a  Series will be
held  indirectly  by  investors  through   the  book-entry  facilities  of   the
Depository, as described herein. Investors may hold such beneficial interests in
the  Book-Entry Certificates  in minimum denominations  representing an original
principal  amount  of   $1,000  and  integral   multiples  in  excess   thereof.
Accordingly,  the Depository  or its  nominee is  expected to  be the  holder of
record of  the Book-Entry  Certificates. Except  as described  below, no  person
acquiring a Book-Entry Certificate (each, a 'beneficial owner') will be entitled
to  receive a physical certificate  representing such Certificate (a 'Definitive
Certificate').
 
     The beneficial  owner's  ownership  of a  Book-Entry  Certificate  will  be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial  intermediary (each,  a 'Financial  Intermediary') that  maintains the
beneficial  owner's  account   for  such   purpose.  In   turn,  the   Financial
Intermediary's  ownership of such Book-Entry Certificate will be recorded on the
records of the Depository (or of a participating firm that acts as agent for the
Financial Intermediary, whose interest will in  true be recorded on the  records
of  the Depository,  if the beneficial  owner's Financial Intermediary  is not a
Depository participant).  Therefore,  the  beneficial owner  must  rely  on  the
foregoing  procedures  to  evidence  its beneficial  ownership  of  a Book-Entry
 
                                       32
 
<PAGE>

<PAGE>
Certificate. Beneficial  ownership  of  a Book-Entry  Certificate  may  only  be
transferred  by compliance with the  procedures of such Financial Intermediaries
and Depository participants.
 
     In accordance with  its normal  procedures, the Depository  is expected  to
record  the  positions held  by each  Depository  participant in  the Book-Entry
Certificates, whether  held for  its own  account or  as a  nominee for  another
person.  In  general, beneficial  ownership of  Book-Entry Certificates  will be
subject to the rules,  regulations and procedures  governing the Depository  and
Depository participants as in effect from time to time.
 
     Distributions   on  the  Book-Entry  Certificates  will  be  made  on  each
Distribution Date  by the  Trustee to  the Depository.  The Depository  will  be
responsible  for crediting the  amount of such  payments to the  accounts of the
applicable Depository participants  in accordance with  the Depository's  normal
procedures.  Each Depository participant will be responsible for disbursing such
payments to  the  beneficial  owners  of the  Book-Entry  Certificates  that  it
represents  and to each Financial Intermediary for  which it acts as agent. Each
such Financial  Intermediary will  be responsible  for disbursing  funds to  the
beneficial owners of the Book-Entry Certificates that it represents.
 
     Under a book-entry format, beneficial owners of the Book-Entry Certificates
may  experience some delay in their receipt  of payments, since payments will be
forwarded by the Trustee to the Depository  or its nominee, as the case may  be,
as  holder of record of the  Book-Entry Certificates. Because the Depository can
act only on  behalf of  Financial Intermediaries,  the ability  of a  beneficial
owner  to  pledge Book-Entry  Certificates to  persons or  entities that  do not
participate in the Depository  system, or otherwise take  actions in respect  of
such  Book-Entry  Certificates,  may be  limited  due  to the  lack  of physical
certificates for  such Book-Entry  Certificates. In  addition, issuance  of  the
Book-Entry  Certificates in  book-entry form  may reduce  the liquidity  of such
Certificates in the secondary  market since certain  potential investors may  be
unwilling  to  purchase  Certificates  for  which  they  cannot  obtain physical
certificates.
 
     Unless and until Definitive Certificates are issued, it is anticipated that
the  only  'Certificateholder'  of  the  Book-Entry  Certificates  will  be  the
Depository or its nominee. Beneficial owners of the Book-Entry Certificates will
not  be Certificateholders, as that term will  be used in the Agreement relating
to such series of Certificates. Beneficial owners are only permitted to exercise
the rights of Certificateholders indirectly through Financial Intermediaries and
the Depository. Monthly and annual reports on the related Trust Fund provided to
the Depository or its nominee,  as the case may be,  as holder of record of  the
Book-Entry  Certificates,  may  be  made  available  to  beneficial  owners upon
request, in accordance with the  rules, regulations and procedures creating  and
affecting   the  Depository,  and  to  the  Financial  Intermediaries  to  whose
Depository accounts the  Book-Entry Certificates of  such beneficial owners  are
credited.
 
     Unless otherwise specified in the related Prospectus Supplement, unless and
until  Definitive Certificates are  issued, the Depository  will take any action
permitted to  be  taken by  the  holders of  the  Book-Entry Certificates  of  a
particular  Series under the related  Agreement only at the  direction of one or
more Financial  Intermediaries  to  whose Depository  accounts  such  Book-Entry
Certificates  are credit to the extent that  such actions are taken on behalf of
Financial Intermediaries whose holdings include such Book-Entry Certificates.
 
     Unless otherwise specified in the related Prospectus Supplement, Definitive
Certificates will be issued to beneficial owners of Book-Entry Certificates,  or
their nominees, rather than to the Depository, only if (a) the Depository or the
Depositor  advises  the Trustee  in  writing that  the  Depository is  no longer
willing, qualified or able to discharge properly its responsibilities as nominee
and depository with respect to the Book-Entry Certificates and the Depositor  or
the Trustee is unable to locate a qualified successor; (b) the Depositor, at its
sole  option, elects to terminate the  book-entry system through the Depository;
or (c)  after  the occurrence  of  an Event  of  Default, beneficial  owners  of
Certificates  representing  not  less  than  51%  of  the  aggregate  Percentage
Interests evidenced by each class of  Certificates of the related Series  issued
as  Book-Entry Certificates  advise the Trustee  and the  Depository through the
Financial Intermediaries in writing that the continuation of a book-entry system
through the  Depository  (or a  successor  thereto) is  no  longer in  the  best
interests of the beneficial owners.
 
     Upon  the  occurrence of  any of  the events  described in  the immediately
preceding paragraph,  the Trustee  will  be required  to notify  all  beneficial
owners  of  the occurrence  of  such event  and  the availability  of Definitive
Certificates. Upon  surrender by  the Depository  of the  global certificate  or
certificates  representing  the  Book-Entry  Certificates  and  instructions for
re-registration,  the  Trustee  will  issue  the  Definitive  Certificates,  and
thereafter   the  Trustee  will   recognize  the  holders   of  such  Definitive
Certificates as Certificateholders under the  Agreement relating to such  Series
of Certificates.
 
                                       33
 
<PAGE>

<PAGE>
                               CREDIT ENHANCEMENT
 
GENERAL
 
     Credit enhancement may be provided with respect to one or more classes of a
Series  of Certificates or  with respect to  the Mortgage Assets  in the related
Trust Fund.  Credit  enhancement may  be  in the  form  of a  limited  financial
guaranty  policy issued by an entity named in the related Prospectus Supplement,
the subordination of one or more classes of the Certificates of such Series, the
establishment of one or more reserve funds, the use of a cross-support  feature,
use  of  a  mortgage  pool insurance  policy,  bankruptcy  bond,  special hazard
insurance policy, surety bond, letter of credit, guaranteed investment  contract
or  other  method  of credit  enhancement  described in  the  related Prospectus
Supplement, or any combination of  the foregoing. Unless otherwise specified  in
the related Prospectus Supplement, no credit enhancement will provide protection
against all risks of loss or guarantee repayment of the entire principal balance
of  the  Certificates and  interest thereon.  If losses  occur which  exceed the
amount covered by  credit enhancement  or which are  not covered  by the  credit
enhancement,   Certificateholders  will  bear  their   allocable  share  of  any
deficiencies.
 
SUBORDINATION
 
     If so specified in the related Prospectus Supplement, the rights of holders
of  one  or  more  classes  of  Subordinated  Certificates  (the   'Subordinated
Certificateholders') will be subordinate to the rights of holders of one or more
other  classes of Senior Certificates  (the 'Senior Certificateholders') of such
Series  to   distributions  in   respect  of   scheduled  principal,   Principal
Prepayments,  interest or any combination thereof that otherwise would have been
payable to holders of Subordinated  Certificates under the circumstances and  to
the  extent specified in the related  Prospectus Supplement. If specified in the
related Prospectus Supplement, delays  in receipt of  scheduled payments on  the
Mortgage  Assets and losses  with respect to  the Mortgage Assets  will be borne
first by the various classes of Subordinated Certificates and thereafter by  the
various classes of Senior Certificates, in each case under the circumstances and
subject  to the limitations specified in such related Prospectus Supplement. The
aggregate distributions in respect of delinquent payments on the Mortgage Assets
over the lives  of the  Certificates or  at any  time, the  aggregate losses  in
respect  of Mortgage Assets which must be borne by the Subordinated Certificates
by virtue  of  subordination  and  the amount  of  the  distributions  otherwise
distributable  to the Subordinated Certificateholders that will be distributable
to Senior  Certificateholders  on  any  Distribution  Date  may  be  limited  as
specified  in the related  Prospectus Supplement. If  aggregate distributions in
respect of delinquent  payments on the  Mortgage Assets or  aggregate losses  in
respect  of such  Mortgage Assets  were to  exceed the  amount specified  in the
related Prospectus Supplement, Senior Certificateholders would experience losses
on the Certificates.
 
     If specified  in  the related  Prospectus  Supplement, various  classes  of
Senior  Certificates and Subordinated Certificates may themselves be subordinate
in their right to receive certain  distributions to other classes of Senior  and
Subordinated  Certificates, respectively,  through a cross  support mechanism or
otherwise.
 
     As between  classes  of  Senior  Certificates and  as  between  classes  of
Subordinated Certificates, distributions may be allocated among such classes (i)
in  the order  of their scheduled  final distribution dates,  (ii) in accordance
with a schedule or  formula, (iii) in  relation to the  occurrence of events  or
(iv)  otherwise, in each case as specified in the related Prospectus Supplement.
As  between   classes  of   Subordinated   Certificates,  payments   to   Senior
Certificateholders  on account  of delinquencies or  losses and  payments to the
Reserve  Fund  will  be  allocated  as  specified  in  the  related   Prospectus
Supplement.
 
MORTGAGE POOL INSURANCE POLICIES
 
     If  specified in the  related Prospectus Supplement  relating to a Mortgage
Pool, a  separate  mortgage  pool insurance  policy  ('Mortgage  Pool  Insurance
Policy')  will be obtained for the Mortgage  Pool and issued by the insurer (the
'Pool  Insurer')  named  in  such  Prospectus  Supplement.  Each  Mortgage  Pool
Insurance Policy will, subject to the limitations described below, cover loss by
reason of default in payment on Mortgage Loans in the Mortgage Pool in an amount
equal  to a percentage specified in  such Prospectus Supplement of the aggregate
principal balance  of such  Mortgage Loans  on the  Cut-off Date  which are  not
covered  as to their  entire outstanding principal  balances by Primary Mortgage
Insurance Policies.  As more  fully described  below, the  Master Servicer  will
present  claims thereunder to the Pool Insurer  on behalf of itself, the Trustee
and the Certificateholders. The Mortgage  Pool Insurance Policies, however,  are
not  blanket policies  against loss,  since claims  thereunder may  be made only
respecting particular  defaulted  Mortgage  Loans  and  only  upon  satisfaction
 
                                       34
 
<PAGE>

<PAGE>
of  certain conditions precedent described  below. Unless otherwise specified in
the related Prospectus Supplement, the Mortgage Pool Insurance Policies will not
cover losses due  to a  failure to  pay or  denial of  a claim  under a  Primary
Mortgage Insurance Policy.
 
     Unless  otherwise  specified  in the  related  Prospectus  Supplement, each
Mortgage Pool  Insurance Policy  will  provide that  no  claims may  be  validly
presented unless (i) any required Primary Mortgage Insurance Policy is in effect
for  the defaulted Mortgage Loan  and a claim thereunder  has been submitted and
settled; (ii) hazard insurance on the  related Mortgaged Property has been  kept
in  force and real  estate taxes and other  protection and preservation expenses
have been paid; (iii) if there has been physical loss or damage to the Mortgaged
Property, it has been  restored to its physical  condition (reasonable wear  and
tear  excepted) at the time of issuance of  the policy; and (iv) the insured has
acquired good and merchantable title to the Mortgaged Property free and clear of
liens  except  certain  permitted  encumbrances.  Upon  satisfaction  of   these
conditions,  the Pool Insurer  will have the  option either (a)  to purchase the
Mortgaged Property at  a price  equal to the  principal balance  of the  related
Mortgage  Loan plus accrued and unpaid interest at the Mortgage Rate to the date
of such purchase and certain expenses incurred by the Master Servicer on  behalf
of  the Trustee and Certificateholders or (b) to pay the amount by which the sum
of the principal balance of the defaulted Mortgage Loan plus accrued and  unpaid
interest  at the  Mortgage Rate  to the  date of  payment of  the claim  and the
aforementioned expenses exceeds the proceeds  received from an approved sale  of
the Mortgaged Property, in either case net of certain amounts paid or assumed to
have  been  paid under  the related  Primary Mortgage  Insurance Policy.  If any
Mortgaged Property is  damaged, and proceeds,  if any, from  the related  hazard
insurance   policy  or  the  applicable  Special  Hazard  Insurance  Policy  are
insufficient to restore the damaged property to a condition sufficient to permit
recovery under the Mortgage Pool Insurance Policy, the Master Servicer will  not
be  required to expend its  own funds to restore  the damaged property unless it
determines  that   (i)  such   restoration  will   increase  the   proceeds   to
Certificateholders  on liquidation of  the Mortgage Loan  after reimbursement of
the Master Servicer for its expenses and (ii) such expenses will be  recoverable
by  it through proceeds of the sale of the Mortgaged Property or proceeds of the
related Mortgage Pool Insurance Policy or any related Primary Mortgage Insurance
Policy.
 
     Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  no
Mortgage  Pool Insurance Policy will insure (and many Primary Mortgage Insurance
Policies do not insure)  against loss sustained by  reason of a default  arising
from,  among  other  things,  (i)  fraud or  negligence  in  the  origination or
servicing of a Mortgage Loan, including misrepresentation by the Mortgagor,  the
originator  or persons involved  in the origination thereof,  or (ii) failure to
construct a Mortgaged Property  in accordance with  plans and specifications.  A
failure  of coverage attributable to one of the foregoing events might result in
a breach of the  related Seller's representations described  above and, in  such
event, might give rise to an obligation on the part of such Seller to repurchase
the  defaulted Mortgage Loan  if the breach  cannot be cured  by such Seller. No
Mortgage Pool Insurance Policy will  cover (and many Primary Mortgage  Insurance
Policies do not cover) a claim in respect of a defaulted Mortgage Loan occurring
when  the servicer of such Mortgage Loan,  at the time of default or thereafter,
was not approved by the applicable insurer.
 
     Unless otherwise  specified  in  the  related  Prospectus  Supplement,  the
original  amount of coverage  under each Mortgage Pool  Insurance Policy will be
reduced over the life of the related Certificates by the aggregate dollar amount
of claims  paid less  the aggregate  of the  net amounts  realized by  the  Pool
Insurer upon disposition of all foreclosed properties. The amount of claims paid
will include certain expenses incurred by the Master Servicer as well as accrued
interest  on delinquent  Mortgage Loans  to the  date of  payment of  the claim,
unless otherwise specified in the related Prospectus Supplement. Accordingly, if
aggregate net claims  paid under any  Mortgage Pool Insurance  Policy reach  the
original  policy limit, coverage under that  Mortgage Pool Insurance Policy will
be exhausted and any further losses will be borne by the Certificateholders.
 
SPECIAL HAZARD INSURANCE POLICIES
 
     If specified  in  the related  Prospectus  Supplement, a  separate  Special
Hazard  Insurance Policy  will be  obtained for  the Mortgage  Pool and  will be
issued by the insurer  (the 'Special Hazard Insurer')  named in such  Prospectus
Supplement.  Each Special Hazard  Insurance Policy will,  subject to limitations
described below, protect holders  of the related Certificates  from (i) loss  by
reason  of damage to  Mortgaged Properties caused  by certain hazards (including
earthquakes and, to a limited extent, tidal waves and related water damage or as
otherwise specified in  the related Prospectus  Supplement) not insured  against
under  the standard form of hazard insurance policy for the respective states in
which   the   Mortgaged    Properties   are   located    or   under   a    flood
 
                                       35
 
<PAGE>

<PAGE>
insurance  policy if the Mortgaged Property is located in a federally designated
flood area and (ii) loss caused by reason of the application of the  coinsurance
clause  contained in hazard  insurance policies. See  'The Pooling and Servicing
Agreement -- Hazard Insurance'.  No Special Hazard  Insurance Policy will  cover
losses occasioned by fraud or conversion by the Trustee or Master Servicer, war,
insurrection,  civil war, certain governmental  action, errors in design, faulty
workmanship or  materials  (except  under  certain  circumstances),  nuclear  or
chemical  reaction, flood (if  the Mortgaged Property is  located in a federally
designated flood  area), nuclear  or chemical  contamination and  certain  other
risks.  The amount of coverage under any Special Hazard Insurance Policy will be
specified in the  related Prospectus Supplement.  Each Special Hazard  Insurance
Policy  will provide that no claim may be paid unless hazard and, if applicable,
flood insurance on  the property securing  the Mortgage Loan  have been kept  in
force and other protection and preservation expenses have been paid.
 
     Subject to the foregoing limitations, and unless otherwise specified in the
related Prospectus Supplement, each Special Hazard Insurance Policy will provide
that where there has been damage to property securing a foreclosed Mortgage Loan
(title  to which has been acquired by the insured) and to the extent such damage
is not covered by the hazard insurance policy or flood insurance policy, if any,
maintained by the Mortgagor or the  Master Servicer, the Special Hazard  Insurer
will pay the lesser of (i) the cost of repair or replacement of such property or
(ii)  upon transfer of  the property to  the Special Hazard  Insurer, the unpaid
principal balance  of such  Mortgage Loan  at the  time of  acquisition of  such
property by foreclosure or deed in lieu of foreclosure, plus accrued interest to
the  date  of  claim settlement  and  certain  expenses incurred  by  the Master
Servicer with respect  to such property.  If the unpaid  principal balance of  a
Mortgage  Loan plus accrued interest and certain expenses is paid by the Special
Hazard Insurer, the amount of further coverage under the related Special  Hazard
Insurance  Policy will be reduced by such  amount less any net proceeds from the
sale of the property.  Any amount paid  as the cost of  repair of such  property
will  further  reduce  coverage by  such  amount.  So long  as  a  Mortgage Pool
Insurance Policy remains in effect, the payment by the Special Hazard Insurer of
the cost of repair or  of the unpaid principal  balance of the related  Mortgage
Loan  plus  accrued interest  and  certain expenses  will  not affect  the total
insurance proceeds  paid to  Certificateholders, but  will affect  the  relative
amounts  of coverage remaining under the related Special Hazard Insurance Policy
and Mortgage Pool Insurance Policy.
 
     To the extent specified in  the Prospectus Supplement, the Master  Servicer
may  deposit  cash, an  irrevocable  letter of  credit  or any  other instrument
acceptable to each nationally recognized  rating agency rating the  Certificates
of  the related Series in a special  trust account to provide protection in lieu
of or in addition  to that provided  by a Special  Hazard Insurance Policy.  The
amount  of any Special Hazard Insurance Policy  or of the deposit to the special
trust account in lieu  thereof relating to such  Certificates may be reduced  so
long  as any such  reduction will not result  in a downgrading  of the rating of
such Certificates by any such rating agency.
 
BANKRUPTCY BONDS
 
     If specified in the related  Prospectus Supplement, a bankruptcy bond  (the
'Bankruptcy  Bond') to cover losses resulting from proceedings under the federal
Bankruptcy Code with respect  to a Mortgage  Loan will be  issued by an  insurer
named  in such  Prospectus Supplement. Each  Bankruptcy Bond will  cover, to the
extent specified in the related Prospectus Supplement, certain losses  resulting
from  a reduction by a  bankruptcy court of scheduled  payments of principal and
interest on a Mortgage Loan or a reduction by such court of the principal amount
of a Mortgage Loan and will cover certain unpaid interest on the amount of  such
a  principal reduction from the date of the filing of a bankruptcy petition. The
required amount of coverage under each Bankruptcy Bond will be set forth in  the
related Prospectus Supplement. Coverage under a Bankruptcy Bond may be cancelled
or  reduced by the Master  Servicer if such cancellation  or reduction would not
adversely affect the then current rating or ratings of the related Certificates.
See 'Certain Legal Aspects of the Mortgage Loans -- Anti-Deficiency  Legislation
and Other Limitations on Lenders' herein.
 
     To  the extent specified in the  Prospectus Supplement, the Master Servicer
may deposit  cash, an  irrevocable  letter of  credit  or any  other  instrument
acceptable  to each nationally recognized  rating agency rating the Certificates
of the related Series in a special  trust account to provide protection in  lieu
of  or in  addition to  that provided by  a Bankruptcy  Bond. The  amount of any
Bankruptcy Bond or of the deposit to  the special trust account in lieu  thereof
relating  to such Certificates may be reduced so long as any such reduction will
not result in  a downgrading  of the  rating of  such Certificates  by any  such
rating agency.
 
                                       36
 
<PAGE>

<PAGE>
RESERVE FUND
 
     If  so specified in the related  Prospectus Supplement, credit support with
respect to a  Series of Certificates  may be provided  by the establishment  and
maintenance  with the Trustee for such Series  of Certificates, in trust, of one
or more  reserve  funds  (the  'Reserve Fund')  for  such  Series.  The  related
Prospectus  Supplement  will  specify whether  or  not  a Reserve  Fund  will be
included in the Trust Fund for such Series.
 
     The Reserve Fund for a Series will be funded (i) by the deposit therein  of
cash,  U.S. Treasury securities or instruments evidencing ownership of principal
or interest payments thereon, letters  of credit, demand notes, certificates  of
deposit  or  a combination  thereof  in the  aggregate  amount specified  in the
related Prospectus Supplement, (ii) by the deposit therein from time to time  of
certain amounts, as specified in the related Prospectus Supplement, to which the
Subordinated Certificateholders, if any, would otherwise be entitled or (iii) in
such other manner as may be specified in the related Prospectus Supplement.
 
     Any  amounts on deposit in  the Reserve Fund and  the proceeds of any other
instrument deposited  therein upon  maturity will  be held  in cash  or will  be
invested  in 'Permitted  Investments' which,  unless otherwise  specified in the
related Prospectus Supplement, will include obligations of the United States and
certain agencies  thereof, certificates  of deposit,  certain commercial  paper,
time  deposits and  bankers acceptances  sold by  eligible commercial  banks and
certain repurchase  agreements  of  United  States  government  securities  with
eligible  commercial banks. If a letter of credit is deposited with the Trustee,
such letter of  credit will be  irrevocable. Unless otherwise  specified in  the
related  Prospectus Supplement, any  instrument deposited therein  will name the
Trustee, in its capacity as  trustee for the Certificateholders, as  beneficiary
and  will be issued by an entity acceptable to each rating agency that rates the
Certificates. Additional information with respect to such instruments  deposited
in the Reserve Funds will be set forth in the related Prospectus Supplement.
 
     Any  amounts so deposited and payments  on instruments so deposited will be
available  for  withdrawal  from  the  Reserve  Fund  for  distribution  to  the
Certificateholders for the purposes, in the manner and at the times specified in
the related Prospectus Supplement.
 
CROSS SUPPORT
 
     If specified in the related Prospectus Supplement, the beneficial ownership
of  separate  groups of  assets included  in a  Trust Fund  may be  evidenced by
separate classes of  the related Series  of Certificates. In  such case,  credit
support  may  be  provided  by  a  cross  support  feature  which  requires that
distributions be  made  with respect  to  Certificates evidencing  a  beneficial
ownership interest in other asset groups within the same Trust Fund. The related
Prospectus  Supplement for a  Series that includes a  cross support feature will
describe the manner and conditions for applying such cross support feature.
 
     If specified in the related Prospectus Supplement, the coverage provided by
one or  more forms  of credit  support may  apply concurrently  to two  or  more
related  Trust  Funds. If  applicable,  the related  Prospectus  Supplement will
identify the Trust Funds to which such credit support relates and the manner  of
determining  the amount of the coverage  provided thereby and of the application
of such coverage to the identified Trust Funds.
 
OTHER INSURANCE, SURETY BONDS, GUARANTIES, LETTERS OF CREDIT AND SIMILAR
INSTRUMENTS OR AGREEMENTS
 
     If specified in the  related Prospectus Supplement, a  Trust Fund may  also
include  insurance,  guaranties,  surety  bonds, letters  of  credit  or similar
arrangements for the  purpose of  (i) maintaining timely  payments or  providing
additional  protection against losses on the assets included in such Trust Fund,
(ii) paying administrative expenses or (iii) establishing a minimum reinvestment
rate on the payments made in respect of such assets or principal payment rate on
such  assets.   Such   arrangements   may   include   agreements   under   which
Certificateholders are entitled to receive amounts deposited in various accounts
held by the Trustee upon the terms specified in such Prospectus Supplement.
 
                      YIELD AND PREPAYMENT CONSIDERATIONS
 
     The  yields to maturity and weighted average lives of the Certificates will
be affected primarily by the amount and timing of principal payments received on
or in respect of  the Mortgage Assets  included in the  related Trust Fund.  The
original  terms to maturity of the underlying mortgage loans with respect to the
Mortgage Assets in a given  Mortgage Pool will vary  depending upon the type  of
mortgage loans included
 
                                       37
 
<PAGE>

<PAGE>
therein, and each Prospectus Supplement will contain information with respect to
the  type and maturities  of such mortgage loans.  Unless otherwise specified in
the related Prospectus  Supplement, the  mortgage loans may  be prepaid  without
penalty  in  full or  in  part at  any time.  The  prepayment experience  on the
underlying mortgage loans with  respect to the Mortgage  Assets will affect  the
life of the related Series of Certificates.
 
     A number of factors, including homeowner mobility, economic conditions, the
presence  and enforceability  of due-on-sale  clauses, mortgage  market interest
rates and  the  availability  of  mortgage  funds,  may  affect  the  prepayment
experience of mortgage loans.
 
     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,  all
conventional Mortgage Loans will  contain due-on-sale provisions permitting  the
mortgagee  to accelerate the maturity of the loan upon sale or certain transfers
by the Mortgagor of the underlying Mortgaged Property. Mortgage Loans insured by
the FHA and Mortgage Loans partially guaranteed by the VA are assumable with the
consent of the FHA and  the VA, respectively. Thus,  the rate of prepayments  on
such  Mortgage  Loans may  be  lower than  that  on conventional  Mortgage Loans
bearing comparable  interest rates.  Unless otherwise  provided in  the  related
Prospectus   Supplement,  the   Master  Servicer  generally   will  enforce  any
due-on-sale or due-on-encumbrance clause, to the extent it has knowledge of  the
conveyance or further encumbrance or the proposed conveyance or proposed further
encumbrance  of  the  Mortgaged  Property and  reasonably  believes  that  it is
entitled to  do so  under applicable  law; provided,  however, that  the  Master
Servicer  will not take any enforcement action  that would impair or threaten to
impair any recovery  under any related  insurance policy. See  'The Pooling  and
Servicing Agreement  -- Collection Procedures' and 'Certain Legal Aspects of the
Mortgage Loans' herein for a description of certain provisions of each Agreement
and  certain legal developments that may affect the prepayment experience on the
Mortgage Loans.
 
     The rate of  prepayments with  respect to conventional  mortgage loans  has
fluctuated  significantly in recent years. In  general, if prevailing rates fall
significantly below the Mortgage Rates borne by the Mortgage Loans, the Mortgage
Loans are likely  to be subject  to higher prepayment  rates than if  prevailing
interest rates remain at or above such Mortgage Rates. Conversely, if prevailing
interest  rates rise appreciably above the  Mortgage Rates borne by the Mortgage
Loans, the Mortgage Loans are likely to experience a lower prepayment rate  than
if  prevailing rates remain at or below  such Mortgage Rates. However, there can
be no assurance that such will be the case.
 
     When a full prepayment is made on a Mortgage Loan, the Mortgagor is charged
interest on the principal amount  of the Mortgage Loan  so prepaid only for  the
number  of days in the  month actually elapsed up to  the date of the prepayment
rather than  for  a  full  month. Unless  otherwise  specified  in  the  related
Prospectus  Supplement, the effect of prepayments in  full will be to reduce the
amount of interest passed through  in the following month to  Certificateholders
because interest on the principal amount of any Mortgage Loan so prepaid will be
paid only to the date of prepayment. Partial prepayments in a given month may be
applied  to the outstanding principal balances  of the Mortgage Loans so prepaid
on the first day of the month of receipt or the month following receipt. In  the
latter  case, partial prepayments will not  reduce the amount of interest passed
through in  such month.  Unless otherwise  specified in  the related  Prospectus
Supplement,  both full and partial prepayments  will not be passed through until
the month following receipt.
 
     The effective yield to Certificateholders  will be slightly lower than  the
yield  otherwise produced by the applicable Pass-Through Rate and purchase price
because while interest will accrue on each  Mortgage Loan from the first day  of
the  month (unless otherwise provided in the related Prospectus Supplement), the
distribution of such interest will not be made earlier than the month  following
the month of accrual.
 
     Under  certain circumstances,  the Master  Servicer or  the holders  of the
residual interests in a REMIC  may have the option to  purchase the assets of  a
Trust  Fund  thereby  effecting  earlier retirement  of  the  related  Series of
Certificates. See 'The Pooling and Servicing Agreement -- Termination;  Optional
Termination' herein.
 
     Factors  other than those  identified herein and  in the related Prospectus
Supplement could significantly affect principal prepayments at any time and over
the lives of the Certificates. The relative contribution of the various  factors
affecting  prepayment may also vary from time to time. There can be no assurance
as to the rate  of payment of principal  of the Mortgage Assets  at any time  or
over the lives of the Certificates.
 
     The Prospectus Supplement relating to a Series of Certificates will discuss
in  greater  detail the  effect of  the  rate and  timing of  principal payments
(including Principal  Prepayments),  delinquencies  and  losses  on  the  yield,
weighted average lives and maturities of such Certificates.
 
                                       38

<PAGE>

<PAGE>
                      THE POOLING AND SERVICING AGREEMENT
 
     Set  forth below is a summary of  certain provisions of the Agreement which
are not described elsewhere in  this Prospectus. Where particular provisions  or
terms  used in the  Agreement are referred  to, such provisions  or terms are as
specified in the related Agreement.
 
ASSIGNMENT OF MORTGAGE ASSETS
 
     Assignment of  the  Mortgage  Loans.    At the  time  of  issuance  of  the
Certificates of a Series, the Depositor will cause the Mortgage Loans comprising
the  related  Trust  Fund to  be  assigned  to the  Trustee,  together  with all
principal and interest  received by or  on behalf  of the Depositor  on or  with
respect  to such Mortgage Loans after the Cut-off Date, other than principal and
interest due on or before the Cut-off Date and other than any Retained  Interest
specified  in the related Prospectus  Supplement. The Trustee will, concurrently
with such assignment, deliver the Certificates to the Depositor in exchange  for
the  Mortgage  Loans.  Each  Mortgage  Loan will  be  identified  in  a schedule
appearing as an  exhibit to the  related Agreement. Such  schedule will  include
information  as to the outstanding principal balance of each Mortgage Loan after
application of  payments  due  on  the Cut-off  Date,  as  well  as  information
regarding  the Mortgage Rate, the current scheduled monthly payment of principal
and interest, the maturity of the  loan, the Loan-to-Value Ratio at  origination
and certain other information.
 
