MERIT SECURITIES CORP
424B2, 1996-06-05
ASSET-BACKED SECURITIES
Previous: WELLINGTON PROPERTIES TRUST, 10QSB, 1996-06-05
Next: THERMATRIX INC, 8-A12G, 1996-06-05




                                                File Pursuant to Rule 424B2
                                                File Number  33-99316


PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED NOVEMBER 14, 1995)

                                  $516,900,000
                                 (APPROXIMATE)

                          MERIT SECURITIES CORPORATION
                    COLLATERALIZED MORTGAGE BONDS, SERIES 7

     The Collateralized Mortgage Bonds, Series 7 (the "Bonds"), consist of five
classes: Class A-1, Class A-2, Class A-3, Class A-4 and Class A-5, each of which
is being offered hereby. The Bonds will be secured by two pools (the "Mortgage
Pools") of one- to four-family mortgage loans ("Mortgage Loans") having original
terms to maturity of not more than 30 years. One pool consists of conventional,
fully amortizing first lien Mortgage Loans (the "First Pool Mortgage Loans")
having an aggregate Scheduled Principal Balance of approximately $527,500,000 as
of May 1, 1996 (the "Cut-Off Date") and a remaining term to stated maturity of
approximately 350 months. The other pool consists of first and second lien
Mortgage Loans (the "Second Pool Mortgage Loans") having an aggregate Scheduled
Principal Balance of approximately $17,500,000 as of the Cut-Off Date and a
remaining term to stated maturity of approximately 217 months. Of the Second
Pool Mortgage Loans, approximately 79% are Second Lien Mortgage Loans and
approximately 44% are Balloon Payment Mortgage Loans (all of which are Second
Lien Mortgage Loans), which Mortgage Loans are described herein. Approximately
83% of the First Pool Mortgage Loans and approximately 21% of the Second Pool
Mortgage Loans are expected to be adjustable rate Mortgage Loans, and the
balance of the Mortgage Loans are expected to be fixed rate Mortgage Loans.
Capitalized terms used and not otherwise defined herein are defined in the
Glossary in the Prospectus.

     Principal of and interest on the Bonds are payable on or about the 28th day
of each month, beginning in June 1996. Payments of interest at the Class
Interest Rates on each Payment Date will include interest accrued through the
applicable Accrual Period (as defined herein). Principal payments on the Bonds
will be allocated as described herein. In the absence of losses on the Mortgage
Loans, payments on the Class A-1, Class A-2, Class A-3 and Class A-4 Bonds (the
"First Pool Bonds") will be made from the First Pool Mortgage Loans and payments
on the Class A-5 Bonds will be made from the Second Pool Mortgage Loans. The
Bonds will be unconditionally and irrevocably guaranteed as to payment of
Insured Payments (as defined herein) pursuant to the terms of a financial
guaranty insurance policy (the "MBIA Policy") to be issued by

                                  [MBIA LOGO]

 FOR A DISCUSSION OF CERTAIN SIGNIFICANT MATTERS AFFECTING AN INVESTMENT IN THE
 BONDS, SEE "RISK FACTORS" ON PAGE 7 OF THE PROSPECTUS AND ON PAGE S-18 HEREIN.
                                                  (COVER CONTINUED ON NEXT PAGE)

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
   EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
   SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
     PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT
           OR THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                               CRIMINAL OFFENSE.

THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
    MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

[CAPTION]
<TABLE>

                           ORIGINAL        CLASS           WEIGHTED             STATED
                          PRINCIPAL       INTEREST      AVERAGE LIFE AT        MATURITY              CUSIP
                          AMOUNT (1)        RATE       PRICING SPEED (4)       DATE (5)             NUMBER
<S>                      <C>              <C>          <C>                   <C>              <C>
Class A-1............    $425,000,000         (2)           2.9 years        May 28, 2030     589962 AT 6
Class A-2............      43,600,000         (3)          10.0 years        May 28, 2030     589962 AU 3
Class A-3............      26,300,000        7.00%          1.9 years        May 28, 2030     589962 AV 1
Class A-4............       7,000,000        7.50%          6.0 years        May 28, 2030     589962 AW9
Class A-5............      15,000,000         (2)           2.8 years        May 28, 2030     589962 AX 7
</TABLE>

FOOTNOTES APPEAR ON NEXT PAGE.

    The Class A-1 and Class A-5 Bonds will be purchased from the Issuer by
Lehman Brothers Inc. (the "Underwriter"), and will be offered by the Underwriter
from time to time to the public in negotiated transactions or otherwise at
varying prices to be determined at the time of sale. An affiliate of the
Participant (as defined herein) has agreed to purchase the Class A-2, Class A-3
and Class A-4 Bonds in a negotiated transaction. Such affiliate of the
Participant may, from time to time, offer such Classes of Bonds for sale to the
public in negotiated transactions or otherwise at varying prices to be
determined at the time of sale. Proceeds to the Issuer from the sale of the
Bonds are anticipated to be approximately $523,103,500 before deducting expenses
payable by the Issuer, estimated to be approximately $300,000.

    The Class A-1 and Class A-5 Bonds are offered when, as and if delivered to
and accepted by the Underwriter, subject to prior sale, withdrawal or
modification of the offer without notice, the approval of counsel and other
conditions. It is expected that delivery of the Bonds will be made only in
book-entry form through the book-entry facilities of The Depository Trust
Company on or about June 6, 1996.
 
                                LEHMAN BROTHERS
 
             The date of this Prospectus Supplement is May 30, 1996

<PAGE>
  (COVER CONTINUED FROM PREVIOUS PAGE)
 
    (1) Subject to a permitted variance of plus or minus 5% depending on the
        Mortgage Loans actually pledged to secure the Bonds and the credit
        support requirements of the Rating Agencies and MBIA.
 
    (2) On each Payment Date, the Class Interest Rate for the Class A-1 and
        Class A-5 Bonds will be the per annum rate equal to One-Month LIBOR (as
        defined herein), as determined (except for the initial Payment Date) on
        the applicable Floating Rate Determination Date (as defined herein),
        plus 0.52%, subject to a cap of 10.00% per annum, accrued during the
        applicable Accrual Period on the outstanding principal balance of the
        Class A-1 and Class A-5 Bonds, respectively, immediately prior to such
        Payment Date. For the initial Payment Date, the Class Interest Rate on
        the Class A-1 and Class A-5 Bonds will be 5.9575% per annum. The
        interest rate on the Class A-1 and Class A-5 Bonds will be increased as
        described herein if the Issuer does not exercise its option to redeem
        the Class A-1 and A-5 Bonds, respectively, when it is first permitted to
        do so. See "Description of the Bonds -- Optional Redemption" herein.
 
    (3) On each Payment Date, the Class Interest Rate for the Class A-2 Bonds
        will equal, subject to a cap of 15.00% per annum, (a) twelve times the
        sum of (i) the amount of interest at the per annum rate equal to the
        weighted average (by principal balance) of the Net Rates on the First
        Pool Mortgage Loans, accrued during the applicable Accrual Period for
        the Class A-2 Bonds on the outstanding principal balance of the Class
        A-2 Bonds immediately prior to such Payment Date; (ii) the amount of
        interest at the per annum rate equal to the excess of (x) the weighted
        average (by principal balance) of the Net Rates on the adjustable rate
        First Pool Mortgage Loans (the "ARM First Pool Mortgage Loans") and the
        High Strip Interest Rate on the High Strip (each as defined herein) over
        (y) the Class Interest Rate on the Class A-1 Bonds, accrued during the
        applicable Accrual Period for the Class A-2 Bonds on a notional
        principal balance equal to the outstanding principal balance of the
        Class A-1 Bonds immediately prior to such Payment Date; and (iii) the
        amount of interest at the per annum rate equal to the excess of the Low
        Strip Interest Rate (as defined herein) over the Class Interest Rate on
        the Class A-3 Bonds, accrued during the applicable Accrual Period for
        the Class A-3 Bonds on a notional principal balance equal to the
        outstanding principal balance of the Class A-3 Bonds immediately prior
        to such Payment Date, divided by (b) the outstanding principal balance
        of the Class A-2 Bonds immediately prior to such Payment Date. For the
        initial Payment Date, the Class Interest Rate on the Class A-2 Bonds is
        expected to be 15.00% per annum on the original principal amount of the
        Class A-2 Bonds.
 
    (4) Determined on the basis of an assumed pricing speed of 21% CPR (as
        described herein), the assumption that there is no optional redemption
        of the Bonds, and the other assumptions set forth herein under "Maturity
        and Prepayment Considerations." Based on the same assumptions, but
        assuming optional redemption, the weighted average life of the Class A-1
        Bonds would be approximately 2.4 years, the weighted average life of the
        Class A-2 Bonds would be approximately 4.0 years, the weighted average
        life of the Class A-3 Bonds would be approximately 1.9 years, the
        weighted average life of the Class A-4 Bonds would be approximately 4.0
        years and the weighted average life of the Class A-5 Bonds would be
        approximately 2.3 years.
 
    (5) Determined on the basis of the assumptions set forth herein under
        "Summary of Terms -- Stated Maturity Date."
 
    The Mortgage Loans will be acquired by MERIT Securities Corporation (the
"Issuer") from Resource Mortgage Capital, Inc. (the "Participant"). The
Participant acquired (i) a portion of the Mortgage Loans from or through its
affiliate, SMFC Funding Corporation ("SMFC") and its former affiliate, Saxon
Mortgage, Inc. ("Saxon"), which were involved in the origination of a portion of
the Mortgage Loans and purchased a portion of the Mortgage Loans from various
mortgage banking institutions and (ii) the balance of the Mortgage Loans from
various mortgage banking institutions, including Boston Safe Deposit and Trust
Company ("The Boston Company").
 
    It is a condition to their issuance that the Bonds be rated "Aaa" by Moody's
Investors Service ("Moody's") and "AAAr" by Standard & Poor's Ratings Services,
a division of The McGraw-Hill Companies ("S&P").
 
    There is currently no secondary market for the Bonds and they will not be
listed on any securities exchange. The Underwriter intends to establish a market
in the Class A-1 and Class A-5 Bonds but is not obligated to do so. There is no
assurance that any such market, if established, will continue or that any
investor will be able to sell its Class A-1 and Class A-5 Bonds at a price equal
to or greater than the price at which such Class A-1 and Class A-5 Bonds were
purchased. It is not expected that a secondary market for the Class A-2, Class
A-3 or Class A-4 Bonds will develop.
 
    THE CLASS A-5 BONDS WILL NOT CONSTITUTE "MORTGAGE RELATED SECURITIES" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT OF 1984 ("SMMEA").

    Whenever reference is made herein to a percentage of Mortgage Loans or to
the characteristics of Mortgage Loans, the calculation is based on the Scheduled
Principal Balances of such Mortgage Loans as of the Cut-off Date. Approximately
39% of the First Pool Mortgage Loans and approximately 38% of the Second Pool
Mortgage Loans are expected to be secured by Mortgaged Premises located in
California, including significant percentages in the Los Angeles and San
Francisco metropolitan areas. In addition, a significant percentage of the
Second Pool Mortgage Loans are secured by Mortgaged Premises located in the
Washington, D.C. metropolitan area. Consequently, losses and prepayments on the
Mortgage Loans and resultant payments on the Bonds may be affected significantly
by changes in the housing markets and the regional economies of these areas, and
also by the occurrence of natural disasters (such as earthquakes, fires and
floods) in such areas.

                                      S-2
 
<PAGE>
    Unlike standard corporate bonds, the timing and amount of principal
distributions on the Bonds are not fixed and will be determined by, among other
things, the timing and amount of principal payments (including prepayments,
defaults, liquidations and repurchases) on the Mortgage Loans in the related
Mortgage Pool, the timing and amount of losses realized on such Mortgage Loans
and the principal payment structure (including redemption provisions) of the
Bonds. Other significant investment considerations include:
 
      (Bullet) Approximately 41% of the First Pool Mortgage Loans and
               approximately 61% of the Second Pool Mortgage Loans generally are
               subject to higher than customary mortgage loan credit risk
               because they have been underwritten in accordance with standards
               applicable to "non-conforming credits" and do not satisfy FNMA
               and FHLMC underwriting guidelines. See "Risk Factors --
               Underwriting Standards" and " -- Delinquencies" herein.

      (Bullet) The Bonds are subject to optional redemption as described in
               "Description of the Bonds -- Optional Redemption" herein.

      (Bullet) Principal payments on the Class A-5 Bonds relate to the Second
               Pool Mortgage Loans, approximately 79% of which are Second Lien
               Mortgage Loans. Holders of the Class A-5 Bonds should consider
               the increased risk of loss on the Second Lien Mortgage Loans (as
               compared with first lien mortgage loans) and the effect of such
               losses on the timing of receipt of principal payments on the
               Class A-5 Bonds. See "Risk Factors -- Second Lien Mortgage Loans"
               herein and in the Prospectus.
 
      (Bullet) Under certain circumstances, the Issuer may pledge additional
               Mortgage Loans ("Additional Mortgage Collateral") to the Trustee
               and issue additional Bonds ("Additional Bonds") of this Series
               ranking PARI PASSU with the Bonds. Any such pledge of Additional
               Mortgage Collateral and issuance of Additional Bonds may affect
               the timing and amount of payments on any outstanding Bonds of
               this Series and an investor's yield on any such outstanding
               Bonds. See "Security for the Bonds -- Pledge of Additional
               Collateral and Issuance of Additional Bonds" herein and in the
               Prospectus.
 
    NEITHER THE MORTGAGE LOANS NOR THE BONDS WILL BE GUARANTEED OR INSURED BY
ANY GOVERNMENTAL AGENCY, THE ISSUER, THE PARTICIPANT, ANY AFFILIATE OF THE
PARTICIPANT, THE MASTER SERVICER, ANY SERVICER, MBIA (EXCEPT AS SET FORTH
HEREIN) OR ANY OTHER PERSON. PAYMENTS ON THE BONDS WILL BE PAYABLE SOLELY FROM
THE COLLATERAL PLEDGED TO SECURE THE BONDS AND THE MBIA POLICY. THERE WILL BE NO
RECOURSE TO THE ISSUER, MBIA OR ANY OTHER PERSON FOR ANY DEFAULT ON THE BONDS,
EXCEPT AS SPECIFICALLY SET FORTH HEREIN.
 
    Until ninety days have passed from the date of this Prospectus Supplement,
all dealers effecting transactions in the Bonds, whether or not participating in
this distribution, may be required to deliver this Prospectus Supplement and the
Prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.
 
    The Bonds offered by this Prospectus Supplement are part of a Series of
Collateralized Mortgage Bonds being offered by the Issuer from time to time
pursuant to its Prospectus dated November 14, 1995, of which this Prospectus
Supplement is a part and which accompanies this Prospectus Supplement. The
Prospectus contains important information about the offering of the Bonds that
is not contained herein, and prospective investors are urged to read both this
Prospectus Supplement and the Prospectus in full. Sales of the Bonds may not be
consummated unless the purchaser has received both this Prospectus Supplement
and the Prospectus.
 
    The Issuer has filed with the Commission certain materials relating to the
Mortgage Loans and the Bonds on Form 8-K. Such materials were prepared by the
Underwriter for certain prospective investors, and the information included in
such materials is subject to, and is superseded by, the information set forth in
this Prospectus Supplement.
 