     In  addition, the Depositor  will deliver or  cause to be  delivered to the
Trustee (or to the custodian hereinafter referred to) as to each Mortgage  Loan,
among  other things, (i) the Mortgage Note endorsed without recourse in blank or
to the  order of  the  Trustee, (ii)  the mortgage,  deed  of trust  or  similar
instrument (the 'Mortgage') with evidence of recording indicated thereon (except
for  any Mortgage not returned  from the public recording  office, in which case
the Depositor  will,  unless  otherwise  specified  in  the  related  Prospectus
Supplement,  deliver or cause to  be delivered a copy  of such Mortgage together
with a certificate  that the  original of such  Mortgage was  delivered to  such
recording  office), (iii)  an assignment of  the Mortgage to  the Trustee, which
assignment will be in recordable form and (iv) such other security documents  as
may  be specified in the related Prospectus Supplement or the related Agreement.
Unless otherwise specified in the  related Prospectus Supplement, the  Depositor
will  promptly cause the assignments of the  related loans to be recorded in the
appropriate public office for real property records, except in states in  which,
in  the opinion  of counsel  acceptable to  the Trustee,  such recording  is not
required to protect the  Trustee's interest in such  loans against the claim  of
any  subsequent transferee or any  successor to or creditor  of the Depositor or
the originator of such loans.
 
     With respect  to  any  Mortgage  Loans  that  are  Cooperative  Loans,  the
Depositor  will  cause  to be  delivered  to  the Trustee  the  related original
cooperative note  endorsed without  recourse in  blank or  to the  order of  the
Trustee,  the original  security agreement,  the proprietary  lease or occupancy
agreement, the recognition  agreement, an executed  financing agreement and  the
relevant  stock certificate, related  blank stock powers  and any other document
specified in the related Prospectus Supplement.  The Depositor will cause to  be
filed  in  the  appropriate  office  an  assignment  and  a  financing statement
evidencing the Trustee's security interest in each Cooperative Loan.
 
     The Trustee (or  the custodian  hereinafter referred to)  will review  such
Mortgage  Loan  documents  within  the  time  period  specified  in  the related
Prospectus Supplement  after receipt  thereof, and  the Trustee  will hold  such
documents  in trust for the benefit  of the Certificateholders. Unless otherwise
specified in the related Prospectus Supplement, if any such document is found to
be missing or defective in any material respect, the Trustee (or such custodian)
will notify the Master Servicer and the Depositor, and the Master Servicer  will
notify  the related  Seller. If  the Seller cannot  cure the  omission or defect
within the  time period  specified in  the related  Prospectus Supplement  after
receipt  of such notice,  the Seller will  be obligated to  purchase the related
Mortgage Loan from the Trustee at the Purchase Price or, if so specified in  the
related  Prospectus Supplement, replace such Mortgage Loan with another mortgage
loan that  meets  certain  requirements  set forth  therein.  There  can  be  no
assurance  that a  Seller will  fulfill this  purchase obligation.  Although the
Master Servicer  may be  obligated  to enforce  such  obligation to  the  extent
described  above  under 'Mortgage  Loan Program  -- Representations  by Sellers;
Repurchases,' neither the Master Servicer nor the Depositor will be obligated to
purchase such Mortgage Loan if the  Seller defaults on its purchase  obligation,
unless  such  breach  also  constitutes  a  breach  of  the  representations  or
warranties of the Master Servicer or the  Depositor, as the case may be.  Unless
otherwise   specified  in  the  related  Prospectus  Supplement,  this  purchase
obligation constitutes the  sole remedy available  to the Certificateholders  or
the Trustee for omission of, or a material defect in, a constituent document.
 
                                       39
 
<PAGE>

<PAGE>
     The  Trustee  will  be authorized  to  appoint  a custodian  pursuant  to a
custodial agreement to maintain possession of and, if applicable, to review  the
documents relating to the Mortgage Loans as agent of the Trustee.
 
     Notwithstanding  the foregoing provisions, with respect to a Trust Fund for
which a REMIC election is to  be made, unless the related Prospectus  Supplement
otherwise provides, no purchase of a Mortgage Loan will be made if such purchase
would result in a prohibited transaction tax under the Code.
 
     Assignment  of  Agency Securities.   The  Depositor  will cause  the Agency
Securities to be registered in the name  of the Trustee or its nominee, and  the
Trustee  concurrently will  execute, countersign  and deliver  the Certificates.
Each Agency Security will be identified in a schedule appearing as an exhibit to
the Agreement,  which will  specify  as to  each  Agency Security  the  original
principal  amount and outstanding principal balance  as of the Cut-off Date, the
annual pass-through rate (if any) and the maturity date.
 
     Assignment of Private Mortgage-Backed Securities.  The Depositor will cause
the Private  Mortgage-Backed Securities  to be  registered in  the name  of  the
Trustee. The Trustee (or the custodian) will have possession of any certificated
Private  Mortgage-Backed Securities.  Unless otherwise specified  in the related
Prospectus Supplement, the Trustee will not  be in possession of or be  assignee
of  record of any underlying assets  for a Private Mortgage-Backed Security. See
'The Trust  Fund --  Private Mortgage-Backed  Securities' herein.  Each  Private
Mortgage-Backed  Security  will  be identified  in  a schedule  appearing  as an
exhibit to  the related  Agreement  which will  specify the  original  principal
amount,   outstanding  principal  balance   as  of  the   Cut-off  Date,  annual
pass-through rate or interest rate and maturity date and certain other pertinent
information for each Private Mortgage-Backed Security conveyed to the Trustee.
 
PAYMENTS ON MORTGAGE ASSETS; DEPOSITS TO CERTIFICATE ACCOUNT
 
     The Master Servicer will establish and maintain or cause to be  established
and  maintained with  respect to  the related Trust  Fund a  separate account or
accounts for the collection  of payments on the  related Mortgage Assets in  the
Trust  Fund (the 'Certificate Account'), which unless otherwise specified in the
related Prospectus Supplement, must be  either (i) maintained with a  depository
institution  the short-term unsecured debt obligations  of which (or in the case
of a  depository institution  that  is the  principal  subsidiary of  a  holding
company,  the short-term  debt obligations  of which)  are rated  in the highest
short-term rating  category  by  the nationally  recognized  statistical  rating
organization(s)  that  rated  one  or  more classes  of  the  related  Series of
Certificates (each, a 'Rating Agency'), (ii) an account or accounts the deposits
in which are insured by the FDIC or  SAIF to the limits established by the  FDIC
or  the SAIF,  and the  uninsured deposits in  which are  otherwise secured such
that, as evidenced by an opinion of counsel, the Certificateholders have a claim
with respect  to the  funds in  the  Certificate Account  or a  perfected  first
priority  security interest against  any collateral securing  such funds that is
superior to  the claims  of any  other depositors  or general  creditors of  the
depository institution with which the Certificate Account is maintained, (iii) a
trust account or accounts maintained with the trust department of a federal or a
state  chartered depository institution or trust  company, acting in a fiduciary
capacity or (iv)  an account  or accounts  otherwise acceptable  to each  Rating
Agency.  The collateral eligible to secure amounts in the Certificate Account is
limited to Permitted Investments. A Certificate Account may be maintained as  an
interest  bearing account or the funds held therein may be invested pending each
succeeding  Distribution  Date  in   Permitted  Investments.  Unless   otherwise
specified  in  the related  Prospectus Supplement,  the  Master Servicer  or its
designee will be entitled to receive any such interest or other income earned on
funds in  the  Certificate  Account  as  additional  compensation  and  will  be
obligated  to  deposit  in  the  Certificate  Account  the  amount  of  any loss
immediately as  realized. The  Certificate Account  may be  maintained with  the
Master  Servicer or with  a depository institution  that is an  affiliate of the
Master Servicer, provided it meets the standards set forth above.
 
     The  Master  Servicer  will  deposit  or  cause  to  be  deposited  in  the
Certificate  Account  for  each Trust  Fund  on  a daily  basis,  to  the extent
applicable and unless otherwise specified  in the related Prospectus  Supplement
and  provided in the Agreement, the  following payments and collections received
or Advances made by  or on behalf  of it subsequent to  the Cut-off Date  (other
than  payments due on  or before the  Cut-off Date and  exclusive of any amounts
representing Retained Interest):
 
          (i)  all  payments  on  account  of  principal,  including   Principal
     Prepayments  and,  if  specified  in  the  related  Prospectus  Supplement,
     prepayment penalties, on the Mortgage Loans;
 
                                       40
 
<PAGE>

<PAGE>
          (ii) all payments on account of interest on the Mortgage Loans, net of
     applicable servicing compensation;
 
          (iii) all proceeds  (net of unreimbursed  payments of property  taxes,
     insurance  premiums and  similar items  ('Insured Expenses')  incurred, and
     unreimbursed Advances made, by the Master  Servicer, if any) of the  hazard
     insurance  policies  and any  Primary Mortgage  Insurance Policies,  to the
     extent such proceeds are not applied to the restoration of the property  or
     released  to the Mortgagor in accordance  with the Master Servicer's normal
     servicing procedures  (collectively, 'Insurance  Proceeds') and  all  other
     cash  amounts  (net of  unreimbursed expenses  incurred in  connection with
     liquidation  or  foreclosure  ('Liquidation  Expenses')  and   unreimbursed
     Advances,  if any) received and retained in connection with the liquidation
     of defaulted  Mortgage Loans,  by  foreclosure or  otherwise  ('Liquidation
     Proceeds'), together with any net proceeds received on a monthly basis with
     respect  to any properties acquired on  behalf of the Certificateholders by
     foreclosure or deed in lieu of foreclosure;
 
          (iv) all proceeds of any Mortgage Loan or property in respect  thereof
     purchased  by the Master Servicer, the Depositor or any Seller as described
     under 'Mortgage Loan Program -- Representations by Sellers; Repurchases' or
     'The Pooling  and Servicing  Agreement --  Assignment of  Mortgage  Assets'
     above  and all proceeds of any Mortgage Loan repurchased as described under
     'The Pooling and Servicing Agreement -- Termination; Optional  Termination'
     below;
 
          (v)  all payments required to be  deposited in the Certificate Account
     with respect  to any  deductible  clause in  any blanket  insurance  policy
     described under ' -- Hazard Insurance' below;
 
          (vi)  any amount  required to be  deposited by the  Master Servicer in
     connection with  losses realized  on  investments for  the benefit  of  the
     Master Servicer of funds held in the Certificate Account and, to the extent
     specified in the related Prospectus Supplement, any payments required to be
     made  by  the  Master  Servicer  in  connection  with  prepayment  interest
     shortfalls; and
 
          (vii) all other amounts  required to be  deposited in the  Certificate
     Account pursuant to the Agreement.
 
     The Master Servicer (or the Depositor, as applicable) may from time to time
direct  the institution that maintains the Certificate Account to withdraw funds
from the Certificate Account for the following purposes:
 
          (i) to pay to the Master Servicer the servicing fees described in  the
     related  Prospectus  Supplement,  the  master  servicing  fees  (subject to
     reduction) and,  as  additional  servicing  compensation,  earnings  on  or
     investment  income with respect to funds  in the amounts in the Certificate
     Account credited thereto;
 
          (ii) to  reimburse the  Master Servicer  for Advances,  such right  of
     reimbursement  with respect to  any Mortgage Loan  being limited to amounts
     received that represent  late recoveries  of payments  of principal  and/or
     interest  on  such  Mortgage  Loan (or  Insurance  Proceeds  or Liquidation
     Proceeds with respect thereto) with respect to which such Advance was made;
 
          (iii) to reimburse  the Master  Servicer for  any Advances  previously
     made which the Master Servicer has determined to be nonrecoverable;
 
          (iv)  to  reimburse the  Master Servicer  from Insurance  Proceeds for
     expenses incurred  by  the  Master  Servicer and  covered  by  the  related
     insurance policies;
 
          (v)  to reimburse the Master Servicer for unpaid master servicing fees
     and unreimbursed out-of-pocket  costs and expenses  incurred by the  Master
     Servicer  in the  performance of its  servicing obligations,  such right of
     reimbursement  being  limited   to  amounts   received  representing   late
     recoveries of the payments for which such advances were made;
 
          (vi) to pay to the Master Servicer, with respect to each Mortgage Loan
     or  property acquired  in respect  thereof that  has been  purchased by the
     Master Servicer pursuant to the Agreement, all amounts received thereon and
     not taken  into  account  in  determining the  principal  balance  of  such
     repurchased Mortgage Loan;
 
          (vii)  to reimburse the Master Servicer  or the Depositor for expenses
     incurred and reimbursable pursuant to the Agreement;
 
          (viii) to withdraw any amount deposited in the Certificate Account and
     not required to be deposited therein; and
 
          (ix) to clear and terminate  the Certificate Account upon  termination
     of the Agreement.
 
                                       41
 
<PAGE>

<PAGE>
     In   addition,  unless  otherwise  specified   in  the  related  Prospectus
Supplement,  on  or  prior  to  the  business  day  immediately  preceding  each
Distribution  Date,  the Master  Servicer  shall withdraw  from  the Certificate
Account the amount of Available Funds, to the extent on deposit, for deposit  in
an account maintained by the Trustee for the related Series of Certificates.
 
COLLECTION PROCEDURES
 
     The  Master Servicer, directly  or through one  or more Sub-Servicers, will
make reasonable efforts to  collect all payments called  for under the  Mortgage
Loans  and will, consistent with each  Agreement and any Mortgage Pool Insurance
Policy, Primary  Mortgage  Insurance  Policy, FHA  Insurance,  VA  Guaranty  and
Bankruptcy  Bond or alternative arrangements,  follow such collection procedures
as are  customary with  respect to  mortgage loans  that are  comparable to  the
Mortgage  Loans.  Consistent with  the above,  the Master  Servicer may,  in its
discretion, (i)  waive any  assumption  fee, late  payment  or other  charge  in
connection with a Mortgage Loan and (ii) to the extent not inconsistent with the
coverage  of such  Mortgage Loan  by a  Mortgage Pool  Insurance Policy, Primary
Mortgage Insurance  Policy, FHA  Insurance, VA  Guaranty or  Bankruptcy Bond  or
alternative arrangements, if applicable, arrange with a Mortgagor a schedule for
the  liquidation of delinquencies  running for no  more than 125  days after the
applicable due  date for  each payment.  To the  extent the  Master Servicer  is
obligated  to make or to cause to  be made Advances, such obligation will remain
during any period of such an arrangement.
 
     Unless otherwise specified  in the  related Prospectus  Supplement, in  any
case  in which property  securing a conventional  Mortgage Loan has  been, or is
about to be, conveyed by the Mortgagor, the Master Servicer will, to the  extent
it has knowledge of such conveyance or proposed conveyance, exercise or cause to
be  exercised its rights to accelerate the  maturity of such Mortgage Loan under
any due-on-sale clause  applicable thereto,  but only  if the  exercise of  such
rights  is permitted by applicable law and will not impair or threaten to impair
any recovery  under any  related  Primary Mortgage  Insurance Policy.  If  these
conditions  are not  met or  if the  Master Servicer  reasonably believes  it is
unable under  applicable law  to  enforce such  due-on-sale  clause or  if  such
Mortgage  Loan is  insured by  the FHA  or partially  guaranteed by  the VA, the
Master Servicer will enter into  or cause to be  entered 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 for repayment
of the  Mortgage  Loan and,  to  the extent  permitted  by applicable  law,  the
Mortgagor  also remains liable thereon. Any fee collected by or on behalf of the
Master Servicer for entering into an assumption agreement will be retained by or
on behalf  of the  Master  Servicer as  additional servicing  compensation.  See
'Certain  Legal Aspects of the Mortgage Loans -- Due-on-Sale Clauses' herein. In
connection with any such assumption, the terms of the related Mortgage Loan  may
not be changed.
 
     With respect to Cooperative Loans, any prospective purchaser will generally
have  to  obtain  the  approval  of  the  board  of  directors  of  the relevant
Cooperative before purchasing the shares and acquiring rights under the  related
proprietary  lease or  occupancy agreement.  See 'Certain  Legal Aspects  of the
Mortgage Loans' herein. This approval is usually based on the purchaser's income
and net worth and numerous other factors. Although the Cooperative's approval is
unlikely to be unreasonably withheld or delayed, the necessity of acquiring such
approval could limit  the number of  potential purchasers for  those shares  and
otherwise  limit the Trust Fund's ability to sell and realize the value of those
shares.
 
     In general, a 'tenant-stockholder' (as  defined in Code Section  216(b)(2))
of  a corporation that  qualifies as a  'cooperative housing corporation' within
the meaning of Code Section 216(b)(1) is allowed a deduction for amounts paid or
accrued  within  his   taxable  year   to  the   corporation  representing   his
proportionate  share of certain interest expenses  and certain real estate taxes
allowable as a deduction under Code Section 216(a) to the corporation under Code
Sections 163 and 164. In order for  a corporation to qualify under Code  Section
216(b)(1)  for its taxable year in which such items are allowable as a deduction
to the corporation, such Section requires, among other things, that at least 80%
of the gross income of the  corporation be derived from its  tenant-stockholders
(as  defined  in Code  Section 216(b)(2)).  By virtue  of this  requirement, the
status of  a  corporation  for  purposes  of  Code  Section  216(b)(1)  must  be
determined on a year-to-year basis. Consequently, there can be no assurance that
Cooperatives  relating to the Cooperative Loans  will qualify under such Section
for any particular year. In the event  that such a Cooperative fails to  qualify
for  one  or  more years,  the  value  of the  collateral  securing  any related
Cooperative Loans could be significantly impaired because no deduction would  be
allowable to tenant-stockholders under Code Section 216(a) with respect to those
years. In view of the
 
                                       42
 
<PAGE>

<PAGE>
significance  of the tax benefits  accorded tenant-stockholders of a corporation
that qualifies under Code Section 216(b)(1), the likelihood that such a  failure
would be permitted to continue over a period of years appears remote.
 
HAZARD INSURANCE
 
     The  Master Servicer  will require the  Mortgagor on each  Mortgage Loan to
maintain a hazard insurance  policy providing for no  less than the coverage  of
the  standard form of fire insurance policy with extended coverage customary for
the type of Mortgaged Property in the state in which such Mortgaged Property  is
located. Such coverage will be in an amount that is at least equal to the lesser
of  (i) the maximum  insurable value of the  improvements securing such Mortgage
Loan or  (ii)  the greater  of  (y) the  outstanding  principal balance  of  the
Mortgage  Loan and (z) an amount such that  the proceeds of such policy shall be
sufficient to  prevent  the  mortgagor  and/or the  mortgagee  from  becoming  a
co-insurer. All amounts collected by the Master Servicer under any hazard policy
(except  for amounts to be applied to the restoration or repair of the Mortgaged
Property or released to the Mortgagor  in accordance with the Master  Servicer's
normal  servicing  procedures)  will  be deposited  in  the  related Certificate
Account. In  the event  that  the Master  Servicer  maintains a  blanket  policy
insuring  against hazard losses on  all the Mortgage Loans  comprising part of a
Trust Fund, it  will conclusively  be deemed  to have  satisfied its  obligation
relating to the maintenance of hazard insurance. Such blanket policy may contain
a  deductible clause,  in which  case the  Master Servicer  will be  required to
deposit from its own funds into the related Certificate Account the amounts that
would have been deposited therein but for such clause.
 
     In general, the standard form of  fire and extended coverage policy  covers
physical  damage to or destruction of  the improvements securing a Mortgage Loan
by fire, lightning, explosion, smoke, windstorm and hail, riot, strike and civil
commotion, subject  to  the conditions  and  exclusions particularized  in  each
policy.  Although  the policies  relating to  the Mortgage  Loans may  have been
underwritten by different insurers under different state laws in accordance with
different applicable forms  and therefore  may not contain  identical terms  and
conditions,  the basic terms thereof are  dictated by the respective state laws,
and most such policies typically do not cover any physical damage resulting from
the following: war,  revolution, governmental actions,  floods and other  water-
related  causes,  earth  movement  (including  earthquakes,  landslides  and mud
flows), nuclear reactions, wet or dry rot, vermin, rodents, insects or  domestic
animals,  theft and, in  certain cases, vandalism. The  foregoing list is merely
indicative of certain kinds  of uninsured risks  and is not  intended to be  all
inclusive.  If the Mortgaged Property  securing a Mortgage Loan  is located in a
federally designated special flood area at  the time of origination, the  Master
Servicer will require the Mortgagor to obtain and maintain flood insurance.
 
     The  hazard insurance  policies covering  properties securing  the Mortgage
Loans typically contain  a clause which  in effect requires  the insured at  all
times to carry insurance of a specified percentage (generally 80% to 90%) of the
full  replacement value  of the  insured property in  order to  recover the full
amount of any partial loss. If the insured's coverage falls below this specified
percentage, then the insurer's liability in  the event of partial loss will  not
exceed the larger of (i) the actual cash value (generally defined as replacement
cost  at  the  time  and  place of  loss,  less  physical  depreciation)  of the
improvements damaged or  destroyed or (ii)  such proportion of  the loss as  the
amount  of  insurance carried  bears  to the  specified  percentage of  the full
replacement cost of such improvements. Since the amount of hazard insurance  the
Master  Servicer may  cause to  be maintained  on the  improvements securing the
Mortgage Loans declines as  the principal balances  owing thereon decrease,  and
since  improved real estate generally has appreciated  in value over time in the
past, the effect of this  requirement in the event of  partial loss may be  that
hazard  insurance proceeds  will be  insufficient to  restore fully  the damaged
property. If specified in  the related Prospectus  Supplement, a special  hazard
insurance  policy will  be obtained to  insure against certain  of the uninsured
risks described  above.  See 'Credit  Enhancement  -- Special  Hazard  Insurance
Policies'  herein  and  'Credit  Enhancements  --  Insurance  --  Special Hazard
Insurance Policy' in the related Prospectus Supplement.
 
     The Master  Servicer will  not  require that  a  standard hazard  or  flood
insurance  policy  be maintained  on the  cooperative  dwelling relating  to any
Cooperative  Loan.  Generally,  the   Cooperative  itself  is  responsible   for
maintenance  of hazard insurance  for the property owned  by the Cooperative and
the tenant-stockholders of  that Cooperative do  not maintain individual  hazard
insurance  policies. To the extent, however,  that a Cooperative and the related
borrower on a Cooperative Loan do not maintain such insurance or do not maintain
adequate coverage or any insurance proceeds  are not applied to the  restoration
of damaged property, any damage to such
 
                                       43
 
<PAGE>

<PAGE>
borrower's   cooperative   dwelling   or  such   Cooperative's   building  could
significantly reduce the value of the collateral securing such Cooperative  Loan
to the extent not covered by other credit support.
 
REALIZATION UPON DEFAULTED MORTGAGE LOANS
 
     Primary  Mortgage Insurance Policies.  The Master Servicer will maintain or
cause to be maintained,  as the case may  be, in full force  and effect, to  the
extent  specified  in  the  related Prospectus  Supplement,  a  Primary Mortgage
Insurance Policy with regard  to each Mortgage Loan  for which such coverage  is
required.  The  Master Servicer  will not  cancel  or refuse  to renew  any such
Primary Mortgage Insurance Policy in effect at the time of the initial  issuance
of  a Series  of Certificates  that is required  to be  kept in  force under the
applicable Agreement unless  the replacement Primary  Mortgage Insurance  Policy
for  such cancelled  or nonrenewed  policy is  maintained with  an insurer whose
claims-paying ability  is  sufficient to  maintain  the current  rating  of  the
classes of Certificates of such Series that have been rated.
 
     Although  the terms and conditions of  primary mortgage insurance vary, the
amount of  a  claim for  benefits  under  a Primary  Mortgage  Insurance  Policy
covering  a Mortgage Loan will  consist of the insured  percentage of the unpaid
principal amount of the  covered Mortgage Loan and  accrued and unpaid  interest
thereon  and  reimbursement of  certain expenses,  less (i)  all rents  or other
payments collected or received by the insured (other than the proceeds of hazard
insurance) that  are  derived  from or  in  any  way related  to  the  Mortgaged
Property,  (ii) hazard  insurance proceeds in  excess of the  amount required to
restore the Mortgaged Property and which have not been applied to the payment of
the Mortgage Loan, (iii) amounts expended but not approved by the issuer of  the
related  Primary Mortgage Insurance  Policy (the 'Primary  Insurer'), (iv) claim
payments previously made by the Primary Insurer and (v) unpaid premiums.
 
     Primary Mortgage Insurance Policies  reimburse certain losses sustained  by
reason of defaults in payments by borrowers. Primary Mortgage Insurance Policies
will  not insure against, and exclude from  coverage, a loss sustained by reason
of a default arising from or  involving certain matters, including (i) fraud  or
negligence  in  origination  or  servicing  of  the  Mortgage  Loans,  including
misrepresentation by the originator, Mortgagor or other persons involved in  the
origination  of  the  Mortgage Loan;  (ii)  failure to  construct  the Mortgaged
Property subject to the Mortgage Loan in accordance with specified plans;  (iii)
physical damage to the Mortgaged Property; and (iv) the related Sub-Servicer not
being approved as a servicer by the Primary Insurer.
 
     Recoveries  Under  a  Primary  Mortgage Insurance  Policy.    As conditions
precedent to  the filing  of or  payment of  a claim  under a  Primary  Mortgage
Insurance  Policy covering a Mortgage Loan, the  insured will be required to (i)
advance or  discharge  (a) all  hazard  insurance  policy premiums  and  (b)  as
necessary  and  approved in  advance  by the  Primary  Insurer, (1)  real estate
property taxes,  (2) all  expenses required  to maintain  the related  Mortgaged
Property  in at least  as good a condition  as existed at  the effective date of
such Primary Mortgage  Insurance Policy,  ordinary wear and  tear excepted,  (3)
Mortgaged Property sales expenses, (4) any outstanding liens (as defined in such
Primary Mortgage Insurance Policy) on the Mortgaged Property and (5) foreclosure
costs,  including court costs and reasonable  attorneys' fees; (ii) in the event
of any physical  loss or damage  to the Mortgaged  Property, have the  Mortgaged
Property restored and repaired to at least as good a condition as existed at the
effective date of such Primary Mortgage Insurance Policy, ordinary wear and tear
excepted; and (iii) tender to the Primary Insurer good and merchantable title to
and possession of the Mortgaged Property.
 
     The   Master  Servicer,   on  behalf  of   itself,  the   Trustee  and  the
Certificateholders, will  present  claims  to the  insurer  under  each  Primary
Mortgage  Insurance Policy, and will take such reasonable steps as are necessary
to receive payment or  to permit recovery thereunder  with respect to  defaulted
Mortgage  Loans. As  set forth  above, all  collections by  or on  behalf of the
Master Servicer  under  any Primary  Mortgage  Insurance Policy  and,  when  the
Mortgaged Property has not been restored, the hazard insurance policy, are to be
deposited  in  the  Certificate  Account, subject  to  withdrawal  as heretofore
described.
 
     If the Mortgaged Property securing a defaulted Mortgage Loan is damaged and
proceeds, if any, from the related  hazard insurance policy are insufficient  to
restore  the  damaged Mortgaged  Property to  a  condition sufficient  to permit
recovery under the related Primary Mortgage Insurance Policy, if any, the Master
Servicer is  not  required  to expend  its  own  funds to  restore  the  damaged
Mortgaged  Property unless it determines (i) that such restoration will increase
the proceeds to  Certificateholders on  liquidation of the  Mortgage Loan  after
reimbursement  of  the  Master Servicer  for  its  expenses and  (ii)  that such
expenses  will  be  recoverable  by  it  from  related  Insurance  Proceeds   or
Liquidation Proceeds.
 
                                       44
 
<PAGE>

<PAGE>
     If recovery on a defaulted Mortgage Loan under any related Primary Mortgage
Insurance  Policy is not  available for the  reasons set forth  in the preceding
paragraph, or  if  the defaulted  Mortgage  Loan is  not  covered by  a  Primary
Mortgage  Insurance Policy, the  Master Servicer will be  obligated to follow or
cause to be followed such normal practices and procedures as it deems  necessary
or advisable to realize upon the defaulted Mortgage Loan. If the proceeds of any
liquidation  of the Mortgaged Property securing  the defaulted Mortgage Loan are
less than the  principal balance  of such  Mortgage Loan  plus interest  accrued
thereon  that is  payable to Certificateholders,  the Trust Fund  will realize a
loss in the amount of such difference plus the aggregate of expenses incurred by
the Master Servicer in  connection with such  proceedings that are  reimbursable
under the Agreement. In the unlikely event that any such proceedings result in a
total  recovery  which is,  after reimbursement  to the  Master Servicer  of its
expenses, in excess of the principal balance of such Mortgage Loan plus interest
accrued thereon that is payable to Certificateholders, the Master Servicer  will
be  entitled  to  withdraw  or  retain  from  the  Certificate  Account  amounts
representing its normal  servicing compensation  with respect  to such  Mortgage
Loan  and,  unless otherwise  specified  in the  related  Prospectus Supplement,
amounts representing  the  balance  of  such excess,  exclusive  of  any  amount
required  by  law  to  be  forwarded to  the  related  Mortgagor,  as additional
servicing compensation.
 
     If the Master Servicer or  its designee recovers Insurance Proceeds  which,
when  added to any  related Liquidation Proceeds and  after deduction of certain
expenses reimbursable to the Master Servicer, exceed the principal balance of  a
Mortgage   Loan   plus   interest   accrued   thereon   that   is   payable   to
Certificateholders, the Master Servicer will  be entitled to withdraw or  retain
from   the  Certificate  Account  amounts   representing  its  normal  servicing
compensation with respect to  such Mortgage Loan. In  the event that the  Master
Servicer  has expended its  own funds to restore  the damaged Mortgaged Property
and such  funds have  not been  reimbursed under  the related  hazard  insurance
policy,  it will  be entitled  to withdraw from  the Certificate  Account out of
related Liquidation  Proceeds or  Insurance  Proceeds an  amount equal  to  such
expenses  incurred by it, in which event the Trust Fund may realize a loss up to
the amount so charged. Since Insurance Proceeds cannot exceed deficiency  claims
and  certain  expenses  incurred by  the  Master  Servicer, no  such  payment or
recovery will result in a recovery to the Trust Fund that exceeds the  principal
balance  of the defaulted Mortgage Loan  together with accrued interest thereon.
See 'Credit Enhancement' herein and in the related Prospectus Supplement.
 
     Unless otherwise  specified in  the related  Prospectus Supplement  or  the
related  Agreement, the proceeds from any liquidation of a Mortgage Loan will be
applied in  the following  order of  priority: first,  to reimburse  the  Master
Servicer  for any  unreimbursed expenses incurred  by it to  restore the related
Mortgaged Property and  any unreimbursed servicing  compensation payable to  the
Master  Servicer with  respect to such  Mortgage Loan; second,  to reimburse the
Master Servicer  for any  unreimbursed Advances  with respect  to such  Mortgage
Loan;  third, to accrued and unpaid interest  (to the extent no Advance has been
made for  such amount)  on such  Mortgage Loan;  and fourth,  as a  recovery  of
principal of such Mortgage Loan.
 
     FHA  Insurance; VA  Guaranties.  Mortgage  Loans designated  in the related
Prospectus Supplement  as insured  by the  FHA will  be insured  by the  FHA  as
authorized  under  the  United States  Housing  Act  of 1937,  as  amended. Such
Mortgage Loans will be insured under various FHA programs including the standard
FHA 203(b)  program to  finance the  acquisition of  one-to four-family  housing
units  and  the  FHA  245 graduated  payment  mortgage  program.  These programs
generally limit the principal  amount and interest rates  of the mortgage  loans
insured.  Mortgage Loans  insured by  the FHA  generally require  a minimum down
payment of approximately  5% of the  original principal amount  of the loan.  No
FHA-insured  Mortgage Loans relating  to a Series  may have an  interest rate or
original principal amount  exceeding the applicable  FHA limits at  the time  of
origination of such loan.
 
     The  insurance premiums for Mortgage Loans insured by the FHA are collected
by lenders approved by the Department  of Housing and Urban Development  ('HUD')
or  by the  Master Servicer or  any Sub-Servicers and  are paid to  the FHA. The
regulations governing FHA single-family mortgage insurance programs provide that
insurance benefits are payable either upon foreclosure (or other acquisition  of
possession) and  conveyance of the mortgaged  premises to HUD or upon assignment
of the defaulted  Mortgage Loan to HUD. With  respect to a defaulted FHA-insured
Mortgage Loan, the Master Servicer or any Sub-Servicer is limited in its ability
to initiate foreclosure proceedings. When it is determined, either by the Master
Servicer or any Sub-Servicer or HUD, that  default was caused  by  circumstances
beyond  the  Mortgagor's  control, the  Master  Servicer  or any Sub-Servicer is
expected to  make an  effort to avoid foreclosure by entering, if feasible, into
one of a number of available forms of forbearance plans with the Mortgagor. Such
plans may  involve the reduction or suspension of

                                       45
 
<PAGE>

<PAGE>
regular  mortgage payments for a specified period, with such payments to be made
up on or before the maturity date of the mortgage, or the recasting of  payments
due  under the mortgage up  to or beyond the maturity  date. In addition, when a
default caused by such circumstances  is accompanied by certain other  criteria,
HUD  may  provide  relief by  making  payments  to the  Master  Servicer  or any
Sub-Servicer in partial or full satisfaction  of amounts due under the  Mortgage
Loan  (which payments are to be repaid by  the Mortgagor to HUD) or by accepting
assignment of  the loan  from  the Master  Servicer  or any  Sub-Servicer.  With
certain  exceptions, at  least three full  monthly installments must  be due and
unpaid under the Mortgage Loan and HUD must have rejected any request for relief
from the Mortgagor before the Master  Servicer or any Sub-Servicer may  initiate
foreclosure proceedings.
 
     HUD  has the option, in  most cases, to pay insurance  claims in cash or in
debentures issued by HUD. Currently, claims  are being paid in cash, and  claims
have  not  been  paid  in  debentures  since  1965.  HUD  debentures  issued  in
satisfaction of  FHA  insurance  claims  bear interest  at  the  applicable  HUD
debentures  interest  rate.  The Master  Servicer  of any  Sub-Servicer  of each
FHA-insured Mortgage  Loan will  be  obligated to  purchase any  such  debenture
issued in satisfaction of such Mortgage Loan upon default for an amount equal to
the principal amount of any such debenture.
 
     The  amount of insurance benefits generally paid by the FHA is equal to the
entire unpaid  principal  amount of  the  defaulted Mortgage  Loan  adjusted  to
reimburse the Master Servicer or Sub-Servicer for certain costs and expenses and
to  deduct  certain  amounts received  or  retained  by the  Master  Servicer or
Sub-Servicer after default. When entitlement to insurance benefits results  from
foreclosure  (or other  acquisition of  possession) and  conveyance to  HUD, the
Master Servicer or Sub-Servicer  is compensated for no  more than two-thirds  of
its  foreclosure costs, and is compensated for interest accrued and unpaid prior
to such date  but in general  only to the  extent it was  allowed pursuant to  a
forbearance plan approved by HUD. When entitlement to insurance benefits results
from assignment of the Mortgage Loan to HUD, the insurance payment includes full
compensation  for  interest  accrued  and unpaid  to  the  assignment  date. The
insurance payment  itself, upon  foreclosure of  an FHA-insured  Mortgage  Loan,
bears  interest  from a  date 30  days after  the Mortgagor's  first uncorrected
failure to perform  any obligation to  make any payment  due under the  Mortgage
Loan and, upon assignment, from the date of assignment to the date of payment of
the  claim,  in  each case  at  the same  interest  rate as  the  applicable HUD
debenture interest rate as described above.
 
     Mortgage  Loans  designated  in   the  related  Prospectus  Supplement   as
guaranteed  by  the  VA  will  be  partially  guaranteed  by  the  VA  under the
Serviceman's Readjustment  Act  of  1944,  as amended  (a  'VA  Guaranty').  The
Serviceman's  Readjustment Act  of 1944,  as amended,  permits a  veteran (or in
certain instances the spouse of a veteran) to obtain a mortgage loan guaranty by
the VA covering  mortgage financing  of the purchase  of a  one- to  four-family
dwelling unit at interest rates permitted by the VA. The program has no mortgage
loan  limits,  requires  no down  payment  from  the purchaser  and  permits the
guarantee of mortgage loans  of up to 30  years' duration. However, no  Mortgage
Loan  guaranteed by the VA  will have an original  principal amount greater than
five times the partial VA guaranty for such Mortgage Loan.
 
     The maximum guaranty that  may be issued  by the VA  under a VA  guaranteed
mortgage  loan depends upon the original  principal amount of the mortgage loan,
as further described in 38 United States Code Section 1803(a), as amended. As of
January 1, 1990, the maximum  guaranty that may be issued  by the VA under a  VA
guaranteed  mortgage loan  of more  than $144,000  is the  lesser of  25% of the
original principal amount of the mortgage loan and $46,000. The liability on the
guaranty is reduced or increased pro rata with any reduction or increase in  the
amount  of indebtedness, but in no event will the amount payable on the guaranty
exceed the  amount of  the original  guaranty. The  VA may,  at its  option  and
without  regard  to the  guaranty, make  full  payment to  a mortgage  holder of
unsatisfied indebtedness on a mortgage upon its assignment to the VA.
 
     With respect  to  a  defaulted  VA guaranteed  Mortgage  Loan,  the  Master
Servicer  or Sub-Servicer  is, absent  exceptional circumstances,  authorized to
announce its intention  to foreclose  only when  the default  has continued  for
three months. Generally, a claim for the guaranty is submitted after liquidation
of the Mortgaged Property.
 
     The  amount  payable  under the  guaranty  will  be the  percentage  of the
VA-insured  Mortgage  Loan   originally  guaranteed   applied  to   indebtedness
outstanding  as  of  the applicable  date  of  computation specified  in  the VA
regulations. Payments under the guaranty will  be equal to the unpaid  principal
amount  of the loan, interest  accrued on the unpaid balance  of the loan to the
appropriate date of computation  and limited expenses of  the mortgagee, but  in
each  case only to the extent that  such amounts have not been recovered through
liquidation of
 
                                       46
 
<PAGE>

<PAGE>
the Mortgaged Property. The  amount payable under the  guaranty may in no  event
exceed the amount of the original guaranty.
 
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
 
     The  principal servicing compensation to be  paid to the Master Servicer in
respect of its master servicing activities for each Series of Certificates  will
be  equal  to  the percentage  per  annum  described in  the  related Prospectus
Supplement (which  may  vary under  certain  circumstances) of  the  outstanding
principal  balance of each Mortgage Loan, and such compensation will be retained
by it from collections of  interest on such Mortgage  Loan in the related  Trust
Fund  (the 'Master  Servicing Fee'). Unless  otherwise specified  in the related
Prospectus Supplement, as compensation for its servicing duties, a  Sub-Servicer
or,  if there  is no  Sub-Servicer, the  Master Servicer  will be  entitled to a
monthly servicing  fee as  described in  the related  Prospectus Supplement.  In
addition,  the  Master Servicer  or a  Sub-Servicer  will retain  all prepayment
charges, assumption fees and late payment charges, to the extent collected  from
Mortgagors,  and any benefit  that may accrue  as a result  of the investment of
funds in the applicable Certificate  Account (unless otherwise specified in  the
related Prospectus Supplement).
 
     The  Master Servicer will pay or cause  to be paid certain ongoing expenses
associated with  each Trust  Fund and  incurred  by it  in connection  with  its
responsibilities  under  the related  Agreement, including,  without limitation,
payment of any fee or other amount payable in respect of any credit  enhancement
arrangements,  payment  of  the  fees  and  disbursements  of  the  Trustee, any
custodian appointed by  the Trustee,  the certificate registrar  and any  paying
agent,  and  payment  of  expenses  incurred  in  enforcing  the  obligations of
Sub-Servicers and Sellers. The Master Servicer will be entitled to reimbursement
of expenses incurred in enforcing  the obligations of Sub-Servicers and  Sellers
under  certain limited circumstances. In addition, as indicated in the preceding
section, the  Master Servicer  will  be entitled  to reimbursement  for  certain
expenses  incurred by it  in connection with  any defaulted Mortgage  Loan as to
which it has determined that all recoverable Liquidation Proceeds and  Insurance
Proceeds  have been received  (a 'Liquidated Mortgage'),  and in connection with
the restoration of Mortgaged Properties, such right of reimbursement being prior
to the rights of Certificateholders to receive any related Liquidation  Proceeds
(including Insurance Proceeds).
 
EVIDENCE AS TO COMPLIANCE
 
     Each  Agreement will  provide that  on or before  a specified  date in each
year, a firm of independent public  accountants will furnish a statement to  the
Trustee  to  the effect  that,  on the  basis of  the  examination by  such firm
conducted substantially  in  compliance  with  the  Uniform  Single  Attestation
Program  for Mortgage  Bankers or the  Audit Program for  Mortgages serviced for
FHLMC, the servicing by or on behalf  of the Master Servicer of Mortgage  Loans,
Private  Mortgage-Backed  Securities  or  Agency  Securities,  under  Agreements
substantially similar  to  each  other (including  the  related  Agreement)  was
conducted  in  compliance  with  such  agreements  except  for  any  significant
exceptions or errors  in records that,  in the  opinion of the  firm, the  Audit
Program  for  Mortgages serviced  for FHLMC  or  the Uniform  Single Attestation
Program for Mortgage Bankers requires it  to report. In rendering its  statement
such  firm may rely, as to matters  relating to the direct servicing of Mortgage
Loans, Private Mortgage-Backed Securities or Agency Securities by Sub-Servicers,
upon  comparable  statements   for  examinations   conducted  substantially   in
compliance  with the Uniform Single Attestation  Program for Mortgage Bankers or
the Audit Program for Mortgages serviced for FHLMC (rendered within one year  of
such  statement) of firms of independent  public accountants with respect to the
related Sub-Servicer.
 
     Each Agreement will also provide for delivery to the Trustee, on or  before
a  specified date in each year, of an annual statement signed by two officers of
the Master Servicer  to the effect  that the Master  Servicer has fulfilled  its
obligations under the Agreement throughout the preceding year.
 
     Copies  of the annual accountants' statement  and the statement of officers
of the Master  Servicer may  be obtained  by Certificateholders  of the  related
Series without charge upon written request to the Master Servicer at the address
set forth in the related Prospectus Supplement.
 
LIST OF CERTIFICATEHOLDERS
 
     Each  Agreement will provide that three  or more holders of Certificates of
any Series may, by written request to the Trustee, obtain access to the list  of
all   Certificateholders   maintained   by   the   Trustee   for   the   purpose
 
                                       47
 
<PAGE>

<PAGE>
of communicating  with other  Certificateholders with  respect to  their  rights
under the Agreement and the Certificates.
 
CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR
 
     The  Master  Servicer under  each Agreement  will be  named in  the related
Prospectus Supplement. The  entity serving  as Master Servicer  may have  normal
business relationships with the Depositor or the Depositor's affiliates.
 
     Each  Agreement will provide  that the Master Servicer  may not resign from
its obligations and duties under the Agreement except upon a determination  that
the  performance by it of  its duties thereunder is  no longer permissible under
applicable law. No such resignation will become effective until the Trustee or a
successor servicer  has assumed  the Master  Servicer's obligations  and  duties
under the Agreement.
 
     Each  Agreement will further provide that  neither the Master Servicer, the
Depositor nor any director, officer, employee,  or agent of the Master  Servicer
or  the  Depositor will  be under  any liability  to the  related Trust  Fund or
Certificateholders for any action taken or for refraining from the taking of any
action in  good faith  pursuant to  the Agreement,  or for  errors in  judgment;
provided,  however, that neither the Master Servicer, the Depositor nor any such
person will be protected against any  liability that would otherwise be  imposed
by  reason of willful misfeasance, bad faith or negligence in the performance of
duties thereunder or by reason of  reckless disregard of obligations and  duties
thereunder.  Each Agreement will  further provide that  the Master Servicer, the
Depositor and any director, officer, employee or agent of the Master Servicer or
the Depositor will be entitled to indemnification by the related Trust Fund  and
will  be  held  harmless against  any  loss,  liability or  expense  incurred in
connection with any legal action relating to the Agreement or the  Certificates,
other than any loss, liability or expense related to any specific Mortgage Asset
or  Mortgage  Assets  (except  any such  loss,  liability  or  expense otherwise
reimbursable pursuant  to the  Agreement)  and any  loss, liability  or  expense
incurred  by  reason of  willful  misfeasance, bad  faith  or negligence  in the
performance  of  duties  thereunder  or  by  reason  of  reckless  disregard  of
obligations and duties thereunder. In addition, each Agreement will provide that
neither  the Master Servicer nor  the Depositor will be  under any obligation to
appear in, prosecute or defend any legal  action which is not incidental to  its
respective  responsibilities under  the Agreement and  which in  its opinion may
involve it in  any expense or  liability. The Master  Servicer or the  Depositor
may,  however, in  its discretion  undertake any such  action which  it may deem
necessary or desirable with respect to  the Agreement and the rights and  duties
of  the parties thereto and the  interests of the Certificateholders thereunder.
In such event, the  legal expenses and  costs of such  action and any  liability
resulting  therefrom will be expenses, costs  and liabilities of the Trust Fund,
and the Master Servicer or the Depositor,  as the case may be, will be  entitled
to   be   reimbursed  therefor   out   of  funds   otherwise   distributable  to
Certificateholders.
 
     Any person into which the Master Servicer may be merged or consolidated, or
any person  resulting from  any  merger or  consolidation  to which  the  Master
Servicer  is a  party, or any  person succeeding  to the business  of the Master
Servicer, will be  the successor of  the Master Servicer  under each  Agreement,
provided  that such person is  qualified to sell mortgage  loans to, and service
mortgage loans  on behalf  of, FNMA  or  FHLMC and  further provided  that  such
merger,  consolidation or succession does not  adversely affect the then current
rating or ratings of the  class or classes of  Certificates of such Series  that
have been rated.
 
EVENTS OF DEFAULT
 
     Unless  otherwise specified in the related Prospectus Supplement, Events of
Default under  each Agreement  will consist  of (i)  any failure  by the  Master
Servicer  to deposit  in the  Certificate Account  or remit  to the  Trustee any
payment (other than an Advance) which  continues unremedied for five days  after
the  giving of  written notice  of such  failure to  the Master  Servicer by the
Trustee or the  Depositor, or  to the  Master Servicer  and the  Trustee by  the
holders  of Certificates having not less than 25% of the Voting Rights evidenced
by the Certificates; (ii) any failure by the Master Servicer to make an  Advance
as  required under the  Agreement, unless cured as  specified therein; (iii) any
failure by the Master Servicer to observe or perform in any material respect any
of its other covenants or agreements in the Agreement which continues unremedied
for sixty days after the giving of written notice of such failure to the  Master
Servicer  by the  Trustee or the  Depositor, or  to the Master  Servicer and the
Trustee by the holders of Certificates of any class evidencing not less than 25%
of the Voting Rights  evidenced by the Certificate;  and (iv) certain events  of
insolvency, readjustment of debt, marshalling of
 
                                       48
 
<PAGE>

<PAGE>
assets and liabilities or similar proceeding and certain actions by or on behalf
of the Master Servicer indicating its insolvency, reorganization or inability to
pay  its obligations. 'Voting Rights' are the portion of voting rights of all of
the Certificates which is allocated to any Certificate pursuant to the terms  of
the Agreement.
 
     If  specified  in the  related  Prospectus Supplement,  the  Agreement will
permit the Trustee to sell the Mortgage Assets and the other assets of the Trust
Fund in the  event that  payments in respect  thereto are  insufficient to  make
payments  required in the Agreement.  The assets of the  Trust Fund will be sold
only under  the  circumstances  and  in the  manner  specified  in  the  related
Prospectus Supplement.
 
RIGHTS UPON EVENT OF DEFAULT
 
     So  long as an Event of Default  under an Agreement remains unremedied, the
Depositor or the Trustee  may, and at the  direction of holders of  Certificates
having not less than 25% of the Voting Rights and under such other circumstances
as  may be specified in such Agreement,  the Trustee shall, terminate all of the
rights and obligations of  the Master Servicer under  the Agreement relating  to
such  Trust Fund and in  and to the Mortgage  Assets, whereupon the Trustee will
succeed to all  of the responsibilities,  duties and liabilities  of the  Master
Servicer  under the Agreement, including, if specified in the related Prospectus
Supplement, the obligation  to make Advances,  and will be  entitled to  similar
compensation  arrangements. In the event that the Trustee is unwilling or unable
so to act, it may appoint, or petition a court of competent jurisdiction for the
appointment of, a  mortgage loan servicing  institution with a  net worth of  at
least  $10,000,000  to  act  as  successor  to  the  Master  Servicer  under the
Agreement. Pending such  appointment, the Trustee  is obligated to  act in  such
capacity.  The  Trustee and  any  such successor  may  agree upon  the servicing
compensation to be  paid to the  successor servicer,  which in no  event may  be
greater  than  the  compensation  payable  to  the  Master  Servicer  under  the
Agreement.
 
     No Certificateholder,  solely  by  virtue  of such  holder's  status  as  a
Certificateholder,  will have  any right  under any  Agreement to  institute any
proceeding with respect  to such  Agreement, unless such  holder previously  has
given  to the Trustee  written notice of  default and unless  the holders of any
class of Certificates of such Series evidencing not less than 25% of the  Voting
Rights  have made written request upon  the Trustee to institute such proceeding
in its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity, and the Trustee for 60 days has neglected or refused to institute any
such proceeding.
 
AMENDMENT
 
     Unless otherwise  specified  in  the related  Prospectus  Supplement,  each
Agreement  may be amended by the Depositor, the Master Servicer and the Trustee,
without the consent of any of the Certificateholders, (i) to cure any ambiguity;
(ii) to correct or  supplement any provision therein  which may be defective  or
inconsistent  with  any other  provision  therein; or  (iii)  to make  any other
revisions with respect to matters or questions arising under the Agreement  that
are not inconsistent with the provisions thereof, provided that such action will
not  as evidenced  by an  opinion of counsel,  adversely affect  in any material
respect the interests of any Certificateholder; provided, however, that no  such
opinion  of counsel  will be  required if  the person  requesting such amendment
obtains a letter from each rating agency requested to rate the class or  classes
of  Certificates of such Series  stating that such amendment  will not result in
the downgrading or withdrawal  of the respective ratings  then assigned to  such
Certificates.  In addition, to the extent  provided in the related Agreement, an
Agreement may be amended without the consent of any of the Certificateholders to
change the manner in which the Certificate Account is maintained, provided  that
any  such change does not adversely affect  the then current rating of the class
or classes of Certificates of such Series that have been rated. In addition,  if
a REMIC election is made with respect to a Trust Fund, the related Agreement may
be  amended to modify, eliminate or add to  any of its provisions to such extent
as may be necessary to maintain the qualification of the related Trust Fund as a
REMIC, provided  that the  Trustee has  received an  opinion of  counsel to  the
effect  that such action is necessary or helpful to maintain such qualification.
Unless otherwise specified in the related Prospectus Supplement, each  Agreement
may  also be amended by the Depositor,  the Master Servicer and the Trustee with
the consent of holders of Certificates  of such Series evidencing a majority  in
interest of each class affected thereby for the purpose of adding any provisions
to  or  changing in  any  manner or  eliminating any  of  the provisions  of the
Agreement or of modifying in any manner the rights of the holders of the related
Certificates; provided, however, that  no such amendment may  (i) reduce in  any
manner  the amount  of, or  delay the timing  of, payments  received on Mortgage
Assets that  are required  to  be distributed  on  any Certificate  without  the
consent of the
 
                                       49
 
<PAGE>

<PAGE>
holder  of such Certificate,  (ii) adversely affect in  any material respect the
interests of the holders of any class of Certificates in a manner other than  as
described  in (i), without  the consent of  the holders of  Certificates of such
class evidencing, as to such class, percentage interests aggregating 66%,  (iii)
reduce  the aforesaid percentage of Certificates of any class of holders that is
required to consent to any such amendment without the consent of the holders  of
all  Certificates of such class covered by such Agreement then outstanding. If a
REMIC election is made  with respect to  a Trust Fund, the  Trustee will not  be
entitled  to consent  to an  amendment to  the related  Agreement without having
first received an opinion of counsel to the effect that such amendment will  not
cause such Trust Fund to fail to qualify as a REMIC.
 
TERMINATION; OPTIONAL TERMINATION
 
     Unless  otherwise  specified  in  the  related  Agreement,  the obligations
created by each Agreement  for each Series of  Certificates will terminate  upon
the  payment  to  the related  Certificateholders  of  all amounts  held  in the
Certificate Account or by the  Master Servicer and required  to be paid to  them
pursuant to such Agreement following the later of (i) the final payment or other
liquidation  of  the  last  of  the  Mortgage  Assets  subject  thereto  or  the
disposition of  all property  acquired  upon foreclosure  of any  such  Mortgage
Assets  remaining in the Trust Fund and (ii) the purchase by the Master Servicer
or, if  REMIC  treatment  has been  elected  and  if specified  in  the  related
Prospectus  Supplement, by the holder of the residual interest in the REMIC (see
'Certain Federal Income Tax  Consequences' below and  in the related  Prospectus
Supplement), from the related Trust Fund of all of the remaining Mortgage Assets
and all property acquired in respect of such Mortgage Assets.
 
     Unless  otherwise  specified  in  the  related  Prospectus  Supplement, any
purchase of Mortgage Assets and property acquired in respect of Mortgage  Assets
evidenced  by a Series of Certificates will be  made at the option of the Master
Servicer or, if  applicable, the  holder of the  REMIC residual  interest, at  a
price,  and  in  accordance  with  the  procedures,  specified  in  the  related
Prospectus Supplement. The exercise of  such right will effect early  retirement
of  the Certificates of that Series, but the right of the Master Servicer or, if
applicable, such  holder of  the  REMIC residual  interest,  to so  purchase  is
subject  to the principal balance of the related Mortgage Assets being less than
the percentage specified in the  related Prospectus Supplement of the  aggregate
principal balance of the Mortgage Assets at the Cut-off Date for the Series. The
foregoing  is subject  to the provision  that if  a REMIC election  is made with
respect to a Trust Fund,  any repurchase pursuant to  clause (ii) above will  be
made  only in connection with a 'qualified  liquidation' of the REMIC within the
meaning of Section 860F(g)(4) of the Code.
 
THE TRUSTEE
 
     The Trustee under each Agreement will be named in the applicable Prospectus
Supplement. The commercial  bank or trust  company serving as  Trustee may  have
normal  banking relationships with the Depositor, the Master Servicer and any of
their respective affiliates.
 
                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS
 
     The following discussion contains summaries,  which are general in  nature,
of  certain legal  matters relating  to the  Mortgage Loans.  Because such legal
aspects are governed primarily  by applicable state law  (which laws may  differ
substantially),  the summaries do not  purport to be complete  or to reflect the
laws of any particular state or to encompass the laws of all states in which the
security for the  Mortgage Loans  is situated.  The summaries  are qualified  in
their  entirety by  reference to  the appropriate  laws of  the states  in which
Mortgage Loans may be originated.
 
GENERAL
 
     The Mortgage Loans will be secured  by deeds of trust, mortgages,  security
deeds  or deeds to  secure debt, depending  upon the prevailing  practice in the
state in which the property subject to  the loan is located. Deeds of trust  are
used almost exclusively in California instead of mortgages. A mortgage creates a
lien  upon the real property encumbered by the mortgage, which lien is generally
not prior to the  lien for real estate  taxes and assessments. Priority  between
mortgages  depends on their terms and generally on the order of recording with a
state or county office. There are two parties to a mortgage, the mortgagor,  who
is  the borrower and owner of the  mortgaged property, and the mortgagee, who is
the lender. Under the mortgage instrument, the mortgagor
 
                                       50
 
<PAGE>

<PAGE>
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 formally has three parties, the
borrower-property owner called the  trustor (similar to  a mortgagor), a  lender
(similar  to  a mortgagee)  called the  beneficiary,  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.  A security deed and a deed to
secure debt are special types  of deeds which indicate  on their face that  they
are  granted to secure an underlying debt.  By executing a security deed or deed
to secure debt, the grantor  conveys title to, as  opposed to merely creating  a
lien upon, the subject property to the grantee until such time as the underlying
debt  is repaid. The trustee's authority under  a deed of trust, the mortgagee's
authority under a mortgage and the grantee's authority under a security deed  or
deed  to secure  debt are  governed by law  and, with  respect to  some deeds of
trust, the directions of the beneficiary.
 
     Cooperatives.  Certain of the Mortgage Loans may be Cooperative Loans.  The
Cooperative owns all the real property that comprises the project, including the
land,  separate dwelling units and all common areas. The Cooperative is directly
responsible for project management  and, in most cases,  payment of real  estate
taxes  and hazard and liability insurance. If there is a blanket mortgage on the
Cooperative and/or underlying land, as  is generally the case, the  Cooperative,
as   project  mortgagor,  is   also  responsible  for   meeting  these  mortgage
obligations. A blanket  mortgage is  ordinarily incurred by  the Cooperative  in
connection  with  the construction  or purchase  of the  Cooperative's apartment
building. The interest  of the  occupant under proprietary  leases or  occupancy
agreements to which that Cooperative is a party are generally subordinate to the
interest  of  the  holder of  the  blanket  mortgage in  that  building.  If the
Cooperative is unable to meet the payment obligations arising under its  blanket
mortgage,  the mortgagee  holding the blanket  mortgage could  foreclose on that
mortgage  and  terminate  all  subordinate  proprietary  leases  and   occupancy
agreements.  In  addition, the  blanket mortgage  on  a Cooperative  may provide
financing in  the  form of  a  mortgage that  does  not fully  amortize  with  a
significant  portion of principal being  due in one lump  sum at final maturity.
The inability of the Cooperative to  refinance this mortgage and its  consequent
inability  to make such final payment could lead to foreclosure by the mortgagee
providing the financing.  A foreclosure  in either event  by the  holder of  the
blanket  mortgage could  eliminate or  significantly diminish  the value  of any
collateral held  by  the lender  who  financed  the purchase  by  an  individual
tenant-stockholder  of  Cooperative  shares or,  in  the  case of  a  Trust Fund
including Cooperative Loans, the collateral securing the Cooperative Loans.
 
     The Cooperative is owned by  tenant-stockholders who, through ownership  of
stock, shares or membership certificates in the corporation, receive proprietary
leases  or occupancy agreements which confer exclusive rights to occupy specific
units. Generally,  a tenant-stockholder  of a  Cooperative must  make a  monthly
payment to the Cooperative representing such tenant-stockholder's pro rata share
of  the Cooperative's  payments for its  blanket mortgage,  real property taxes,
maintenance expenses  and  other  capital or  ordinary  expenses.  An  ownership
interest  in  a  Cooperative  and  accompanying  rights  is  financed  through a
Cooperative share loan evidenced by a promissory note and secured by a  security
interest  in the  occupancy agreement  or proprietary  lease and  in the related
Cooperative shares. The lender takes possession  of the share certificate and  a
counterpart  of the  proprietary lease or  occupancy agreement,  and a financing
statement  covering  the  proprietary  lease  or  occupancy  agreement  and  the
Cooperative  shares  is filed  in  the appropriate  state  and local  offices to
perfect the  lender's interest  in its  collateral. Subject  to the  limitations
discussed  below, upon default of the tenant-stockholder, the lender may sue for
judgment on  the promissory  note, dispose  of  the collateral  at a  public  or
private  sale or otherwise proceed  against the collateral or tenant-stockholder
as an individual as provided in  the security agreement covering the  assignment
of  the proprietary lease  or occupancy agreement and  the pledge of Cooperative
shares.
 
FORECLOSURE/REPOSSESSION
 
     Deed of Trust.  Foreclosure of a deed of trust is generally accomplished by
a non-judicial  sale under  a specific  provision  in the  deed of  trust  which
authorizes  the trustee to sell the property  at public auction upon any default
by the borrower under the terms of the note or deed of trust. In certain states,
such foreclosure  also may  be accomplished  by judicial  action in  the  manner
provided  for foreclosure of mortgages. In  some states, such as California, 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 any notice of default
and  notice of sale. In addition, the trustee must provide notice in some states
to any  other individual  having an  interest of  record in  the real  property,
including
 
                                       51
 
<PAGE>

<PAGE>
any  junior  lienholders. If  the deed  of  trust is  not reinstated  within any
applicable cure period, a notice of sale  must be posted in a public place  and,
in  most states, including California, published  for a specified period of time
in one or more newspapers. In  addition, these notice provisions require that  a
copy  of the notice  of sale be posted  on the property and  sent to all parties
having an interest of record in the property. In California, the entire  process
from  recording a notice of default to a non-judicial sale usually takes four to
five months.
 
     In some states, including California, the borrower-trustor has the right to
reinstate the  loan at  any  time following  default  until shortly  before  the
trustee's  sale. In general, 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 expenses
incurred in enforcing the obligation. Certain  state laws control the amount  of
foreclosure  expenses  and  costs,  including  attorney's  fees,  which  may  be
recoverable by a lender.
 