                                      S-3

<PAGE>
                               TABLE OF CONTENTS
 
                             PROSPECTUS SUPPLEMENT
<TABLE>
<CAPTION>
                                                          PAGE
<S>                                                       <C>
SUMMARY OF TERMS......................................     S-5
RISK FACTORS..........................................     S-18
 Underwriting Standards...............................     S-18
 Delinquencies........................................     S-18
 Second Lien Mortgage Loans...........................     S-18
 Balloon Payment Mortgage Loans.......................     S-19
 Cooperative Loans; Unrecognized Security Interests...     S-19
 Issuance of Additional Bonds.........................     S-19
 Mortgage Loan Concentration..........................     S-19
 Interest-Only Payments...............................     S-20
 High Balance Mortgage Loans..........................     S-20
 Uncertain Timing of Principal........................     S-20
 Limited Recourse.....................................     S-20
 Limited Liquidity....................................     S-20
 The Status of the Mortgage Loans in the Event of
   Insolvency.........................................     S-21
 Non-recordation of Assignments.......................     S-21
RECENT DEVELOPMENTS...................................     S-21
DESCRIPTION OF THE BONDS..............................     S-21
 General..............................................     S-21
 Book-Entry Bonds.....................................     S-22
 The Trustee and Custodian............................     S-22
 Payments of Principal and Interest...................     S-22
 Issuance of Subordinated Bonds.......................     S-29
 Payment Shortfalls; Events of Default................     S-29
 Losses...............................................     S-29
 Stated Maturity Date.................................     S-30
 Optional Redemption..................................     S-30
SECURITY FOR THE BONDS................................     S-30
 The Mortgage Loans Securing the Bonds................     S-30
 Selected Data........................................     S-32
 Additional Collateral................................     S-41
 Cooperative Loans....................................     S-41
 Realizing Upon Cooperative Loan Security.............     S-42
 Additional Information...............................     S-42
 Substitution of Mortgage Loans.......................     S-43
 Delivery of Mortgage Loans...........................     S-43
 
<CAPTION>
                                                          PAGE
<S>                                                       <C>
 The Six-Month LIBOR Index............................     S-43
 The One Year CMT Index...............................     S-44
 Pledge of Additional Collateral and Issuance of
   Additional Bonds...................................     S-45
 Conversion Option....................................     S-46
THE MBIA INSURANCE POLICY.............................     S-47
MBIA INSURANCE CORPORATION............................     S-48
BOSTON SAFE DEPOSIT AND TRUST COMPANY.................     S-49
 Mortgage Loan Underwriting...........................     S-50
 Loan Origination.....................................     S-50
LONG BEACH MORTGAGE COMPANY...........................     S-50
SERVICING OF THE MORTGAGE LOANS.......................     S-51
 General..............................................     S-51
 Loan Servicing Activities at The Boston Company......     S-52
 Loan Servicing Activities at Long Beach Mortgage
   Company............................................     S-53
 Loan Servicing Activities at Meritech................     S-55
 Advances.............................................     S-55
 Forbearance and Modification Agreements..............     S-56
 Events of Default....................................     S-56
 Master Servicer......................................     S-56
 Servicing and Other Compensation and Payment of
   Expenses...........................................     S-57
 Special Servicer.....................................     S-57
MATURITY AND PREPAYMENT CONSIDERATIONS................     S-58
 Weighted Average Life of the Bonds...................     S-58
 Factors Affecting Prepayments on the Mortgage
   Loans..............................................     S-58
 Modeling Assumptions.................................     S-59
YIELD CONSIDERATIONS..................................     S-67
USE OF PROCEEDS.......................................     S-68
UNDERWRITING..........................................     S-68
EXPERTS...............................................     S-68
LEGAL MATTERS.........................................     S-68
LEGAL INVESTMENT......................................     S-68
RATINGS...............................................     S-69
ERISA CONSIDERATIONS..................................     S-69
APPENDIX A............................................     A-1
APPENDIX B............................................     B-1
</TABLE>

                                   PROSPECTUS
<TABLE>
<CAPTION>
                                                        PAGE
<S>                                                     <C>
Additional Information................................      2
Incorporation of Certain Documents by Reference.......      2
Reports to Bondholders................................      2
Prospectus Summary....................................      3
Risk Factors..........................................      7
 Credit Considerations................................      7
 Second Lien Mortgage Loans...........................      8
 Limited Liquidity....................................      8
 Bankruptcy or Insolvency of the Issuer...............      9
 Bankruptcy or Insolvency of Resource.................      9
 Deficiency on Sale of Collateral.....................      9
 Underwriting Standards and Potential Delinquencies...      9
 Modification and Substitution of Mortgage Loans......     10
 Pledge of Additional Collateral......................     10
 Average Life and Yield Considerations................     11
 Limited Nature of Ratings............................     11
 Legal Investment Considerations......................     11
 Consolidated Tax Return..............................     12
Description of the Bonds..............................     12
 General..............................................     12
 Book-Entry Procedures................................     12
 Payments of Principal and Interest...................     13
 Redemption...........................................     14
Maturity and Prepayment Considerations................     15
Yield Considerations..................................     15
Security for the Bonds................................     16
 General..............................................     16
 The Mortgage Collateral..............................     16
 The Mortgage Loans...................................     16
 Second Liens.........................................     17
 Repurchase of Converted Mortgage Loans...............     18
 Substitution of Mortgage Collateral..................     18
 Pledge of Additional Collateral and Issuance of
   Additional Bonds...................................     19
 Master Servicer Custodial Account....................     19
 Collateral Proceeds Account..........................     19
 Reserve Fund or Accounts.............................     20
 Other Funds or Accounts..............................     20
 Investment of Funds..................................     20
 Mortgage Insurance on the Mortgage Loans.............     20
 Pool Insurance.......................................     21
 Credit Enhancement for the Mortgage Loans............     22
 Insurance Policies and Surety Bonds..................     23
Origination of the Mortgage Loans.....................     23
 General..............................................     23
 Representations and Warranties.......................     24
Servicing of the Mortgage Loans.......................     25
 General..............................................     25
 Payments on Mortgage Loans...........................     26
 Advances.............................................     26
 
<CAPTION>
                                                        PAGE
<S>                                                     <C>
 Collection and Other Servicing Procedures............     27
 Defaulted Mortgage Loans.............................     27
 Maintenance of Insurance Policies; Claims Thereunder
   and Other Realization Upon Defaulted Mortgage
   Loans..............................................     28
 Evidence as to Servicing Compliance..................     28
 Events of Default and Remedies.......................     29
 Master Servicing Agreement...........................     29
 Special Servicing Agreement..........................     29
The Indenture.........................................     30
 General..............................................     30
 Modification of Indenture............................     30
 Events of Default....................................     31
 Authentication and Delivery of Bonds.................     32
 List of Bondholders..................................     32
 Annual Compliance Statement..........................     32
 Reports to Bondholders...............................     32
 Trustee's Annual Report..............................     33
 Trustee..............................................     33
 Satisfaction and Discharge of the Indenture..........     33
Certain Legal Aspects of the Mortgage Loans...........     33
 Mortgages............................................     33
 Foreclosure..........................................     34
 Second Mortgages.....................................     35
 Equity Rights of Redemption..........................     35
 Statutory Rights of Redemption.......................     35
 Due-on-Sale Provisions...............................     35
 Subordinate Financing................................     36
 Environmental Considerations.........................     36
 Equitable Limitations on Remedies....................     36
 Anti-Deficiency Legislation and Other Limitations on
   Lenders............................................     37
 Soldiers' and Sailors' Civil Relief Act of 1940......     37
The Issuer............................................     38
Resource Mortgage Capital, Inc........................     38
Certain Federal Income Tax Consequences...............     38
 General..............................................     38
 Original Issue Discount..............................     40
 Market Discount......................................     46
 Amortizable Premium..................................     47
 Gain or Loss on Disposition..........................     48
 Miscellaneous Tax Aspects............................     48
State Tax Considerations..............................     49
ERISA Considerations..................................     49
Legal Investment......................................     50
Use of Proceeds.......................................     51
Plan of Distribution..................................     51
Legal Matters.........................................     51
Financial Information.................................     51
Glossary..............................................     52
</TABLE>
 
                                      S-4
 
<PAGE>
                                SUMMARY OF TERMS
 
     THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
DETAILED INFORMATION APPEARING ELSEWHERE IN THIS PROSPECTUS SUPPLEMENT, IN THE
ATTACHED PROSPECTUS AND IN THE INDENTURE (AS DEFINED BELOW). WHENEVER REFERENCE
IS MADE HEREIN TO A PERCENTAGE OF MORTGAGE LOANS OR TO THE CHARACTERISTICS OF
MORTGAGE LOANS, THE CALCULATION IS BASED ON THE SCHEDULED PRINCIPAL BALANCES OF
SUCH MORTGAGE LOANS AS OF THE CUT-OFF DATE. WHENEVER REFERENCE IS MADE HEREIN TO
THE PRINCIPAL BALANCE OR AMOUNT OF BONDS, THE BALANCE OR AMOUNT IS CALCULATED
BASED ON THE OUTSTANDING PRINCIPAL BALANCE OF SUCH BONDS AS OF THE MOST RECENT
PAYMENT DATE OR THE CLOSING DATE, AS APPLICABLE. CAPITALIZED TERMS USED AND NOT
DEFINED HEREIN OR IN THE PROSPECTUS HAVE THE MEANINGS ASSIGNED TO THEM IN THE
GLOSSARY CONTAINED IN THE PROSPECTUS.
 
<TABLE>
<S>                             <C>
ISSUER........................  MERIT Securities Corporation (the "Issuer"), a limited purpose finance subsidiary of Resource
                                Mortgage Capital, Inc. (the "Participant"). See "The Issuer" and "Resource Mortgage Capital,
                                Inc." in the Prospectus.
 
THE BONDS.....................  Collateralized Mortgage Bonds, Series 7 (the "Bonds"). The Bonds will consist of the following
                                Classes:
</TABLE>
 
<TABLE>
<CAPTION>
                                                          ORIGINAL
                                                      PRINCIPAL AMOUNT
<S>                               <C>                 <C>
                                  Class A-1 Bonds       $425,000,000
                                  Class A-2 Bonds       $ 43,600,000
                                  Class A-3 Bonds       $ 26,300,000
                                  Class A-4 Bonds       $  7,000,000
                                  Class A-5 Bonds       $ 15,000,000
</TABLE>
 
<TABLE>
<S>                             <C>
                                The original principal amount of each Class of Bonds may be increased or decreased by up to 5%
                                on the Closing Date, depending upon the Mortgage Loans actually acquired by the Issuer and
                                pledged to the Trustee and the credit support requirements of the Rating Agencies and MBIA. The
                                principal amount of each Class of Bonds also may be increased under certain circumstances
                                pursuant to the pledge of Additional Mortgage Collateral. See "Security for the Bonds -- Pledge
                                of Additional Collateral and Issuance of Additional Bonds" herein and in the Prospectus. An
                                affiliate of the Participant will acquire the Class A-2, Class A-3, and Class A-4 Bonds from
                                the Issuer in a negotiated transaction.
 
BOND PAYMENT STRUCTURE
  CONSIDERATIONS..............  Unlike standard corporate bonds, the timing and amount of principal payments on mortgage-backed
                                bonds are not fixed because they are determined by, among other things, the timing and amount
                                of principal payments on the underlying mortgage loans, including payments attributable to
                                prepayments, defaults, liquidations, and repurchases. The timing and amount of principal
                                payments on mortgage loans are affected by a variety of economic, geographic, legal, tax, and
                                social factors primarily because mortgage loans are prepayable by the borrowers at any time.
                                Mortgage loan prepayments also are affected by sales of the underlying residential properties
                                and mortgage loan default rates. See "Risk Factors -- Uncertain Timing of Principal" and
                                "Maturity and Prepayment Considerations" herein. In addition to affecting the weighted average
                                life of mortgage-backed bonds, mortgage prepayment rates will affect the yields on bonds
                                purchased at a premium or discount to their Parity Price. Faster than anticipated mortgage
                                prepayment rates will adversely affect the yields on bonds purchased at a premium. Slower than
                                anticipated mortgage prepayment rates will adversely affect the yields on bonds purchased at a
                                discount. See "Yield Considerations" herein.
 
                                For a more complete discussion of the factors affecting mortgage loan prepayments and the
                                effect of prepayments and other factors on the yield on the Bonds, see "Maturity and Prepayment
                                Considerations," "Yield Considerations" and "Risk Factors -- Average Life and Yield
                                Considerations" in the Prospectus.
 
INDENTURE.....................  The Bonds will be issued pursuant to an indenture supplement to be dated as of May 1, 1996 (the
                                "Indenture Supplement"), to an indenture dated as of November 1, 1994 (the "Original
                                Indenture"), between the Issuer and the Trustee (the Original Indenture as so supplemented, the
                                "Indenture").
</TABLE>
 
                                      S-5
 
<PAGE>
 
<TABLE>
<S>                             <C>
TRUSTEE AND CUSTODIAN.........  Texas Commerce Bank National Association, a national banking association, will act as Trustee
                                (the "Trustee") for the Bonds pursuant to the Indenture. The Trustee will also act as custodian
                                of certain Mortgage Loan documents. See "Description of the Bonds -- The Trustee and Custodian"
                                herein.
 
PARTICIPANT...................  Resource Mortgage Capital, Inc. (the "Participant"). The Participant acquired (i) a portion of
                                the Mortgage Loans from or through its affiliate, SMFC Funding Corporation ("SMFC") and its
                                former affiliate, Saxon Mortgage, Inc. ("Saxon"), and (ii) the balance of the Mortgage Loans
                                from various mortgage banking institutions, including Boston Safe Deposit and Trust Company
                                ("The Boston Company"). On May 13, 1996, the Participant effected the sale of all of the
                                capital stock of Saxon and Meritech Mortgage Services, Inc. to Dominion Capital, Inc. See
                                "Recent Developments" herein.

SERVICERS AND MASTER
  SERVICER....................  Approximately 20% of the First Pool Mortgage Loans and approximately 21% of the Second Pool
                                Mortgage Loans are serviced by The Boston Company (and subserviced by its affiliate, Mellon
                                Mortgage Company), approximately 12% of the First Pool Mortgage Loans are serviced by Long
                                Beach Mortgage Company ("Long Beach") and the remaining Mortgage Loans (the "Meritech Mortgage
                                Loans") are serviced by Meritech Mortgage Services, Inc. ("Meritech," together with The Boston
                                Company and Long Beach, each a "Servicer"). The Participant will serve as master servicer of
                                all the Mortgage Loans (in such capacity, the "Master Servicer") and will be responsible for
                                supervising the performance of the Servicers. The Master Servicer has been master servicing
                                mortgage loans since November 1993, but the Master Servicer is not an approved FNMA or FHLMC
                                servicer.
 
                                Each Servicer will be entitled to a Servicing Fee and the Master Servicer will be entitled to a
                                Master Servicing Fee (each, as defined herein) from interest collected on the Mortgage Loans.
                                As described herein, the Servicing Fee and Master Servicing Fee will vary among the Mortgage
                                Loans. The weighted average sum of the Servicing Fee Rate and Master Servicing Fee Rate on the
                                First Pool Mortgage Loans and Second Pool Mortgage Loans is expected to equal approximately
                                0.42% per annum and 0.44% per annum, respectively. On any Payment Date, the Master Servicer
                                will be obligated to pay interest ("Month End Interest") through the end of the preceding
                                calendar month with respect to Mortgage Loans that are prepaid in full or that are liquidated
                                during the Prepayment Period that begins in the preceding calendar month. The Master Servicer
                                also will be responsible for the fees of the Trustee. See "Servicing of the Mortgage Loans"
                                herein.
 
DENOMINATIONS.................  The Bonds will be issued as Book-Entry Bonds registered in the name of a nominee of The
                                Depository Trust Company (together with any successor depository selected by the Issuer, the
                                "Depository"), and beneficial interests will be held by investors through the book-entry
                                facilities of the Depository in minimum denominations of $100,000 and in integral multiples of
                                $1,000 in excess thereof, except that one Bond of each Class may be issued in a different
                                denomination. See "Description of the Bonds -- Book-Entry Procedures" in the Prospectus.
 
PAYMENT DATE..................  The 28th day of each month (or if such day is not a Business Day, then the next succeeding
                                Business Day), beginning in June 1996. For accounting purposes, the Payment Date will be deemed
                                to occur on the 28th day of the month without regard to whether such day is a Business Day.
 
CLOSING DATE..................  On or about June 6, 1996.
 
CUT-OFF DATE..................  May 1, 1996.
 
RECORD DATE...................  The last Business Day of the month preceding the month in which the related Payment Date is
                                deemed to occur or, for the first Payment Date, the Closing Date.
 
DUE PERIOD....................  With respect to each Payment Date, the period commencing on the second day of the month
                                preceding the month in which the Payment Date is deemed to occur and ending on the first day of
                                the month in which the Payment Date is deemed to occur.
</TABLE>
 
                                      S-6
 
<PAGE>
 
<TABLE>
<S>                             <C>
PREPAYMENT PERIOD.............  With respect to each Payment Date, the period commencing on the twenty-first day of the month
                                preceding the month in which the Payment Date is deemed to occur (or, in the case of the first
                                Payment Date, May 23, 1996) and ending on the twentieth day of the month in which the Payment
                                Date is deemed to occur.
 
ACCRUAL PERIOD................  With respect to each Payment Date: (i) for the Class A-1 and Class A-5 Bonds, the period
                                commencing on the 28th day of the preceding month through the 27th day of the month in which
                                such Payment Date is deemed to occur (except that the first Accrual Period for the Class A-1
                                and Class A-5 Bonds will be the period from the Closing Date through June 27, 1996); and (ii)
                                for the Class A-2, Class A-3 and Class A-4 Bonds, the calendar month preceding the month in
                                which such Payment Date is deemed to occur.
 
FLOATING RATE DETERMINATION
  DATE........................  The Floating Rate Determination Date for each Accrual Period for the Class A-1 and Class
                                A-5 Bonds after the initial Accrual Period will be the second London Banking Day prior to the
                                commencement of the applicable Accrual Period. A "London Banking Day" is any day on which
                                commercial banks and foreign exchange markets settle payments in London and New York City.
 
INTEREST PAYMENTS ON
  THE BONDS...................  Interest will be computed on the basis of a 360-day year consisting of twelve 30-day months.
 
  CLASS A-1 AND CLASS A-5
     BONDS....................  On each Payment Date, the Class Interest Rate for the Class A-1 and Class A-5 Bonds will be the
                                per annum rate equal to One-Month LIBOR (as defined herein) as determined (except for the
                                initial Payment Date) on the applicable Floating Rate Determination Date plus 0.52%, subject to
                                a cap of 10.00% per annum, accrued during the applicable Accrual Period on the outstanding
                                principal balance of the Class A-1 and Class A-5 Bonds, respectively, immediately prior to such
                                Payment Date. For the initial Payment Date, the Class Interest Rate on the Class A-1 and Class
                                A-5 Bonds will be 5.9575% per annum. The Class Interest Rate for the Class A-1 and Class A-5
                                Bonds will be increased as described herein if the Issuer does not exercise its option to
                                redeem the Class A-1 and Class A-5 Bonds, respectively, when it is first permitted to do so.
                                See "Description of the Bonds -- Optional Redemption" herein.
 
                                With respect to any Accrual Period for the Class A-1 and Class A-5 Bonds, One-Month LIBOR will
                                be determined on the basis (rounded to the nearest five decimal places) of the London Interbank
                                Offered Rate ("LIBOR") for one-month Eurodollar deposits appearing on the Bloomberg Screen
                                LIUS01M Index Page as of 11:00 a.m., London time, on the related Floating Rate Determination
                                Date, or an alternative method as described herein. See "Description of the Bonds -- Payments
                                of Principal and Interest" herein.
 