     Mortgages.  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.  Judicial foreclosure proceedings are often not contested by any of the
parties. When  the mortgagee's  right  to foreclosure  is contested,  the  legal
proceedings  necessary to  resolve the  issue can  be time  consuming. After the
completion of a judicial  foreclosure proceeding, the  court generally issues  a
judgment of foreclosure and appoints a referee or other court officer to conduct
the sale of the property. In general, the borrower, or any other person having a
junior  encumbrance on  the real  estate, may,  during a  statutorily prescribed
reinstatement period, cure  a monetary default  by paying the  entire amount  in
arrears  plus  other designated  costs and  expenses  incurred in  enforcing the
obligation. Generally, state law controls the amount of foreclosure expenses and
costs, including attorney's fees, which may be recovered by a lender. After  the
reinstatement  period has  expired without  the default  having been  cured, the
borrower or junior lienholder no longer has the right to reinstate the loan  and
must pay the loan in full to prevent the scheduled foreclosure sale. If the deed
of  trust is not reinstated, a  notice of sale must be  posted in a public place
and, in most  states, published for  a specific period  of time in  one or  more
newspapers.  In addition, some state  laws require that a  copy of the notice of
sale be posted on the property and sent to all parties having an interest in the
real property.
 
     Although foreclosure sales are typically public sales, frequently no  third
party purchaser bids in excess of the lender's lien because of the difficulty of
determining   the  exact  status   of  title  to   the  property,  the  possible
deterioration  of  the  property  during  the  foreclosure  proceedings  and   a
requirement  that the  purchaser pay  for the property  in cash  or by cashier's
check. Thus the foreclosing lender often purchases the property from the trustee
or referee for  an amount equal  to the principal  amount outstanding under  the
loan,  accrued and unpaid interest and  the expenses of foreclosure. Thereafter,
the lender  will assume  the  burden of  ownership, including  obtaining  hazard
insurance  and making such repairs at its own expense as are necessary to render
the property suitable for sale. The lender will commonly obtain the services  of
a real estate broker and pay the broker's commission in connection with the sale
of  the property. Depending upon market conditions, the ultimate proceeds of the
sale of the property may not equal the lender's investment in the property.
 
     Courts have imposed  general equitable principles  upon foreclosure,  which
are generally designed to mitigate the legal consequences to the borrower of the
borrower's  defaults under the loan documents.  Some courts have been faced with
the issue of whether federal  or state constitutional provisions reflecting  due
process  concerns for  fair notice require  that borrowers under  deeds of trust
receive notice longer than that prescribed by statute. For the most part,  these
cases  have upheld the notice provisions as  being reasonable or have found that
the sale by a trustee  under a deed of trust  does not involve sufficient  state
action to afford constitutional protection to the borrower.
 
     Cooperative  Loans.  The Cooperative shares owned by the tenant-stockholder
and pledged to the lender are, in  almost all cases, subject to restrictions  on
transfer  as set  forth in  the Cooperative's  certificate of  incorporation and
bylaws, as well  as the  proprietary lease or  occupancy agreement,  and may  be
cancelled  by the Cooperative for failure  by the tenant-stockholder to pay rent
or other  obligations  or charges  owed  by such  tenant-stockholder,  including
mechanics'  liens against  the cooperative  apartment building  incurred by such
tenant-stockholder. The  proprietary  lease  or  occupancy  agreement  generally
permits  the Cooperative to  terminate such lease  or agreement in  the event an
obligor fails  to make  payments or  defaults in  the performance  of  covenants
required  thereunder. Typically,  the lender  and the  Cooperative enter  into a
recognition agreement  which  establishes the  rights  and obligations  of  both
parties  in the event of a default  by the tenant-stockholder on its obligations
under  the  proprietary  lease  or   occupancy  agreement.  A  default  by   the
tenant-stockholder under
 
                                       52
 
<PAGE>

<PAGE>
the  proprietary lease or occupancy agreement  will usually constitute a default
under the security agreement between the lender and the tenant-stockholder.
 
     The recognition agreement generally  provides that, in  the event that  the
tenant-stockholder  has  defaulted  under  the  proprietary  lease  or occupancy
agreement, the  Cooperative will  take  no action  to  terminate such  lease  or
agreement  until the lender  has been provided  with an opportunity  to cure the
default. The recognition  agreement typically provides  that if the  proprietary
lease  or occupancy agreement is terminated,  the Cooperative will recognize the
lender's lien  against proceeds  from  the sale  of the  Cooperative  apartment,
subject,  however, to the Cooperative's right to sums due under such proprietary
lease or occupancy agreement.  The total amount owed  to the Cooperative by  the
tenant-stockholder,  which  the lender  generally cannot  restrict and  does not
monitor, could  reduce  the  value  of  the  collateral  below  the  outstanding
principal  balance  of  the Cooperative  Loan  and accrued  and  unpaid interest
thereon.
 
     Recognition agreements also provide that in the event of a foreclosure on a
Cooperative Loan,  the  lender  must  obtain the  approval  or  consent  of  the
Cooperative  as  required  by  the  proprietary  lease  before  transferring the
Cooperative shares or assigning the proprietary lease. Generally, the lender  is
not limited in any rights it may have to dispossess the tenant-stockholders.
 
     In  some states, foreclosure on the Cooperative shares is accomplished by a
sale in accordance with  the provisions of Article  9 of the Uniform  Commercial
Code  (the 'UCC') and the security agreement relating to those shares. Article 9
of the UCC  requires that  a sale be  conducted in  a 'commercially  reasonable'
manner.  Whether  a  foreclosure  sale has  been  conducted  in  a 'commercially
reasonable' manner  will  depend on  the  facts  in each  case.  In  determining
commercial  reasonableness, a court will look to the notice given the debtor and
the method, manner, time, place and terms of the foreclosure. Generally, a  sale
conducted  according to the  usual practice of  banks selling similar collateral
will be considered reasonably conducted.
 
     Article 9 of the UCC provides that the proceeds of the sale will be applied
first to  pay the  costs  and expenses  of  the sale  and  then to  satisfy  the
indebtedness   secured  by  the  lender's  security  interest.  The  recognition
agreement, however, generally provides that the lender's right to  reimbursement
is  subject  to the  right  of the  Cooperative to  receive  sums due  under the
proprietary lease or occupancy agreement.  If there are proceeds remaining,  the
lender  must account to the tenant-stockholder for the surplus. Conversely, if a
portion of the indebtedness remains unpaid, the tenant-stockholder is  generally
responsible  for  the  deficiency. See  'Anti-Deficiency  Legislation  and Other
Limitations on Lenders' below.
 
     In the case of foreclosure on a building which was converted from a  rental
building  to a building owned  by a Cooperative under  a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property  subject
to  rent control and rent stabilization laws  which apply to certain tenants who
elected to  remain in  the  building but  who did  not  purchase shares  in  the
Cooperative when the building was so converted.
 
RIGHTS OF REDEMPTION
 
     In  some states after sale pursuant to a  deed of trust or foreclosure of a
mortgage, the  borrower  and  certain  foreclosed junior  lienors  are  given  a
statutory  period in which to redeem the  property from the foreclosure sale. In
certain other states,  including California,  this right  of redemption  applies
only  to sales following  judicial foreclosure, and  not to sales  pursuant to a
non-judicial power of  sale. In  most states where  the right  of redemption  is
available,  statutory  redemption  may  occur upon  payment  of  the foreclosure
purchase price, accrued interest and taxes. In some states, the right to  redeem
is  an equitable right. The  effect of a right of  redemption is to diminish the
ability of the lender to sell the  foreclosed property. The exercise of a  right
of  redemption would defeat the title of any purchaser at a foreclosure sale, or
of any purchaser  from the  lender subsequent  to judicial  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 run.
 
ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS
 
     Certain  states have imposed statutory restrictions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In  some
states,  including California,  statutes limit the  right of  the beneficiary or
mortgagee to  obtain  a  deficiency  judgment  against  the  borrower  following
foreclosure  or sale under a deed of  trust. A deficiency judgment is a personal
judgment against the borrower equal in most cases to
 
                                       53
 
<PAGE>

<PAGE>
the difference between the amount due to the lender and the current fair  market
value  of the property at the time of the foreclosure sale. As a result of these
prohibitions, it is anticipated that in most instances the Master Servicer  will
utilize  the  non-judicial  foreclosure  remedy  and  will  not  seek deficiency
judgments against defaulting Mortgagors.
 
     Some state statutes may 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.
In certain other states, the lender has the option of bringing a personal action
against the  borrower  on  the  debt without  first  exhausting  such  security;
however,  in  some  of these  states,  the  lender, following  judgment  on such
personal action, may be  deemed to have  elected a remedy  and may be  precluded
from  exercising  remedies  with  respect  to  the  security.  Consequently, the
practical effect of the election  requirement, when applicable, is that  lenders
will  usually proceed first against the security rather than bringing a personal
action against the borrower.
 
     In some states, exceptions to the anti-deficiency statutes are provided for
in certain instances where the value of the lender's security has been  impaired
by  acts or omissions of the borrower, for example, in the event of waste of the
property.
 
     In addition  to anti-deficiency  and  related legislation,  numerous  other
federal  and state statutory provisions,  including the federal bankruptcy laws,
the federal  Soldiers' and  Sailors' Civil  Relief Act  of 1940  and state  laws
affording  relief to debtors,  may interfere with  or affect the  ability of the
secured mortgage  lender  to  realize  upon its  security.  For  example,  in  a
proceeding  under the federal Bankruptcy  Code, a lender may  not foreclose on a
mortgaged  property  without  the  permission  of  the  bankruptcy  court.   The
rehabilitation  plan  proposed  by  the debtor  may  provide,  if  the mortgaged
property is not the debtor's principal  residence and the court determines  that
the  value of the mortgaged  property is less than  the principal balance of the
mortgage loan, for the reduction of the secured indebtedness to the value of the
mortgaged property  as  of the  date  of  the commencement  of  the  bankruptcy,
rendering  the lender a general unsecured  creditor for the difference, and also
may reduce the monthly payments due under such mortgage loan, change the rate of
interest and alter the mortgage loan repayment schedule. The effect of any  such
proceedings  under the federal Bankruptcy Code, including but not limited to any
automatic stay, could  result in delays  in receiving payments  on the  Mortgage
Loans  underlying  a  Series  of Certificates  and  possible  reductions  in the
aggregate amount of such payments.
 
     The federal tax laws provide priority to certain tax liens over the lien of
a mortgage or secured party. Numerous federal and state consumer protection laws
impose substantive requirements  upon mortgage  lenders in  connection with  the
origination, servicing and enforcement of mortgage loans. 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 and regulations. These federal  and state laws impose specific
statutory liabilities upon lenders who fail to comply with the provisions of the
law. In  some  cases,  this liability  may  affect  assignees of  the  loans  or
contracts.
 
     Generally,  Article 9 of the UCC  governs foreclosure on Cooperative shares
and the  related proprietary  lease  or occupancy  agreement. Some  courts  have
interpreted  section 9-504 of the UCC to  prohibit a deficiency award unless the
creditor establishes that the sale  of the collateral (which,  in the case of  a
Cooperative  Loan,  would  be the  shares  of  the Cooperative  and  the related
proprietary lease  or  occupancy  agreement) was  conducted  in  a  commercially
reasonable manner.
 
ENVIRONMENTAL RISKS
 
     Real  property pledged as security to a lender may be subject to unforeseen
environmental risks.  Under  the laws  of  certain states,  contamination  of  a
property  may give rise to a  lien on the property to  assure the payment of the
costs of clean-up. In several states such  a lien has priority over the lien  of
an  existing  mortgage against  such property.  In  addition, under  the federal
Comprehensive Environmental  Response, Compensation  and Liability  Act of  1980
('CERCLA'), the United States Environmental Protection Agency ('EPA') may impose
a  lien on property where the EPA has incurred clean-up costs. However, a CERCLA
lien is subordinate to pre-existing, perfected security interests.
 
     Under the laws of some states, and  under CERCLA, it is conceivable that  a
secured  lender may be held liable as an  'owner' or 'operator' for the costs of
addressing  releases  or  threatened  releases  of  hazardous  substances  at  a
Mortgaged Property, even though the environmental damage or threat was caused by
a prior or
 
                                       54
 
<PAGE>

<PAGE>
current  owner or operator. CERCLA  imposes liability for such  costs on any and
all 'responsible  parties,'  including  owners  or  operators.  However,  CERCLA
excludes from the definition of 'owner or operator' a secured creditor who holds
indicia  of ownership  primarily to protect  its security interest  but does not
'participate  in  the  management'  of  the  property  (the  'secured   creditor
exclusion').  Thus, if  a lender's  activities begin  to encroach  on the actual
management of  a  contaminated  facility  or  property,  the  lender  may  incur
liability  as  an  'owner or  operator'  under  CERCLA. Similarly,  if  a lender
forecloses and takes title  to a contaminated facility  or property, the  lender
may  incur CERCLA liability in various circumstances, including, but not limited
to, when it holds the facility  or property as an investment (including  leasing
the facility or property to a third party), or fails to market the property in a
timely fashion.
 
     Whether  actions taken by  a lender would  constitute such participation in
the management of a property,  so that the lender  would lose the protection  of
the  secured creditor exclusion, has been a matter of judicial interpretation of
the statutory language, and court decisions have historically been inconsistent.
In 1990, the United States Court of Appeals for the Eleventh Circuit  suggested,
in United States v. Fleet Factors Corp., that the mere capacity of the lender to
influence  a borrower's decisions regarding disposal of hazardous substances was
sufficient participation in the  management of the  borrower's business to  deny
the  protection of the  secured creditor exclusion to  the lender, regardless of
whether the lender actually exercised  such influence. Other judicial  decisions
did not interpret the secured creditor exclusion as narrowly as did the Eleventh
Circuit.
 
     This  ambiguity appears to have been resolved by the enactment of the Asset
Conservation, Lender Liability and Deposit Insurance Protection Act of 1996 (the
'Asset Conservation Act'), which  took effect on September  30, 1996. The  Asset
Conservation Act provides that in order to be deemed to have participated in the
management  of a  secured property,  a lender  must actually  participate in the
operational affairs of the property or  of the borrower. The Asset  Conservation
Act  also provides that participation in the management of the property does not
include 'merely  having  the capacity  to  influence, or  unexercised  right  to
control'  operations. Rather, a  lender will lose the  protection of the secured
creditor exclusion  only  if  it  exercises  decision-making  control  over  the
borrower's   environmental  compliance  and  hazardous  substance  handling  and
disposal  practices,  or  assumes  day-to-day  management  of  all   operational
functions of the secured property.
 
     If  a lender is or becomes liable,  it can bring an action for contribution
against any other 'responsible parties,' including a previous owner or operator,
who created  the environmental  hazard, but  those persons  or entities  may  be
bankrupt  or otherwise judgment  proof. The costs  associated with environmental
cleanup may be substantial. It is  conceivable that such costs arising from  the
circumstances set forth above would result in a loss to Certificateholders.
 
     CERCLA  does  not apply  to petroleum  products,  and the  secured creditor
exclusion does not govern liability for  cleanup costs under federal laws  other
than  CERCLA, in particular Subtitle I  of the federal Resource Conservation and
Recovery Act  ('RCRA'),  which  regulates underground  petroleum  storage  tanks
(except  heating oil  tanks). The  EPA has adopted  a lender  liability rule for
underground storage tanks under Subtitle I of RCRA. Under such rule, a holder of
a security interest in an underground  storage tank or real property  containing
an  underground storage  tank is not  considered an operator  of the underground
storage tank as long as petroleum is  not added to, stored in or dispensed  from
the  tank. Moreover, under the Asset  Conservation Act, the protections accorded
to lenders under CERCLA  are also accorded to  holders of security interests  in
underground petroleum storage tanks. It should be noted, however, that liability
for  cleanup of petroleum contamination may be  governed by state law, which may
not provide for any specific protection for secured creditors.
 
     Except as otherwise specified in  the applicable Prospectus Supplement,  at
the  time the Mortgage  Loans were originated, no  environmental assessment or a
very limited environmental assessment of the Mortgage Properties was conducted.
 
DUE-ON-SALE CLAUSES
 
     Unless otherwise  provided  in  the  related  Prospectus  Supplement,  each
conventional  Mortgage  Loan  will  contain  a  due-on-sale  clause  which  will
generally provide that if the mortgagor  or obligor sells, transfers or  conveys
the  Mortgaged Property, the loan may be accelerated by the mortgagee. In recent
years,  court  decisions  and   legislative  actions  have  placed   substantial
restriction  on the right of lenders to enforce such clauses in many states. For
instance, the  California Supreme  Court in  August 1978  held that  due-on-sale
clauses were generally
 
                                       55
 
<PAGE>

<PAGE>
unenforceable.  However, the Garn-St Germain Depository Institutions Act of 1982
(the 'Garn-St  Germain  Act'), subject  to  certain exceptions,  preempts  state
constitutional,   statutory  and   case  law  prohibiting   the  enforcement  of
due-on-sale clauses. As  to loans  secured by an  owner-occupied residence,  the
Garn-St  Germain Act  sets forth  nine specific  instances in  which a mortgagee
covered by  the  Garn-St  Germain  Act  may not  exercise  its  rights  under  a
due-on-sale clause, notwithstanding the fact that a transfer of the property may
have  occurred.  The inability  to enforce  a due-on-sale  clause may  result in
transfer of the related  Mortgaged Property to  an uncreditworthy person,  which
could  increase the likelihood of default or may result in a mortgage bearing an
interest rate below the current market rate  being assumed by a new home  buyer,
which  may  affect the  average life  of the  Mortgage Loans  and the  number of
Mortgage Loans which may extend to maturity.
 
PREPAYMENT CHARGES
 
     Under certain state  laws, prepayment charges  may not be  imposed after  a
certain  period of time following the origination of mortgage loans with respect
to prepayments on loans secured by liens encumbering owner-occupied  residential
properties. Since many of the Mortgaged Properties will be owner-occupied, it is
anticipated  that prepayment charges may not be  imposed with respect to many of
the Mortgage Loans. The absence of such a restraint on prepayment,  particularly
with  respect to  fixed rate  Mortgage Loans  having higher  Mortgage Rates, may
increase the likelihood of refinancing or  other early retirement of such  loans
or contracts.
 
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. The  Office  of Thrift
Supervision, as successor to the Federal Home Loan Bank Board, is authorized  to
issue   rules  and   regulations  and   to  publish   interpretations  governing
implementation of  Title  V.  The  statute authorized  the  states  to  reimpose
interest  rate limits by adopting, before April 1, 1983, a law or constitutional
provision which  expressly  rejects  an  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 other charges.
 
SOLDIERS' AND SAILORS' CIVIL RELIEF ACT
 
     Generally, under the terms of the  Soldiers' and Sailors' Civil Relief  Act
of  1940, as amended (the 'Relief Act'),  a borrower who enters military service
after the origination of such borrower's mortgage loan (including a borrower who
is a member of  the National Guard or  is in reserve status  at the time of  the
origination  of the mortgage loan and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such borrower's
active duty status,  unless a  court orders  otherwise upon  application of  the
lender.  It is possible that such interest rate limitation could have an effect,
for an indeterminate period of  time, on the ability  of the Master Servicer  to
collect  full  amounts of  interest  on certain  of  the Mortgage  Loans. Unless
otherwise provided in  the applicable  Prospectus Supplement,  any shortfall  in
interest  collections resulting  from the  application of  the Relief  Act could
result in losses to the holders of the Certificates. In addition, the Relief Act
imposes limitations which  would impair the  ability of the  Master Servicer  to
foreclose  on an affected  Mortgage Loan during the  borrower's period of active
duty status. Thus, in  the event that  such a Mortgage  Loan goes into  default,
there  may be delays and losses occasioned  by the inability to realize upon the
Mortgaged Property in a timely fashion.
 
                                       56

<PAGE>

<PAGE>
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     The  following  summary  of  the anticipated  material  federal  income tax
consequences of the purchase, ownership and disposition of Certificates is based
on the advice of  Brown & Wood  LLP, counsel to the  Depositor. This summary  is
based  on laws, regulations, including the  REMIC regulations promulgated by the
Treasury Department on December 23, 1992 and generally effective for REMICs with
start-up dates on or after November 12, 1991 (the 'REMIC Regulations'),  rulings
and  decisions now in effect  or (with respect to  regulations) proposed, all of
which are subject to change either prospectively or retroactively. This  summary
does  not  address  the federal  income  tax  consequences of  an  investment in
Certificates applicable  to all  categories  of investors,  some of  which  (for
example,  banks  and  insurance  companies) may  be  subject  to  special rules.
Prospective investors should consult their  tax advisors regarding the  federal,
state,  local and any other tax consequences  to them of the purchase, ownership
and disposition of Certificates.
 
GENERAL
 
     The  federal  income  tax  consequences  to  Certificateholders  will  vary
depending  on whether an election is made to  treat the Trust Fund relating to a
particular Series of  Certificates as  a REMIC  under the  Code. The  Prospectus
Supplement for each Series of Certificates will specify whether a REMIC election
will be made.
 
NON-REMIC CERTIFICATES
 
     If  a REMIC election is not made, Brown & Wood LLP will deliver its opinion
that the  Trust Fund  will not  be classified  as an  association taxable  as  a
corporation  and that each such Trust Fund will be classified as a grantor trust
under subpart E, Part  I of subchapter  J of the Internal  Revenue Code of  1986
(the  'Code' referred  to in this  section unless otherwise  indicated). In this
case, owners of Certificates will be treated for federal income tax purposes  as
owners of a portion of the Trust Fund's assets as described below.
 
A. SINGLE CLASS OF CERTIFICATES
 
     Characterization.    The  Trust  Fund  may be  created  with  one  class of
Certificates. In this case, each Certificateholder will be treated as the  owner
of  a pro rata undivided interest in  the interest and principal portions of the
Trust Fund represented by the Certificates and will be considered the  equitable
owner  of a  pro rata undivided  interest in each  of the Mortgage  Loans in the
Pool. Any amounts received  by a Certificateholder in  lieu of amounts due  with
respect  to any Mortgage  Loans because of  a default or  delinquency in payment
will be treated for federal income tax purposes as having the same character  as
the payments they replace.
 
     Each Certificateholder will be required to report on its federal income tax
return  in accordance with such Certificateholder's method of accounting its pro
rata share  of the  entire income  from the  Mortgage Loans  in the  Trust  Fund
represented   by  Certificates,  including  interest,  original  issue  discount
('OID'), if any, prepayment fees, assumption  fees, any gain recognized upon  an
assumption  and late payment charges received by the Master Servicer. Under Code
Sections 162 or 212  each Certificateholder will be  entitled to deduct its  pro
rata  share  of  servicing  fees, prepayment  fees,  assumption  fees,  any loss
recognized upon an assumption  and late payment charges  retained by the  Master
Servicer,  provided that such  amounts are reasonable  compensation for services
rendered to the Trust Fund. Certificateholders that are individuals, estates  or
trusts  will be entitled  to deduct their  share of expenses  only to the extent
such expenses plus such taxpayer's  other miscellaneous itemized deductions  (as
defined  in  the  Code) exceed  two  percent  of its  adjusted  gross  income. A
Certificateholder using the cash method of accounting must take into account its
pro rata share of income and deductions as and when collected by or paid to  the
Master  Servicer. A Certificateholder using an accrual method of accounting must
take into account its pro rata share of income and deductions as they become due
(or received if received prior to when  due) or are paid (or accrued if  accrued
prior  to payment)  to the Master  Servicer. If  the servicing fees  paid to the
Master Servicer  are deemed  to exceed  reasonable servicing  compensation,  the
amount  of such excess could be considered  as an ownership interest retained by
the Master Servicer  (or any  person to whom  the Master  Servicer assigned  for
value  all or  a portion  of the servicing  fees) in  a portion  of the interest
payments on the Mortgage Loans. The Mortgage Loans would then be subject to  the
'coupon stripping' rules of the Code discussed below.
 
                                       57
 
<PAGE>

<PAGE>
     Unless otherwise specified in the related Prospectus Supplement, as to each
Series of Certificates Brown & Wood LLP will have advised the Depositor that:
 
          (i)  a Certificate owned by a 'domestic building and loan association'
     within the meaning of Code  Section 7701(a)(19) representing principal  and
     interest  payments on Mortgage Loans will be considered to represent 'loans
     . . . secured by  an interest in real property  which is . . .  residential
     property'  within  the meaning  of Code  Section 7701(a)(19)(C)(v),  to the
     extent that the  Mortgage Loans represented  by that Certificate  are of  a
     type described in such Code section;
 
          (ii)   a  Certificate  owned   by  a  real   estate  investment  trust
     representing an interest in Mortgage Loans will be considered to  represent
     'real  estate assets' within the meaning  of Code Section 856(c)(5)(A), and
     interest income  on the  Mortgage  Loans will  be considered  'interest  on
     obligations  secured by mortgages  on real property'  within the meaning of
     Code  Section  856(c)(3)(B),  to  the   extent  that  the  Mortgage   Loans
     represented  by  that Certificate  are  of a  type  described in  such Code
     section; and
 
          (iii) a Certificate owned by a REMIC will represent an 'obligation ...
     which  is  principally secured, directly  or indirectly, by an interest  in
     real property' within the meaning of Code Section 860G(a)(3).
 
     Buydown  Loans.   The assets constituting  certain Trust  Funds may include
Buydown Loans.  The characterization  of any  investment in  Buydown Loans  will
depend  upon the  precise terms  of the  related buydown  agreement, but  to the
extent that such Buydown Loans  are secured in part by  a bank account or  other
personal property, they may not be treated in their entirety as assets described
in  the  foregoing  sections  of  the Code.  There  are  no  directly applicable
precedents  with  respect   to  the   federal  income  tax   treatment  or   the
characterization    of    investments    in    Buydown    Loans.    Accordingly,
Certificateholders  should consult  their own tax  advisors with  respect to the
characterization of investments  in Certificates representing  an interest in  a
Trust Fund that includes Buydown Loans.
 
     Premium.  The price paid for a Certificate by a holder will be allocated to
such  holder's undivided interest  in each Mortgage Loan  based on each Mortgage
Loan's relative fair market value, so  that such holder's undivided interest  in
each  Mortgage  Loan  will have  its  own  tax basis.  A  Certificateholder that
acquires an  interest in  Mortgage Loans  at  a premium  may elect,  under  Code
Section 171, to amortize such premium under a constant interest method, provided
that  the underlying  mortgage loans  with respect  to such  Mortgage Loans were
originated after  September  27,  1985.  Premium  allocable  to  mortgage  loans
originated  on  or  before September  27,  1985  should be  allocated  among the
principal payments on such mortgage loans  and allowed as an ordinary  deduction
as  principal payments are made. Amortizable bond  premium will be treated as an
offset to interest income  on such Certificate. The  basis for such  Certificate
will  be reduced  to the  extent that amortizable  premium is  applied to offset
interest payments. It is  not clear whether  a reasonable prepayment  assumption
should be used in computing amortization of premium allowable under Code Section
171.
 
     If  a premium is not subject  to amortization using a reasonable prepayment
assumption, the holder of a Certificate acquired at a premium should recognize a
loss if  a Mortgage  Loan (or  an underlying  mortgage loan  with respect  to  a
Mortgage  Loan) prepays in full, equal to  the difference between the portion of
the prepaid principal amount of such Mortgage Loan (or underlying mortgage loan)
that is allocable to the  Certificate and the portion  of the adjusted basis  of
the  Certificate that is allocable to such Mortgage Loan (or underlying mortgage
loan). If a reasonable prepayment assumption  is used to amortize such  premium,
it  appears that such a loss would be  available, if at all, only if prepayments
have occurred at a rate faster  than the reasonable assumed prepayment rate.  It
is  not  clear  whether  any  other adjustments  would  be  required  to reflect
differences  between  an  assumed  prepayment  rate  and  the  actual  rate   of
prepayments.
 
     Original  Issue Discount.   The  Internal Revenue  Service (the  'IRS') has
stated in published rulings  that, in circumstances  similar to those  described
herein,  the special  rules of  the Code  relating to  'original issue discount'
(currently Code Sections  1271 through 1273  and 1275) will  be applicable to  a
Certificateholder's  interest  in those  Mortgage  Loans meeting  the conditions
necessary for  these  sections to  apply.  OID  generally must  be  reported  as
ordinary  gross  income as  it  accrues under  a  constant interest  method. See
' -- Multiple Classes of Certificates -- Certificates Representing Interests  in
Loans Other Than ARM Loans' below.
 
     Market  Discount.  A Certificateholder  that acquires an undivided interest
in Mortgage Loans may be subject to  the market discount rules of Code  Sections
1276  through 1278  to the extent  an undivided  interest in a  Mortgage Loan is
considered to have been purchased at a 'market discount.' Generally, the  amount
of market discount is equal to the excess of the portion of the principal amount
of such Mortgage Loan allocable to such
 
                                       58
 
<PAGE>

<PAGE>
holder's  undivided  interest over  such holder's  tax  basis in  such interest.
Market discount with respect to a Certificate  will be considered to be zero  if
the  amount allocable to the Certificate is less than 0.25% of the Certificate's
stated redemption price at maturity multiplied by the weighted average  maturity
remaining  after  the date  of purchase.  Treasury regulations  implementing the
market discount  rules have  not yet  been issued;  therefore, investors  should
consult  their own tax advisors regarding the application of these rules and the
advisability of making  any of the  elections allowed under  Code Sections  1276
through 1278.
 
     The  Code provides that any principal  payment (whether a scheduled payment
or a prepayment) or any gain on  disposition of a market discount bond  acquired
by  the taxpayer after October 22, 1986,  shall be treated as ordinary income to
the extent that it does  not exceed the accrued market  discount at the time  of
such  payment. The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the market
discount bond is to be reduced by the amount so treated as ordinary income.
 
     The Code also grants the Treasury Department authority to issue regulations
providing for the computation  of accrued market  discount on debt  instruments,
the  principal of which  is payable in  more than one  installment. Although the
Treasury Department  has not  yet  issued regulations,  rules described  in  the
relevant  legislative history describes how market discount should be accrued on
such instruments. According to such legislative history, the holder of a  market
discount  bond may  elect to  accrue market  discount either  on the  basis of a
constant interest  rate or  according to  one  of the  following methods.  If  a
Certificate  is  issued with  OID, the  amount of  market discount  that accrues
during any  accrual period  would  be equal  to the  product  of (i)  the  total
remaining market discount and (ii) a fraction, the numerator of which is the OID
accruing  during the period and the denominator  of which is the total remaining
OID at the beginning of the accrual period. For Certificates issued without OID,
the amount of  market discount  that accrues  during a  period is  equal to  the
product  of (i)  the total  remaining market discount  and (ii)  a fraction, the
numerator of which  is the  amount of stated  interest paid  during the  accrual
period  and the  denominator of  which is  the total  amount of  stated interest
remaining to be paid  at the beginning  of the accrual  period. For purposes  of
calculating  market  discount under  any of  the  above methods  in the  case of
instruments that  provide for  payments that  may be  accelerated by  reason  of
prepayments  of  other  obligations  (which  technically  does  not  include the
Certificates)  securing  such  instruments,   the  same  prepayment   assumption
applicable to calculating the accrual of OID will apply. Because the regulations
described  above have not been  issued, it is impossible  to predict what effect
those regulations might have on the tax treatment of a Certificate purchased  at
a discount or premium in the secondary market.
 
     A  holder  who acquired  a Certificate  at  a market  discount also  may be
required to defer, until  the maturity date of  such Certificate or its  earlier
disposition  in a taxable transaction, the deduction  of a portion of the amount
of interest  that  the  holder  paid  or accrued  during  the  taxable  year  on
indebtedness  incurred or  maintained to purchase  or carry  such Certificate in
excess of the aggregate  amount of interest (including  OID) includible in  such
holder's gross income for the taxable year with respect to such Certificate. The
amount  of such net interest  expense deferred in a  taxable year may not exceed
the amount of market discount accrued on the Certificate for the days during the
taxable year on which the holder held the Certificate and, in general, would  be
deductible  when such market discount is includible in income. The amount of any
remaining deferred deduction is to be taken into account in the taxable year  in
which the Certificate matures or is disposed of in a taxable transaction. In the
case  of a disposition  in which gain or  loss is not recognized  in whole or in
part, any remaining  deferred deduction will  be allowed to  the extent of  gain
recognized  on  the  disposition.  This  deferral rule  does  not  apply  if the
Certificateholder elects to include such market discount in income currently  as
it accrues on all market discount obligations acquired by such Certificateholder
in that taxable year or thereafter.
 
     Election  to  Treat  All Interest  as  OID.  The OID  Regulations  permit a
Certificateholder to  elect  to  accrue all  interest,  discount  (including  de
minimis  market or original  issue discount) and premium  in income as interest,
based on a constant yield method for Certificates acquired on or after April  4,
1994.  If such an  election were to be  made with respect  to a Certificate with
market discount, the Certificateholder would be deemed to have made an  election
to  include in income currently  market discount with respect  to all other debt
instruments having market discount  that such Certificateholder acquires  during
the  year of  the election  or thereafter.  Similarly, a  Certificateholder that
makes this election  for a Certificate  that is  acquired at a  premium will  be
deemed  to have made  an election to  amortize bond premium  with respect to all
debt instruments  having amortizable  bond premium  that such  Certificateholder
owns  or acquires.  See '  -- Single Class  of Certificates  -- Premium' herein.
 
                                       59
 
<PAGE>

<PAGE>
The election to accrue interest, discount and premium on a constant yield method
with respect to a Certificate cannot be revoked without the consent of the IRS.
 
B. MULTIPLE CLASSES OF CERTIFICATES
 
     1. Stripped Bonds and Stripped Coupons
 
     Pursuant to Code Section 1286, the separation of ownership of the right  to
receive  some or all of the interest payments on an obligation from ownership of
the right  to receive  some or  all of  the principal  payments results  in  the
creation  of 'stripped bonds'  with respect to  principal payments and 'stripped
coupons' with respect to interest payments.  For purposes of Code Sections  1271
through  1288, Code Section 1286 treats a  stripped bond or a stripped coupon as
an obligation issued on the  date that such stripped  interest is created. If  a
Trust   Fund  is  created  with  two  classes  of  Certificates,  one  class  of
Certificates may represent  the right  to principal and  interest, or  principal
only,   on  all  or  a  portion  of  the  Mortgage  Loans  (the  'Stripped  Bond
Certificates'), while the second class  of Certificates may represent the  right
to  some  or  all  of  the  interest  on  such  portion  (the  'Stripped  Coupon
Certificates').
 
     Servicing fees in excess of reasonable servicing fees ('excess  servicing')
will  be treated under the  stripped bond rules. If  the excess servicing fee is
less than 100  basis points (i.e.,  1% interest on  the Mortgage Loan  principal
balance)  or  the Certificates  are initially  sold with  a de  minimis discount
(which amount may  be calculated  without a prepayment  assumption), any  non-de
minimis  discount arising from a subsequent  transfer of the Certificates should
be treated  as market  discount.  The IRS  appears  to require  that  reasonable
servicing  fees be calculated on  a Mortgage Loan by  Mortgage Loan basis, which
could result in some Mortgage Loans being treated as having more than 100  basis
points  of interest stripped off. See ' -- Non-REMIC Certificates' and 'Multiple
Classes of Senior Certificates -- Stripped Bonds and Stripped Coupons' herein.
 
     Although not entirely clear, a  Stripped Bond Certificate generally  should
be  treated as an interest in Mortgage  Loans issued on the day such Certificate
is purchased for purposes of calculating any OID. Generally, if the discount  on
a  Mortgage Loan is larger than a  de minimis amount (as calculated for purposes
of the OID rules) a purchaser of  such a Certificate will be required to  accrue
the  discount under the OID rules of  the Code. See ' -- Non-REMIC Certificates'
and '  -- Single  Class  of Certificates  --  Original Issue  Discount'  herein.
However,  a purchaser of a Stripped Bond Certificate will be required to account
for any discount on  the Mortgage Loans  as market discount  rather than OID  if
either  (i) the amount  of OID with respect  to the Mortgage  Loan is treated as
zero under the OID de minimis rule when the Certificate was stripped or (ii)  no
more  than 100 basis points (including any amount of servicing fees in excess of
reasonable servicing fees) is stripped off of the Trust Fund's Mortgage Loans.
 
     The precise tax treatment of Stripped Coupon Certificates is  substantially
uncertain.  The Code could be read literally to require that OID computations be
made for each payment from each Mortgage Loan. However, based on the recent  IRS
guidance,  it  appears  that all  payments  from  a Mortgage  Loan  underlying a
Stripped Coupon Certificate should be treated as a single installment obligation
subject to the  OID rules of  the Code, in  which case, all  payments from  such
Mortgage  Loan would be included in  the Mortgage Loan's stated redemption price
at maturity for purposes of calculating income on such certificate under the OID
rules of the Code.
 
     It is unclear under what circumstances, if any, the prepayment of  Mortgage
Loans  will give  rise to a  loss to the  holder of a  Stripped Bond Certificate
purchased at a premium or a Stripped Coupon Certificate. If such Certificate  is
treated  as a  single instrument (rather  than an interest  in discrete mortgage
loans) and the effect  of prepayments is taken  into account in computing  yield
with respect to such Certificate, it appears that no loss will be available as a
result  of any particular  prepayment unless prepayments occur  at a rate faster
than the assumed prepayment rate. However, if such Certificate is treated as  an
interest  in discrete  Mortgage Loans, or  if no prepayment  assumption is used,
then when a Mortgage Loan is prepaid,  the holder of such Certificate should  be
able to recognize a loss equal to the portion of the unrecovered premium of such
Certificate that is allocable to such Mortgage Loan.
 
     Holders  of Stripped Bond Certificates and Stripped Coupon Certificates are
urged to consult with their own  tax advisors regarding the proper treatment  of
these Certificates for federal income tax purposes.
 
                                       60
 
<PAGE>

<PAGE>
     2. Certificates Representing Interests in Loans Other Than ARM Loans
 
     The  original issue discount rules of  Code Sections 1271 through 1275 will
be applicable to a  Certificateholder's interest in those  Mortgage Loans as  to
which  the  conditions for  the  application of  those  sections are  met. Rules
regarding periodic inclusion of original issue discount in income are applicable
to mortgages  of  corporations  originated  after May  27,  1969,  mortgages  of
noncorporate  mortgagors (other than individuals) originated after July 1, 1982,
and mortgages  of individuals  originated after  March 2,  1984. Under  the  OID
Regulations,  such original issue discount could arise by the charging of points
by the originator of  the mortgage in  an amount greater  than the statutory  de
minimis exception, including a payment of points that is currently deductible by
the  borrower under applicable Code  provisions, or under certain circumstances,
by the presence of 'teaser' rates (i.e., the initial rates on the Mortgage Loans
are lower than subsequent rates on the Mortgage Loans) on the Mortgage Loans.
 
     OID on each Certificate must be included in the owner's ordinary income for
federal income  tax  purposes as  it  accrues,  in accordance  with  a  constant
interest  method that takes into account the compounding of interest, in advance
of receipt of the cash attributable to  such income. The amount of OID  required
to  be included  in an  owner's income  in any  taxable year  with respect  to a
Certificate representing an interest in Mortgage Loans other than Mortgage Loans
with interest  rates  that adjust  periodically  ('ARM Loans')  likely  will  be
computed  as described below under ' -- Accrual of Original Issue Discount.' The
following discussion is based in part on Treasury regulations issued on  January
27, 1994, under Code Sections 1271 through 1273 and 1275 (the 'OID Regulations')
and  in part on the provisions  of the Tax Reform Act  of 1986 (the '1986 Act').
The OID Regulations generally  are effective for debt  instruments issued on  or
after  April 4, 1994, but  may be relied upon as  authority with respect to debt
instruments issued  after December  21, 1992.  Alternatively, proposed  Treasury
regulations  issued  December 21,  1992  may be  treated  as authority  for debt
instruments issued  after December  21, 1992  and prior  to April  4, 1994,  and
proposed  Treasury  regulations  issued  in  1986 and  1991  may  be  treated as
authority for instruments  issued before  December 21, 1992.  In applying  these
dates,  the issued date of the Mortgage Loans should be used, or, in the case of
Stripped Bond  Certificates  or  Stripped Coupon  Certificates,  the  date  such
Certificates are acquired. The holder of a Certificate should be aware, however,
that  neither the  proposed OID Regulations  nor the  OID Regulations adequately
address certain issues relevant to prepayable securities.
 
     Under the  Code, the  Mortgage Loans  underlying the  Certificates will  be
treated  as having been issued on the date the were originated with an amount of
OID equal  to the  excess of  such Mortgage  Loan's stated  redemption price  at
maturity  over its issue price. The issue  price of a Mortgage Loan is generally
the amount lent to  the mortgagee, which  may be adjusted  to take into  account
certain  loan origination  fees. The  stated redemption  price at  maturity of a
Mortgage Loan is the sum of all payments to be made on such Mortgage Loan  other
than  payments  that  are treated  as  qualified stated  interest  payments. The
accrual of this OID,  as described below  under ' --  Accrual of Original  Issue
Discount,'   will,  unless   otherwise  specified  in   the  related  Prospectus
Supplement,  utilize  the  original  yield  to  maturity  of  the   Certificates
calculated  based on a reasonable assumed prepayment rate for the mortgage loans
underlying the Certificates  (the 'Prepayment Assumption'),  and will take  into
account  events  that  occur  during  the  calculation  period.  The  Prepayment
Assumption will be determined in the manner prescribed by regulations that  have
not  yet been issued. The legislative history  of the 1986 Act (the 'Legislative
History')  provides,  however,  that  the  regulations  will  require  that  the
Prepayment  Assumption be the prepayment assumption  that is used in determining
the offering  price of  such Certificate.  No representation  is made  that  any
Certificate  will prepay at the Prepayment Assumption  or at any other rate. The
prepayment assumption  contained in  the  Code literally  only applies  to  debt
instruments  collateralized  by  other  debt  instruments  that  are  subject to
prepayment rather than direct ownership interests in such debt instruments, such
as the  Certificates  represent.  However, no  other  legal  authority  provides
guidance  with regard to the proper method  for accruing OID on obligations that
are subject to  prepayment, and, until  further guidance is  issued, the  Master
Servicer intends to calculate and report OID under the method described below.
 
     Accrual  of Original Issue Discount.  Generally, the owner of a Certificate
must include in gross income the sum of the 'daily portions,' as defined  below,
of  the OID on such Certificate for each  day on which it owns such Certificate,
including the date  of purchase but  excluding the date  of disposition. In  the
case  of  an original  owner, the  daily portions  of OID  with respect  to each
component generally will be determined as set forth under the OID Regulations. A
calculation will be made by the  Master Servicer or such other entity  specified
in  the related Prospectus Supplement of the  portion of OID that accrues during
each successive monthly accrual period
 
                                       61
 
<PAGE>

<PAGE>
(or shorter period from the date of original issue) that ends on the day in  the
calendar   year  corresponding  to  each  of   the  Distribution  Dates  on  the
Certificates (or the day  prior to each  such date). This will  be done, in  the
case  of each full month accrual period, by  adding (i) the present value at the
end of the accrual period (determined by using as a discount factor the original
yield to maturity of the  respective component under the Prepayment  Assumption)
of  all remaining payments to be received under the Prepayment Assumption on the
respective component and (ii) any payments received during such accrual  period,
and  subtracting from  that total the  'adjusted issue price'  of the respective
component at the beginning of such accrual period. The adjusted issue price of a
Certificate at the beginning of the first accrual period is its issue price; the
adjusted issue price of a Certificate  at the beginning of a subsequent  accrual
period is the adjusted issue price at the beginning of the immediately preceding
accrual  period plus the amount of OID  allocable to that accrual period reduced
by the amount of any payment made at  the end of or during that accrual  period.
The  OID accruing during such accrual period  will then be divided by the number
of days in the period to determine the daily portion of OID for each day in  the
period.  With respect to an  initial accrual period shorter  than a full monthly
accrual period, the  daily portions of  OID must be  determined according to  an
appropriate allocation under any reasonable method.
 
     Original issue discount generally must be reported as ordinary gross income
as  it accrues  under a  constant interest  method that  takes into  account the
compounding of interest as  it accrues rather than  when received. However,  the
amount  of original issue  discount includible in  the income of  a holder of an
obligation is reduced when the obligation is acquired after its initial issuance
at a price greater than the sum  of the original issue price and the  previously
accrued  original issue discount, less prior payments of principal. Accordingly,
if such Mortgage Loans acquired by a Certificateholder are purchased at a  price
equal  to the then  unpaid principal amount  of such Mortgage  Loan, no original
issue discount attributable to  the difference between the  issue price and  the
original  principal amount of such  Mortgage Loan (e.g., due  to points) will be
includible by such holder. Other original  issue discount on the Mortgage  Loans
(e.g., that arising from a 'teaser' rate) would still need to be accrued.
 
     3. Certificates Representing Interests in ARM Loans
 
     The  OID Regulations do  not address the treatment  of instruments, such as
the Certificates, which represent interests in ARM Loans. Additionally, the  IRS
has  not issued guidance under the Code's coupon stripping rules with respect to
such instruments. In  the absence  of any  authority, the  Master Servicer  will
report   OID  on   Certificates  attributable   to  ARM   Loans  ('Stripped  ARM
Obligations') to holders in  a manner it believes  is consistent with the  rules
described  above under the  heading ' --  Certificates Representing Interests in
Loans  Other  Than  ARM  Loans'  and  with  the  OID  Regulations.  In  general,
application  of these rules  may require inclusion  of income on  a Stripped ARM
Obligation in  advance of  the  receipt of  cash  attributable to  such  income.
Further,  the addition of  interest deferred by  reason of negative amortization
('Deferred Interest') to the  principal balance of an  ARM Loan may require  the
inclusion of such amount in the income of the Certificateholder when such amount
accrues.  Furthermore, the  addition of  Deferred Interest  to the Certificate's
principal balance  will  result in  additional  income (including  possibly  OID
income) to the Certificateholder over the remaining life of such Certificates.
 
     Because  the treatment of Stripped  ARM Obligations is uncertain, investors
are urged to consult their tax advisors regarding how income will be  includible
with respect to such Certificates.
 
C. SALE OR EXCHANGE OF A CERTIFICATE
 
     Sale or exchange of a Certificate prior to its maturity will result in gain
or  loss equal to  the difference, if  any, between the  amount received and the
owner's adjusted basis in  the Certificate. Such  adjusted basis generally  will
equal  the seller's  purchase price  for the  Certificate, increased  by the OID
included in  the seller's  gross income  with respect  to the  Certificate,  and
reduced  by principal  payments on  the Certificate  previously received  by the
seller. Such gain or loss will be capital  gain or loss to an owner for which  a
Certificate  is a 'capital asset'  within the meaning of  Code Section 1221, and
will be long-term or  short-term depending on whether  the Certificate has  been
owned  for the  long-term capital gain  holding period (currently  more than one
year).
 
     The Certificates will be 'evidences of indebtedness' within the meaning  of
Code  Section 582(c)(1),  so that  gain or  loss recognized  from the  sale of a
Certificate by a bank or a thrift institution to which such section applies will
be ordinary income or loss.
 
                                       62
 
<PAGE>

<PAGE>
D. NON-U.S. PERSONS
 
     Generally,  to  the  extent  that  a  Certificate  evidences  ownership  in
underlying  Mortgage Loans that were issued on or before July 18, 1984, interest
or OID paid by the  person required to withhold tax  under Code Section 1441  or
1442  to (i) an  owner that is  not a U.S.  Person (as defined  below) or (ii) a
Certificateholder holding on behalf of an owner  that is not a U.S. Person  will
be  subject to federal income tax, collected by withholding, at a rate of 30% or
such lower rate as  may be provided  for interest by  an applicable tax  treaty.
Accrued  OID  recognized  by  the  owner  on the  sale  or  exchange  of  such a
Certificate also  will  be subject  to  federal income  tax  at the  same  rate.
Generally,  such payments would not be subject to withholding to the extent that
a Certificate evidences ownership in Mortgage Loans issued after July 18,  1984,
by   natural   persons   if  such   Certificateholder   complies   with  certain
identification requirements (including  delivery of a  statement, signed by  the
Certificateholder   under   penalties   of   perjury,   certifying   that   such
Certificateholder is not  a U.S. Person  and providing the  name and address  of
such  Certificateholder). Additional restrictions apply  to Mortgage Loans where
the mortgagor is not a natural person in order to qualify for the exemption from
withholding.
 
     As used herein, a 'U.S. Person' means  a citizen or resident of the  United
States,  a corporation or  a 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 from sources  outside the United States  is includible in gross
income for federal  income tax purposes  regardless of its  connection with  the
conduct  of a trade or business within the  United States, or a trust if a court
within the  United States  is  able to  exercise  primary supervision  over  the
administration  of  the  trust  and  one or  more  United  States  trustees have
authority to control all substantial decisions of the trust.
 
E. INFORMATION REPORTING AND BACKUP WITHHOLDING
 
     The Master Servicer  will furnish  or make available,  within a  reasonable
time   after  the  end  of  each  calendar  year,  to  each  person  who  was  a
Certificateholder at  any time  during such  year, such  information as  may  be
deemed  necessary or desirable  to assist Certificateholders  in preparing their
federal income  tax returns,  or  to enable  holders  to make  such  information
available  to  beneficial  owners  or financial  intermediaries  that  hold such
Certificates as nominees on behalf of beneficial owners. If a holder, beneficial
owner, financial intermediary  or other recipient  of a payment  on behalf of  a
beneficial  owner fails to supply a  certified taxpayer identification number or
if the Secretary of  the Treasury determines that  such person has not  reported
all  interest and dividend income required to be shown on its federal income tax
return, 31% backup withholding may be required with respect to any payments. Any
amounts deducted  and withheld  from  a distribution  to  a recipient  would  be
allowed as a credit against such recipient's federal income tax liability.
 
REMIC CERTIFICATES
 
     The Trust Fund relating to a Series of Certificates may elect to be treated
as  a REMIC. Qualification  as a REMIC requires  ongoing compliance with certain
conditions. Although a  REMIC is  not generally  subject to  federal income  tax
(see,  however '  -- Residual  Certificates' and  ' --  Prohibited Transactions'
below), if a Trust Fund with respect to which a REMIC election is made fails  to
comply with one or more of the ongoing requirements of the Code for REMIC status
during  any taxable  year, including the  implementation of  restrictions on the
purchase and transfer of  the residual interests in  a REMIC as described  below
under  'Residual Certificates,' the Code provides that  a Trust Fund will not be
treated as a REMIC for such year and thereafter. In that event, such entity  may
be  taxable as a separate corporation,  and the related Certificates (the 'REMIC
Certificates') may  not  be accorded  the  status  or given  the  tax  treatment
described  below. While  the Code  authorizes the  Treasury Department  to issue
regulations providing relief in the event  of an inadvertent termination of  the
status  of a trust  fund as a REMIC,  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's income for the period in
which the requirements for such status  are not satisfied. With respect to  each
Trust  Fund that elects REMIC status, Brown  & Wood LLP will deliver its opinion
generally to the effect  that, under then existing  law and assuming  compliance
with  all provisions of the related Agreement, such Trust Fund will qualify as a
REMIC, and the related Certificates will  be considered to be regular  interests
('Regular  Certificates') or residual interests ('Residual Certificates') in the
REMIC. The related Prospectus  Supplement for each  Series of Certificates  will
indicate  whether the Trust Fund will make  a REMIC election and whether a class
of Certificates will be treated as a regular or residual interest in the REMIC.
 
                                       63
 
<PAGE>

<PAGE>
     In general, with respect to each  Series of Certificates for which a  REMIC
election  is made,  (i) Certificates  held by  a thrift  institution taxed  as a
'domestic building and  loan association'  will constitute  assets described  in
Code  Section 7701(a)(19)(C); (ii) Certificates held by a real estate investment
trust will constitute 'real  estate assets' within the  meaning of Code  Section
856(c)(5)(A);  and  (iii)  interest  on  Certificates  held  by  a  real  estate
investment  trust  will  be  considered  'interest  on  obligations  secured  by
mortgages  on real property' within the meaning of Code Section 856(c)(3)(B). If
less than 95%  of the  REMIC's assets  are assets  qualifying under  any of  the
foregoing  Code sections, the Certificates will be qualifying assets only to the
extent that the REMIC's assets are  qualifying assets. In addition, payments  on
Mortgage  Loans  held pending  distribution on  the  REMIC Certificates  will be
considered to be real estate assets for purposes of Code Section 856(c).
 
     In some instances the Mortgage Loans may not be treated entirely as  assets
described  in the  foregoing sections.  See, in  this regard,  the discussion of
Buydown Loans  contained in  '  -- Non-REMIC  Certificates  -- Single  Class  of
Certificates'  above. REMIC Certificates held by  a real estate investment trust
will not constitute 'Government Securities'  within the meaning of Code  Section
856(c)(5)(A), and REMIC Certificates held by a regulated investment company will
not  constitute  'Government  Securities'  within the  meaning  of  Code Section
851(b)(4)(A)(ii). REMIC Certificates held by certain financial institutions will
constitute 'evidences  of  indebtedness'  within the  meaning  of  Code  Section
582(c)(1).
 
     A  'qualified  mortgage' for  REMIC purposes  is any  obligation (including
certificates of participation in such an obligation) that is principally secured
by an interest in real  property and that is transferred  to the REMIC within  a
prescribed  time period  in exchange  for regular  or residual  interests in the
REMIC. The REMIC Regulations provide  that manufactured housing or mobile  homes
(not  including  recreational vehicles,  campers or  similar vehicles)  that are
'single family residences'  under Code  Section 25(e)(10) will  qualify as  real
property  without  regard  to  state  law  classifications.  Under  Code Section
25(e)(10), a single family residence includes  any manufactured home that has  a
minimum  of 400 square feet of living space and a minimum width in excess of 102
inches and that is of a kind customarily used at a fixed location.
 
     Tiered REMIC Structures.  For certain Series of Certificates, two  separate
elections  may be made to treat designated portions of the related Trust Fund as
REMICs (respectively, the 'Subsidiary REMIC' and the 'Master REMIC') for federal
income tax purposes. Upon the issuance of any such Series of Certificates, Brown
& Wood LLP, counsel to the Depositor, will deliver its opinion generally to  the
effect  that, assuming compliance with all  provisions of the related Agreement,
the Master REMIC as well as any  Subsidiary REMIC will each qualify as a  REMIC,
and  the REMIC Certificates issued by the Master REMIC and the Subsidiary REMIC,
respectively, will be considered to  evidence ownership of Regular  Certificates
or  Residual Certificates in the  related REMIC within the  meaning of the REMIC
provisions.
 
     Only REMIC Certificates, other than the residual interest in the Subsidiary
REMIC, issued by  the Master  REMIC will  be offered  hereunder. The  Subsidiary
REMIC  and the Master REMIC will be treated  as one REMIC solely for purposes of
determining whether  the REMIC  Certificates will  be (i)  'real estate  assets'
within  the meaning of Section 856(c)(5)(A) of  the Code; (ii) 'loans secured by
an interest in  real property'  under Section  7701(a)(19)(C) of  the Code;  and
(iii)  whether the income on such  Certificates is interest described in Section
856(c)(3)(B) of the Code.
 
A. REGULAR CERTIFICATES
 
     General.    Except  as  otherwise   stated  in  this  discussion,   Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued  by the REMIC and not as ownership  interests in the REMIC or its assets.
Moreover, holders of Regular Certificates  that otherwise report income under  a
cash  method of  accounting will  be required to  report income  with respect to
Regular Certificates under an accrual method.
 
     Original Issue  Discount and  Premium.   The  Regular Certificates  may  be
issued  with original issue discount ('OID').  Generally, such OID, if any, will
equal the difference  between the  'stated redemption  price at  maturity' of  a
Regular  Certificate and its 'issue price.' Holders of any class of Certificates
issued with OID will be required to include such OID in gross income for federal
income tax purposes as it accrues, in accordance with a constant interest method
based on the  compounding of interest  as it accrues  rather than in  accordance
with receipt of the interest payments. The following discussion is based in part
on  Treasury regulations  issued on January  27, 1994, under  Code Sections 1271
through 1273 and 1275 (the 'OID Regulations')  and in part on the provisions  of
the  Tax Reform Act of 1986 (the  '1986 Act'). The OID Regulations generally are
effective for
 
                                       64
 
<PAGE>

<PAGE>
debt  instruments  issued  on  or  after  April  4,  1994.  Holders  of  Regular
Certificates  (the 'Regular Certificateholders') should  be aware, however, that
the OID  Regulations  do  not  adequately address  certain  issues  relevant  to
prepayable securities, such as the Regular Certificates.
 
     Rules  governing OID are set  forth in Code Sections  1271 through 1273 and
1275. These  rules  require that  the  amount and  rate  of accrual  of  OID  be
calculated  based on the Prepayment  Assumption and the anticipated reinvestment
rate, if any, relating  to the Regular Certificates  and prescribe a method  for
adjusting  the amount  and rate  of accrual  of such  discount where  the actual
prepayment rate  differs from  the Prepayment  Assumption. Under  the Code,  the
Prepayment   Assumption  must  be   determined  in  the   manner  prescribed  by
regulations, which regulations have not yet been issued. The Legislative History
provides, however, that Congress  intended the regulations  to require that  the
Prepayment  Assumption be the prepayment assumption  that is used in determining
the  initial  offering  price  of  such  Regular  Certificates.  The  Prospectus
Supplement  for each Series of Regular  Certificates will specify the Prepayment
Assumption to be  used for the  purpose of  determining the amount  and rate  of
accrual  of OID.  No representation is  made that the  Regular Certificates will
prepay at the Prepayment Assumption or at any other rate.
 
     The IRS recently  issued final regulations  (the 'Contingent  Regulations')
governing  the  calculation of  OID  on instruments  having  contingent interest
payments. The Contingent Regulations specifically  do not apply for purposes  of
calculating  OID on debt instruments subject to Code Section 1272(a)(6), such as
the Regular  Certificates.  Additionally, the  OID  Regulations do  not  contain
provisions  specifically  interpreting  Code  Section  1272(a)(6).  The  Trustee
intends to  base  its  computations  on Code  Section  1272(a)(6)  and  the  OID
Regulations  as  described  herein.  However,  because  no  regulatory  guidance
currently exists under Code Section 1272(a)(6),  there can be no assurance  that
such methodology represents the correct manner of calculating OID.
 
     In   general,  each  Regular  Certificate  will  be  treated  as  a  single
installment obligation issued with an amount of  OID equal to the excess of  its
'stated redemption price at maturity' over its 'issue price.' The issue price of
a  Regular  Certificate is  the first  price  at which  a substantial  amount of
Regular Certificates of that class are first sold to the public (excluding  bond
houses,  brokers, underwriters  or wholesalers).  The issue  price of  a Regular
Certificate also includes the  amount paid by  an initial Certificateholder  for
accrued interest that relates to a period prior to the issue date of the Regular
Certificate.  The stated redemption  price at maturity  of a Regular Certificate
includes the original principal amount of the Regular Certificate, but generally
will not  include distributions  of interest  if such  distributions  constitute
'qualified  stated interest.' Qualified stated interest generally means interest
payable at a single fixed rate  or qualified variable rate (as described  below)
provided that such interest payments are unconditionally payable at intervals of
one  year or less during the entire term of the Regular Certificate. Interest is
payable at a single fixed rate only if the rate appropriately takes into account
the length  of  the interval  between  payments. Distributions  of  interest  on
Regular  Certificates with respect  to which Deferred  Interest will accrue will
not constitute qualified  stated interest  payments, and  the stated  redemption
price  at maturity  of such Regular  Certificates includes  all distributions of
interest as well as principal thereon.
 
     Where the interval between the issue  date and the first Distribution  Date
on  a  Regular  Certificate  is  longer  than  the  interval  between subsequent
Distribution Dates, the greater of any original issue discount disregarding  the
rate  in the first period  and any interest foregone  during the first period is
treated as the amount  by which the stated  redemption price of the  Certificate
exceeds its issue price for purposes of the de minimis rule described below. The
OID  Regulations suggest that all  or a portion of the  interest on a long first
period Regular  Certificate that  is  issued with  non-de  minimis OID  will  be
treated  as  OID.  Where the  interval  between  the issue  date  and  the first
Distribution Date on a Regular Certificate is shorter than the interval  between
subsequent  Distribution Dates, interest  due on the  first Distribution Date in
excess of the amount that accrued during the first period would be added to  the
Certificates  stated  redemption price  at maturity.  Regular Certificateholders
should consult their own  tax advisors to determine  the issue price and  stated
redemption  price  at maturity  of a  Regular  Certificate. Additionally,  it is
possible that the IRS could assert that the stated Pass-Through Rate of interest
on the Regular Certificates is not unconditionally payable because late payments
or nonpayments on the Mortgage Loans are not penalized nor are there  reasonable
remedies  in place to compel  payment on such Mortgage  Loans. Such position, if
successful, would require all holders  of Regular Certificates to accrue  income
on such certificates under the OID Regulations.
 
     Under  the de minimis rule, OID on a Regular Certificate will be considered
to be zero  if such OID  is less than  0.25% of the  stated redemption price  at
maturity    of   the   Regular   Certificate    multiplied   by   the   weighted
 
                                       65
 
<PAGE>

<PAGE>
average maturity  of the  Regular Certificate.  For this  purpose, the  weighted
average  maturity  of the  Regular Certificate  is  computed as  the sum  of the
amounts determined by multiplying the number of full years (i.e., rounding  down
partial  years)  from the  issue date  until each  distribution in  reduction of
stated redemption price at maturity is scheduled  to be made by a fraction,  the
numerator  of which is  the amount of  each distribution included  in the stated
redemption price at maturity of the  Regular Certificate and the denominator  of
which  is the  stated redemption price  at maturity of  the Regular Certificate.
Although currently unclear, it appears  that the schedule of such  distributions
should   be  determined  in  accordance  with  the  Prepayment  Assumption.  The
Prepayment Assumption with respect to a  Series of Regular Certificates will  be
set forth in the related Prospectus Supplement. Holders generally must report de
minimis OID pro rata as principal payments are received, and such income will be
capital  gain if the  Regular Certificate is  held as a  capital asset. However,
accrual method holders may elect to accrue all de minimis OID as well as  market
discount under a constant interest method.
 