  CLASS A-2 BONDS.............  On each Payment Date, the Class Interest Rate for the Class A-2 Bonds will equal, subject to a
                                cap of 15.00% per annum, (a) twelve times the sum of (i) the amount of interest at the per
                                annum rate equal to the weighted average (by principal balance) of the Net Rates on the First
                                Pool Mortgage Loans, accrued during the applicable Accrual Period for the Class A-2 Bonds on
                                the outstanding principal balance of the Class A-2 Bonds immediately prior to such Payment
                                Date; (ii) the amount of interest at the per annum rate equal to the excess of (x) the weighted
                                average (by principal balance) of the Net Rates on the ARM First Pool Mortgage Loans and the
                                High Strip Interest Rate on the High Strip (each as defined herein) over (y) the Class Interest
                                Rate on the Class A-1 Bonds, accrued during the applicable Accrual Period for the Class A-2
                                Bonds on a notional principal balance equal to the outstanding principal balance of the Class
                                A-1 Bonds immediately prior to such Payment Date; and (iii) the amount of interest at the per
                                annum rate equal to the excess of the Low Strip Interest Rate (as defined herein) over the
                                Class Interest Rate on the Class A-3 Bonds, accrued during the applicable Accrual Period for
                                the Class A-3 Bonds on a notional principal balance equal to the outstanding principal balance
                                of the Class A-3 Bonds immediately prior to such Payment Date, divided by (b) the outstanding
                                principal balance of the Class A-2 Bonds immediately
</TABLE>
 
                                      S-7
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                prior to such Payment Date. For the initial Payment Date, the Class Interest Rate on the Class
                                A-2 Bonds is expected to be 15.00% per annum.
 
  CLASS A-3 BONDS.............  The Class Interest Rate for the Class A-3 Bonds is 7.00% per annum.
 
  CLASS A-4 BONDS.............  The Class Interest Rate for the Class A-4 Bonds is 7.50% per annum.
 
PRINCIPAL PAYMENTS ON
  THE BONDS...................  On each Payment Date, (a) the ARM/High Strip Principal Payment Amount (as defined herein) will
                                be applied first to pay the Class A-1 Bonds until paid in full and then to pay the Class A-2
                                Bonds until paid in full; (b) the Low Strip Principal Payment Amount (as defined herein) will
                                be applied first to pay the Class A-3 Bonds until paid in full, then to pay the Class A-4 Bonds
                                until paid in full and then to pay the Class A-2 Bonds until paid in full and (c) the Second
                                Pool Principal Payment Amount (as defined herein) will be applied to pay the Class A-5 Bonds
                                until paid in full. Principal payments to a Class will be made to the Bondholders of such Class
                                pro rata in the proportion that the outstanding principal balance of each Bond of such Class
                                bears to the aggregate outstanding principal balance of all Bonds of such Class. See
                                "Description of the Bonds -- Payments of Principal and Interest" herein.
 
STATED MATURITY DATE..........  The Stated Maturity Date for the Bonds is set forth on the cover page hereof. The Stated
                                Maturity Date for the Bonds assumes that the Bonds are paid in full within approximately four
                                years following the latest scheduled payment date on the Mortgage Loans originally pledged to
                                secure the Bonds.
 
                                The rate of payments (including payments attributable to prepayments, defaults, liquidations,
                                and repurchases) on the Mortgage Loans will depend on a number of factors, including the
                                characteristics of such Mortgage Loans, the prevailing level of interest rates and other social
                                and economic factors, and no assurance can be given as to the actual payment experience.
                                Because the rate of payment (including payments attributable to prepayments, defaults,
                                liquidations, and repurchases) of principal on the Mortgage Loans may exceed the scheduled rate
                                of payments, and could exceed such scheduled rate by a substantial amount, the actual final
                                payment of principal on the Bonds may be earlier or later, and could be substantially earlier,
                                than the Stated Maturity Date of such Class. See "Maturity and Prepayment Considerations"
                                herein and in the Prospectus.
 
NON-RECOURSE
  OBLIGATIONS.................  The Bonds will be non-recourse obligations of the Issuer. In accordance with the terms of the
                                Indenture, the Bondholders will have no rights or claims against the Issuer directly for the
                                payment of principal of and interest on the Bonds and may look only to the Collateral pledged
                                to the Trustee as security for the Bonds to satisfy the Issuer's obligations to make interest
                                and principal payments on the Bonds. None of the Issuer, the Participant, any Affiliate of the
                                Participant, the Master Servicer, any Servicer, any governmental agency or any other person has
                                guaranteed or insured the Mortgage Loans or the Bonds, except as specifically set forth herein
                                with regard to the MBIA Policy. See "The MBIA Insurance Policy" herein.
 
                                Each Bondholder will be deemed, by acceptance of its Bond, to have agreed not to file or cause
                                a filing against the Issuer of an involuntary petition under any bankruptcy or receivership law
                                and to treat its Bonds as debt instruments for purposes of federal and state income tax,
                                franchise tax and any other tax measured in whole or in part by income.
 
SECURITY FOR THE BONDS........  The Mortgage Loans will be pledged as a portion of the Trust Estate securing the Bonds, all of
                                which is more specifically described under "Security for the Bonds" herein and in the
                                Prospectus.
 
A. MORTGAGE LOANS.............  The Bonds will be secured by two Mortgage Pools of one- to four-family Mortgage Loans having
                                original terms to maturity of not more than 30 years. The First Pool Mortgage Loans will be
                                conventional, fully amortizing first lien Mortgage Loans having an aggregate Scheduled
                                Principal Balance as of the Cut-off Date of approximately $527,500,000. The Second Pool
                                Mortgage Loans will be first lien and second lien Mortgage Loans having an
</TABLE>
 
                                      S-8
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                aggregate Scheduled Principal Balance as of the Cut-off Date of approximately $17,500,000.
                                Approximately 79% of the Second Pool Mortgage Loans (the "Second Lien Mortgage Loans") will be
                                secured by second liens on the related Mortgaged Premises. See "Risk Factors -- Second Lien
                                Mortgage Loans" herein and "Security for the Bonds -- Second Liens" in the Prospectus.
 
                                Approximately 20% and 12% of the First Pool Mortgage Loans were originated by The Boston
                                Company and Long Beach, respectively, and approximately 30% of the First Pool Mortgage Loans
                                were originated by or through Saxon. The remainder of the First Pool Mortgage Loans were
                                acquired by or through SMFC from approximately 88 entities that are HUD-approved originators
                                and either are (A) approved by and in good standing with FNMA or FHLMC or (B) institutions
                                whose deposits are insured by the Federal Deposit Insurance Corporation ("FDIC"). Approximately
                                21% of the Second Pool Mortgage Loans were originated by The Boston Company and the balance of
                                the Second Pool Mortgage Loans were originated or acquired by or through Saxon.

                                Approximately 41% of the First Pool Mortgage Loans and approximately 61% of the Second Pool
                                Mortgage Loans are expected to have been underwritten generally in accordance with underwriting
                                standards for "non-conforming credits," which provide for Borrowers whose creditworthiness and
                                repayment ability do not satisfy the underwriting guidelines of FNMA or FHLMC. See "Risk
                                Factors -- Underwriting Standards" and " -- Delinquencies" herein and "Origination of the
                                Mortgage Loans" in the Prospectus. Not more than 34% of the First Pool Mortgage Loans and 18%
                                of the Second Pool Mortgage Loans are expected to have been underwritten pursuant to a limited
                                documentation program.
 
                                Not more than 2% of the First Pool Mortgage Loans and 1% of the Second Pool Mortgage Loans were
                                delinquent by one or more Scheduled Payments and not more than 1% of the First Pool Mortgage
                                Loans and 1% of the Second Pool Mortgage Loans were delinquent by two or more Scheduled
                                Payments.
 
                                Approximately 83% of the First Pool Mortgage Loans (the "ARM First Pool Mortgage Loans") and
                                approximately 21% of the Second Pool Mortgage Loans (the "ARM Second Pool Mortgage Loans" and
                                together with the ARM First Pool Mortgage Loans, the "ARM Mortgage Loans") are expected to be
                                adjustable rate Mortgage Loans and approximately 17% of the First Pool Mortgage Loans (the
                                "Fixed First Pool Mortgage Loans") and approximately 79% of Second Pool Mortgage Loans (the
                                "Fixed Second Pool Mortgage Loans" and together with the Fixed First Pool Mortgage Loans, the
                                "Fixed Mortgage Loans") are expected to be fixed rate Mortgage Loans. Less than 1% of the ARM
                                First Pool Mortgage Loans and none of the ARM Second Pool Mortgage Loans are expected to be
                                subject to negative amortization.
 
                                Substantially all the ARM Mortgage Loans are expected to have Note Rates that adjust after an
                                initial period (the "Initial Period") based on either the Six-Month LIBOR Index or the One Year
                                CMT Index (each as defined below), subject to Periodic Rate Caps and maximum and minimum
                                lifetime Note Rates, as described herein. Approximately 59% of the ARM First Pool Mortgage
                                Loans are expected to have Note Rates that adjust by reference to the Six-Month LIBOR Index,
                                and approximately 41% of the ARM First Pool Mortgage Loans and all of the ARM Second Pool
                                Mortgage Loans are expected to have Note Rates that adjust by reference to the One Year CMT
                                Index. The ARM First Pool Mortgage Loans are expected to have Initial Periods of six months
                                (approximately 44%), one year (approximately 17%), three years (approximately 13%) and five
                                years (approximately 24%). All of the ARM Second Pool Mortgage Loans are expected to have
                                Initial Periods of five years.
 
                                Approximately 16% of the First Pool Mortgage Loans and approximately 21% of the Second Pool
                                Mortgage Loans provide for monthly payments of interest at the related Note Rate but no
                                scheduled payments of principal for the first 10 years after origination (or, in some cases,
                                modification). Following such 10-year period, the monthly payment on each such Mortgage Loan
                                will be increased to an amount sufficient to amortize fully its outstanding principal balance
                                over its remaining term and to pay interest at the related Note Rate.
</TABLE>

                                      S-9
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                The First Pool Mortgage Loans are expected to have a weighted average remaining term to stated
                                maturity of approximately 350 months and an average Scheduled Principal Balance of
                                approximately $167,000. The First Pool Mortgage Loans originated by The Boston Company are
                                expected to have an average Scheduled Principal Balance of approximately $526,000. All other
                                First Pool Mortgage Loans are expected to have an average Scheduled Principal Balance of
                                approximately $143,000.
 
                                The Second Pool Mortgage Loans are expected to have a weighted average remaining term to stated
                                maturity of approximately 217 months and an average Scheduled Principal Balance of
                                approximately $56,000. The Second Pool Mortgage Loans originated by The Boston Company are
                                expected to have an average Scheduled Principal Balance of approximately $606,000. All other
                                Second Pool Mortgage Loans are expected to have an average Scheduled Principal Balance of
                                approximately $45,000.
 
                                Approximately 44% of the Second Pool Mortgage Loans (all of which are Second Lien Mortgage
                                Loans) and less than 1% of the First Pool Mortgage Loans provide for the amortization of the
                                principal amount over a certain period, although all remaining principal is due at the end of a
                                shorter period, with a final "balloon" payment of the unamortized balance due at maturity (the
                                "Balloon Payment Mortgage Loans"). See "Risk Factors -- Balloon Payment Mortgage Loans" herein.
 
                                Less than 14% of the First Pool Mortgage Loans are expected to have original loan-to-value
                                ratios, giving effect to any Additional Collateral (as defined herein), in excess of 80%, and
                                the weighted average original loan-to-value ratio of the First Pool Mortgage Loans, giving
                                effect to any Additional Collateral, is expected to be approximately 72%. At least 52% of the
                                First Pool Mortgage Loans with an original loan-to-value ratio, giving effect to any Additional
                                Collateral, greater than 80% will be covered by a Primary Mortgage Insurance Policy (covering
                                at least the amount of the Mortgage Loan in excess of 75% of the original fair market value of
                                the related Mortgaged Premises) unless such policy is canceled with the consent of the Master
                                Servicer.
 
                                Less than 31% of the Second Pool Mortgage Loans are expected to have original loan-to-value
                                ratios, giving effect, in the case of the Second Lien Mortgage Loans, to the unpaid principal
                                balance of the related first lien mortgage loan at the time of origination of the Second Lien
                                Mortgage Loan, in excess of 80%, and the weighted average original loan-to-value ratio of the
                                Second Pool Mortgage Loans is expected to be approximately 75%. None of the Second Pool
                                Mortgage Loans with an original loan-to-value ratio greater than 80% will be covered by a
                                Primary Mortgage Insurance Policy. As used herein, the "original loan-to-value ratio" for a
                                Second Lien Mortgage Loan generally shall equal the ratio of (i) the aggregate original
                                principal amount of such Second Lien Mortgage Loan and the unpaid principal balance of the
                                related first lien mortgage loan at the time of origination of the related Second Lien Mortgage
                                Loan to (ii) the value of the Mortgaged Premises securing such mortgage loans at the time of
                                origination of the related Second Lien Mortgage Loan.
 
                                Approximately 1% of the First Pool Mortgage Loans are secured in part by, in addition to real
                                estate or shares of stock in a cooperative housing corporation, Additional Collateral,
                                generally consisting of marketable securities. See "Security for the Bonds -- Additional
                                Collateral" herein.
 
                                Approximately 3% of the First Pool Mortgage Loans were made in connection with the purchase or
                                refinancing of cooperative apartments ("Cooperative Loans"). Approximately 1% of the First Pool
                                Mortgage Loans are Unrecognized Cooperative Loans (as defined herein); the value of the related
                                collateral may prove to be substantially less, in the event of foreclosure, than the unpaid
                                balance of the related Mortgage Loan. See "Risk Factors -- Cooperative Loans; Unrecognized
                                Security Interests" herein.

                                Approximately 21% of the Second Pool Mortgage Loans are secured by more than one Mortgaged
                                Premises.
</TABLE>
 
                                      S-10
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                As represented by the Borrowers in their related Mortgage Loan applications, less than 7% of
                                the First Pool Mortgage Loans and 12% of the Second Pool Mortgage Loans (excluding properties
                                secured by more than one Mortgaged Premises) are expected to be secured by second homes or
                                investor properties.
 
                                Approximately 39% of the First Pool Mortgage Loans and approximately 38% of the Second Pool
                                Mortgage Loans are expected to be secured by Mortgaged Premises located in California. Although
                                complete information is not available to the Issuer, (i) at least 18% and 12% of the First Pool
                                Mortgage Loans are secured by Mortgaged Premises located in the Los Angeles and San Francisco
                                metropolitan areas, respectively, and (ii) at least 20%, 7% and 14% of the Second Pool Mortgage
                                Loans are secured by Mortgaged Premises located in the Los Angeles, San Francisco and
                                Washington, D.C. metropolitan areas, respectively.
 
                                The Mortgage Loans may be prepaid, in whole or in part, at any time by the Borrowers.
                                Approximately 17% of the First Pool Mortgage Loans and approximately 4% of the Second Pool
                                Mortgage Loans provide for payment of a prepayment fee or penalty.

                                Less than 1% of the ARM First Pool Mortgage Loans and none of the ARM Second Pool Mortgage
                                Loans are expected to be convertible from an adjustable rate to a fixed rate of interest at the
                                option of the Borrower during a specified period upon the fulfillment of certain conditions.
 
  NOTE RATE...................  The Note Rate of each Mortgage Loan is the per annum interest rate required to be paid by the
                                Borrower under the terms of the related Note. The Note Rate of each ARM Mortgage Loan will
                                adjust, subsequent to the related Initial Period, every six months or every year as of a date
                                specified in the related Note (each such date, an "Interest Adjustment Date") to a rate that is
                                calculated for substantially all of the ARM Mortgage Loans in accordance with (i) the average
                                of LIBOR for six-month Eurodollar deposits in the London market based on quotations of major
                                banks as published either by FNMA or The Wall Street Journal (the "Six-Month LIBOR Index"), or
                                (ii) the weekly average yield on U.S. Treasury securities adjusted to a constant term of
                                maturity of one year as published by the Federal Reserve Board (the "One Year CMT Index"), in
                                each case in accordance with the terms of the related Note. With respect to each Interest
                                Adjustment Date, the "Current LIBOR Index" is the most recently published Six-Month LIBOR Index
                                as of the date that is 30 days or 45 days, as specified in the related Note, prior to such
                                Interest Adjustment Date; and the "Current One Year CMT Index" is the most recently published
                                rate as of the date that is 30 days or 45 days prior to such Interest Adjustment Date, as
                                specified in the related Note. As specified in the related Note, the Note Rate of each ARM
                                Mortgage Loan will be adjusted on each Interest Adjustment Date to a rate equal to the sum (as
                                rounded pursuant to the applicable rounding convention) the Current LIBOR Index or the Current
                                One Year CMT Index (each, an "Index") and a fixed percentage (the "Gross Margin"), subject to
                                (i) a maximum increase or decrease in the Note Rate on any Interest Adjustment Date of 1%, 1.5%
                                or 2% per annum (a "Periodic Rate Cap"), except that, in the case of each ARM Mortgage Loan
                                with an Initial Period of three years, the Periodic Rate Cap on the first Interest Adjustment
                                Date is 3% per annum, and (ii) any minimum and maximum lifetime Note Rates.
 