     The  Prospectus Supplement  with respect  to a  Trust Fund  may provide for
certain Regular  Certificates to  be issued  at prices  significantly  exceeding
their   principal  amounts  or   based  on  notional   principal  balances  (the
'Super-Premium  Certificates').  The  income  tax  treatment  of  such   Regular
Certificates  is not entirely  certain. For information  reporting purposes, the
Trust Fund intends  to take  the position that  the stated  redemption price  at
maturity  of such Regular Certificates is the sum  of all payments to be made on
such Regular Certificates determined under  the Prepayment Assumption, with  the
result  that such Regular Certificates would be issued with OID. The calculation
of income in this manner could result in negative original issue discount (which
delays future accruals  of OID  rather than being  immediately deductible)  when
prepayments  on the Mortgage  Loans exceed those  estimated under the Prepayment
Assumption. As discussed above, the  Contingent Regulations specifically do  not
apply to prepayable debt instruments subject to Code Section 1272(a)(6), such as
the  Regular  Certificates.  However,  if  the  Super-Premium  Certificates were
treated as contingent payment  obligations, it is unclear  how holders of  those
Certificates would report income or recover their basis. In the alternative, the
IRS  could assert that the  stated redemption price at  maturity of such Regular
Certificates should  be  limited  to  their principal  amount  (subject  to  the
discussion  below  under  ' --  Accrued  Interest Certificates'),  so  that such
Regular Certificates would be considered for  federal income tax purposes to  be
issued  at a premium.  If such a  position were to  prevail, the rules described
below under '  -- Regular Certificates  -- Premium' would  apply. It is  unclear
when  a  loss may  be  claimed for  any  unrecovered basis  for  a Super-Premium
Certificate. It is  possible that a  holder of a  Super-Premium Certificate  may
only  claim a loss when its remaining basis exceeds the maximum amount of future
payments, assuming no further prepayments or when the final payment is  received
with  respect to  such Super-Premium  Certificate. Absent  further guidance, the
Trustee intends to treat the Super-Premium Certificates as described herein.
 
     Under the REMIC Regulations,  if the issue price  of a Regular  Certificate
(other than those based on a notional amount) does not exceed 125% of its actual
principal  amount, the interest rate  is not considered disproportionately high.
Accordingly, such  Regular Certificate  generally  should not  be treated  as  a
Super-Premium  Certificate  and the  rules described  below  under '  -- Regular
Certificates -- Premium' should apply. However, it is possible that certificates
issued at a premium, even if the premium is less than 25% of such  Certificate's
actual  principal balance,  will be  required to  amortize the  premium under an
original issue  discount method  or contingent  interest method  even though  no
election under Code section 171 is made to amortize such premium.
 
     Generally,  a Regular  Certificateholder must  include in  gross income the
'daily portions,' as  determined below,  of the OID  that accrues  on a  Regular
Certificate  for  each day  a Certificateholder  holds the  Regular Certificate,
including the  purchase  date but  excluding  the disposition  date.  The  daily
portions  of OID are determined  by allocating to each  day in an accrual period
the ratable portion of OID allocable to the accrual period. Accrual periods  may
be  of  any  length  and  may  vary in  length  over  the  term  of  the Regular
Certificates, provided that each accrual period (i) is not longer than one year,
(ii) begins or ends on a Distribution Date (except for the first accrual  period
which  begins on the issue date) and (iii) begins on the day after the preceding
accrual period ends. This will be done, in the case of each full accrual period,
by (i) adding (a) the present value at the end of the accrual period (determined
by using as  a discount factor  the original  yield to maturity  of the  Regular
Certificates  as calculated  under the  Prepayment Assumption)  of all remaining
payments to  be  received  on  the Regular  Certificates  under  the  Prepayment
Assumption  and  (b) any  payments included  in the  stated redemption  price at
maturity received during  such accrual  period, and (ii)  subtracting from  that
total  the adjusted issue price of the  Regular Certificates at the beginning of
such accrual period. The adjusted issue price of a
 
                                       66
 
<PAGE>

<PAGE>
Regular Certificate at the  beginning of the first  accrual period is its  issue
price;  the adjusted issue price of a  Regular Certificate at the beginning of a
subsequent accrual period is  the adjusted issue price  at the beginning of  the
immediately  preceding accrual period  plus the amount of  OID allocable to that
accrual period and reduced by the amount of any payment other than a payment  of
qualified  stated interest made at the end of or during that accrual period. The
OID accrued during an accrual period will then be divided by the number of  days
in  the period to determine the daily portion of OID for each day in the accrual
period. The calculation of OID under  the method described above will cause  the
accrual  of OID to either increase or decrease (but never below zero) in a given
accrual period to  reflect the  fact that  prepayments are  occurring faster  or
slower  than under the Prepayment Assumption. With respect to an initial accrual
period shorter than  a full accrual  period, the  daily portions of  OID may  be
determined according to an appropriate allocation under any reasonable method.
 
     A  subsequent  purchaser  of  a Regular  Certificate  issued  with  OID who
purchases the  Regular Certificate  at a  cost less  than the  remaining  stated
redemption  price at maturity will  also be required to  include in gross income
the sum of the daily portions of  OID on that Regular Certificate. In  computing
the  daily portions of OID for such a purchaser (as well as an initial purchaser
that purchases at a price higher than the adjusted issue price but less than the
stated redemption price at maturity), however,  the daily portion is reduced  by
the  amount that would be the daily portion for such day (computed in accordance
with the rules set forth above) multiplied by a fraction, the numerator of which
is the amount, if any, by which the  price paid by such holder for that  Regular
Certificate  exceeds the following amount:  (a) the sum of  the issue price plus
the aggregate amount of OID that would have been includible in the gross  income
of  an original Regular Certificateholder (who purchased the Regular Certificate
at its  issue  price),  less (b)  any  prior  payments included  in  the  stated
redemption  price at maturity,  and the denominator  of which is  the sum of the
daily portions for that Regular Certificate  for all days beginning on the  date
after  the purchase  date and  ending on  the maturity  date computed  under the
Prepayment Assumption.  A holder  who pays  an acquisition  premium instead  may
elect to accrue OID by treating the purchase as a purchase at original issue.
 
     Variable  Rate Regular Certificates.   Regular Certificates may provide for
interest based on a variable rate. Interest is treated as payable at a  variable
rate  and not as contingent interest if, generally, (i) the issue price does not
exceed the original principal balance by  more than a specified amount and  (ii)
the  interest compounds  or is  payable at least  annually at  current values of
certain objective rates matured by or based on lending rates for newly  borrowed
funds.  For a debt instrument issued after August 13, 1996, an objective rate is
a rate (other than a qualified floating rate) that is determined using a  single
fixed  formula and that is based on objective financial or economic information.
The variable interest generally will be qualified stated interest to the  extent
it  is unconditionally payable  at least annually and,  to the extent successive
variable rates are used, interest is not significantly accelerated or deferred.
 
     The amount of OID with respect to a Regular Certificate bearing a  variable
rate  of interest will accrue in the  manner described above under ' -- Original
Issue Discount and Premium'  by assuming generally that  the index used for  the
variable  rate  will  remain  fixed  throughout  the  term  of  the Certificate.
Appropriate adjustments are made for the actual variable rate.
 
     Although unclear  at  present,  the  Depositor  intends  to  treat  Regular
Certificates  bearing an  interest rate  that is a  weighted average  of the net
interest rates on Mortgage  Loans as variable rate  certificates. In such  case,
the  weighted average rate used to compute  the initial pass-through rate on the
Regular Certificates will be deemed to be  the index in effect through the  life
of  the Regular Certificates.  It is possible,  however, that the  IRS may treat
some or all of the interest on Regular Certificates with a weighted average rate
as taxable  under the  rules relating  to obligations  providing for  contingent
payments.  Such  treatment may  effect  the timing  of  income accruals  on such
Regular Certificates. Additionally,  if some or  all of the  Mortgage Loans  are
subject  to 'teaser rates'  (i.e., the initial  rates on the  Mortgage Loans are
less than subsequent rates on the Mortgage  Loans) the interest paid on some  or
all of the Regular Certificates may be subject to accrual using a constant yield
method  notwithstanding the fact that such Certificates may not have been issued
with 'true' non-de minimis original issue discount.
 
     Election to  Treat  All Interest  as  OID.  The OID  Regulations  permit  a
Certificateholder  to  elect  to  accrue all  interest,  discount  (including de
minimus market or original  issue discount) and premium  in income as  interest,
based  on a constant yield method for Certificates acquired on or after April 4,
1994. If such an election were to be made with respect to a Regular  Certificate
with  market discount,  the Certificateholder  would be  deemed to  have made an
election to include  in income  currently market  discount with  respect to  all
other debt instruments
 
                                       67
 
<PAGE>

<PAGE>
having  market discount that such Certificateholder  acquires during the year of
the election  or  thereafter. Similarly,  a  Certificateholder that  makes  this
election  for a Certificate that is acquired at a premium will be deemed to have
made an election to amortize bond  premium with respect to all debt  instruments
having  amortizable bond premium  that such Certificateholder  owns or acquires.
See '  --  Regular Certificates  --  Premium'  herein. The  election  to  accrue
interest,  discount and  premium on  a constant yield  method with  respect to a
Certificate cannot be revoked without the consent of the IRS.
 
     Market Discount.  A purchaser of a Regular Certificate may also be  subject
to  the market  discount provisions  of Code  Sections 1276  through 1278. Under
these provisions and the OID  Regulations, 'market discount' equals the  excess,
if any, of (i) the Regular Certificate's stated principal amount or, in the case
of a Regular Certificate with OID, the adjusted issue price (determined for this
purpose  as  if the  purchaser had  purchased such  Regular Certificate  from an
original holder) over (ii)  the price for such  Regular Certificate paid by  the
purchaser.  A Certificateholder that purchases a Regular Certificate at a market
discount will recognize  income upon receipt  of each distribution  representing
stated  redemption price. In particular,  under Section 1276 of  the Code such a
holder generally will be required  to allocate each such principal  distribution
first  to  accrued market  discount not  previously included  in income,  and to
recognize ordinary  income to  that  extent. A  Certificateholder may  elect  to
include  market discount in income currently as it accrues rather than including
it on a deferred basis in accordance with the foregoing. If made, such  election
will apply to all market discount bonds acquired by such Certificateholder on or
after the first day of the first taxable year to which such election applies.
 
     Market discount with respect to a Regular Certificate will be considered to
be zero if the amount allocable to the Regular Certificate is less than 0.25% of
such  Regular Certificate's  stated redemption  price at  maturity multiplied by
such Regular Certificate's weighted average maturity remaining after the date of
purchase. If market discount on a  Regular Certificate is considered to be  zero
under  this rule, the actual amount of  market discount must be allocated to the
remaining principal payments on the Regular Certificate, and gain equal to  such
allocated  amount will be recognized when the corresponding principal payment is
made. Treasury regulations implementing the  market discount rules have not  yet
been  issued;  therefore,  investors  should  consult  their  own  tax  advisors
regarding the application of these rules  and the advisability of making any  of
the elections allowed under Code Sections 1276 through 1278.
 
     The  Code provides that any principal  payment (whether a scheduled payment
or a prepayment) or any gain on  disposition of a market discount bond  acquired
by  the taxpayer after October 22, 1986,  shall be treated as ordinary income to
the extent that it does  not exceed the accrued market  discount at the time  of
such  payment. The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the market
discount bond is to be reduced by the amount so treated as ordinary income.
 
     The Code  also  grants  authority  to  the  Treasury  Department  to  issue
regulations  providing for  the computation of  accrued market  discount on debt
instruments, the principal  of which is  payable in more  than one  installment.
Until  such time as regulations  are issued by the  Treasury, rules described in
the Legislative History will  apply. Under those rules,  the holder of a  market
discount  bond may  elect to  accrue market  discount either  on the  basis of a
constant interest rate or according to one of the following methods. For Regular
Certificates issued with OID, the amount of market discount that accrues  during
a  period is equal to the product of (i) the total remaining market discount and
(ii) a fraction, the numerator  of which is the  OID accruing during the  period
and  the denominator of which is the total remaining OID at the beginning of the
period. For  Regular  Certificates issued  without  OID, the  amount  of  market
discount  that accrues during a period is equal  to the product of (a) the total
remaining market discount  and (b)  a fraction, the  numerator of  which is  the
amount  of stated interest paid during the accrual period and the denominator of
which is  the total  amount  of stated  interest remaining  to  be paid  at  the
beginning  of the period. For purposes  of calculating market discount under any
of  the  above  methods  in  the  case  of  instruments  (such  as  the  Regular
Certificates)  that provide  for payments that  may be accelerated  by reason of
prepayments of other obligations securing such instruments, the same  Prepayment
Assumption applicable to calculating the accrual of OID will apply.
 
     A holder of a Regular Certificate that acquires such Regular Certificate at
a market discount also may be required to defer, until the maturity date of such
Regular  Certificate or  its earlier disposition  in a  taxable transaction, the
deduction of a portion of the amount of interest that the holder paid or accrued
during the taxable year  on indebtedness incurred or  maintained to purchase  or
carry the Regular Certificate in excess of the
 
                                       68
 
<PAGE>

<PAGE>
aggregate  amount of interest (including OID)  includible in such holder's gross
income for the taxable year with respect to such Regular Certificate. The amount
of such net  interest expense  deferred in  a taxable  year may  not exceed  the
amount of market discount accrued on the Regular Certificate for the days during
the  taxable  year on  which the  holder  held the  Regular Certificate  and, in
general, would be deductible when such market discount is includible in  income.
The  amount of any remaining  deferred deduction is to  be taken into account in
the taxable year in which the Regular Certificate matures or is disposed of in a
taxable transaction. In the case of a  disposition in which gain or loss is  not
recognized in whole or in part, any remaining deferred deduction will be allowed
to the extent of gain recognized on the disposition. This deferral rule does not
apply if the Regular Certificateholder elects to include such market discount in
income  currently as it  accrues on all market  discount obligations acquired by
such Regular Certificateholder in that taxable year or thereafter.
 
     Premium.  A purchaser of a  Regular Certificate that purchases the  Regular
Certificate  at a cost (not including accrued qualified stated interest) greater
than its remaining  stated redemption price  at maturity will  be considered  to
have  purchased the Regular Certificate  at a premium and  may elect to amortize
such premium  under  a  constant yield  method.  It  is not  clear  whether  the
Prepayment Assumption would be taken into account in determining the life of the
Regular  Certificate for this purpose.  The Amortizable Bond Premium Regulations
described above specifically do not apply to prepayable debt instruments subject
to Code  Section 1272(a)(6)  such as  the Regular  Certificates. Absent  further
guidance  from  the IRS,  the Trustee  intends to  account for  amortizable bond
premium in the manner described herein. However, the Legislative History  states
that  the  same rules  that apply  to  accrual of  market discount  (which rules
require use of a Prepayment Assumption in accruing market discount with  respect
to  Regular Certificates without  regard to whether  such Certificates have OID)
will also apply  in amortizing  bond premium under  Code Section  171. The  Code
provides  that amortizable  bond premium  will be  allocated among  the interest
payments on such Regular Certificates and  will be applied as an offset  against
such interest payment. Prospective purchasers of the Regular Certificates should
consult their tax advisors regarding the possible application of the Amortizable
Bond Premium Regulations.
 
     On  June 27, 1996 the Internal  Revenue Service (the 'IRS') issued proposed
regulations  (the   'Amortizable  Bond   Premium  Regulations')   dealing   with
amortizable  bond  premium.  These  regulations  specifically  do  not  apply to
prepayable debt instruments subject to  Code Section 1272(a)(6). Absent  further
guidance  from  the IRS,  the Trustee  intends to  account for  amortizable bond
premium  in  the   manner  described  above.   Prospective  purchasers  of   the
Certificates   should  consult   their  tax  advisors   regarding  the  possible
application of the Amortizable Bond Premium Regulations.
 
     Deferred Interest.   Certain classes of  Regular Certificates will  provide
for  the accrual of Deferred Interest with respect to one or more ARM Loans. Any
Deferred Interest that accrues with respect  to a class of Regular  Certificates
will  constitute income to  the holders of  such Certificates prior  to the time
distributions of cash  with respect to  such Deferred Interest  are made. It  is
unclear,  under  the  OID  Regulations,  whether any  of  the  interest  on such
Certificates will  constitute qualified  stated  interest or  whether all  or  a
portion  of the interest  payable on such  Certificates must be  included in the
stated redemption price at maturity of the Certificates and accounted for as OID
(which could accelerate such inclusion).  Interest on Regular Certificates  must
in  any event be  accounted for under an  accrual method by  the holders of such
Certificates and, therefore, applying the latter  analysis may result only in  a
slight  difference in the timing of the  inclusion in income of interest on such
Regular Certificates.
 
     Effects of Defaults and Delinquencies.  Certain Series of Certificates  may
contain one or more classes of Subordinated Certificates, and in the event there
are  defaults  or  delinquencies  on  the  Mortgage  Loans,  amounts  that would
otherwise be  distributed  on  the  Subordinated  Certificates  may  instead  be
distributed  on the  Certificates. Subordinated  Certificateholders nevertheless
will be required  to report income  with respect to  such Certificates under  an
accrual  method without giving effect to  delays and reductions in distributions
on such Subordinated Certificates attributable to defaults and delinquencies  on
the  Mortgage Loans, except to  the extent that it  can be established that such
amounts are  uncollectible. As  a result,  the amount  of income  reported by  a
Subordinated  Certificateholder  in any  period  could significantly  exceed the
amount of  cash distributed  to such  holder  in that  period. The  holder  will
eventually  be allowed a loss  (or will be allowed to  report a lesser amount of
income) to  the  extent  that  the aggregate  amount  of  distributions  on  the
Subordinated Certificate is reduced as a result of defaults and delinquencies on
the  Mortgage Loans. However, the timing  and characterization of such losses or
reductions   in   income   are   uncertain,   and,   accordingly,   Subordinated
Certificateholders should consult their own tax advisors on this point.
 
                                       69
 
<PAGE>

<PAGE>
     Sale,  Exchange or Redemption. If a Regular Certificate is sold, exchanged,
redeemed or  retired,  the seller  will  recognize gain  or  loss equal  to  the
difference  between the  amount realized on  the sale,  exchange, redemption, or
retirement and  the seller's  adjusted basis  in the  Regular Certificate.  Such
adjusted  basis generally will equal the cost  of the Regular Certificate to the
seller, increased by any OID and market discount included in the seller's  gross
income with respect to the Regular Certificate, and reduced (but not below zero)
by  payments  included in  the stated  redemption  price at  maturity previously
received by the  seller and by  any amortized premium.  Similarly, a holder  who
receives  a payment that is part of the stated redemption price at maturity of a
Regular Certificate will  recognize gain  equal to the  excess, if  any, of  the
amount  of  the  payment  over  the  holder's  adjusted  basis  in  the  Regular
Certificate. A Regular Certificateholder  who receives a  final payment that  is
less  than the holder's adjusted basis in the Regular Certificate will generally
recognize a loss. Except as provided in the following paragraph and as  provided
under  'Market Discount' above,  any such gain  or loss will  be capital gain or
loss, provided  that  the Regular  Certificate  is  held as  a  'capital  asset'
(generally,  property held  for investment) within  the meaning  of Code Section
1221.
 
     Gain from the sale or other disposition of a Regular Certificate that might
otherwise be capital gain will be treated as ordinary income to the extent  that
such  gain does not exceed the excess, if any, of (i) the amount that would have
been includible in such holder's income with respect to the Regular  Certificate
had income accrued thereon at a rate equal to 110% of the AFR as defined in Code
Section  1274(d)  determined  as  of  the  date  of  purchase  of  such  Regular
Certificate, over (ii) the amount actually includible in such holder's income.
 
     The Regular Certificates  will be  'evidences of  indebtedness' within  the
meaning of Code Section 582(c)(1), so that gain or loss recognized from the sale
of a Regular Certificate by a bank or a thrift institution to which such section
applies will be ordinary income or loss.
 
     The Regular Certificate information reports will include a statement of the
adjusted issue price of the Regular Certificate at the beginning of each accrual
period.  In addition, the reports will  include information necessary to compute
the accrual of  any market  discount that may  arise upon  secondary trading  of
Regular  Certificates.  Because  exact  computation  of  the  accrual  of market
discount on a constant  yield method would require  information relating to  the
holder's  purchase  price which  the REMIC  may  not have,  it appears  that the
information reports will only require information pertaining to the  appropriate
proportionate method of accruing market discount.
 
     Accrued  Interest  Certificates.    Certain  of  the  Regular  Certificates
('Payment Lag Certificates')  may provide for  payments of interest  based on  a
period that corresponds to the interval between Distribution Dates but that ends
prior  to each such Distribution  Date. The period between  the Closing Date for
Payment Lag Certificates and their first Distribution Date may or may not exceed
such interval.  Purchasers of  Payment  Lag Certificates  for which  the  period
between  the Closing Date and  the first Distribution Date  does not exceed such
interval could pay upon purchase of the Regular Certificates accrued interest in
excess of the accrued interest  that would be paid if  the interest paid on  the
Distribution  Date were interest accrued  from Distribution Date to Distribution
Date. If a portion  of the initial  purchase price of  a Regular Certificate  is
allocable  to interest that  has accrued prior to  the issue date ('pre-issuance
accrued interest') and the Regular Certificate provides for a payment of  stated
interest  on the first  payment date (and  the first payment  date is within one
year of the issue date)  that equals or exceeds  the amount of the  pre-issuance
accrued  interest, then the Regular Certificates' issue price may be computed by
subtracting from the issue  price the amount  of pre-issuance accrued  interest,
rather  than as  an amount  payable on the  Regular Certificate.  However, it is
unclear under this method how the OID Regulations treat interest on Payment  Lag
Certificates.  Therefore, in  the case of  a Payment Lag  Certificate, the Trust
Fund intends to include accrued interest in the issue price and report  interest
payments  made on  the first  Distribution Date as  interest to  the extent such
payments represent interest for  the number of  days that the  Certificateholder
has held such Payment Lag Certificate during the first accrual period.
 
     Investors  should consult their  own tax advisors  concerning the treatment
for federal income tax purposes of Payment Lag Certificates.
 
     Non-Interest  Expenses  of  the  REMIC.    Under  the  temporary   Treasury
regulations,  if the REMIC is considered to be a 'single-class REMIC,' a portion
of the REMIC's servicing, administrative and other non-interest expenses will be
allocated as  a  separate item  to  those Regular  Certificateholders  that  are
'pass-through   interest  holders.'  Certificateholders  that  are  pass-through
interest holders should consult their own tax advisors about the impact of these
rules on  an  investment  in  the Regular  Certificates.  See  'Pass-Through  of
Non-Interest Expenses of the REMIC' under 'Residual Certificates' below.
 
                                       70
 
<PAGE>

<PAGE>
     Treatment  of Realized Losses. Although not entirely clear, it appears that
holders of  Regular Certificates  that  are corporations  should in  general  be
allowed to deduct as an ordinary loss any loss sustained during the taxable year
on  account of any such Certificates becoming wholly or partially worthless, and
that, in general, holders  of Certificates that are  not corporations should  be
allowed  to deduct as  a short-term capital  loss any loss  sustained during the
taxable year  on account  of any  such Certificates  becoming wholly  worthless.
Although  the matter  is unclear, non-corporate  holders of  Certificates may be
allowed a bad debt deduction at such time that the principal balance of any such
Certificate is reduced to reflect realized losses resulting from any  liquidated
Mortgage  Loans. The Internal Revenue Service,  however, could take the position
that non-corporate  holders will  be allowed  a bad  debt deduction  to  reflect
realized  losses only  after all Mortgage  Loans remaining in  the related Trust
Fund have been liquidated  or the Certificates of  the related Series have  been
otherwise retired. Potential investors and Holders of the Certificates are urged
to  consult their own tax advisors  regarding the appropriate timing, amount and
character of any loss sustained with respect to such Certificates, including any
loss resulting  from  the failure  to  recover previously  accrued  interest  or
discount  income.  Special  loss  rules  are  applicable  to  banks  and  thrift
institutions, including rules regarding reserves  for bad debts. Such  taxpayers
are  advised to consult their tax advisors  regarding the treatment of losses on
Certificates.
 
     Non-U.S. Persons.  Generally, payments  of interest (including any  payment
with  respect  to  accrued  OID)  on  the  Regular  Certificates  to  a  Regular
Certificateholder who is  not a U.S.  Person and is  not engaged in  a trade  or
business within the United States will not be subject to federal withholding tax
if   such  Regular   Certificateholder  complies   with  certain  identification
requirements  (including  delivery  of  a  statement,  signed  by  the   Regular
Certificateholder  under  penalties  of perjury,  certifying  that  such Regular
Certificateholder is a foreign person and providing the name and address of such
Regular Certificateholder). If  a Regular Certificateholder  is not exempt  from
withholding,  distributions of  interest, including distributions  in respect of
accrued OID, such holder  may be subject  to a 30%  withholding tax, subject  to
reduction under any applicable tax treaty.
 
     Further, it appears that a Regular Certificate would not be included in the
estate  of a non-resident  alien individual and  would not be  subject to United
States estate  taxes. However,  Certificateholders  who are  non-resident  alien
individuals should consult their tax advisors concerning this question.
 
     Regular  Certificateholders who are not U.S. Persons and persons related to
such holders  should  not acquire  any  Residual Certificates,  and  holders  of
Residual  Certificates (the 'Residual Certificateholder') and persons related to
Residual Certificateholders should not acquire any Regular Certificates  without
consulting  their tax  advisors as to  the possible adverse  tax consequences of
doing so.
 
     Information Reporting and  Backup Withholding.   The  Master Servicer  will
furnish  or  make available,  within a  reasonable  time after  the end  of each
calendar year, to each  person who was a  Regular Certificateholder at any  time
during  such year, such information  as may be deemed  necessary or desirable to
assist Regular Certificateholders in preparing their federal income tax returns,
or to enable holders to make such information available to beneficial owners  or
financial  intermediaries  that  hold  such Regular  Certificates  on  behalf of
beneficial owners.  If a  holder, beneficial  owner, financial  intermediary  or
other  recipient of a payment on behalf of  a beneficial owner fails to supply a
certified taxpayer identification  number or  if the Secretary  of the  Treasury
determines  that such person  has not reported all  interest and dividend income
required to be shown  on its federal income  tax return, 31% backup  withholding
may  be required with respect to any payments. Any amounts deducted and withheld
from a distribution to  a recipient would  be allowed as  a credit against  such
recipient's federal income tax liability.
 
B. RESIDUAL CERTIFICATES
 
     Allocation  of the Income of  the REMIC to the  Residual Certificates.  The
REMIC will not be subject  to federal income tax  except with respect to  income
from prohibited transactions and certain other transactions. See ' -- Prohibited
Transactions and Other Taxes' below. Instead, each original holder of a Residual
Certificate  will report on  its federal income tax  return, as ordinary income,
its share of the  taxable income of  the REMIC for each  day during the  taxable
year  on which such holder owns any Residual Certificates. The taxable income of
the REMIC for each day  will be determined by  allocating the taxable income  of
the  REMIC for each calendar quarter ratably to  each day in the quarter. Such a
holder's share of the taxable income of the REMIC for each day will be based  on
the  portion of the  outstanding Residual Certificates that  such holder owns on
that day. The taxable income  of the REMIC will  be determined under an  accrual
method and will be taxable to the holders of
 
                                       71
 
<PAGE>

<PAGE>
Residual   Certificates  without  regard  to  the  timing  or  amounts  of  cash
distributions by the REMIC. Ordinary  income derived from Residual  Certificates
will  be 'portfolio income' for purposes of the taxation of taxpayers subject to
the limitations on the deductibility of 'passive losses.' As residual interests,
the Residual Certificates will  be subject to tax  rules, described below,  that
differ from those that would apply if the Residual Certificates were treated for
federal income tax purposes as direct ownership interests in the Certificates or
as debt instruments issued by the REMIC.
 
     A Residual Certificateholder may be required to include taxable income from
the  Residual  Certificate in  excess of  the cash  distributed. For  example, a
structure where principal distributions are  made serially on regular  interests
(that  is, a  fast-pay, slow-pay structure)  may generate such  a mismatching of
income and cash distributions (that is, 'phantom income'). This mismatching  may
be  caused by the use  of certain required tax  accounting methods by the REMIC,
variations in the prepayment rate of  the underlying Mortgage Loans and  certain
other  factors. Depending  upon the structure  of a  particular transaction, the
aforementioned factors  may  significantly  reduce  the  after-tax  yield  of  a
Residual  Certificate to a Residual  Certificateholder. Investors should consult
their own tax advisors concerning the federal income tax treatment of a Residual
Certificate and the impact  of such tax  treatment on the  after-tax yield of  a
Residual Certificate.
 
     A  subsequent Residual  Certificateholder also  will report  on its federal
income tax return amounts  representing a daily share  of the taxable income  of
the  REMIC for each day that  such Residual Certificateholder owns such Residual
Certificate. Those daily amounts  generally would equal  the amounts that  would
have  been reported for the same days by an original Residual Certificateholder,
as described above. The Legislative  History indicates that certain  adjustments
may  be appropriate to reduce (or increase) the income of a subsequent holder of
a Residual  Certificate that  purchased  such Residual  Certificate at  a  price
greater  than (or less than) the  adjusted basis such Residual Certificate would
have in the hands of  an original Residual Certificateholder.  See ' -- Sale  or
Exchange of Residual Certificates' below. It is not clear, however, whether such
adjustments  will in fact be permitted or required and, if so, how they would be
made. The REMIC Regulations do not provide for any such adjustments.
 
     Taxable Income  of  the REMIC  Attributable  to Residual  Interests.    The
taxable  income of the REMIC  will reflect a netting of  (i) the income from the
Mortgage Loans and the REMIC's other  assets and (ii) the deductions allowed  to
the  REMIC  for interest  and OID  on  the Regular  Certificates and,  except as
described above under ' -- Regular Certificates -- Non-Interest Expenses of  the
REMIC,' other expenses. REMIC taxable income is generally determined in the same
manner  as  the taxable  income of  an  individual using  the accrual  method of
accounting, except  that  (i) the  limitations  on deductibility  of  investment
interest  expense and expenses for  the production of income  do not apply, (ii)
all bad loans will be deductible as business bad debts, and (iii) the limitation
on the deductibility of  interest and expenses related  to tax-exempt income  is
more  restrictive  than with  respect to  individual.  The REMIC's  gross income
includes interest, original issue discount  income, and market discount  income,
if  any,  on  the Mortgage  Loans,  as  well as,  income  earned  from temporary
investments on reverse assets, reduced by the amortization of any premium on the
Mortgage  Loans.  In  addition,  a  Residual  Certificateholder  will  recognize
additional  income  due to  the  allocation of  realized  losses to  the Regular
Certificates due to defaults, delinquencies and realized losses on the  Mortgage
Loans. The timing of the inclusion of such income by Residual Certificateholders
may  differ  from  the  time  the  actual  loss  is  allocated  to  the  Regular
Certificates.  The  REMIC's  deductions  include  interest  and  original  issue
discount  expense on  the Regular Certificates,  servicing fees  on the Mortgage
Loans, other administrative  expenses of the  REMIC and realized  losses on  the
Mortgage  Loans. The  requirement that Residual  Certificateholders report their
pro rata share of taxable  income or net loss of  the REMIC will continue  until
there are no Certificates of any class of the related Series outstanding.
 
     For  purposes of  determining its  taxable income,  the REMIC  will have an
initial aggregate tax basis in its assets  equal to the sum of the issue  prices
of  the Regular Certificates  and the Residual  Certificates (or, if  a class of
Certificates is not sold initially, its fair market value). Such aggregate basis
will be allocated  among the Mortgage  Loans and  other assets of  the REMIC  in
proportion to their respective fair market value. A Mortgage Loan will be deemed
to  have been acquired with  discount or premium to  the extent that the REMIC's
basis therein is less than or greater than its principal balance,  respectively.
Any  such discount (whether  market discount or  OID) will be  includible in the
income of  the  REMIC  as  it  accrues,  in  advance  of  receipt  of  the  cash
attributable  to such  income, under  a method  similar to  the method described
above for accruing OID on the  Regular Certificates. The REMIC expects to  elect
under Code Section 171 to amortize any premium on the
 
                                       72
 
<PAGE>

<PAGE>
Mortgage  Loans. Premium  on any  Mortgage Loan  to which  such election applies
would be amortized under a  constant yield method. It  is not clear whether  the
yield of a Mortgage Loan would be calculated for this purpose based on scheduled
payments  or taking account of the  Prepayment Assumption. Additionally, such an
election would not apply  to the yield with  respect to any underlying  mortgage
loan  originated on or before September  27, 1985. Instead, premium with respect
to such a mortgage loan would be allocated among the principal payments  thereon
and would be deductible by the REMIC as those payments become due.
 
     The  REMIC will be allowed a deduction  for interest and OID on the Regular
Certificates. The amount  and method of  accrual of OID  will be calculated  for
this  purpose in  the same  manner as  described above  with respect  to Regular
Certificates except that the 0.25% per annum de minimis rule and adjustments for
subsequent holders described therein will not apply.
 
     A Residual Certificateholder will not be permitted to amortize the cost  of
the  Residual  Certificate as  an offset  to  its share  of the  REMIC's taxable
income. However, that taxable income will not include cash received by the REMIC
that represents a recovery of the REMIC's basis in its assets, and, as described
above, the issue price of the Residual  Certificates will be added to the  issue
price  of the Regular  Certificates in determining the  REMIC's initial basis in
its assets. See '  -- Sale or  Exchange of Residual  Certificates' below. For  a
discussion  of  possible  adjustments to  income  of  a subsequent  holder  of a
Residual Certificate to reflect any difference  between the actual cost of  such
Residual  Certificate  to  such  holder and  the  adjusted  basis  such Residual
Certificate would have in the  hands of an original Residual  Certificateholder,
see  ' -- Allocation  of the Income  of the REMIC  to the Residual Certificates'
above.
 
     Net Losses of the REMIC.  The REMIC  will have a net loss for any  calendar
quarter  in which its deductions exceed its gross income. Such net loss would be
allocated among  the  Residual Certificateholders  in  the same  manner  as  the
REMIC's  taxable income. The net loss allocable to any Residual Certificate will
not be deductible by the  holder to the extent that  such net loss exceeds  such
holder's  adjusted basis in such Residual Certificate.  Any net loss that is not
currently deductible  by reason  of this  limitation may  only be  used by  such
Residual  Certificateholder to offset its share of the REMIC's taxable income in
future periods (but not otherwise).  The ability of Residual  Certificateholders
that  are individuals or closely  held corporations to deduct  net losses may be
subject to additional limitations under the Code.
 
     Mark to Market  Rules.  A  Residual Certificate acquired  after January  3,
1995 cannot be marked-to-market.
 
     Pass-Through of Non-Interest Expenses of the REMIC.  As a general rule, all
of the fees and expenses of a REMIC will be taken into account by holders of the
Residual  Certificates.  In  the case  of  a  single class  REMIC,  however, the
expenses and a  matching amount of  additional income will  be allocated,  under
temporary  Treasury regulations,  among the  Regular Certificateholders  and the
Residual Certificateholders  on a  daily  basis in  proportion to  the  relative
amounts  of income  accruing to each  Certificateholder on that  day. In general
terms, a single class REMIC is one that either (i) would qualify, under existing
Treasury regulations, as a grantor  trust if it were  not a REMIC (treating  all
interests  as ownership interests, even if they  would be classified as debt for
federal income  tax  purposes)  or (ii)  is  similar  to such  a  trust  and  is
structured  with the principal purpose of avoiding the single class REMIC rules.
Unless otherwise stated in the applicable Prospectus Supplement, the expenses of
the REMIC will be allocated to  holders of the related Residual Certificates  in
their entirety and not to holders of the related Regular Certificates.
 
     In  the  case of  individuals  (or trusts,  estates  or other  persons that
compute their income in the same manner as individuals) who own an interest in a
Regular Certificate or a Residual Certificate directly or through a pass-through
interest holder  that  is required  to  pass miscellaneous  itemized  deductions
through  to its owners or beneficiaries (e.g. a partnership, an S corporation or
a grantor trust), such expenses will be deductible under Code Section 67 only to
the extent that such expenses, plus other 'miscellaneous itemized deductions' of
the individual,  exceed  2%  of  such individual's  adjusted  gross  income.  In
addition,  Code  Section  68 provides  that  the amount  of  itemized deductions
otherwise allowable  for an  individual whose  adjusted gross  income exceeds  a
certain amount (the 'Applicable Amount') will be reduced by the lesser of (i) 3%
of  the excess  of the  individual's adjusted  gross income  over the Applicable
Amount or (ii) 80% of the amount of itemized deductions otherwise allowable  for
the taxable year. The amount of additional taxable income recognized by Residual
Certificateholders  who are subject to the limitations of either Code Section 67
or  Code  Section  68   may  be  substantial.   Further,  holders  (other   than
corporations)   subject  to   the  alternative   minimum  tax   may  not  deduct
miscellaneous itemized  deductions  in  determining  such  holders'  alternative
minimum  taxable income.  The REMIC is  required to report  to each pass-through
interest  holder   and  to   the   IRS  such   holder's  allocable   share,   if
 
                                       73
 
<PAGE>

<PAGE>
any,  of  the REMIC's  non-interest  expenses. The  term  'pass-through interest
holder' generally  refers  to individuals,  entities  taxed as  individuals  and
certain  pass-through  entities, but  does  not include  real  estate investment
trusts. Residual  Certificateholders  that  are  pass-through  interest  holders
should  consult their  own tax advisors  about the  impact of these  rules on an
investment in the Residual Certificates.
 
     Excess Inclusions.   A  portion of  the income  on a  Residual  Certificate
(referred to in the Code as an 'excess inclusion') for any calendar quarter will
be  subject to federal  income tax in  all events. Thus,  for example, an excess
inclusion (i) may  not, except as  described below, be  offset by any  unrelated
losses, deductions or loss carryovers of a Residual Certificateholder; (ii) will
be  treated as  'unrelated business taxable  income' within the  meaning of Code
Section 512 if  the Residual Certificateholder  is a pension  fund or any  other
organization  that  is subject  to tax  only on  its unrelated  business taxable
income (see ' -- Tax-Exempt Investors' below); and (iii) is not eligible for any
reduction  in  the  rate  of  withholding   tax  in  the  case  of  a   Residual
Certificateholder  that is a foreign investor. See ' -- Non-U.S. Persons' below.
The exception  for thrift  institutions  is available  only to  the  institution
holding  the Residual Certificate  and not to any  affiliate of the institution,
unless the affiliate is a subsidiary  all the stock of which, and  substantially
all  the  indebtedness  of which,  is  held  by the  institution,  and  which is
organized and  operated  exclusively in  connection  with the  organization  and
operation of one or more REMICs.
 
     Except  as  discussed  in  the following  paragraph,  with  respect  to any
Residual Certificateholder, the  excess inclusions for  any calendar quarter  is
the  excess, if any,  of (i) the  income of such  Residual Certificateholder for
that calendar quarter  from its Residual  Certificate over (ii)  the sum of  the
'daily  accruals' (as defined below) for all days during the calendar quarter on
which the Residual Certificateholder holds  such Residual Certificate. For  this
purpose,  the  daily  accruals  with  respect  to  a  Residual  Certificate  are
determined by allocating to each day in the calendar quarter its ratable portion
of the product of the 'adjusted issue price' (as defined below) of the  Residual
Certificate  at the  beginning of  the calendar quarter  and 120  percent of the
'Federal long-term  rate' in  effect at  the time  the Residual  Certificate  is
issued.  For this purpose, the 'adjusted  issue price' of a Residual Certificate
at the beginning of any calendar quarter equals the issue price of the  Residual
Certificate,  increased by the amount of  daily accruals for all prior quarters,
and decreased (but not below zero) by  the aggregate amount of payments made  on
the  Residual Certificate  before the  beginning of  such quarter.  The 'federal
long-term rate' is an  average of current yields  on Treasury securities with  a
remaining term of greater than nine years, computed and published monthly by the
IRS.
 
     In  the case of any Residual Certificates  held by a real estate investment
trust,  the  aggregate   excess  inclusions  with   respect  to  such   Residual
Certificates,  reduced (but not below zero)  by the real estate investment trust
taxable income (within the meaning of Code Section 857(b)(2), excluding any  net
capital  gain),  will  be allocated  among  the  shareholders of  such  trust in
proportion to the dividends received by  such shareholders from such trust,  and
any amount so allocated will be treated as an excess inclusion with respect to a
Residual  Certificate  as  if  held  directly  by  such  shareholder.  Regulated
investment companies, common trust funds and certain cooperatives are subject to
similar rules.
 
     Payments.  Any distribution  made on a Residual  Certificate to a  Residual
Certificateholder  will be  treated as  a non-taxable  return of  capital to the
extent it does  not exceed  the Residual Certificateholder's  adjusted basis  in
such  Residual Certificate. To  the extent a  distribution exceeds such adjusted
basis, it will be treated as gain from the sale of the Residual Certificate.
 
     Sale or Exchange of  Residual Certificates.  If  a Residual Certificate  is
sold or exchanged, the seller will generally recognize gain or loss equal to the
difference  between the amount realized on the sale or exchange and its adjusted
basis in the Residual  Certificate (except that the  recognition of loss may  be
limited  under the 'wash sale' rules described below). A holder's adjusted basis
in a Residual Certificate generally equals the cost of such Residual Certificate
to such Residual Certificateholder, increased by the taxable income of the REMIC
that was included in the income of such Residual Certificateholder with  respect
to  such Residual  Certificate, and  decreased (but not  below zero)  by the net
losses that have been allowed  as deductions to such Residual  Certificateholder
with  respect to  such Residual  Certificate and  by the  distributions received
thereon by such Residual  Certificateholder. In general, any  such gain or  loss
will  be capital  gain or loss  provided the  Residual Certificate is  held as a
capital  asset.   However,  Residual   Certificates   will  be   'evidences   of
indebtedness' within the meaning of Code Section 582(c)(1), so that gain or loss
recognized  from sale of a Residual Certificate  by a bank or thrift institution
to which such section applies would be ordinary income or loss.
 
                                       74
 
<PAGE>

<PAGE>
     Except as provided in Treasury regulations yet to be issued, if the  seller
of  a Residual Certificate reacquires such Residual Certificate, or acquires any
other Residual Certificate, any  residual interest in  another REMIC or  similar
interest  in  a 'taxable  mortgage pool'  (as defined  in Code  Section 7701(i))
during the period beginning six months before, and ending six months after,  the
date  of such sale, such sale  will be subject to the  'wash sale' rules of Code
Section 1091. In that event, any loss realized by the Residual Certificateholder
on the sale will  not be deductible, but,  instead, will increase such  Residual
Certificateholder's adjusted basis in the newly acquired asset.
 
PROHIBITED TRANSACTIONS AND OTHER TAXES
 
     The  Code imposes a  tax on REMICs equal  to 100 percent  of the net income
derived from 'prohibited transactions'  (the 'Prohibited Transactions Tax').  In
general, subject to certain specified exceptions, a prohibited transaction means
the  disposition of a Mortgage  Loan, the receipt of  income from a source other
than a Mortgage  Loan or  certain other  permitted investments,  the receipt  of
compensation  for services, or  gain from the disposition  of an asset purchased
with the  payments  on  the  Mortgage Loans  for  temporary  investment  pending
distribution  on the Certificates. It is not anticipated that the Trust Fund for
any Series of Certificates will engage  in any prohibited transactions in  which
it would recognize a material amount of net income.
 
     In  addition, certain contributions to a Trust Fund as to which an election
has been made to treat such  Trust Fund as a REMIC  made after the day on  which
such  Trust Fund issues all of its interests could result in the imposition of a
tax on the Trust  Fund equal to  100% of the value  of the contributed  property
(the  'Contributions Tax').  No Trust Fund  for any Series  of Certificates will
accept contributions that would subject it to such tax.
 
     In addition, a Trust Fund  as to which an election  has been made to  treat
such  Trust Fund as  a REMIC may  also be subject  to federal income  tax at the
highest corporate rate on 'net income from foreclosure property,' determined  by
reference  to the rules applicable to  real estate investment trusts 'Net income
from foreclosure  property' generally  means  income from  foreclosure  property
other than qualifying income for a real estate investment trust.
 
     Where any Prohibited Transactions Tax, Contributions Tax, tax on net income
from  foreclosure property or state or local income or franchise tax that may be
imposed on a  REMIC relating to  any Series  of Certificates arises  out of,  or
results  from,  (i) a  breach  of the  related  Master Servicer's,  Trustee's or
Seller's obligations, as the case may  be, under the related Agreement for  such
Series,  such tax will be  borne by such Master  Servicer, Trustee or Seller, as
the case  may be,  out of  its  own funds  or (ii)  the Seller's  obligation  to
repurchase  a Mortgage Loan, such tax will be  borne by the Seller. In the event
that such Master Servicer, Trustee or Seller,  as the case may be, fails to  pay
or  is not  required to pay  any such  tax as provided  above, such  tax will be
payable out of the Trust Fund for such Series and will result in a reduction  in
amounts available to be distributed to the Certificateholders of such Series.
 
LIQUIDATION AND TERMINATION
 
     If  the REMIC adopts a plan of  complete liquidation, within the meaning of
Code Section 860F(a)(4)(A)(i), which may  be accomplished by designating in  the
REMIC's  final tax return a date on which  such adoption is deemed to occur, and
sells all of its assets  (other than cash) within  a 90-day period beginning  on
such  date, the REMIC  will not be  subject to any  Prohibited Transactions Tax,
provided that the REMIC  credits or distributes in  liquidation all of the  sale
proceeds  plus its  cash (other  than the  amounts retained  to meet  claims) to
holders of Regular and Residual Certificates within the 90-day period.
 
     The REMIC will terminate  shortly following the  retirement of the  Regular
Certificates.  If a Residual Certificateholder's  adjusted basis in the Residual
Certificate  exceeds  the   amount  of   cash  distributed   to  such   Residual
Certificateholder  in final  liquidation of its  interest, then  it would appear
that the Residual  Certificateholder would be  entitled to a  loss equal to  the
amount  of such excess. It is unclear whether such a loss, if allowed, will be a
capital loss or an ordinary loss.
 
ADMINISTRATIVE MATTERS
 
     Solely for the purpose  of the administrative provisions  of the Code,  the
REMIC   generally  will   be  treated   as  a   partnership  and   the  Residual
Certificateholders will be treated as the partners. Certain information will  be
 
                                       75
 
<PAGE>

<PAGE>
furnished  quarterly  to each  Residual  Certificateholder who  held  a Residual
Certificate on any day in the previous calendar quarter.
 
     Each Residual Certificateholder is  required to treat  items on its  return
consistently  with their  treatment on the  REMIC's return,  unless the Residual
Certificateholder either  files a  statement  identifying the  inconsistency  or
establishes  that the inconsistency resulted from incorrect information received
from the REMIC.  The IRS may  assert a  deficiency resulting from  a failure  to
comply  with the  consistency requirement without  instituting an administrative
proceeding at the REMIC level.  The REMIC does not intend  to register as a  tax
shelter  pursuant to Code  Section 6111 because  it is not  anticipated that the
REMIC will have  a net  loss for  any of  the first  five taxable  years of  its
existence. Any person that holds a Residual Certificate as a nominee for another
person  may be  required to  furnish the REMIC,  in a  manner to  be provided in
Treasury regulations,  with  the name  and  address  of such  person  and  other
information.
 
TAX-EXEMPT INVESTORS
 
     Any  Residual Certificateholder that is a pension fund or other entity that
is subject to federal  income taxation only on  its 'unrelated business  taxable
income'  within the meaning of  Code Section 512 will be  subject to such tax on
that portion of  the distributions received  on a Residual  Certificate that  is
considered  an  excess  inclusion.  See '  --  Residual  Certificates  -- Excess
Inclusions' above.
 
NON-U.S. PERSONS
 
     Amounts paid to Residual Certificateholders  who are not U.S. persons  (see
'  -- Regular Certificates  -- Non-U.S.  Persons' above) are treated as interest
for purposes of the  30% (or lower treaty  rate) United States withholding  tax.
Amounts  distributed  to  holders  of Residual  Certificates  should  qualify as
'portfolio interest,'  subject  to the  conditions  described in  '  --  Regular
Certificates'  above, but only to the  extent that the underlying mortgage loans
were originated after July 18, 1984. Furthermore, the rate of withholding on any
income on a  Residual Certificate that  is excess inclusion  income will not  be
subject  to  reduction under  any  applicable tax  treaties.  See '  -- Residual
Certificates -- Excess Inclusions' above. If the portfolio interest exemption is
unavailable, such amount will be subject  to United States withholding tax  when
paid  or otherwise distributed (or when the Residual Certificate is disposed of)
under  rules  similar  to  those  for  withholding  upon  disposition  of   debt
instruments  that have  OID. The Code,  however, grants  the Treasury Department
authority to  issue  regulations requiring  that  those amounts  be  taken  into
account  earlier than otherwise provided where necessary to prevent avoidance of
tax (for  example,  where the  Residual  Certificates do  not  have  significant
value).  See  ' --  Residual Certificates  -- Excess  Inclusions' above.  If the
amounts paid  to  Residual Certificateholders  that  are not  U.S.  persons  are
effectively  connected  with their  conduct of  a trade  or business  within the
United States,  the 30%  (or  lower treaty  rate)  withholding will  not  apply.
Instead,  the amounts  paid to  such non-U.S.  Person will  be subject  to U. S.
federal income taxation at regular graduated rates. For special restrictions  on
the  transfer of  Residual Certificates,  see '  -- Tax-Related  Restrictions on
Transfers of Residual Certificates' below.
 
     Regular Certificateholders and persons related  to such holders should  not
acquire  any Residual Certificates, and  Residual Certificateholders and persons
related  to  Residual   Certificateholders  should  not   acquire  any   Regular
Certificates,  without consulting their tax advisors  as to the possible adverse
tax consequences of such acquisition.
 
TAX-RELATED RESTRICTIONS ON TRANSFERS OF RESIDUAL CERTIFICATES
 
     Disqualified Organizations.  An  entity may not qualify  as a REMIC  unless
there  are reasonable arrangements designed to ensure that residual interests in
such entity are  not held  by 'disqualified organizations'  (as defined  below).
Further, a tax is imposed on the transfer of a residual interest in a REMIC to a
'disqualified  organization.' The amount of the tax equals the product of (A) an
amount (as determined under the REMIC Regulations) equal to the present value of
the total  anticipated 'excess  inclusions' with  respect to  such interest  for
periods  after the transfer and (B) the highest marginal federal income tax rate
applicable to corporations.  The tax  is imposed  on the  transferor unless  the
transfer  is through  an agent  (including a  broker or  other middleman)  for a
disqualified organization, in which event the  tax is imposed on the agent.  The
person  otherwise liable for the tax shall  be relieved of liability for the tax
if the transferee furnished to such  person an affidavit that the transferee  is
not  a disqualified organization and,  at the time of  the transfer, such person
does
 
                                       76
 
<PAGE>

<PAGE>
not  have  actual  knowledge  that  the  affidavit  is  false.  A  'disqualified
organization'  means (A) the  United States, any  State, possession or political
subdivision thereof, any foreign  government, any international organization  or
any  agency or instrumentality of any of  the foregoing (provided that such term
does not include  an instrumentality if  all its activities  are subject to  tax
and,  except for FHLMC, a majority of its  board of directors is not selected by
any such governmental agency), (B) any organization (other than certain farmers'
cooperatives)  generally   exempt  from   federal  income   taxes  unless   such
organization  is subject to  the tax on 'unrelated  business taxable income' and
(C) a rural electric or telephone cooperative.
 
     A tax is imposed  on a 'pass-through entity'  (as defined below) holding  a
residual  interest in  a REMIC  if at any  time during  the taxable  year of the
pass-through entity  a disqualified  organization  is the  record holder  of  an
interest  in such entity. The amount  of the tax is equal  to the product of (A)
the amount of excess inclusions for  the taxable year allocable to the  interest
held  by  the disqualified  organization and  (B)  the highest  marginal federal
income tax rate  applicable to corporations.  The pass-through entity  otherwise
liable for the tax, for any period during which the disqualified organization is
the  record holder of an interest in  such entity, will be relieved of liability
for the tax if  such record holder  furnishes to such  entity an affidavit  that
such  record holder is not a disqualified organization and, for such period, the
pass-through entity does not have actual knowledge that the affidavit is  false.
For  this  purpose, a  'pass-through entity'  means  (i) a  regulated investment
company, real estate investment trust or common trust fund, (ii) a  partnership,
trust  or estate and  (iii) certain cooperatives.  Except as may  be provided in
Treasury regulations not yet issued, any  person holding an interest in a  pass-
through  entity as a nominee for another will, with respect to such interest, be
treated as a pass-through entity. The tax on pass-through entities is  generally
effective for periods after March 31, 1988, except that in the case of regulated
investment  companies,  real estate  investment trusts,  common trust  funds and
publicly-traded partnerships the tax shall apply  only to taxable years of  such
entities  beginning after December  31, 1988. Under  proposed legislation, large
partnerships (generally with  250 or more  partners) will be  taxable on  excess
inclusion income as if all partners were disqualified organizations.
 
     In  order to comply  with these rules,  the Agreement will  provide that no
record or  beneficial  ownership  interest  in a  Residual  Certificate  may  be
purchased,  transferred  or sold,  directly or  indirectly, without  the express
written consent of  the Master  Servicer. The  Master Servicer  will grant  such
consent  to  a proposed  transfer  only if  it  receives the  following:  (i) an
affidavit from  the  proposed  transferee  to  the  effect  that  it  is  not  a
disqualified  organization and  is not acquiring  the Residual  Certificate as a
nominee or agent  for a  disqualified organization and  (ii) a  covenant by  the
proposed  transferee to  the effect  that the  proposed transferee  agrees to be
bound by and to  abide by the transfer  restrictions applicable to the  Residual
Certificate.
 
     Noneconomic  Residual Certificates.   The REMIC  Regulations disregard, for
federal income tax purposes, any transfer of a Noneconomic Residual  Certificate
to  a 'U.S.  Person,' as  defined in the  following section  of this discussion,
unless no significant  purpose of the  transfer is to  enable the transferor  to
impede  the assessment or collection of  tax. A Noneconomic Residual Certificate
is any Residual Certificate  (including a Residual  Certificate with a  positive
value  at issuance)  unless, at  the time of  transfer, taking  into account the
Prepayment Assumption and any required or  permitted clean up calls or  required
liquidation  provided  for  in  the REMIC's  organizational  documents,  (i) the
present value of the expected  future distributions on the Residual  Certificate
at  least equals  the product  of the  present value  of the  anticipated excess
inclusions and the highest corporate income tax  rate in effect for the year  in
which  the transfer occurs  and (ii) the transferor  reasonably expects that the
transferee will receive  distributions from the  REMIC at or  after the time  at
which  taxes accrue on the anticipated excess inclusions in an amount sufficient
to satisfy the accrued taxes. 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  that the transferee would  be unwilling or unable  to
pay  taxes due on its share of the  taxable income of the REMIC. A transferor is
presumed not to have such knowledge if (i) the transferor conducted a reasonable
investigation of  the transferee  and (ii)  the transferee  acknowledges to  the
transferor  that the residual interest may generate tax liabilities in excess of
the cash flow and the  transferee represents that it  intends to pay such  taxes
associated  with the residual  interest as they  become due. If  a transfer of a
Noneconomic Residual Certificate is  disregarded, the transferor would  continue
to  be treated as the owner of the Residual Certificate and would continue to be
subject to tax on its allocable portion of the net income of the REMIC.
 
     Foreign Investors.  The  REMIC Regulations provide that  the transfer of  a
Residual  Certificate that has a 'tax avoidance potential' to a 'foreign person'
will be disregarded for federal income tax purposes. This rule appears to  apply
to  a transferee  who is not  a U.S.  Person unless such  transferee's income in
respect of the
 
                                       77
 
<PAGE>

<PAGE>
Residual Certificate  is effectively  connected  with the  conduct of  a  United
States  trade  or business.  A  Residual Certificate  is  deemed to  have  a tax
avoidance potential unless, at the  time of transfer, the transferor  reasonably
expects that the REMIC will distribute to the transferee amounts that will equal
at  least 30  percent of each  excess inclusion,  and that such  amounts will be
distributed at or after the time the excess inclusion accrues and not later than
the end of  the calendar year  following the  year of accrual.  If the  non-U.S.
Person transfers the Residual Certificate to a U.S. Person, the transfer will be
disregarded,  and  the foreign  transferor will  continue to  be treated  as the
owner, if the transfer has the effect of allowing the transferor to avoid tax on
accrued excess inclusions.  The provisions  in the  REMIC Regulations  regarding
transfers  of Residual Certificates that have tax avoidance potential to foreign
persons are effective for all transfers after June 30, 1992. The Agreement  will
provide   that  no  record  or  beneficial  ownership  interest  in  a  Residual
Certificate may be  transferred, directly  or indirectly, to  a non-U.S.  Person
unless  such person provides the Trustee with  a duly completed I.R.S. Form 4224
and the Trustee consents to such transfer in writing.
 
     Any attempted transfer or pledge in violation of the transfer  restrictions
shall  be absolutely  null and void  and shall  vest no rights  in any purported
transferee. Investors in Residual Certificates are advised to consult their  own
tax  advisors with  respect to  transfers of  the Residual  Certificates and, in
addition, pass-through entities are  advised to consult  their own tax  advisors
with respect to any tax which may be imposed on a pass-through entity.
 
                            STATE TAX CONSIDERATIONS
 
     In  addition to the  federal income tax  consequences described in 'Certain
Federal Income  Tax Considerations,'  potential  investors should  consider  the
state  and  local income  tax consequences  of  the acquisition,  ownership, and
disposition of  the Certificates.  State and  local income  tax law  may  differ
substantially  from the corresponding federal law,  and this discussion does not
purport to describe any aspect of the income tax laws of any state or  locality.
Therefore,  potential  investors  should  consult their  own  tax  advisors with
respect to the various tax consequences of investments in the Certificates.
 
                              ERISA CONSIDERATIONS
 
     The following describes  certain considerations under  ERISA and the  Code,
which  apply  only  to  Certificates  of a  Series  that  are  not  divided into
subclasses. If Certificates are divided  into subclasses the related  Prospectus
Supplement  will contain information concerning considerations relating to ERISA
and the Code that are applicable to such Certificates.
 
     ERISA imposes requirements on employee benefit plans (and on certain  other
retirement  plans and arrangements, including individual retirement accounts and
annuities, Keogh plans and collective investment funds and separate accounts  in
which  such plans, accounts or arrangements are invested) (collectively 'Plans')
subject to ERISA and on persons who are fiduciaries with respect to such  Plans.
Generally, ERISA applies to investments made by Plans. Among other things, ERISA
requires  that the  assets of Plans  be held in  trust and that  the trustee, or
other duly  authorized fiduciary,  have exclusive  authority and  discretion  to
manage  and control the assets of such  Plans. ERISA also imposes certain duties
on persons who are fiduciaries of  Plans. Under ERISA, any person who  exercises
any  authority or control respecting the management or disposition of the assets
of a Plan  is considered  to be  a fiduciary of  such Plan  (subject to  certain
exceptions   not  here  relevant).  Certain  employee  benefit  plans,  such  as
governmental plans (as defined in ERISA  Section 3(32)) and, if no election  has
been  made under Section 410(d)  of the Code, church  plans (as defined in ERISA
Section 3(33)), are not  subject to ERISA  requirements. Accordingly, assets  of
such  plans may be invested  in Senior Certificates without  regard to the ERISA
considerations  described  above  and  below,  subject  to  the  provisions   of
applicable  state law. Any such plan which is qualified and exempt from taxation
under Code Sections  401(a) and 501(a),  however, is subject  to the  prohibited
transaction rules set forth in Code Section 503.
 
     On  November 13,  1986, the United  States Department of  Labor (the 'DOL')
issued final  regulations  concerning the  definition  of what  constitutes  the
assets  of a  Plan. (Labor Reg.  Section 2510.3-101) Under  this regulation, the
underlying assets and properties of corporations, partnerships and certain other
entities in  which a  Plan makes  an  'equity' investment  could be  deemed  for
purposes  of ERISA to be assets of  the investing Plan in certain circumstances.
However, the regulation provides that, generally, the assets of a corporation or
partnership in which a Plan invests will not be deemed for purposes of ERISA  to
be assets of such Plan if the equity interest
 
                                       78
 
<PAGE>

<PAGE>
acquired   by   the   investing   Plan  is   a   publicly-offered   security.  A
publicly-offered security, as  defined in  Labor Reg. Section  2510.3-101, is  a
security  that  is widely  held, freely  transferable  and registered  under the
Securities Exchange Act of 1934, as amended.
 
     In addition to the imposition of general fiduciary standards of  investment
prudence  and  diversification, ERISA  prohibits a  broad range  of transactions
involving Plan  assets  and  persons  ('Parties  in  Interest')  having  certain
specified  relationships  to a  Plan and  imposes additional  prohibitions where
Parties in  Interest are  fiduciaries with  respect to  such Plan.  Because  the
Mortgage   Loans  may  be  deemed  Plan  assets  of  each  Plan  that  purchases
Certificates, an investment in the Certificates by a Plan might be a  prohibited
transaction  under ERISA Sections 406 and 407 and subject to an excise tax under
Code Section 4975 unless a statutory or administrative exemption applies.
 