                                Substantially all the ARM Mortgage Loans were originated with an initial Note Rate below the
                                sum of the applicable Index and the applicable Gross Margin. As of the Cut-off Date, it is
                                expected that approximately 10% of the ARM First Pool Mortgage Loans and none of the ARM Second
                                Pool Mortgage Loans will have passed their first Interest Adjustment Date. The weighted average
                                next Interest Adjustment Date for the ARM First Pool Mortgage Loans and the ARM Second Pool
                                Mortgage Loans as of the Cut-off Date is approximately March 1, 1998 and November 1, 2000,
                                respectively. No ARM Mortgage Loan will be "fully indexed" until it bears interest at the
                                applicable Index plus its Gross Margin. Due to the application of Periodic Rate Caps and
                                minimum and maximum lifetime Note Rates, the Note Rate on any ARM Mortgage Loan, as adjusted on
                                any Interest Adjustment Date, may not equal the sum of the applicable Index and the applicable
                                Gross Margin. In no case will the minimum lifetime Note
</TABLE>
 
                                      S-11
 
<PAGE>

<TABLE>
<S>                             <C>
                                Rate of an ARM Mortgage Loan be less than the Gross Margin of such Mortgage Loan. See "Maturity
                                and Prepayment Considerations -- Factors Affecting Prepayments on the Mortgage Loans" herein.
 
                                As of the Cut-off Date, (i) the Note Rates on the ARM First Pool Mortgage Loans are expected to
                                range from approximately 5.12% to 15.50% per annum, and the weighted average Note Rate on the
                                ARM First Pool Mortgage Loans is expected to be approximately 8.38% per annum, (ii) the Gross
                                Margins of the ARM First Pool Mortgage Loans are expected to range from approximately 2.25% to
                                9.85%, with a weighted average of approximately 4.32%, (iii) the maximum lifetime Note Rates
                                for the ARM First Pool Mortgage Loans are expected to range from approximately 9.625% to
                                22.500% per annum, and the weighted average maximum lifetime Note Rate for the ARM First Pool
                                Mortgage Loans is expected to be approximately 14.32% per annum and (iv) the minimum lifetime
                                Note Rates for the ARM First Pool Mortgage Loans are expected to range from approximately 2.75%
                                to 15.50% per annum, and the weighted average minimum lifetime Note Rate for the ARM First Pool
                                Mortgage Loans is expected to be approximately 6.56% per annum. As of the Cut-off Date, the
                                Note Rates for the Fixed First Pool Mortgage Loans are expected to range from 7.12% to 16.50%
                                per annum, and the weighted average Note Rate for the Fixed First Pool Mortgage Loans is
                                expected to be approximately 9.45% per annum.
 
                                As of the Cut-off Date, (i) the Note Rates on the ARM Second Pool Mortgage Loans are expected
                                to range from approximately 7.25% to 7.75% per annum, and the weighted average Note Rate on the
                                ARM Second Pool Mortgage Loans is expected to be approximately 7.41% per annum, (ii) the Gross
                                Margin of all ARM Second Pool Mortgage Loans will be approximately 2.75%, (iii) the maximum
                                lifetime Note Rates for the ARM Second Pool Mortgage Loans are expected to range from
                                approximately 12.25% to 12.75% per annum, and the weighted average maximum lifetime Note Rate
                                for the ARM Second Pool Mortgage Loans is expected to be approximately 12.41% per annum and
                                (iv) the minimum lifetime Note Rate for each of the ARM Second Pool Mortgage Loans is expected
                                to be approximately 2.75% per annum. As of the Cut-Off Date, the Note Rates for the Fixed
                                Second Pool Mortgage Loans are expected to range from approximately 8.25% to 16.50% per annum,
                                and the weighted average Note Rate for the Fixed Second Pool Mortgage Loans is expected to be
                                approximately 11.10% per annum.

  ADMINISTRATIVE
     COST RATE................  The Administrative Cost Rate with respect to each Mortgage Loan will be equal to the sum of (i)
                                the Servicing Fee Rate, (ii) the Master Servicing Fee Rate (which includes the fees paid to the
                                Trustee) and (iii) the rate used to calculate premiums due under the MBIA Policy, in each case
                                attributable to that Mortgage Loan. For purposes of calculating the Administrative Cost Rate,
                                the rate used with respect to the MBIA premium is a fixed percentage of the outstanding
                                principal balance of each Mortgage Loan, although the MBIA premium paid is equal to such fixed
                                percentage of the outstanding principal balance of the Bonds. As of the Cut-off Date, the
                                weighted average Administrative Cost Rate is expected to be approximately 0.55% per annum for
                                the First Pool Mortgage Loans and 0.57% per annum for the Second Pool Mortgage Loans.

  NET RATE....................  The Net Rate of each Mortgage Loan will be equal to the Note Rate for such Mortgage Loan less
                                the Administrative Cost Rate for such Mortgage Loan.
 
B. COLLATERAL PROCEEDS
  ACCOUNT.....................  All collections on the Collateral pledged as security for the Bonds will be remitted (net of
                                certain payments and reimbursements to the Servicers and Master Servicer) monthly to the
                                Collateral Proceeds Account to be established by the Trustee and will be available for
                                application to the payment of interest and principal due on the Bonds and for the payment of
                                certain administrative fees and expenses. On each Payment Date, after required payments are
                                made on the Bonds and to MBIA for any unreimbursed amounts paid on the Bonds under the MBIA
                                Policy (as described below), any Available Funds (as defined herein) remaining in the
                                Collateral Proceeds Account on such Payment Date shall be released from the lien of the
</TABLE>
 
                                      S-12
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                Indenture and will not be available for payment to the Bondholders. See "Security for the
                                Bonds -- Collateral Proceeds Account" in the Prospectus.
 
C. MBIA INSURANCE
  POLICY......................  In addition to the other credit support described herein, MBIA Insurance Corporation ("MBIA")
                                will issue a financial guaranty insurance policy (the "MBIA Policy") pursuant to which it will
                                irrevocably and unconditionally guarantee payment of the Insured Payments, as described herein.
 
                                If prior to a Payment Date the Trustee determines that the Available Funds (as described
                                herein) for a Payment Date are less than the Payment Amount (as described herein) due on such
                                Payment Date, the Trustee will, subject to the terms of the MBIA Policy, draw an amount under
                                the MBIA Policy equal to such shortfall and deposit such amount (the "Insured Payment") into
                                the Collateral Proceeds Account for payment to the related Bondholders.
 
                                Pursuant to the Indenture, MBIA will be subrogated to the rights of the Bondholders to receive
                                any payments on such Bonds to the extent of payments under the MBIA Policy that remain
                                unreimbursed. In addition, under the Indenture, absent the existence of a default by MBIA under
                                the MBIA Policy, MBIA will be entitled to exercise certain voting rights of the Bondholders
                                without the consent of such Bondholders, and the Bondholders may exercise such rights only with
                                the prior written consent of MBIA. In addition, unless an MBIA default on its payment
                                obligations under the MBIA Policy exists, MBIA, rather than the Trustee or the Bondholders,
                                will have the right to direct all matters relating to the Bonds in any proceeding in a
                                bankruptcy of the Issuer. See "The MBIA Insurance Policy" herein.

                                MBIA, formerly known as Municipal Bond Investors Assurance Corporation, is the principal
                                operating subsidiary of MBIA, Inc., a New York Stock Exchange listed company. MBIA's
                                claims-paying ability is rated "Aaa" by Moody's and "AAA" by S&P. See "MBIA Insurance
                                Corporation" herein.
 
D. OTHER CREDIT SUPPORT.......  Credit support on the Bonds also is provided by the Overcollateralization Amount, which, on the
                                Closing Date, is expected to equal approximately 5% of the aggregate Scheduled Principal
                                Balance of the Mortgage Loans as of the Cut-off Date. The actual percentage may be lower or
                                higher than 5%, depending on the final requirements of MBIA and the Rating Agencies. The
                                Overcollateralization Amount generally will be reduced to the extent Losses on the Mortgage
                                Loans are allocated thereto as described below and to the extent that the Overcollateralization
                                Amount would otherwise exceed the Target Overcollateralization Amount (subject to the
                                delinquency test described in clause (b) of the definition of "Bond Payment Percentage"). To
                                the extent Available Funds received with respect to the Mortgage Loans for a Payment Date
                                exceed (i) amounts due on the Bonds on such Payment Date and (ii) amounts payable to MBIA for
                                any unreimbursed amounts paid on the Bonds under the MBIA Policy, such excess funds will be
                                released from the lien of the Indenture. Once released from the Indenture, such excess funds
                                will not be available to make payments on the Bonds. See "Description of the Bonds -- Payments
                                of Principal and Interest" herein. Losses will be covered first by the Overcollateralization
                                Amount and second by the MBIA Policy to the extent described herein or, in the event of any
                                default by MBIA, Losses will be incurred PRO RATA by the Bondholders. See "Description of the
                                Bonds -- Losses" herein.
 
ADDITIONAL BONDS..............  The Issuer may pledge Additional Mortgage Collateral to the Trustee and issue Additional Bonds
                                within six months following the date of initial issuance of the Bonds with the prior written
                                consent of MBIA and the satisfaction of certain other conditions set forth in the Indenture.
                                Although the pledge of any Additional Collateral will not result in any change in the Class
                                Interest Rate, Stated Maturity Date or Payment Dates of the Bonds, the pledge of Additional
                                Mortgage Collateral may result in a variance of up to 0.05 years in the weighted average life
                                of the Bonds at an assumed constant prepayment rate of 21% CPR (as described herein), and the
                                characteristics of the Mortgage Loans may vary within the parameters described herein.
                                Furthermore, no assurance can be given that the pledge of Additional Mortgage Collateral and
                                issuance of Additional Bonds would not affect the timing or amount
</TABLE>
 
                                      S-13
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                of payments received by Bondholders. Provided that the conditions described herein and in the
                                Indenture are satisfied, the pledge of Additional Mortgage Collateral and the issuance of
                                Additional Bonds will not be subject to the prior consent of the Bondholders. See "Security for
                                the Bonds -- Pledge of Additional Collateral and Issuance of Additional Bonds" herein and in
                                the Prospectus.
 
SUBORDINATED BONDS............  Without the consent of the Bondholders, the Issuer may issue additional bonds of this Series to
                                the extent such bonds are fully subordinated to the Bonds or may pledge its interest in the
                                Mortgage Loans, subject to the indebtedness evidenced by the Bonds, to secure bonds of other
                                series. Any such issuance of additional bonds will be conditioned upon confirmation from the
                                Rating Agencies of the then current ratings on the Bonds (without regard to the existence of
                                the MBIA Policy), the consent of MBIA and the satisfaction of certain other conditions set
                                forth in the Indenture.

SUBSTITUTION AND MODIFICATION
  OF MORTGAGE LOANS...........  If a Mortgage Loan is in material default or a payment default is imminent, the related
                                Servicer, with the consent of the Master Servicer, may enter into a forbearance or modification
                                agreement with the Borrower. The terms of any such forbearance or modification agreement may
                                affect the amount and timing of principal and interest payments on the Mortgage Loan and,
                                consequently, may affect the amount and timing of payments on the Bonds. In addition, under
                                certain circumstances, the Issuer may substitute a mortgage loan (a "Substitute Mortgage Loan")
                                for a defaulted Mortgage Loan or REO. The terms of the Substitute Mortgage Loan may differ from
                                those of the Mortgage Loan for which it is substituted. In particular, the Note Rate of the
                                Substitute Mortgage Loan may be less than that of the Mortgage Loan for which it is substituted
                                and, indeed, may be less than the then current market interest rate for mortgage loans with
                                similar characteristics. Furthermore, a Bondholder may prefer that such defaulted Mortgage Loan
                                or REO be liquidated rather than have it replaced with a Substitute Mortgage Loan, particularly
                                if the Substitute Mortgage Loan has a Note Rate less than the then current market interest rate
                                for mortgage loans with similar characteristics. See "Security for the Bonds -- Substitution of
                                Mortgage Collateral" in the Prospectus.
 
                                As a condition to any modification or forbearance related to any Mortgage Loan or to the
                                substitution of a Substitute Mortgage Loan, the Master Servicer is required to determine, in
                                its reasonable business judgment, that such modification, forbearance or substitution will
                                maximize the recovery on such Mortgage Loan on a present value basis. Nevertheless, the
                                interests of the Issuer and the Master Servicer, which is an affiliate of the Issuer, in
                                determining whether to enter into a modification or forbearance agreement or to substitute a
                                Substitute Mortgage Loan (or in establishing the terms of any such modification or forbearance
                                agreement or the terms of such Substitute Mortgage Loan) may conflict with those of
                                Bondholders.
 
ADDITIONAL INFORMATION........  On each Payment Date, information will be available with respect to the outstanding principal
                                balance of each Class of the Bonds and the applicable Class Interest Rate. The information may
                                be obtained by telephone from the corporate trust office of the Trustee. As of the date of this
                                Prospectus Supplement, that telephone number is (713) 216-2240. The Master Servicer will make
                                available on an ongoing basis current information relating to the Bonds and the Mortgage Loans,
                                including (i) the outstanding principal balance of each class of Bonds and the applicable Class
                                Interest Rate, (ii) the weighted average Note Rate, the weighted average remaining term to
                                stated maturity and the weighted average loan-to-value ratio of the Mortgage Loans in each
                                Mortgage Pool and (iii) the geographic distribution of the Mortgaged Premises underlying the
                                Mortgage Loans in each Mortgage Pool. In addition, with respect to delinquencies, losses and
                                credit enhancement, the Master Servicer will make available on an ongoing basis information
                                relating to (a) on a Mortgage Pool basis (i) Mortgage Loan delinquencies of 30 days, 60 days
                                and 90 days or over, (ii) Mortgage Loans in foreclosure,
</TABLE>
 
                                      S-14

<PAGE>
 
<TABLE>
<S>                             <C>
                                (iii) REO and (iv) Losses on the Mortgage Loans, (b) the remaining Overcollateralization Amount
                                and (c) amounts paid on the Bonds by MBIA under the MBIA Policy.
 
ADVANCES......................  On or before each Payment Date, the applicable Servicer or, in the case of the Meritech
                                Mortgage Loans, the Master Servicer will be obligated (subject to the limitations described
                                herein) to make cash advances ("Advances") with respect to any delinquent Mortgage Loan in an
                                amount equal to the sum of (i) the Scheduled Payment on such delinquent Mortgage Loan (net of
                                the Servicing Fee and, if applicable, the Master Servicing Fee) or, in the event of a default
                                in the payment of the balloon payment on a Balloon Payment Mortgage Loan, an amount equal to
                                interest (net of the Servicing Fee and, if applicable, the Master Servicing Fee) on the
                                principal balance thereof deemed to be due on such Mortgage Loan after such default, (ii)
                                amounts for the payment of real estate taxes, assessments, insurance premiums and property
                                protection expenses and (iii) amounts to cover expenses relating to Foreclosure and
                                Liquidation, provided that the Master Servicer has determined in its good faith business
                                judgment that such Advance is not a Non-Recoverable Advance. For Mortgage Loans not serviced by
                                Meritech, the Master Servicer will be obligated to make any required Advance if the Servicer
                                fails to make such Advance. The Trustee will be obligated to make a required Advance if the
                                Master Servicer fails to do so. Nevertheless, neither the Master Servicer nor the Trustee is
                                required to make any Advance if it has determined in its good faith judgment that such Advance
                                would constitute a Non-Recoverable Advance. The MBIA Policy will provide protection to the
                                Bondholders against any shortfall resulting from delinquencies as to which a required Advance
                                is not made as described above or is determined to be nonrecoverable to the extent such
                                shortfall is not otherwise covered by Available Funds. See "Servicing of the Mortgage
                                Loans -- Advances" herein and in the Prospectus.
 
OPTIONAL REDEMPTION...........  The Issuer may, at its option, redeem a Class or Classes of Bonds in whole, but not in part, on
                                any Payment Date on or after the earlier of (i) May 28, 2003 or (ii) the Payment Date on which,
                                after taking into account payments of principal to be made on such Payment Date, the aggregate
                                outstanding principal balance of the Bonds is less than 35% of the aggregate principal amount
                                of the Bonds issued (including any Additional Bonds). If the Issuer does not exercise its
                                option to redeem the Class A-1 or Class A-5 Bonds on the first Payment Date on which it is
                                permitted to do so, the Class Interest Rate for such Class A-1 or Class A-5 Bonds will be
                                increased to the per annum rate equal to One-Month LIBOR on the applicable Floating Rate
                                Determination Date plus 1.04%, subject to a cap of 10.52% per annum, accrued during the
                                applicable Accrual Period on the outstanding principal balance of such Class A-1 or Class A-5
                                Bonds immediately prior to such Payment Date. In addition, the Issuer may redeem a Class or
                                Classes of Bonds, in whole, but not in part, at any time upon a determination by the Issuer,
                                based upon an opinion of counsel, that a substantial risk exists that the Bonds of the Class to
                                be redeemed will not be treated for federal income tax purposes as evidences of indebtedness.
                                Any such redemption will be paid in cash at a price equal to 100% of the aggregate outstanding
                                principal balance of the Class of Bonds so redeemed, plus accrued and unpaid interest for the
                                applicable Accrual Period. At the option of the Issuer, an optional redemption of a Class of
                                Bonds can be effected without retiring such Class of Bonds so that the Issuer has the ability
                                to own or resell such Class of Bonds. Upon redemption and retirement of all the Bonds, the
                                Collateral securing the Bonds will be released from the lien of the Indenture. See "Description
                                of the Bonds -- Optional Redemption" herein and "Description of the Bonds -- Redemption" in the
                                Prospectus.
 
CERTAIN FEDERAL INCOME TAX
  CONSEQUENCES................  Based on the facts as they currently exist, the Bonds will be taxable debt obligations under
                                the Internal Revenue Code of 1986, as amended (the "Code") and interest paid or accrued
                                thereon, including any original issue discount, will be taxable to Bondholders. No election
                                will be made to treat the Issuer, the Mortgage Loans or the arrangement by which the Bonds are
                                issued as a real estate mortgage investment conduit. Interest income (including original issue
                                discount and market discount) will accrue on the Bonds as described in "Certain Federal Income
                                Tax Consequences" in the Prospectus. The Bonds may be issued with original issue
</TABLE>
 
                                      S-15
 
<PAGE>

<TABLE>
<S>                             <C>
                                discount for federal income tax purposes. See "Certain Federal Income Tax Consequences --
                                Original Issue Discount" in the Prospectus. In determining the rate of accrual of market
                                discount, if any, on the Bonds, Bondholders should use a prepayment assumption of 21% CPR (as
                                described under "Maturity and Prepayment Considerations -- Weighted Average Life of the Bonds"
                                herein). No representation, however, is made herein as to the rate at which prepayments on the
                                Mortgage Loans actually will occur.
 
                                Bonds owned by domestic building and loan associations and other thrift institutions will not
                                be considered "loans secured by an interest in real property" or "qualifying real property
                                loans." Bonds owned by a REIT will not be treated as "real estate assets" nor will interest on
                                the Bonds be considered "interest on obligations secured by mortgages on real property." By
                                acceptance of its Bond, each Bondholder will be deemed to have agreed to treat its Bonds as
                                debt instruments for purposes of federal and state income tax, franchise tax and any other tax
                                measured in whole or in part by income.
 
RATINGS.......................  It is a condition to their issuance that the Bonds be rated "Aaa" by Moody's and "AAAr" by S&P
                                (together with Moody's, the "Rating Agencies"). A security rating is not a recommendation to
                                buy, sell or hold the Bonds and may be subject to revision or withdrawal at any time by the
                                assigning Rating Agency. A security rating does not represent any assessment of the likelihood
                                of principal prepayments on the Mortgage Loans or of the degree to which such prepayments might
                                differ from those originally anticipated. Also, a security rating does not represent any
                                assessment of the yield to maturity that investors may experience. The ratings assigned to the
                                Bonds do not represent an assessment of the ability of the Participant to purchase Converted
                                Mortgage Loans when the Participant is required to do so, which is reflected in the assignment
                                of the "r" rating by S&P to the Bonds. See "Ratings" and "Maturity and Prepayment
                                Considerations" herein.
 
LEGAL INVESTMENT..............  The First Pool Bonds will constitute mortgage related securities for purposes of the Secondary
                                Mortgage Market Enhancement Act of 1984 ("SMMEA") for as long as they are rated in one of the
                                two highest rating categories by one or more nationally recognized statistical rating
                                organizations. As such, the First Pool Bonds will be legal investments for certain entities to
                                the extent provided in SMMEA, subject to state laws overriding SMMEA. A number of states have
                                enacted legislation overriding the legal investment provisions of SMMEA.
 
                                THE CLASS A-5 BONDS WILL NOT CONSTITUTE "MORTGAGE RELATED SECURITIES" FOR PURPOSES OF SMMEA. No
                                representations are made as to the proper characterization of the Bonds for legal investment or
                                other purposes, or as to the ability of particular investors to purchase the Bonds under
                                applicable legal investment restrictions. Institutions whose investment activities are subject
                                to legal investment laws and regulations, regulatory capital requirements or review by
                                regulatory authorities may be subject to restrictions on investment in the Bonds. Any such
                                institution should consult with its own legal advisors in determining whether and to what
                                extent the Bonds constitute legal investments under SMMEA or are subject to investment, capital
                                or other restrictions. See "Legal Investment" in the Prospectus.
 
ERISA CONSIDERATIONS..........  Fiduciaries of employee benefit plans and certain other retirement plans and arrangements that
                                are subject to ERISA or corresponding provisions of the Code, including individual retirement
                                accounts and annuities, Keogh plans and collective investment funds in which such plans,
                                accounts, annuities or arrangements are invested (any of the foregoing a "Plan"), persons
                                acting on behalf of a Plan, or persons using the assets of a Plan ("Plan Investors"), should
                                review carefully with their legal advisors whether the purchase or holding of the Bonds could
                                either give rise to a transaction that is prohibited under ERISA or the Code or cause the
                                Collateral securing the Bonds to be treated as plan assets for purposes of regulations of the
                                Department of Labor set forth in 29 C.F.R. 2510.3-101 (the "Plan Asset Regulations"). Although
                                certain exceptions from the application of the prohibited transaction rules and the Plan Asset
                                Regulations exist, there can be no assurance that any such exception will apply with respect to
                                the acquisition of a Bond. See "ERISA Considerations" herein and in the Prospectus.
</TABLE>
 
                                      S-16
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                The Issuer believes that the Bonds will be treated as debt obligations without significant
                                equity features for purposes of the Plan Asset Regulations. Accordingly, a Plan that acquires a
                                Bond should not be treated as having acquired a direct interest in the assets of the Issuer.
                                See "ERISA Considerations" herein and in the Prospectus. However, there can be no complete
                                assurance that the Bonds will be treated as debt obligations without significant equity
                                features for purposes of the Plan Asset Regulations.
</TABLE>
 
                                      S-17
 
<PAGE>
                                  RISK FACTORS
 
     Prospective Bondholders should consider the following factors (as well as
the factors set forth under "Risk Factors"in the Prospectus) in connection with
a purchase of the Bonds.
 
UNDERWRITING STANDARDS
 
     Approximately 41% of the First Pool Mortgage Loans, including all of the
Mortgage Loans purchased from and serviced by Long Beach Mortgage Company, and
approximately 61% of the Second Pool Mortgage Loans, were underwritten in
accordance with underwriting standards intended to provide single-family
mortgage loans for non-conforming credits. The balance of the Mortgage Loans
were originated in the manner set forth under "Security for the Bonds -- The
Mortgage Loans Securing the Bonds -- Underwriting Policies" herein.
 
     A mortgage loan made to a non-conforming credit means a mortgage loan that
is ineligible for purchase by FNMA or FHLMC due to Borrower credit
characteristics that do not meet FNMA or FHLMC underwriting guidelines,
including a loan made to a Borrower whose creditworthiness and repayment ability
do not satisfy such FNMA or FHLMC underwriting guidelines and a Borrower who may
have a record of major derogatory credit items such as credit write-offs,
outstanding judgments and prior bankruptcies. ACCORDINGLY, THESE MORTGAGE LOANS
ARE LIKELY TO EXPERIENCE RATES OF DELINQUENCY AND FORECLOSURE THAT ARE HIGHER,
AND MAY BE SUBSTANTIALLY HIGHER, THAN MORTGAGE LOANS ORIGINATED IN ACCORDANCE
WITH FNMA OR FHLMC UNDERWRITING GUIDELINES. AS A RESULT, LOSSES ON THESE
MORTGAGE LOANS MAY BE HIGHER THAN LOSSES ON MORTGAGE LOANS ORIGINATED IN
ACCORDANCE WITH SUCH GUIDELINES.
 
     The primary considerations in underwriting a mortgage loan are the
assessment of the creditworthiness of the Borrower and the value of the
Mortgaged Premises as collateral in relation to the amount of the mortgage loan.
Because delinquencies and foreclosures may be more prevalent with respect to the
Mortgage Loans for non-conforming credits than with respect to mortgage loans
originated in accordance with FNMA or FHLMC underwriting guidelines, decreases
in the values of the related Mortgaged Premises may have a greater effect on the
overall loss experience of such Mortgage Loans than on the loss experience of a
pool of mortgage loans originated in accordance with FNMA or FHLMC underwriting
guidelines. No assurance can be given that the values of such Mortgaged Premises
have remained or will remain at the levels in effect on the dates of origination
of the related Mortgage Loans. If the values of such Mortgaged Premises decline
after the dates of origination of the related Mortgage Loans, then the rates of
losses on the Mortgage Loans may increase, and such increase may be substantial.
 
DELINQUENCIES
 
     AS OF THE CUT-OFF DATE, (I) NOT MORE THAN 2% OF THE FIRST POOL MORTGAGE
LOANS AND 1% OF THE SECOND POOL MORTGAGE LOANS WERE DELINQUENT BY ONE OR MORE
SCHEDULED PAYMENTS AND (II) NOT MORE THAN 1% OF THE FIRST POOL MORTGAGE LOANS
AND 1% OF THE SECOND POOL MORTGAGE LOANS WERE DELINQUENT BY TWO OR MORE
SCHEDULED PAYMENTS.
 
SECOND LIEN MORTGAGE LOANS
 
     Approximately 79% of the Second Pool Mortgage Loans are Second Lien
Mortgage Loans secured by second liens ("Second Lien") on the related Mortgaged
Premises. The rights of the Issuer, as second mortgagee on the Second Lien
Mortgage Loans, are wholly subordinate to the rights of the mortgagee or
beneficiary of the first mortgage or deed of trust ("First Lien") on the related
Mortgaged Premises. Investors in the Class A-5 Bonds should consider that upon
Foreclosure or other Liquidation of the related Mortgaged Premises, the claims
of the holder of the First Lien must be fully satisfied before the Trust Estate
will be entitled to receive payments in respect of the related Mortgage Loan. It
is possible that upon Foreclosure or other Liquidation of the Mortgaged Premises
related to any of the Second Lien Mortgage Loans, adequate funds will not be
available to satisfy fully both the First Lien and the Second Lien. In addition,
the Servicer of any Second Lien Mortgage Loan may not foreclose on the Mortgaged
Premises, except subject to the related First Lien. The holder of the First Lien
on Mortgaged Premises securing a Second Lien Mortgage Loan may foreclose on such
Mortgaged Premises without regard to the Second Lien and, therefore, may decide
to foreclose on such Mortgaged Premises at a time and in a manner so as to
realize amounts sufficient to satisfy the First Lien but not sufficient to
satisfy the Second Lien. Neither the Servicer nor the Master Servicer will be
under any obligation to advance funds to satisfy a senior mortgage and they are
not expected to do so. See "Security for the Bonds -- Second Liens" in the
Prospectus.

                                      S-18
 
<PAGE>
BALLOON PAYMENT MORTGAGE LOANS
 
     Approximately 44% of the Second Pool Mortgage Loans and less than 1% of the
First Pool Mortgage Loans provide for the amortization of the principal amount
over a certain period, although all remaining principal is due at the end of a
shorter period, with a final "balloon" payment of the unamortized balance due at
maturity (the "Balloon Payment Mortgage Loans"). The Second Pool Mortgage Loans
that are Balloon Payment Mortgage Loans (the "Second Pool Balloon Loans") have
original terms to maturity of 15 years, but provide for equal monthly payments
designed to amortize the full amount of the loan over a term of 30 years. All of
the Second Pool Balloon Loans are also Second Lien Mortgage Loans. Risk of
default on a Balloon Payment Mortgage Loan generally is greater than that
associated with a fully-amortizing loan, because the ability of the Borrower to
make the final balloon payment typically will depend on the Borrower's ability
to either refinance or sell the related Mortgaged Premises. Because principal
payments on the Class A-5 Bonds relate primarily to principal payments on the
Second Pool Mortgage Loans, principal payments on the Class A-5 Bonds will be
affected by the amortization (including the final balloon payments) of the
Second Pool Balloon Loans.
 
COOPERATIVE LOANS; UNRECOGNIZED SECURITY INTERESTS
 
     Approximately 3% of the First Pool Mortgage Loans were made in connection
with a purchase or refinancing of cooperative apartments ("Cooperative Loans").
Certain cooperative housing corporations permit purchasers to obtain mortgage
financing on only a portion, or on none, of a cooperative apartment's purchase
price. Approximately 1% of the First Pool Mortgage Loans were made despite such
restrictions and have not been recognized by the related cooperative housing
corporation (such loans, "Unrecognized Cooperative Loans").
 
     As described under "Security for the Bonds -- Realizing Upon Cooperative
Loan Security" herein, there are certain risks attendant to foreclosure on
Cooperative Loans. In the case of the Unrecognized Cooperative Loans, such risks
are increased. A cooperative housing corporation may declare the borrower in
default under the related lease or occupancy agreement because of the
unrecognized financing and terminate such lease or occupancy agreement. The
cooperative housing corporation will be under no obligation to recognize the
lien against the related cooperative shares, and may actively oppose the efforts
to realize upon such collateral.
 
     Investors should consider the risk that, in the event of a default under an
Unrecognized Cooperative Loan and resulting foreclosure, the related collateral
may have a value substantially lower than the unpaid principal balance of the
related Mortgage Loan, or may have no value. Any Loss on an Unrecognized
Cooperative Loan would reduce the Overcollateralization Amount and, if the
Overcollateralization Amount was not adequate to cover the Loss, MBIA would be
obligated to make an Insured Payment under the MBIA Policy.
 
ISSUANCE OF ADDITIONAL BONDS
 
     Subject to certain conditions set forth herein, in the Prospectus and in
the Indenture, the Issuer may pledge additional mortgage loans ("Additional
Mortgage Collateral") to the Trustee and issue Additional Bonds within six
months following the date of initial issuance of the Bonds. Although the pledge
of any Additional Mortgage Collateral will not result in any change in the Class
Interest Rate, Stated Maturity Date or Payment Dates of the Bonds, the pledge of
Additional Mortgage Collateral may result in a variance of up to 0.05 years in
the weighted average life of the Bonds at an assumed constant prepayment rate of
21% CPR (as defined herein), and the characteristics of the Mortgage Collateral
may vary within the parameters described herein. Furthermore, no assurance can
be given that any pledge of Additional Mortgage Collateral and issuance of
Additional Bonds would not affect the timing or amount of payments received by
the Bondholders. Provided that the conditions described herein and in the
Indenture are satisfied, the pledge of Additional Mortgage Collateral and the
issuance of Additional Bonds will not be subject to the prior consent of the
Bondholders. See "Security for the Bonds -- Pledge of Additional Collateral and
Issuance of Additional Bonds" herein and in the Prospectus.
 
MORTGAGE LOAN CONCENTRATION
 
     Approximately 39% of the First Pool Mortgage Loans and approximately 38% of
the Second Pool Mortgage Loans are expected to be secured by Mortgaged Premises
located in California, including significant percentages in the Los Angeles and
San Francisco metropolitan areas. In addition, a significant percentage of the
Second Pool Mortgage Loans are secured by Mortgaged Premises located in the
Washington, D.C. metropolitan area. Consequently, losses and prepayments on the
Mortgage Loans and resultant payments on the Bonds may be affected significantly
by changes in the housing markets and the regional economies in these areas, and
also by the occurrence of natural disasters (such as earthquakes, fires and
floods) in these areas.
 
                                      S-19
 
<PAGE>
INTEREST-ONLY PAYMENTS
 
     Approximately 16% of the First Pool Mortgage Loans and approximately 21% of
the Second Pool Mortgage Loans provide for payment of interest, but no scheduled
payment of principal, for a period of ten years following origination or, in
some cases, modification. Following such ten year period, the monthly payment
with respect to each such Mortgage Loan will be increased to an amount
sufficient to amortize fully the principal balance of such Mortgage Loan over
the remaining term and to pay interest at the Note Rate.
 
     Borrowers may view the absence of any obligation to make a payment of
principal during the first ten years of the term of the such Mortgage Loans as a
disincentive to prepayment. To the extent that a recalculated monthly payment as
described above is substantially in excess of a borrower's previous monthly
payment providing solely for the payment of interest, such Mortgage Loan may be
subject to an increased risk of loss and delinquency.
 
HIGH BALANCE MORTGAGE LOANS
 
     The average Scheduled Principal Balance of Mortgage Loans originated by The
Boston Company, which represent approximately 20% of the First Pool Mortgage
Loans and approximately 21% of the Second Pool Mortgage Loans, is approximately
$526,000 and $606,000, respectively. Loss and delinquency experience on such
higher balance loans may have a disproportionate effect on the related Mortgage
Pool as a whole.
 
UNCERTAIN TIMING OF PRINCIPAL
 
     Unlike standard corporate bonds, the timing and amount of principal
payments on the Bonds are not fixed and will be determined by the timing and
amount of principal payments (including by reason of modifications,
substitutions, purchases of Converted Mortgage Loans, prepayments and
liquidations) collected on the Mortgage Loans in the related Mortgage Pool, by
the timing of any defaults and severity of any Losses incurred with respect to
such Mortgage Loans and by the principal payment structure (including redemption
provisions) of the Bonds. Approximately 17% of the First Pool Mortgage Loans and
approximately 4% of the Second Pool Mortgage Loans provide for payment of a
prepayment fee or penalty.
 
     Faster mortgage prepayment rates, which are generally associated with a
declining interest rate environment, will have the effect of reducing the
weighted average life of the Bonds and increasing the reinvestment risk
associated with the inability to achieve comparable yields on the available
investment alternatives in such reduced interest rate environment. As a
consequence, the price of a mortgage-backed bond that is trading at or above its
Parity Price will not increase to the same degree as the price of a standard
corporate bond with a comparable interest rate if there is a significant decline
in prevailing interest rates. Conversely, slower mortgage prepayment rates,
which are generally associated with an increasing interest rate environment or
declining real estate values, will have the effect of increasing the weighted
average life of the Bonds and decreasing the amount of funds available to a
Bondholder to reinvest in higher yielding investment alternatives. See "Maturity
and Prepayment Considerations" and "Yield Considerations" herein and in the
Prospectus. See also "Risk Factors -- Average Life and Yield Considerations" in
the Prospectus.
 
LIMITED RECOURSE
 
     Neither the Mortgage Loans nor the Bonds will be guaranteed or insured by
any governmental agency, the Issuer, the Participant, any affiliate of the
Participant, the Master Servicer, any Servicer, or, except as set forth herein,
MBIA or any other person. Payments on the Bonds will be payable solely from the
Collateral pledged to secure the Bonds and the MBIA Policy. There will be no
recourse to the Issuer, MBIA or any other person for any default on the Bonds,
except as specifically set forth herein.
 