     In Prohibited  Transaction  Exemption  83-1  ('PTE  83-1'),  which  amended
Prohibited  Transaction Exemption 81-7, the DOL exempted from ERISA's prohibited
transaction rules certain transactions relating to the operation of  residential
mortgage  pool investment trusts and the purchase, sale and holding of 'mortgage
pool pass-through certificates'  in the initial  issuance of such  certificates.
PTE  83-1  permits,  subject  to  certain  conditions,  transactions  that might
otherwise be prohibited between  Plans and Parties in  Interest with respect  to
those  Plans related to the origination, maintenance and termination of mortgage
pools consisting of mortgage loans secured by first or second mortgages or deeds
of trust on single-family residential property, and the acquisition and  holding
of  certain mortgage pool pass-through  certificates representing an interest in
such mortgage pools by Plans. If the general conditions (discussed below) of PTE
83-1 are  satisfied,  investments  by  a Plan  in  certificates  that  represent
interests in a mortgage pool consisting of mortgage loans representing loans for
single  family  homes ('Single  Family Certificates')  will  be exempt  from the
prohibitions  of  ERISA   Sections  406(a)  and   407  (relating  generally   to
transactions  with  Parties in  Interest who  are not  fiduciaries) if  the Plan
purchases the Single Family Certificates at  no more than fair market value  and
will  be  exempt  from the  prohibitions  of  ERISA Sections  406(b)(1)  and (2)
(relating generally  to  transactions with  fiduciaries)  if, in  addition,  the
purchase is approved by an independent fiduciary, no sales commission is paid to
the pool sponsor, the Plan does not purchase more than twenty-five percent (25%)
of all Single Family Certificates and at least fifty percent (50%) of all Single
Family  Certificates are purchased by persons independent of the pool sponsor or
pool trustee. PTE 83-1 does not provide an exemption for transactions  involving
Subordinated Certificates. Accordingly, unless otherwise provided in the related
Prospectus  Supplement, no transfer of a Subordinated Certificate may be made to
a Plan.
 
     The discussion in this  and the next succeeding  paragraph applies only  to
Single  Family Certificates.  The Depositor believes  that, for  purposes of PTE
83-1,  the  term   'mortgage  pass-through  certificate'   would  include:   (i)
Certificates   issued  in  a  Series  consisting  of  only  a  single  class  of
Certificates; and (ii) Senior Certificates issued in a Series in which there  is
only  one class  of Senior Certificates;  provided that the  Certificates in the
case of clause  (i), or  the Senior  Certificates in  the case  of clause  (ii),
evidence  the  beneficial ownership  of both  a  specified percentage  of future
interest payments (greater than  zero percent (0%))  and a specified  percentage
(greater  than zero percent  (0%)) of future principal  payments on the Mortgage
Loans. It  is not  clear whether  a  class of  Certificates that  evidences  the
beneficial  ownership  in  a  Trust  Fund  divided  into  mortgage  loan groups,
beneficial ownership  of a  specified percentage  of interest  payments only  or
principal  payments only, or  a notional amount of  either principal or interest
payments, or a class  of Certificates entitled to  receive payments of  interest
and  principal on  the Mortgage  Loans only after  payments to  other classes or
after  the  occurrence  of  certain  specified  events  would  be  a   'mortgage
pass-through certificate' for purposes of PTE 83-1.
 
     PTE  83-1 sets forth  three general conditions which  must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system of
insurance or  other  protection  for  the pooled  mortgage  loans  and  property
securing  such loans and for  indemnifying certificateholders against reductions
in pass-through payments due to property damage or defaults in loan payments  in
an  amount  not less  than  the greater  of one  percent  (1%) of  the aggregate
principal balance of all covered pooled mortgage loans or the principal  balance
of  the  largest covered  pooled mortgage  loan;  (ii) the  existence of  a pool
trustee who is not an affiliate of  the pool sponsor; and (iii) a limitation  on
the  amount of  the payment  retained by the  pool sponsor,  together with other
funds inuring  to its  benefit,  to not  more  than adequate  consideration  for
selling the mortgage loans plus reasonable compensation for services provided by
the  pool sponsor to  the mortgage pool.  The Depositor believes  that the first
general condition  referred to  above  will be  satisfied  with respect  to  the
Certificates  in a Series issued without  a subordination feature, or the Senior
Certificates   only    in    a    Series    issued    with    a    subordination
 
                                       79
 
<PAGE>

<PAGE>
feature,  provided  that the  subordination and  Reserve Fund,  subordination by
shifting of interests, the  pool insurance or other  form of credit  enhancement
described  herein (such  subordination, pool insurance  or other  form of credit
enhancement being the system of insurance or other protection referred to above)
with respect to a  Series of Certificates  is maintained in  an amount not  less
than  the  greater of  one percent  of  the aggregate  principal balance  of the
Mortgage Loans  or the  principal  balance of  the  largest Mortgage  Loan.  See
'Description  of the Certificates' herein.  In the absence of  a ruling that the
system of insurance or other protection with respect to a Series of Certificates
satisfies the  first  general condition  referred  to  above, there  can  be  no
assurance that these features will be so viewed by the DOL. The Trustee will not
be affiliated with the Depositor.
 
     Each  Plan fiduciary who is responsible for making the investment decisions
whether to purchase or commit to purchase and to hold Single Family Certificates
must make  its own  determination as  to  whether the  first and  third  general
conditions,  and  the specific  conditions  described briefly  in  the preceding
paragraph, of PTE 83-1  have been satisfied,  or as to  the availability of  any
other  prohibited  transaction  exemptions.  Each  Plan  fiduciary  should  also
determine whether, under the general fiduciary standards of investment  prudence
and  diversification, an investment  in the Certificates  is appropriate for the
Plan, taking into  account the  overall investment policy  of the  Plan and  the
composition of the Plan's investment portfolio.
 
     The  DOL  has  granted to  certain  underwriters  individual administrative
exemptions  (the  'Underwriter  Exemptions')  from  certain  of  the  prohibited
transaction rules of ERISA and the related excise tax provisions of Section 4975
of the Code with respect to the initial purchase, the holding and the subsequent
resale  by Plans of certificates in  pass-through trusts that consist of certain
receivables,  loans  and  other  obligations   that  meet  the  conditions   and
requirements of the Underwriter Exemptions.
 
     While  each  Underwriter Exemption  is  an individual  exemption separately
granted to  a specific  underwriter, the  terms and  conditions which  generally
apply to the Underwriter Exemptions are substantially the following:
 
          (1)  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;
 
          (2) the rights and interest evidenced by the certificates acquired  by
     the  Plan are  not subordinated  to the  rights and  interests evidenced by
     other certificates of the trust fund;
 
          (3) the certificates required  by the Plan have  received a rating  at
     the  time of  such acquisition  that is  one of  the three  highest generic
     rating categories  from Standard  &  Poor's Ratings  Group, a  division  of
     McGraw-Hill,  Inc.  ('S&P'), Moody's  Investors Service,  Inc. ('Moody's'),
     Duff & Phelps Credit  Rating Co. ('D&P') or  Fitch Investors Service,  Inc.
     ('Fitch');
 
          (4)  the trustee must not  be an affiliate of  any other member of the
     Restricted Group;
 
          (5) the sum of all payments  made to and retained by the  underwriters
     in connection with the distribution of the certificates represents not more
     than  reasonable compensation for underwriting the certificates; the sum of
     all payments made to and retained by the seller pursuant to the  assignment
     of  the loans to  the trust fund  represents not more  than the fair market
     value of such loans; the  sum of all payments made  to and retained by  the
     servicer  and  any  other  servicer  represents  not  more  than reasonable
     compensation for such  person's services  under the  agreement pursuant  to
     which  the loans are pooled and  reimbursements of such person's reasonable
     expenses in connection therewith; and
 
          (6) the Plan investing in the certificates is an 'accredited investor'
     as defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
     Commission under the Securities Act of 1933 as amended.
 
     The trust fund must also meet the following requirements:
 
          (i) the corpus of the trust fund must consist solely of assets of  the
     type that have been included in other investment pools;
 
          (ii)  certificates in such other investment pools must have been rated
     in one of the three highest rating categories of S&P, Moody's, Fitch or D&P
     for at least one year prior to the Plan's acquisition of certificates; and
 
          (iii) certificates evidencing interests in such other investment pools
     must have been  purchased by investors  other than Plans  for at least  one
     year prior to any Plan's acquisition of certificates.
 
     Moreover,  the Underwriter Exemptions generally provide relief from certain
self-dealing/conflict of interest  prohibited transactions that  may occur  when
the  Plan  fiduciary  causes  a  Plan to  acquire  certificates  in  a  trust as
 
                                       80
 
<PAGE>

<PAGE>
to which the fiduciary (or its affiliate) is an obligor on the receivables  held
in  the trust  provided that, among  other requirements:  (i) in the  case of an
acquisition in connection with  the initial issuance  of certificates, at  least
fifty  percent (50%) of each class of  certificates in which Plans have invested
is acquired by persons independent of the Restricted Group, (ii) such  fiduciary
(or  its affiliate) is an  obligor with respect to five  percent (5%) or less of
the fair  market value  of the  obligations contained  in the  trust; (iii)  the
Plan's  investment  in certificates  of any  class  does not  exceed twenty-five
percent (25%) of all of the certificates  of that class outstanding at the  time
of  the acquisition;  and (iv) immediately  after the acquisition,  no more than
twenty-five percent (25%) of the assets of  the Plan with respect to which  such
person  is a fiduciary  is invested in certificates  representing an interest in
one or more trusts containing  assets sold or serviced  by the same entity.  The
Underwriter  Exemptions  do not  apply  to Plans  sponsored  by the  Seller, the
related Underwriter, the Trustee, the Master Servicer, any insurer with  respect
to  the Mortgage Loans, any  obligor with respect to  Mortgage Loans included in
the Trust  Fund  constituting more  than  five  percent (5%)  of  the  aggregate
unamortized  principal balance of the assets in the Trust Fund, or any affiliate
of such parties.
 
     The Prospectus Supplement for each Series of Certificates will indicate the
classes of Certificates, if any, offered thereby as to which it is expected that
an Underwriter Exemption will apply.
 
     Any Plan fiduciary which proposes to cause a Plan to purchase  Certificates
should consult with its counsel concerning the impact of ERISA and the Code, the
applicability of PTE 83-1, the availability and applicability of any Underwriter
Exemption  or any other exemptions from the prohibited transaction provisions of
ERISA  and  the  Code   and  the  potential   consequences  in  their   specific
circumstances,  prior to making  such investment. Moreover,  each Plan fiduciary
should determine whether  under the  general fiduciary  standards of  investment
procedure  and diversification an investment  in the Certificates is appropriate
for the Plan, taking into account the overall investment policy of the Plan  and
the composition of the Plan's investment portfolio.
 
                                LEGAL INVESTMENT
 
     The  Prospectus  Supplement for  each Series  of Certificates  will specify
which, if any, of  the classes of Certificates  offered thereby will  constitute
'mortgage  related securities'  for purposes  of SMMEA.  Classes of Certificates
that qualify  as 'mortgage  related securities'  will be  legal investments  for
persons,  trusts, corporations, partnerships,  associations, business trusts and
business entities (including depository  institutions, life insurance  companies
and  pension funds) created pursuant to or existing under the laws of the United
States or of  any state  (including the District  of Columbia  and Puerto  Rico)
whose  authorized investments are subject to state regulation to the same extent
as, under applicable law,  obligations issued by or  guaranteed as to  principal
and  interest by the United States or any such entities. Under SMMEA, if a state
enacts legislation  prior to  October 4,  1991 specifically  limiting the  legal
investment  authority of  any such  entities with  respect to  'mortgage related
securities,' the  Certificates will  constitute legal  investments for  entities
subject  to such legislation only to  the extent provided therein. Approximately
twenty-one states  adopted  such  legislation  prior  to  the  October  4,  1991
deadline.  SMMEA provides, however, that  in no event will  the enactment of any
such legislation affect the validity of any contractual commitment to  purchase,
hold  or invest  in Certificates,  or require the  sale or  other disposition of
Certificates,  so  long  as  such  contractual  commitment  was  made  or   such
Certificates acquired prior to the enactment of such legislation.
 
     SMMEA  also amended  the legal investment  authority of federally-chartered
depository institutions as  follows: federal savings  and loan associations  and
federal  savings banks  may invest  in, sell  or otherwise  deal in Certificates
without limitations as to  the percentage of  their assets represented  thereby,
federal  credit unions may  invest in mortgage  related securities, and national
banks may purchase  Certificates for  their own  account without  regard to  the
limitations generally applicable to investment securities set forth in 12 U.S.C.
24 (Seventh), subject in each case to such regulations as the applicable federal
authority may prescribe. In this connection, federal credit unions should review
the  National Credit Union  Administration ('NCUA') Letter  to Credit Unions No.
96, as modified by Letter to Credit Unions No. 108, which includes guidelines to
assist federal credit unions in making investment decisions for mortgage related
securities, and the  NCUA's regulation 'Investment  and Deposit Activities'  (12
C.F.R.  Part 703), (whether or not the class of Certificates under consideration
for purchase constitutes a 'mortgage related security').
 
     All depository institutions considering  an investment in the  Certificates
(whether  or  not the  class of  certificates  under consideration  for purchase
constitutes a 'mortgage  related security' should  review the Federal  Financial
Institutions  Examination Council's  Supervisory Policy  Statement on Securities
Activities (to the extent
 
                                       81
 
<PAGE>

<PAGE>
adopted by their respective regulators) (the 'Policy Statement'), setting forth,
in  relevant  part,  certain  securities  trading  and  sales  practices  deemed
unsuitable  for an institution's  investment portfolio, and  guidelines for (and
restrictions on) investing in mortgage derivative products, including  'mortgage
related  securities' that are 'high-risk mortgage  securities' as defined in the
Policy Statement. According  to the Policy  Statement, such 'high-risk  mortgage
securities'   include   securities  such   as   Certificates  not   entitled  to
distributions allocated to principal or interest, or Subordinated  Certificates.
Under  the  Policy  Statement,  it  is  the  responsibility  of  each depository
institution  to  determine,   prior  to  purchase   (and  at  stated   intervals
thereafter),  whether a particular  mortgage derivative product  is a 'high-risk
mortgage security', and whether  the purchase (or retention)  of such a  product
would be consistent with the Policy Statement.
 
     The  foregoing  does  not  take  into  consideration  the  applicability of
statutes,  rules,  regulations,  orders,  guidelines,  or  agreements  generally
governing  investments made by a particular investor, including, but not limited
to, 'prudent investor'  provisions, percentage-of-assets  limits and  provisions
that  may restrict or  prohibit investment in securities  that are not 'interest
bearing' or 'income paying.'
 
     There may  be  other restrictions  on  the ability  of  certain  investors,
including  depository  institutions,  either  to  purchase  Certificates  or  to
purchase Certificates  representing  more than  a  specified percentage  of  the
investor's  assets.  Investors  should  consult  their  own  legal  advisors  in
determining whether  and  to  what  extent  the  Certificates  constitute  legal
investments for such investors.
 
                             METHOD OF DISTRIBUTION
 
     Certificates  are being  offered hereby in  Series from time  to time (each
Series evidencing a separate Trust Fund) through any of the following methods:
 
          1. By negotiated firm commitment underwriting and public reoffering by
     underwriters;
 
          2. By agency placements through one or more placement agents primarily
     with institutional investors and dealers; and
 
          3.  By  placement  directly   by  the  Depositor  with   institutional
     investors.
 
     A  Prospectus  Supplement  will  be prepared  for  each  Series  which will
describe the method of offering  being used for that  Series and will set  forth
the  identity of  any underwriters  thereof and either  the price  at which such
Series is being offered, the nature and amount of any underwriting discounts  or
additional compensation to such underwriters and the proceeds of the offering to
the  Depositor, or the method by which  the price at which the underwriters will
sell the  Certificates will  be determined.  Each Prospectus  Supplement for  an
underwritten  offering will also contain information regarding the nature of the
underwriters' obligations, any material  relationship between the Depositor  and
any  underwriter and, where appropriate,  information regarding any discounts or
concessions to be allowed or reallowed to dealers or others and any arrangements
to stabilize the  market for  the Certificates  so offered.  In firm  commitment
underwritten  offerings, the underwriters  will be obligated  to purchase all of
the Certificates  of  such  Series  if  any  such  Certificates  are  purchased.
Certificates  may be acquired by the underwriters for their own accounts and may
be resold from time  to time in one  or more transactions, including  negotiated
transactions,  at a fixed public offering  price or at varying prices determined
at the time of sale.
 
     Underwriters and agents may be entitled under agreements entered into  with
the  Depositor  to  indemnification  by  the  Depositor  against  certain  civil
liabilities, including liabilities under the Securities Act of 1933, as amended,
or to contribution with  respect to payments which  such underwriters or  agents
may be required to make in respect thereof.
 
     If  a Series  is offered  other than  through underwriters,  the Prospectus
Supplement relating thereto  will contain  information regarding  the nature  of
such  offering and any agreements  to be entered into  between the Depositor and
purchasers of Certificates of such Series.
 
                                 LEGAL MATTERS
 
     The validity  of the  Certificates, including  certain federal  income  tax
consequences  with respect  thereto, will  be passed  upon for  the Depositor by
Brown & Wood LLP, One World Trade Center, New York, New York 10048.
 
                                       82
 
<PAGE>

<PAGE>
                             FINANCIAL INFORMATION
 
     A new Trust Fund will be formed with respect to each Series of Certificates
and no Trust Fund will engage in  any business activities or have any assets  or
obligations  prior  to  the  issuance of  the  related  Series  of Certificates.
Accordingly, no financial  statements with  respect to  any Trust  Fund will  be
included in this Prospectus or in the related Prospectus Supplement.
 
                                     RATING
 
     It  is  a condition  to the  issuance  of the  Certificates of  each Series
offered hereby and by the Prospectus Supplement that they shall have been  rated
in  one  of the  four  highest rating  categories  by the  nationally recognized
statistical rating  agency  or  agencies specified  in  the  related  Prospectus
Supplement.
 
     Ratings  on mortgage  pass-through certificates  address the  likelihood of
receipt by certificateholders  of all distributions  on the underlying  mortgage
loans.  These ratings address  the structural, legal  and issuer-related aspects
associated with such certificates, the  nature of the underlying mortgage  loans
and  the credit quality of the credit  enhancer or guarantor, if any. Ratings on
mortgage pass-through  certificates  do  not represent  any  assessment  of  the
likelihood of principal prepayments by mortgagors or of the degree by which such
prepayments  might  differ  from  those  originally  anticipated.  As  a result,
certificateholders  might  suffer  a  lower  than  anticipated  yield,  and,  in
addition,  holders of stripped pass-through  certificates in extreme cases might
fail to recoup their underlying investments.
 
     A security rating is not a  recommendation to buy, sell or hold  securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  security rating  should be  evaluated independently  of any
other security rating.
 
                                       83


<PAGE>

<PAGE>
                             INDEX TO DEFINED TERMS
 
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                              ----
<S>                                                                                                           <C>
1986 Act...................................................................................................    67
Accretion Directed Certificates............................................................................    28
Accrual Certificates.......................................................................................    25
Accrual Class..............................................................................................    30
accrual period.............................................................................................    69
adjusted issue price.......................................................................................    64
Advance....................................................................................................    10
Agency Securities..........................................................................................     3
Agreement..................................................................................................     3
Applicable Amount..........................................................................................    77
ARM Loans..................................................................................................    63
Available Funds............................................................................................    25
balloon payments...........................................................................................     4
Bankruptcy Bonds...........................................................................................    10
beneficial owner...........................................................................................    34
Book-Entry Certificates....................................................................................    33
Buydown Fund...............................................................................................    13
Buydown Loans..............................................................................................    13
Calculation Agent..........................................................................................    30
CERCLA.....................................................................................................    56
Certificate Account........................................................................................    42
Certificate Balance........................................................................................     8
Certificate Register.......................................................................................    24
Certificateholders.........................................................................................    12
Certificates...............................................................................................     3
Class Certificate Balance..................................................................................    25
Closing Date...............................................................................................     3
Code.......................................................................................................    11
COFI.......................................................................................................    31
COFI Certificates..........................................................................................    32
Collateral Value...........................................................................................    14
Component Certificates.....................................................................................    28
Components.................................................................................................    28
Contributions Tax..........................................................................................    79
Cooperative Loans..........................................................................................     3
Cooperatives...............................................................................................     3
Cut-Off Date...............................................................................................     9
D&P........................................................................................................    84
Deferred Interest..........................................................................................    65
Definitive Certificates....................................................................................    33
Depositor..................................................................................................     3
Depository.................................................................................................    33
Detailed Description.......................................................................................    12
Distribution Date..........................................................................................     8
DOL........................................................................................................    83
Eleventh District..........................................................................................    31
EPA........................................................................................................    56
ERISA......................................................................................................    11
excess servicing...........................................................................................    62
FHA........................................................................................................     4
FHA Insurance..............................................................................................    10
FHA Loans..................................................................................................    15
FHLBSF.....................................................................................................    31
FHLMC......................................................................................................     3
FHLMC Act..................................................................................................    16
FHLMC Certificate group....................................................................................    16
FHLMC Certificates.........................................................................................     5
Financial Intermediary.....................................................................................    33
Fitch......................................................................................................    84
Fixed Rate Class...........................................................................................    29
Floating Rate Class........................................................................................    29
FNMA.......................................................................................................     3
</TABLE>
 
                                       84
 
<PAGE>

<PAGE>
 
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                              ----
<S>                                                                                                           <C>
FNMA Certificates..........................................................................................     5
Garn-St Germain Act........................................................................................    57
GNMA.......................................................................................................     3
GNMA Certificates..........................................................................................     5
GNMA I Certificate.........................................................................................    15
GNMA II Certificate........................................................................................    15
GNMA Issuer................................................................................................    15
Guaranty Agreement.........................................................................................    15
Guaranteed Mortgage Pass-Through Certificates..............................................................     5
Housing Act................................................................................................    15
HUD........................................................................................................    47
Insurance Proceeds.........................................................................................    43
Insured Expenses...........................................................................................    43
Interest Only Class........................................................................................    30
Inverse Floating Rate Class................................................................................    29
IRS........................................................................................................    61
Issuer.....................................................................................................
Legislative History........................................................................................    64
LIBOR......................................................................................................    30
LIBOR Determination Date...................................................................................    30
Liquidated Mortgage........................................................................................    49
Liquidation Expenses.......................................................................................    43
Liquidation Proceeds.......................................................................................    43
Loan-to-Value Ratio........................................................................................    14
lockout periods............................................................................................     5
Master REMIC...............................................................................................    67
Master Servicer............................................................................................     3
Master Servicing Fee.......................................................................................    49
Moody's....................................................................................................
Mortgage...................................................................................................    41
Mortgage Assets............................................................................................     3
Mortgage Loans.............................................................................................     3
Mortgage Note..............................................................................................     4
Mortgage Pool..............................................................................................    12
Mortgage Pool Insurance Policy.............................................................................     9
Mortgage Rate..............................................................................................     4
Mortgaged Property.........................................................................................     3
Mortgagor..................................................................................................    13
National Cost of Funds Index...............................................................................    32
NCUA.......................................................................................................    86
Notional Amount Certificates...............................................................................    28
OID........................................................................................................    67
OID Regulations............................................................................................    67
OTS........................................................................................................    32
Partial Accrual Class......................................................................................    30
Parties in Interest........................................................................................    83
pass-through entity........................................................................................    81
pass-through interest holder...............................................................................    74
Pass-Through Rate..........................................................................................     8
Payment Lag Certificates...................................................................................    73
Percentage Interest........................................................................................    25
Permitted Investments......................................................................................    38
Plans......................................................................................................    82
PMBS Agreement.............................................................................................    19
PMBS Issuer................................................................................................     6
PMBS Servicer..............................................................................................     7
PMBS Trustee...............................................................................................     7
Policy Statement...........................................................................................    86
Pool Insurer...............................................................................................    35
pre-issuance accrued interest..............................................................................    73
Prepayment Assumption......................................................................................    64
Primary Insurer............................................................................................    46
Primary Mortgage Insurance Policy..........................................................................    12
</TABLE>
 
                                       85
 
<PAGE>

<PAGE>
 
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                              ----
<S>                                                                                                           <C>
Prime Rate.................................................................................................    33
Principal Only Class.......................................................................................    30
Principal Prepayments......................................................................................    26
Private Mortgage-Backed Securities.........................................................................     3
Prohibited Transactions Tax................................................................................    79
PTE 83-1...................................................................................................    83
Purchase Price.............................................................................................    22
Rating Agency..............................................................................................    42
Record Date................................................................................................    24
Reference Banks............................................................................................    30
Regular Certificateholders.................................................................................    67
Regular Certificates.......................................................................................    66
Relief Act.................................................................................................    58
REMIC......................................................................................................    11
REMIC Certificates.........................................................................................    66
REMIC Regulations..........................................................................................    59
Reserve Fund...............................................................................................     9
Reserve Interest Rate......................................................................................    30
Residual Certificateholder.................................................................................    74
Residual Certificates......................................................................................    66
Retained Interest..........................................................................................    23
S&P........................................................................................................    84
Scheduled Principal Class..................................................................................    29
Seller.....................................................................................................     3
Senior Certificateholders..................................................................................     8
Senior Certificates........................................................................................     7
Sequential Pay.............................................................................................    29
Series.....................................................................................................     3
Single Family Certificates.................................................................................    83
SMMEA......................................................................................................    11
Special Hazard Insurance Policy............................................................................     9
Special Hazard Insurer.....................................................................................    37
Strip......................................................................................................    29
Stripped ARM Obligations...................................................................................    65
Stripped Bond Certificates.................................................................................    62
Stripped Coupon Certificates...............................................................................    62
Subordinated Certificateholders............................................................................     8
Subordinated Certificates..................................................................................     7
Sub-Servicer...............................................................................................    10
Subsidiary REMIC...........................................................................................    67
Super-Premium Certificates.................................................................................    69
Support Class..............................................................................................    29
Targeted Principal Class...................................................................................    29
Temporary Mark to Market Regulations.......................................................................    76
Title V....................................................................................................    58
Treasury Index.............................................................................................    32
Trust Fund.................................................................................................     3
Trustee....................................................................................................     3
UCC........................................................................................................    55
Underwriter Exemption......................................................................................    84
U.S. Person................................................................................................    65
VA.........................................................................................................     4
VA Guaranty................................................................................................    10
VA Loans...................................................................................................    15
Variable Rate..............................................................................................    29
Voting Rights..............................................................................................    50
</TABLE>
 
                                       86
<PAGE>
<PAGE>
_____________________________                      _____________________________
 
     NO  PERSON  HAS BEEN  AUTHORIZED TO  GIVE  ANY INFORMATION  OR TO  MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS SUPPLEMENT OR  THE
PROSPECTUS  AND, IF GIVEN OR MADE,  SUCH INFORMATION OR REPRESENTATIONS MUST NOT
BE RELIED UPON. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT  CONSTITUTE
AN  OFFER TO SELL  OR A SOLICITATION  OF AN OFFER  TO BUY ANY  OF THE SECURITIES
OFFERED  HEREBY,  NOR  AN  OFFER  OF  OFFERED  CERTIFICATES  IN  ANY  STATE   OR
JURISDICTION  IN WHICH, OR TO ANY PERSON  TO WHOM, SUCH OFFER WOULD BE UNLAWFUL.
THE DELIVERY OF THIS  PROSPECTUS SUPPLEMENT OR THE  PROSPECTUS AT ANY TIME  DOES
NOT  IMPLY THAT THE INFORMATION CONTAINED HEREIN OR THEREIN IS CORRECT AS OF ANY
TIME SUBSEQUENT TO ITS DATE; HOWEVER,  IF ANY MATERIAL CHANGE OCCURS WHILE  THIS
PROSPECTUS SUPPLEMENT OR THE PROSPECTUS IS REQUIRED BY LAW TO BE DELIVERED, THIS
PROSPECTUS  SUPPLEMENT  OR  THE  PROSPECTUS  WILL  BE  AMENDED  OR  SUPPLEMENTED
ACCORDINGLY.
                         ------------------------------
 
                               TABLE OF CONTENTS
 

<TABLE>
<CAPTION>
                                                                                                                               PAGE
                                                                                                                               ----
<S>                                                                                                                            <C>
                                                       PROSPECTUS SUPPLEMENT
Summary of Terms............................................................................................................   S-3
The Mortgage Pool...........................................................................................................   S-9
Servicing of Mortgage Loans.................................................................................................   S-15
Description of the Certificates.............................................................................................   S-18
Yield, Prepayment and Maturity Considerations...............................................................................   S-28
Credit Enhancement..........................................................................................................   S-39
Use of Proceeds.............................................................................................................   S-40
Certain Federal Income Tax Consequences.....................................................................................   S-40
ERISA Considerations........................................................................................................   S-41
Method of Distribution......................................................................................................   S-43
Legal Matters...............................................................................................................   S-43
Ratings.....................................................................................................................   S-43
                                                            PROSPECTUS
Prospectus Supplement.......................................................................................................     2
Available Information.......................................................................................................     2
Incorporation of Certain Documents by Reference.............................................................................     2
Summary of Terms............................................................................................................     3
The Trust Fund..............................................................................................................    12
Use of Proceeds.............................................................................................................    20
The Depositor...............................................................................................................    20
Mortgage Loan Program.......................................................................................................    20
Description of the Certificates.............................................................................................    23
Credit Enhancement..........................................................................................................    34
Yield and Prepayment Considerations.........................................................................................    37
The Pooling and Servicing Agreement.........................................................................................    39
Certain Legal Aspects of the Mortgage Loans.................................................................................    50
Certain Federal Income Tax Consequences.....................................................................................    57
State Tax Considerations....................................................................................................    78
ERISA Considerations........................................................................................................    78
Legal Investment............................................................................................................    81
Method of Distribution......................................................................................................    82
Legal Matters...............................................................................................................    82
Financial Information.......................................................................................................    83
Rating......................................................................................................................    83
Index to Defined Terms......................................................................................................    84
</TABLE>

 

                                  $388,566,632
                                 (APPROXIMATE)

 
                                  CWMBS, INC.
                                   DEPOSITOR
 
                                  INDEPENDENT
                               NATIONAL MORTGAGE
                                  CORPORATION
                           SELLER AND MASTER SERVICER
 
                               RESIDENTIAL ASSET
                                 SECURITIZATION
                                 TRUST 1997-A5
 
                            ------------------------
                             PROSPECTUS SUPPLEMENT
                            ------------------------

                            PAINEWEBBER INCORPORATED
                       PRUDENTIAL SECURITIES INCORPORATED
 

                                  MAY 28, 1997

 
_____________________________                      _____________________________


                              STATEMENT OF DIFFERENCES
                              ------------------------

       The division symbol shall be expressed as .................. [div]




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