LIMITED LIQUIDITY
 
     There can be no assurance that a secondary market will develop for the
Class A-1 or Class A-5 Bonds, or, if one does develop, that it will provide the
holders of the Bonds with liquidity of investment or that it will continue to
exist for the term of the Bonds. It is not expected that a secondary market for
the Class A-2, Class A-3 or Class A-4 Bonds will develop. In addition, the Class
A-5 Bonds will not constitute "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA"). Accordingly, many
institutions with legal authority to invest in SMMEA-eligible securities will
not be permitted to invest in the Class A-5 Bonds, limiting the market for the
Class A-5 Bonds.
 
                                      S-20
 
<PAGE>
THE STATUS OF THE MORTGAGE LOANS IN THE EVENT OF INSOLVENCY
 
     The Issuer believes that the transfer of the Mortgage Loans by the
Participant to the Issuer constitutes an absolute and unconditional sale.
Nevertheless, in the event of the bankruptcy of the Participant, a trustee in
bankruptcy could attempt to recharacterize the sale of the Mortgage Loans as a
borrowing secured by a pledge of the Mortgage Loans. Such an attempt, even if
unsuccessful, could result in delays in payments on the Bonds. If such an
attempt were successful, the trustee in bankruptcy could elect to accelerate
payment of the Bonds and liquidate the Mortgage Loans, with the holders of the
Bonds entitled to no more than the then outstanding principal balance, if any,
of such Bonds together with interest at the applicable Class Interest Rate to
the date of payment. In the event of an acceleration of the Bonds, the holders
of the Bonds would lose the right to future distributions of interest, might
suffer reinvestment losses in a lower interest rate environment and may fail to
recover fully their initial investments.
 
NON-RECORDATION OF ASSIGNMENTS
 
     Subject to confirmation by the Rating Agencies that the ratings on the
Bonds will not be downgraded (without regard to the MBIA Policy), the Issuer
will not be required to record assignments to the Trustee of the mortgages or
deeds of trust (each, a "Security Instrument") in the real property records.
Instead, the Security Instruments will be assigned to the related Servicer, and
the Servicer will provide the Trustee with assignments in blank.
 
     Although the recordation of the assignments of the Security Instruments to
the Trustee is not necessary to effect a pledge of the Mortgage Loans to the
Trustee, if a Servicer were to make a sale, assignment, satisfaction or
discharge of any Mortgage Loan prior to recording the assignments to the
Trustee, the other parties to such sale, assignment, satisfaction or discharge
may have rights superior to those of the Trustee. If insolvency proceedings
relating to the Servicer were commenced prior to such recording, creditors of
the Servicer may be able to cause delays in the completion of foreclosure
proceedings in respect of delinquent Mortgage Loans, resulting in delays of cash
flow from the Servicer, thus requiring the Bondholders to rely on the advance
obligations of the Master Servicer and Trustee.
 
                              RECENT DEVELOPMENTS
 
     On May 13, 1996, the Participant sold its single family mortgage operations
to Dominion Capital, Inc. ("Dominion"). The mortgage operations sold include all
of the capital stock of Saxon Mortgage, Inc. and Meritech Mortgage Services,
Inc. and certain other assets associated with the single family mortgage
operations of the Participant. Neither the Issuer nor the Participant is
affiliated with Dominion.
 
                            DESCRIPTION OF THE BONDS
 
GENERAL

     The Bonds offered hereby will consist of five Classes designated as Class
A-1, Class A-2, Class A-3, Class A-4 and Class A-5. The Bonds will constitute a
portion of the $3,200,000,000 aggregate principal amount of Collateralized
Mortgage Bonds that the Issuer may issue under its registration statements. As
of the date of this Prospectus Supplement, the Issuer has sold or committed to
sell approximately $2,084,389,590 aggregate principal amount of its
Collateralized Mortgage Bonds. The following summary of the provisions of the
Bonds and the Indenture does not purport to be complete and is subject to, and
qualified in its entirety by reference to, the provisions of the Prospectus and
the Indenture. Reference is made to the Prospectus for important information in
addition to that set forth herein regarding the terms and conditions of the
Bonds.
 
     The Bonds will be non-recourse obligations of the Issuer. In accordance
with the terms of the Indenture, the Bondholders will have no rights or claims
against the Issuer directly for payment of principal of and interest on the
Bonds and may only look to the Collateral comprising the Trust Estate and the
MBIA Policy to satisfy the Issuer's obligation to make interest and principal
payments on the Bonds. Each Bondholder will also be deemed, by acceptance of its
Bond, to have agreed not to file or cause a filing against the Issuer of an
involuntary petition under any bankruptcy or receivership law and to treat its
Bonds as debt instruments for purposes of federal and state income tax,
franchise tax and any other tax measured in whole or in part by income.
 
     Under certain circumstances, the Issuer may issue Additional Bonds ranking
pari passu with the Bonds without the consent of the Bondholders. See "Security
for the Bonds -- Pledge of Additional Collateral and Issuance of Additional
Bonds" herein.
 
                                      S-21
 
<PAGE>
BOOK-ENTRY BONDS
 
     The Bonds will be Book-Entry Bonds, which will be represented by one or
more certificates registered in the name of a nominee of The Depository Trust
Company (together with any successor depository selected by the Issuer, the
"Depository"), and beneficial interests therein will be held by investors
through the book-entry facilities of the Depository, as described herein, in
minimum denominations of $100,000 and integral multiples of $1,000 in excess
thereof, except that, for each Class of Bonds, one Bond may be issued in a
different denomination. The Issuer 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 Bonds. No person acquiring a Book-Entry Bond
(each, a "beneficial owner") will be entitled to receive a physical certificate
representing such Bond. A beneficial owner's interest in a Bond will be
evidenced by appropriate entries on the books and records of one or more
financial intermediaries (including a Depository participant). Payments on
Book-Entry Bonds will be effected by credits to accounts maintained on the books
and records of such financial intermediaries for the benefit of the beneficial
owners. See "Description of the Bonds -- Book-Entry Procedures" in the
Prospectus.
 
THE TRUSTEE AND CUSTODIAN
 
     Texas Commerce Bank National Association ("TCB") will act as Trustee for
the Bonds and custodian for certain Mortgage Loan documents. As of the date of
this Prospectus Supplement, the mailing address of the Trustee's corporate trust
office is 601 Travis, 8th Floor, Houston, Texas 77002, and its telephone number
is (713) 216-4181. Under certain circumstances described herein, the Trustee
will be obligated, to the maximum extent permitted by law, to perform the duties
of the Master Servicer. TCB has other banking, depository, custodian and lending
relations in the ordinary course of business with the Issuer and the
Participant.
 
PAYMENTS OF PRINCIPAL AND INTEREST
 
  PAYMENT DATES
 
     The Payment Dates for the Bonds will be the 28th day of each month (or, if
such day is not a Business Day, then the next succeeding Business Day),
commencing in June 1996. For accounting purposes, the Payment Date will be
deemed to occur on the 28th day of the month without regard to whether such day
is a Business Day.
 
  PAYMENT AMOUNT
 
     On each Payment Date, the amount payable on the Bonds (the "Payment
Amount") will equal the sum of (i) the Interest Payment Amount (as defined
below) and (ii) the Principal Payment Amount (as defined below). The amount by
which the Payment Amount on any Payment Date exceeds the Available Funds (as
defined below) for such Payment Date is payable by MBIA pursuant to the MBIA
Policy as further described under "The MBIA Insurance Policy" herein.
 
  AVAILABLE FUNDS
 
     In the absence of losses on the Mortgage Loans, payments on the Class A-1,
Class A-2, Class A-3 and Class A-4 Bonds (the "First Pool Bonds") will be made
from Available Funds received with respect to the First Pool Mortgage Loans and
payments on the Class A-5 Bonds will be made from Available Funds received with
respect to the Second Pool Mortgage Loans.
 
     The "Available Funds" on any Payment Date will equal (a) the sum of the
following:
 
          (i) all payments of interest (including payments of Month End Interest
              by the Master Servicer) and principal with respect to the Mortgage
              Loans and any amounts in respect of any REO (including Liquidation
              Proceeds (net of liquidation expenses) and Insurance Proceeds)
              collected with respect to the related Due Period (or Prepayment
              Period, in the case of unscheduled prepayments and other
              Liquidation Proceeds) and deposited in the Collateral Proceeds
              Account;
 
          (ii) any Advance of principal or interest due on a Mortgage Loan
               during the related Due Period and deposited in the Collateral
               Proceeds Account;
 
          (iii) any Scheduled Payments with respect to the Mortgage Loans due
                during, but collected prior to, the related Due Period; and
 
                                      S-22
 
<PAGE>
          (iv) all amounts received during the related Prepayment Period in
               connection with (A) the purchase of any Mortgage Loan due to the
               delivery of defective loan documentation or otherwise or (B) the
               purchase of a Converted Mortgage Loan;
 
     less (b) the sum of the following:
 
          (i) one-twelfth of the Administrative Cost Rate multiplied by the
              Scheduled Principal Balance for each Mortgage Loan (plus any
              additional fees payable to a Special Servicer, if any, with
              respect to certain defaulted Mortgage Loans);
 
          (ii) all amounts required as reimbursement for any Advances previously
               made on a Mortgage Loan upon the Liquidation of such Mortgage
               Loan;
 
          (iii) all amounts required to be reimbursed for any Non-Recoverable
                Advances with respect to the Mortgage Loans; and
 
          (iv) from and after the occurrence of an Event of Default, all sums
               due under the Indenture to the Trustee associated with the
               disposition of all or a portion of the Trust Estate or the
               exercise of any of the other remedies set forth in the Indenture.
 
  INTEREST PAYMENTS; CLASS INTEREST RATES
 
     Interest on each Class of Bonds will be determined based on a 360-day year
of twelve 30-day months. Interest payments on the Bonds on any Payment Date will
include interest accrued during the applicable Accrual Period.
 
     CLASS A-1 AND CLASS A-5 BONDS. The Class A-1 and Class A-5 Bonds will bear
interest equal to One-Month LIBOR determined (except for the initial Payment
Date) on the second London Banking Day prior to the commencement of each Accrual
Period (each, a "Floating Rate Determination Date") plus 0.52%, subject to a cap
of 10.00% per annum, accrued during the applicable Accrual Period on the
outstanding principal balance of the Class A-1 and Class A-5 Bonds,
respectively, immediately prior to the applicable Payment Date. For the initial
Payment Date, the Class Interest Rate for the Class A-1 and Class A-5 Bonds will
be 5.9575% per annum. Each Accrual Period for the Class A-1 and Class A-5 Bonds
(other than the initial Accrual Period) commences on the 28th day of each month
and ends on the 27th day of the succeeding month; the initial Accrual Period for
the Class A-1 and Class A-5 Bonds commences on the Closing Date and ends on June
27, 1996. The Class Interest Rate for the Class A-1 and Class A-5 Bonds will be
increased as described herein if the Issuer does not exercise its option to
redeem the Class A-1 and Class A-5 Bonds, respectively, when it is first
permitted to do so. See " -- Optional Redemption" herein.
 
     CLASS A-2 BONDS. The Class Interest Rate for the Class A-2 Bonds will
equal, subject to a cap of 15.00% per annum, (a) twelve times the sum of (i) the
amount of interest at the per annum rate equal to the weighted average (by
principal balance) of the Net Rates on the First Pool Mortgage Loans, accrued
during the applicable Accrual Period on the outstanding principal balance of the
Class A-2 Bonds immediately prior to the applicable Payment Date; (ii) the
amount of interest at the per annum rate equal to the excess of (x) the weighted
average (by principal balance) of the Net Rates on the ARM First Pool Mortgage
Loans and the High Strip Interest Rate on the High Strip over (y) the Class
Interest Rate on the Class A-1 Bonds, accrued during the applicable Accrual
Period for the Class A-2 Bonds on a notional principal balance equal to the
outstanding principal balance of the Class A-1 Bonds immediately prior to the
applicable Payment Date; and (iii) the amount of interest at the per annum rate
equal to the excess of the Low Strip Interest Rate over the Class Interest Rate
on the Class A-3 Bonds accrued during the applicable Accrual Period on a
notional principal balance equal to the outstanding principal amount of the
Class A-3 Bonds immediately prior to the applicable Payment Date, divided by (b)
the outstanding principal balance of the Class A-2 Bonds immediately prior to
the applicable Payment Date. For the initial Payment Date, the Class Interest
Rate on the Class A-2 Bonds is expected to be 15.00% per annum. The accrual
period for the Class A-2 Bonds will be the calendar month preceding each Payment
Date.
 
     CLASS A-3 BONDS. The Class Interest Rate for the Class A-3 Bonds will be
equal to 7.00% per annum.
 
     CLASS A-4 BONDS. The Class Interest Rate for the Class A-4 Bonds will be
equal to 7.50% per annum.
 
     Under certain circumstances, the weighted average of the Net Rates on the
ARM First Pool Mortgage Loans and the High Strip Interest Rate on the High Strip
for any period may not equal or exceed the Class Interest Rate on the Class A-1
Bonds, and the weighted average of the Net Rates on the Second Pool Mortgage
Loans for any period may not equal or exceed the Class Interest Rate on the
Class A-5 Bonds. Under the MBIA Policy, MBIA is obligated to pay the Interest
 
                                      S-23
 
<PAGE>
Payment Amount on the Class A-1 and Class A-5 Bonds even if the interest accrued
at the Net Rate on the ARM First Pool Mortgage Loans and the High Strip Interest
Rate on the High Strip, or at the Net Rate on the Second Pool Mortgage Loans,
during the related Due Period is less than interest accrued at the Class
Interest Rate on the Class A-1 and Class A-5 Bonds, respectively, for the
applicable Accrual Period.
 
  FLOATING RATE DETERMINATION
 
     On each Floating Rate Determination Date, the Master Servicer will
determine the arithmetic mean of the LIBOR quotations for one-month Eurodollar
deposits ("One-Month LIBOR") for the succeeding Accrual Period for the Class A-1
and Class A-5 Bonds on the basis of the offered LIBOR quotations provided to the
Master Servicer as of 11:00 a.m. (London time) on such Floating Rate
Determination Date. As used herein with respect to a Floating Rate Determination
Date, "Reference Banks" means four leading banks engaged in transactions in
Eurodollar deposits in the international Eurocurrency market (i) with an
established place of business in London, (ii) whose quotations appear on the
Bloomberg Screen LIUS01M Index Page on the Floating Rate Determination Date in
question and (iii) which have been designated as such by the Master Servicer and
are able and willing to provide such quotations to the Master Servicer on each
Floating Rate Determination Date; and "Bloomberg Screen LIUS01M Index Page"
means the display designated as page "LIUS01M" on the Bloomberg Financial
Markets Commodities News (or such other pages as may replace such page on that
service for the purpose of displaying LIBOR quotations of major banks). If any
Reference Bank should be removed from the Bloomberg Screen LIUS01M Index Page or
in any other way fails to meet the qualifications of a Reference Bank, the
Master Servicer may, in its sole discretion, designate an alternative Reference
Bank.
 
     On each Floating Rate Determination Date, One-Month LIBOR for the next
succeeding Accrual Period for the Class A-1 and Class A-5 Bonds will be
established by the Master Servicer as follows:
 
          (i) If on any Floating Rate Determination Date two or more of the
     Reference Banks provide offered One-Month LIBOR quotations on the Bloomberg
     Screen LIUS01M Index Page, One-Month LIBOR for the next applicable Accrual
     Period for the Class A-1 and Class A-5 Bonds will be the arithmetic mean of
     such offered quotations (rounding such arithmetic mean if necessary to the
     nearest five decimal places).
 
          (ii) If on any Floating Rate Determination Date only one or none of
     the Reference Banks provides such offered quotations, One-Month LIBOR for
     the next applicable Accrual Period for the Class A-1 and Class A-5 Bonds
     will be the higher of (x) One-Month LIBOR as determined on the previous
     Floating Rate Determination Date and (y) the Reserve Interest Rate. The
     "Reserve Interest Rate" will be the rate per annum that the Master Servicer
     determines to be either (A) the arithmetic mean (rounding such arithmetic
     mean if necessary to the nearest five decimal places) of the one-month
     Eurodollar lending rate that New York City banks selected by the Master
     Servicer are quoting, on the relevant Floating Rate Determination Date, to
     the principal London offices of at least two leading banks in the London
     interbank market or (B) in the event that the Master Servicer can determine
     no such arithmetic mean, the lowest one-month Eurodollar lending rate that
     the New York City banks selected by the Master Servicer are quoting on such
     Floating Rate Determination Date to leading European banks.
 
          (iii) If on any Floating Rate Determination Date the Master Servicer
     is required but is unable to determine the Reserve Interest Rate in the
     manner provided in paragraph (ii) above, One-Month LIBOR for the next
     applicable Accrual Period will be One-Month LIBOR as determined on the
     previous Floating Rate Determination Date.
 
     Notwithstanding the foregoing, One-Month LIBOR for the next succeeding
Accrual Period shall not be based on One-Month LIBOR for the previous Accrual
Period for the Class A-1 and Class A-5 Bonds for two consecutive Floating Rate
Determination Dates. If, under the priorities described above, One-Month LIBOR
for the next succeeding Accrual Period would be based on One-Month LIBOR for the
previous Floating Rate Determination Date for the second consecutive Floating
Rate Determination Date, the Master Servicer shall select an alternative index
(over which the Master Servicer has no control) used for determining one-month
Eurodollar lending rates that is calculated and published (or otherwise made
available) by an independent third party.
 
     The establishment of One-Month LIBOR (or an alternative index) by the
Master Servicer and the Master Servicer's subsequent calculation of the Class
Interest Rate on the Class A-1 and Class A-5 Bonds for the relevant Accrual
Period, in the absence of manifest error, will be final and binding. The Class
Interest Rate on the Class A-1 and Class A-5 Bonds for any applicable Accrual
Period may be obtained by telephoning the Trustee at (713) 216-2240.
 
                                      S-24
 
<PAGE>
     Listed below are monthly averages of One-Month LIBOR beginning in 1990, as
published by BLOOMBERG:
 
<TABLE>
<CAPTION>
                                                             YEAR
MONTH                             1996      1995     1994     1993     1992     1991     1990
<S>                               <C>       <C>      <C>      <C>      <C>      <C>      <C>
January.......................    5.44%     6.09%    3.13%    3.19%    4.19%    7.06%    8.25%
February......................    5.31%     6.13     3.56     3.19     4.25     7.00     8.38
March.........................    5.44%     6.13     3.69     3.19     4.25     6.38     8.38
April.........................    5.44%     6.06     4.00     3.13     3.94     6.00     8.50
May...........................              6.06     4.38     3.25     4.00     6.00     8.25
June..........................              6.13     4.56     3.19     3.94     6.13     8.38
July..........................              5.88     4.50     3.19     3.38     5.94     8.00
August........................              5.88     4.88     3.19     3.50     5.69     8.06
September.....................              5.88     5.06     3.19     3.13     5.44     8.25
October.......................              5.83     5.06     3.19     3.25     5.19     8.00
November......................              5.98     6.06     3.56     4.25     4.75     8.75
December......................              5.69     6.00     3.25     3.31     4.69     7.69
</TABLE>
 
     Because each of the above rates represents a weighted average over a
monthly period rather than One-Month LIBOR on any particular day of the month,
One-Month LIBOR on any date may have been different from that set out above for
one or more of the periods set forth above.
 
  DEFINITIONS
 
     "Bond Payment Percentage": On each Payment Date, 100%; except that, if on
any Payment Date (a) the Overcollateralization Amount is greater than or equal
to the Target Overcollateralization Amount but only to the extent that the
Overcollateralization Amount continues to equal or exceed the Target
Overcollateralization Amount, and (b) over the prior six months, the average
Unpaid Principal Balance of the Mortgage Loans delinquent 60 days or more
(including for this purpose any Mortgage Loans in foreclosure and REO) has not
exceeded 4% of the average aggregate Unpaid Principal Balance of all Mortgage
Loans, then the Bond Payment Percentage for purposes of the ARM/High Strip
Principal Payment Amount and the Low Strip Principal Payment Amount for such
Payment Date will be the First Pool Bond Percentage, and the Bond Payment
Percentage for purposes of the Second Pool Principal Payment Amount for such
Payment Date will be the Class A-5 Bond Percentage.
 
     "Class A-5 Bond Percentage": On each Payment Date, the aggregate
outstanding principal balance of the Class A-5 Bonds divided by the then
aggregate Scheduled Principal Balance of the Second Pool Mortgage Loans as of
such Payment Date (but may not be more than 100%). The initial Class A-5 Bond
Percentage as of the Closing Date is expected to be approximately 86.75%,
depending on the final requirements of MBIA and the Rating Agencies.
 
     "Excess Loss Amount": On each Payment Date, the amount, if any, by which
Losses incurred during the related Prepayment Period exceed the excess of (i)
one month's interest at the weighted average (by principal balance) Net Rate of
the Mortgage Loans on the Overcollateralization Amount (to the extent of
Available Funds attributable to interest received or advanced with respect to
the Mortgage Loans on such Payment Date in excess of the lesser of the amounts
described in clauses (i)(A) and (i)(B) of the definition of "Interest Rate
Coverage Amount") over (ii) any Interest Rate Coverage Amount.
 
     "First Pool Bond Percentage": On each Payment Date, the aggregate
outstanding principal balance of the First Pool Bonds divided by the then
aggregate Scheduled Principal Balance of the First Pool Mortgage Loans as of
such Payment Date (but not more than 100%). The initial First Pool Bond
Percentage as of the Closing Date is expected to be approximately 95.00%,
depending on the final requirements of MBIA and the Rating Agencies.
 
     "High Strip": The aggregate of the Scheduled Principal Balance of each
Fixed First Pool Mortgage Loan multiplied by a fraction (not greater than one)
the numerator of which is equal to the Net Rate on such Mortgage Loan less the
Low Strip Interest Rate (but not less than zero) and the denominator of which is
equal to the High Strip Interest Rate less the Low Strip Interest Rate.
 
     "High Strip Interest Rate": 10.00% per annum.
 
     "Insured Payment": Has the meaning set forth in "The MBIA Insurance Policy"
herein.
 
     "Interest Rate Coverage Amount": On each Payment Date, the lesser of (i)
the amount by which (A) interest accrued at the applicable Class Interest Rates
on all Classes of Bonds for the applicable Accrual Period exceeds (B) interest
accrued during the applicable Due Period at a rate equal to the weighted average
(by principal balance) Net Rate of the Mortgage Loans on the aggregate
outstanding principal balance of the Bonds immediately preceding such Payment
Date (to the extent
 
                                      S-25
 
<PAGE>
of Available Funds attributable to interest received or advanced with respect to
the Mortgage Loans on such Payment Date) and (ii) one month's interest at the
weighted average (by principal balance) Net Rate of the Mortgage Loans on the
Overcollateralization Amount (to the extent of Available Funds attributable to
interest received or advanced with respect to the Mortgage Loans on such Payment
Date in excess of the amount described in clause (i)(B) of this definition).
 
     "Interest Payment Amount": On each Payment Date, interest at the applicable
Class Interest Rate for the applicable Accrual Period on the outstanding
principal balance of each Class of Bonds immediately prior to such Payment Date.
 
     "Low Strip": The aggregate of the Scheduled Principal Balance of each Fixed
First Pool Mortgage Loan multiplied by a fraction (not greater than one) the
numerator of which is equal to the High Strip Interest Rate less the Net Rate on
such Mortgage Loan (but not less than zero) and the denominator of which is
equal to the High Strip Interest Rate less the Low Strip Interest Rate.
 
     "Low Strip Interest Rate": 7.50% per annum.
 
     "Overcollateralization Amount": On each Payment Date, before giving effect
to any payments to be made on such Payment Date, the difference between (i) the
aggregate Scheduled Principal Balance of the Mortgage Loans and (ii) the
outstanding principal balance of the Bonds (which difference may be a negative
number). On the Closing Date, the Overcollateralization Amount is expected to
equal approximately 5% of the aggregate Scheduled Principal Balance of the
Mortgage Loans as of the Cut-off Date. The actual percentage may be lower or
higher than 5%, depending on the final requirements of MBIA and the Rating
Agencies.
 
     "Payment Amount": On any Payment Date, the sum of the Interest Payment
Amount and the Principal Payment Amount.
 
     "Principal Payment Amount": On any Payment Date, the sum of the ARM/High
Strip Principal Payment Amount, the Low Strip Principal Payment Amount and the
Second Pool Principal Payment Amount.
 
     "ARM/High Strip Excess Loss Amount": On each Payment Date, an amount equal
to the product of (i) the Excess Loss Amount and (ii) a fraction equal to any
Losses attributable to the ARM First Pool Mortgage Loans and the High Strip
incurred during the related Prepayment Period divided by the total Losses
incurred during the related Prepayment Period.
 
     "ARM/High Strip Principal Payment Amount":
 
          (a) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than zero but less than the Target Overcollateralization Amount
     and (ii) the claims-paying ability of MBIA is rated no lower than the
     second highest long term rating category by any Rating Agency, the amount,
     if any, by which (i) the aggregate Scheduled Principal Balance of the ARM
     First Pool Mortgage Loans and the High Strip as of the immediately
     preceding Payment Date (or the Cut-off Date, in the case of the first
     Payment Date) exceeds (ii) the aggregate Scheduled Principal Balance of the
     ARM First Pool Mortgage Loans and the High Strip as of the current Payment
     Date (without regard to the decline in the Scheduled Principal Balance of
     the ARM First Pool Mortgage Loans and the High Strip attributable to any
     Losses incurred in the related Prepayment Period);
 
          (b) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than zero but less than the Target Overcollateralization Amount
     and (ii) the claims-paying ability of MBIA is rated lower than the second
     highest long term rating category by any Rating Agency, the amount, if any,
     by which (i) the aggregate Scheduled Principal Balance of the ARM First
     Pool Mortgage Loans and the High Strip as of the immediately preceding
     Payment Date (or the Cut-off Date, in the case of the first Payment Date)
     exceeds (ii) the sum of (A) the aggregate Scheduled Principal Balance of
     the ARM First Pool Mortgage Loans and the High Strip as of the current
     Payment Date and (B) the ARM/High Strip Excess Loss Amount;

          (c) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than or equal to the Target Overcollateralization Amount (but
     only to the extent that the Overcollateralization Amount continues to equal
     or exceed the Target Overcollateralization Amount) and (ii) the
     claims-paying ability of MBIA is not rated lower than the second highest
     long term rating category by any Rating Agency, the product of (x) the Bond
     Payment Percentage for the First Pool Bonds and (y) the amount, if any, by
     which (i) the aggregate Scheduled Principal Balance of the ARM First Pool
     Mortgage Loans and the High Strip as of the immediately preceding Payment
     Date (or the Cut-off Date, in the case of the first Payment Date) exceeds
     (ii) the aggregate Scheduled Principal Balance of the ARM First Pool
     Mortgage Loans and the High Strip as of the current Payment Date (without
     regard to the decline in the Scheduled Principal Balance of the ARM First
     Pool Mortgage Loans and the High Strip attributable to any Losses incurred
     in the related Prepayment Period);
 
                                      S-26
 
<PAGE>
          (d) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than or equal to the Target Overcollateralization Amount (but
     only to the extent that the Overcollateralization Amount continues to equal
     or exceed the Target Overcollateralization Amount) and (ii) the
     claims-paying ability of MBIA is rated lower than the second highest long
     term rating category by any Rating Agency, the product of (x) the Bond
     Payment Percentage for the First Pool Bonds and (y) the amount, if any, by
     which (i) the aggregate Scheduled Principal Balance of the ARM First Pool
     Mortgage Loans and the High Strip as of the immediately preceding Payment
     Date (or the Cut-off Date, in the case of the first Payment Date) exceeds
     (ii) the sum of (A) the aggregate Scheduled Principal Balance of the ARM
     First Pool Mortgage Loans and the High Strip as of the current Payment Date
     and (B) the ARM/High Strip Excess Loss Amount; and
 
          (e) on each Payment Date on which the Overcollateralization Amount is
     less than or equal to zero, the greater of (i) the amount by which (A) the
     aggregate principal amount of the First Pool Bonds outstanding exceeds (B)
     the aggregate Scheduled Principal Balance of the First Pool Mortgage Loans
     as of the current Payment Date, less the Low Strip Principal Payment Amount
     on such Payment Date and (ii) the amount by which (A) the Scheduled
     Principal Balance of the ARM First Pool Mortgage Loans and the High Strip
     as of the immediately preceding Payment Date (or the Cut-off Date in the
     case of the first Payment Date) exceeds (B) the Scheduled Principal Balance
     of the ARM First Pool Mortgage Loans and the High Strip as of the current
     Payment Date (without regard to the decline in the Scheduled Principal
     Balance of the ARM First Pool Mortgage Loans and the High Strip
     attributable to any Losses incurred in the related Prepayment Period).
 
     "Low Strip Excess Loss Amount": On each Payment Date, an amount equal to
the product of (i) the Excess Loss Amount and (ii) a fraction equal to any
Losses attributable to the Low Strip incurred during the related Prepayment
Period divided by the total Losses incurred during the related Prepayment
Period.
 
     "Low Strip Principal Payment Amount":
 
          (a) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than zero but less than the Target Overcollateralization Amount
     and (ii) the claims-paying ability of MBIA is rated no lower than the
     second highest long term rating category by any Rating Agency, the amount,
     if any, by which (i) the Low Strip as of the immediately preceding Payment
     Date (or the Cut-off Date, in the case of the first Payment Date) exceeds
     (ii) the Low Strip as of the current Payment Date (without regard to the
     decline in the Low Strip attributable to any Losses incurred in the related
     Prepayment Period);
 
          (b) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than zero but less than the Target Overcollateralization Amount
     and (ii) the claims-paying ability of MBIA is rated lower than the second
     highest long term rating category by any Rating Agency, the amount, if any,
     by which (i) the Low Strip as of the immediately preceding Payment Date (or
     the Cut-off Date, in the case of the first Payment Date) exceeds (ii) the
     sum of (A) the Low Strip as of the current Payment Date and (B) the Low
     Strip Excess Loss Amount;
 
          (c) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than or equal to the Target Overcollateralization Amount (but
     only to the extent that the Overcollateralization Amount continues to equal
     or exceed the Target Overcollateralization Amount) and (ii) the
     claims-paying ability of MBIA is not rated lower than the second highest
     long term rating category by any Rating Agency, the product of (x) the Bond
     Payment Percentage for the First Pool Bonds and (y) the amount, if any, by
     which (i) the Low Strip as of the immediately preceding Payment Date (or
     the Cut-off Date, in the case of the first Payment Date) exceeds (ii) the
     Low Strip as of the current Payment Date (without regard to the decline in
     the Low Strip attributable to any Losses incurred in the related Prepayment
     Period);
 
          (d) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than or equal to the Target Overcollateralization Amount (but
     only to the extent that the Overcollateralization Amount continues to equal
     or exceed the Target Overcollateralization Amount) and (ii) the
     claims-paying ability of MBIA is rated lower than the second highest long
     term rating category by any Rating Agency, the product of (x) the Bond
     Payment Percentage for the First Pool Bonds and (y) the amount, if any, by
     which (i) the Low Strip as of the immediately preceding Payment Date (or
     the Cut-off Date, in the case of the first Payment Date) exceeds (ii) the
     sum of (A) the Low Strip as of the current Payment Date and (B) the Low
     Strip Excess Loss Amount; and
 
          (e) on each Payment Date on which the Overcollateralization Amount is
     less than or equal to zero, the greater of (i) the amount by which (A) the
     aggregate principal amount of the Class A-3 and Class A-4 Bonds outstanding
     exceeds (B) the Low Strip as of the current Payment Date and (ii) the
     amount by which (A) the Low Strip as of the immediately preceding Payment
     Date (or the Cut-off Date in the case of the first Payment Date) exceeds
     (B) the Low Strip as of the
 
                                      S-27
 
<PAGE>
     current Payment Date (without regard to the decline in the Low Strip
     attributable to any Losses incurred in the related Prepayment Period).
 
     "Second Pool Excess Loss Amount": On each Payment Date, an amount equal to
the product of (i) the Excess Loss Amount and (ii) a fraction equal to any
Losses attributable to the Second Pool Mortgage Loans incurred during the
related Prepayment Period divided by the total Losses incurred during the
related Prepayment Period.
 
     "Second Pool Principal Payment Amount":
 
          (a) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than zero but less than the Target Overcollateralization Amount
     and (ii) the claims-paying ability of MBIA is rated no lower than the
     second highest long term rating category by any Rating Agency, the amount,
     if any, by which (i) the aggregate Scheduled Principal Balance of the
     Second Pool Mortgage Loans as of the immediately preceding Payment Date (or
     the Cut-off Date, in the case of the first Payment Date) exceeds (ii) the
     aggregate Scheduled Principal Balance of the Second Pool Mortgage Loans as
     of the current Payment Date (without regard to the decline in the Scheduled
     Principal Balance of the Second Pool Mortgage Loans attributable to any
     Losses incurred in the related Prepayment Period);
 
          (b) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than zero but less than the Target Overcollateralization Amount
     and (ii) the claims-paying ability of MBIA is rated lower than the second
     highest long term rating category by any Rating Agency, the amount, if any,
     by which (i) the aggregate Scheduled Principal Balance of the Second Pool
     Mortgage Loans as of the immediately preceding Payment Date (or the Cut-off
     Date, in the case of the first Payment Date) exceeds (ii) the sum of (A)
     the aggregate Scheduled Principal Balance of the Second Pool Mortgage Loans
     as of the current Payment Date and (B) the Second Pool Excess Loss Amount;
 
          (c) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than or equal to the Target Overcollateralization Amount (but
     only to the extent that the Overcollateralization Amount continues to equal
     or exceed the Target Overcollateralization Amount) and (ii) the
     claims-paying ability of MBIA is not rated lower than the second highest
     long term rating category by any Rating Agency, the product of (x) the Bond
     Payment Percentage for the Class A-5 Bonds and (y) the amount, if any, by
     which (i) the aggregate Scheduled Principal Balance of the Second Pool
     Mortgage Loans as of the immediately preceding Payment Date (or the Cut-off
     Date, in the case of the first Payment Date) exceeds (ii) the aggregate
     Scheduled Principal Balance of the Second Pool Mortgage Loans as of the
     current Payment Date (without regard to the decline in the Scheduled
     Principal Balance of the Second Pool Mortgage Loans attributable to any
     Losses incurred in the related Prepayment Period);
 
          (d) on each Payment Date on which (i) the Overcollateralization Amount
     is greater than or equal to the Target Overcollateralization Amount (but
     only to the extent that the Overcollateralization Amount continues to equal
     or exceed the Target Overcollateralization Amount) and (ii) the
     claims-paying ability of MBIA is rated lower than the second highest long
     term rating category by any Rating Agency, the product of (x) the Bond
     Payment Percentage for the Class A-5 Bonds and (y) the amount, if any, by
     which (i) the aggregate Scheduled Principal Balance of the Second Pool
     Mortgage Loans as of the immediately preceding Payment Date (or the Cut-off
     Date, in the case of the first Payment Date) exceeds (ii) the sum of (A)
     the aggregate Scheduled Principal Balance of the Second Pool Mortgage Loans
     as of the current Payment Date and (B) the Second Pool Excess Loss Amount;
     and
 
          (e) on each Payment Date on which the Overcollateralization Amount is
     less than or equal to zero, the amount by which (i) the aggregate principal
     amount of the Class A-5 Bonds outstanding exceeds (ii) the aggregate
     Scheduled Principal Balance of the Second Pool Mortgage Loans as of the
     current Payment Date.
 
     "Target Overcollateralization Amount": On any Payment Date, an amount equal
to the product of (i) twice the percentage represented by the initial
Overcollateralization Amount and (ii) the aggregate Scheduled Principal Balance
of the Mortgage Loans.
 
  PRINCIPAL PAYMENTS
 
     Principal payments allocated to a Class of Bonds will be paid to the
Holders of the Bonds of such Class pro rata in the proportion that the
outstanding principal balance of each Bond of such Class bears to the aggregate
outstanding principal balance of all Bonds of such Class. See "Description of
the Bonds -- Payments of Principal and Interest" in the Prospectus.
 
     (Bullet) On each Payment Date, the ARM/High Strip Principal Payment Amount
will be applied in the following priority:
 
          FIRST, to pay principal on a PRO RATA basis on the Class A-1 Bonds
     until paid in full; and
 
          SECOND, to pay principal on a PRO RATA basis on the Class A-2 Bonds
     until paid in full.
 
                                      S-28
 
<PAGE>
     (Bullet) On each Payment Date, the Low Strip Principal Payment Amount will
be applied in the following priority:
 
          FIRST, to pay principal on a PRO RATA basis on the Class A-3 Bonds
     until paid in full;
 
          SECOND, to pay principal on a PRO RATA basis on the Class A-4 Bonds
     until paid in full; and
 
          THIRD, to pay principal on a PRO RATA basis on the Class A-2 Bonds
     until paid in full.
 
     (Bullet) On each Payment Date, the Second Pool Principal Payment Amount
will be applied to pay principal on a pro rata basis on the Class A-5 Bonds
until paid in full.
 
  EXCESS FUNDS
 
     To the extent Available Funds received with respect to the Mortgage Loans
for a Payment Date exceed the Payment Amount for such Payment Date, such excess
funds shall be paid first to MBIA to the extent of any unreimbursed amounts paid
on the Bonds under the MBIA Policy, and the balance shall be released from the
lien of the Indenture. Once released from the Indenture, any excess funds will
not be available to make payments on the Bonds.
 
ISSUANCE OF SUBORDINATED BONDS
 
     Without the consent of the Bondholders, the Issuer may issue additional
bonds of this Series to the extent such bonds are fully subordinated to the
Bonds or may pledge its interest in the Mortgage Loans, subject to the
indebtedness evidenced by the Bonds, to secure bonds of other series. Any such
issuance of additional bonds will be conditioned upon confirmation from the
Rating Agencies of the then current ratings on the Bonds (without regard to the
existence of the MBIA Policy), the consent of MBIA and the satisfaction of
certain other conditions set forth in the Indenture.
 
PAYMENT SHORTFALLS; EVENTS OF DEFAULT
 
     On any Payment Date, in the event the Payment Amount exceeds Available
Funds for that Payment Date and MBIA defaults on its obligations under the MBIA
Policy (and the Bonds have not been declared due and payable following an Event
of Default and there is not an optional redemption of all the Bonds), the
Available Funds for such Payment Date will be applied for the following purposes
and in the following order of priority:
 
          (i) to pay to the Bondholders, pro rata, all unpaid interest accrued
     in respect of the Bonds for the applicable Accrual Period; and
 
          (ii) to pay to the Bondholders, pro rata by principal balance, all
     principal due and unpaid.
 
     An Event of Default with respect to the Bonds is defined in the Indenture
as (i) a default for five days or more in the payment of interest or principal
due on any Bond on any Payment Date, (ii) the failure to pay in full the
principal amount of any Bond by its Stated Maturity, (iii) a default in the
performance of any other covenants in the Indenture and the continuation of such
default for a period of 60 days after notice to the Issuer by the Trustee or to
the Issuer and the Trustee by MBIA, or if MBIA is in default, by Bondholders
representing at least 25% in principal balance of the Bonds then outstanding or
(iv) certain events of bankruptcy, insolvency, receivership or reorganization of
the Issuer.
 
     Upon an Event of Default, the Bondholders shall have the remedies described
in the Indenture. See "The Indenture -- Events of Default" in the Prospectus.
Funds collected by the Trustee following an Event of Default and payable on the
Bonds will be applied in the order of priority described in the first paragraph
above under " -- Payment Shortfalls; Events of Default." Absent a default by
MBIA under the MBIA Policy, MBIA may pay amounts on the Bonds on an accelerated
basis at any time following an Event of Default.
 
LOSSES
 
     If Available Funds are insufficient to make payments on the Bonds,
Bondholders will be dependent upon the ability of MBIA to meet its obligations
under the MBIA Policy. For any Payment Date, the amount of Available Funds will
be dependent in part upon whether any Losses have been incurred on the Mortgage
Loans during the most recent Prepayment Period. Losses on the Mortgage Loans
will be allocated in the following order: first, to the Overcollateralization
Amount and second, to the MBIA Policy to the extent described herein or, in the
event of any default by MBIA, pro rata to the Bondholders in the manner
described above in the first paragraph under " -- Payment Shortfalls; Events of
Default."

                                      S-29
 
<PAGE>
STATED MATURITY DATE
 
     The Stated Maturity Date for the Bonds is set forth on the cover page
hereof. The Stated Maturity Date has been calculated by adding approximately
four years to the latest scheduled payment date for any of the Mortgage Loans
originally pledged to secure the Bonds.
 
     The rate of payments (including payments attributable to prepayments,
defaults, liquidations, and repurchases) on the Mortgage Loans will depend on a
number of factors, including the characteristics of such Mortgage Loans, the
prevailing level of interest rates and other economic factors, and no assurance
can be given as to the actual payment experience. Because the rate of payment of
principal on the Mortgage Loans may exceed the scheduled rate of payments, and
could exceed such scheduled rate by a substantial amount, the actual final
payment of principal on each Class of the Bonds may be earlier or later, and
could be substantially earlier, than the Stated Maturity Date. See "Maturity and
Prepayment Considerations" herein and in the Prospectus.
 
OPTIONAL REDEMPTION
 
     The Issuer may, at its option, redeem any Class of Bonds in whole, but not
in part, on any Payment Date on or after the earlier of (i) May 28, 2003 or (ii)
the Payment Date on which, after taking into account payments of principal to be
made on such Payment Date, the aggregate outstanding principal balance of the
Bonds is less than 35% of the aggregate principal amount of Bonds issued
(including Additional Bonds). If the Issuer does not exercise its option to
redeem the Class A-1 or Class A-5 Bonds on the first Payment Date on which it is
permitted to do so, the Class Interest Rate for such Class A-1 and Class A-5
Bonds will be increased to the per annum rate equal to One-Month LIBOR on the
applicable Floating Rate Determination Date plus 1.04%, subject to a cap of
10.52% per annum, accrued during the applicable Accrual Period on the
outstanding principal balance of such Class A-1 or Class A-5 Bonds immediately
prior to such Payment Date ("Optional Redemption Step Up"). In addition, the
Issuer may redeem a Class or Classes of Bonds, in whole, but not in part, at any
time upon a determination by the Issuer, based upon an opinion of counsel, that
a substantial risk exists that the Bonds of the Class to be redeemed will not be
treated for federal income tax purposes as evidences of indebtedness. Any
redemption will be at a price equal to 100% of the outstanding principal balance
of the Class of Bonds so redeemed, plus accrued and unpaid interest thereon for
the applicable Accrual Period. At the option of the Issuer, an optional
redemption of a Class of Bonds may be effected without retiring such Class of
Bonds so that the Issuer has the ability to own or resell such Class of Bonds.
If the Issuer decides to effect an optional redemption without retiring the
Class A-1 or Class A-5 Bonds, the Optional Redemption Step Up will not be
applied. Upon redemption and retirement of all the Bonds, the Collateral
securing the Bonds will be released from the lien of the Indenture. See
"Description of the Bonds -- Redemption" in the Prospectus.
 
     Any redemption of a Class of Bonds may have an adverse effect on the yield
of such Class, because such redemption would have the same effect on such Class
as a prepayment in full of the Mortgage Loans. See "Yield Considerations"
herein.
 
                             SECURITY FOR THE BONDS
 
THE MORTGAGE LOANS SECURING THE BONDS
 
  GENERAL
 
     The Mortgage Loans proposed to be pledged to secure the Bonds will be
acquired by the Issuer from the Participant. The Participant acquired (i) a
portion of the Mortgage Loans from or through its affiliate, SMFC Funding
Corporation ("SMFC") and its former affiliate, Saxon Mortgage, Inc. ("Saxon")
and (ii) the balance of the Mortgage Loans from various mortgage banking
institutions, including Boston Safe Deposit and Trust Company ("The Boston
Company"). See "Recent Developments" herein. Approximately 20% and 12% of the
First Pool Mortgage Loans were originated by The Boston Company and Long Beach
Mortgage Company ("Long Beach"), respectively, and approximately 30% of the
First Pool Mortgage Loans were originated by or through Saxon. The remainder of
the First Pool Mortgage Loans were acquired by or through SMFC from
approximately 88 entities that are HUD-approved originators and either are (A)
approved by and in good standing with FNMA or FHLMC or (B) institutions whose
deposits are insured by the FDIC. Approximately 21% of the Second Pool Mortgage
Loans were originated by The Boston Company and the balance of the Second Pool
Mortgage Loans were originated or acquired by or through Saxon.
 
     Whenever reference is made herein to a percentage of Mortgage Loans or the
characteristics of Mortgage Loans, the calculation is based on the aggregate
Scheduled Principal Balances of such Mortgage Loans as of the Cut-off Date.
 
                                      S-30
 
<PAGE>
     The First Pool Mortgage Loans will be conventional, one- to four-family,
fully amortizing first lien Mortgage Loans having an average Scheduled Principal
Balance as of the Cut-off Date of approximately $167,000. The Second Pool
Mortgage Loans will be one- to four-family first lien and second lien Mortgage
Loans having an average Scheduled Principal Balance as of the Cut-off Date of
approximately $56,000. Approximately 79% of the Second Pool Mortgage Loans (the
"Second Lien Mortgage Loans") will be secured by second liens on the related
Mortgaged Premises. See "Risk Factors -- Second Lien Mortgage Loans" herein and
"Security for the Bonds -- Second Liens" in the Prospectus.
 
     The First Pool Mortgage Loans are expected to have a weighted average
remaining term to stated maturity of approximately 350 months. The Second Pool
Mortgage Loans are expected to have a weighted average remaining term to stated
maturity of approximately 217 months. Approximately 44% of the Second Pool
Mortgage Loans and less than 1% of the First Pool Mortgage Loans are Balloon
Payment Mortgage Loans. See "Risk Factors -- Balloon Payment Mortgage Loans"
herein. All Mortgage Loans have original terms to maturity of not more than 30
years.
 
     AS OF THE CUT-OFF DATE, NOT MORE THAN 2% OF THE FIRST POOL MORTGAGE LOANS
AND 1% OF THE SECOND POOL MORTGAGE LOANS WERE DELINQUENT BY ONE OR MORE
SCHEDULED PAYMENTS AND NOT MORE THAN 1% OF THE FIRST POOL MORTGAGE LOANS AND 1%
OF THE SECOND POOL MORTGAGE LOANS WERE DELINQUENT BY TWO OR MORE SCHEDULED
PAYMENTS.
 
     Approximately 83% of the First Pool Mortgage Loans (the "ARM First Pool
Mortgage Loans") and approximately 21% of the Second Pool Mortgage Loans (the
"ARM Second Pool Mortgage Loans" and together with the ARM First Pool Mortgage
Loans, the "ARM Mortgage Loans") are expected to be adjustable rate Mortgage
Loans and approximately 17% of the First Pool Mortgage Loans (the "Fixed First
Pool Mortgage Loans") and approximately 79% of the Second Pool Mortgage Loans
(the "Fixed Second Pool Mortgage Loans" and together with the Fixed First Pool
Mortgage Loans, the "Fixed Mortgage Loans") are expected to be fixed rate
Mortgage Loans. Less than 1% of the ARM First Pool Mortgage Loans and none of
the ARM Second Pool Mortgage Loans are expected to be subject to negative
amortization.
 
     Substantially all the ARM Mortgage Loans are expected to have Note Rates
that adjust after an initial period (the "Initial Period") based on either the
Six-Month LIBOR Index or the One Year CMT Index (each as defined below), subject
to Periodic Rate Caps and maximum and minimum lifetime Note Rates, as described
below. Approximately 59% of the ARM First Pool Mortgage Loans are expected to
have Note Rates that adjust by reference to the Six-Month LIBOR Index and
approximately 41% of the ARM First Pool Mortgage Loans and all of the ARM Second
Pool Mortgage Loans are expected to have Note Rates that adjust by reference to
the One Year CMT Index. The ARM First Pool Mortgage Loans are expected to have
Initial Periods of six months (approximately 44%), one year (approximately 17%),
three years (approximately 13%) and five years (approximately 24%). All of the
ARM Second Pool Mortgage Loans are expected to have Initial Periods of five
years.
 
     The ARM Mortgage Loans provide for the periodic adjustment of the Note
Rate. Substantially all the ARM Mortgage Loans were originated with a Note Rate
below the sum of the applicable Index and the applicable Gross Margin. As of the
Cut-off Date, approximately 10% of the ARM First Pool Mortgage Loans and none of
the ARM Second Pool Mortgage Loans are expected to have passed their first
Interest Adjustment Date. The initial Note Rate for each of the ARM Mortgage
Loans is expected to remain in effect for the applicable Initial Period
following the origination of such loan. Thereafter, as specified in the related
Note, the Note Rate on each ARM Mortgage Loan (other than a Converted Mortgage
Loan) will adjust on each Interest Adjustment Date applicable thereto to a rate
equal to the sum (subject to the applicable rounding convention) of (i) the
Six-Month LIBOR Index as most recently available 30 or 45 days prior to such
Interest Adjustment Date (the "Current Six-Month LIBOR Index") or the One Year
CMT Index as most recently available 30 days or 45 days prior to such Interest
Adjustment Date (the "Current One Year CMT Index") and (ii) the Gross Margin,
subject to a Periodic Rate Cap of 1%, 1.5% or 2% per annum and to specified
maximum and minimum lifetime Note Rates. No ARM Mortgage Loan will be fully
indexed until it bears interest at the applicable Index plus its Gross Margin.
After an ARM Mortgage Loan has been "fully indexed", adjustments in the Note
Rate will continue to be subject to Periodic Rate Caps, and minimum and maximum
lifetime Note Rates, and, accordingly, the Note Rate on any such Mortgage Loan,
as adjusted on any Interest Adjustment Date, may not equal the sum of the
applicable Index and the applicable Gross Margin.
 
     Approximately 16% of the First Pool Mortgage Loans and approximately 21% of
the Second Pool Mortgage Loans provide for payment of interest, but no payment
of principal, for a period of ten years following the origination (or, in come
cases, modification) of each such Mortgage Loan. Following such ten year period,
the monthly payment with respect to each such Mortgage Loan will be increased to
an amount sufficient to fully amortize the principal balance of such Mortgage
Loan over the remaining term and to pay interest at the Note Rate.
 
                                      S-31
 
<PAGE>
     As represented by the Borrowers in their related Mortgage Loan
applications, it is expected that approximately 94% of the First Pool Mortgage
Loans and approximately 88% of the Second Pool Mortgage Loans will be secured by
Mortgaged Premises that are the primary residence of the Borrowers.
Approximately 21% of the Second Pool Mortgage Loans will be secured by more than
one Mortgaged Premises.
 
     Approximately 39% of the First Pool Mortgage Loans and approximately 38% of
the Second Pool Mortgage Loans are expected to be secured by Mortgaged Premises
located in California. Although complete information is not available to the
Issuer, (i) at least 18% and 12% of the First Pool Mortgage Loans are secured by
Mortgaged Premises located in the Los Angeles and San Francisco metropolitan
areas, respectively, and (ii) at least 20%, 7% and 14% of the Second Pool
Mortgage Loans are secured by Mortgaged Premises located in the Los Angeles, San
Francisco and Washington, D.C. metropolitan areas, respectively. Consequently,
losses and prepayments on the Mortgage Loans and resultant payments on the Bonds
may be affected significantly by changes in the housing markets and the regional
economies of these areas and also by the occurrence of natural disasters (such
as earthquakes, fires and floods) in such areas.
 
     The Mortgage Loans may be prepaid, in whole or in part, at any time by the
Borrowers. Approximately 17% of the First Pool Mortgage Loans and approximately
4% of the Second Pool Mortgage Loans provide for payment of a prepayment fee or
penalty.
 
  UNDERWRITING POLICIES
 
     Notwithstanding anything to the contrary in the Prospectus, not all the
Mortgage Loans must meet the Participant's various credit appraisal and
underwriting standards.
 
     Approximately 41% of the First Pool Mortgage Loans, including all Mortgage
Loans acquired from and serviced by Long Beach, and approximately 61% of the
Second Pool Mortgage Loans, are expected to have been originated pursuant to
underwriting standards that are less stringent than the underwriting guidelines
of FNMA and FHLMC with respect to a Borrower's creditworthiness and repayment
ability. See "Risk Factors -- Underwriting Standards" and " -- Delinquencies"
and "Long Beach Mortgage Company" herein and "Origination of the Mortgage Loans"
in the Prospectus.
 
     The Mortgage Loans originated by The Boston Company, which represent
approximately 20% of the First Pool Mortgage Loans and approximately 21% of the
Second Pool Mortgage Loans, were originated pursuant to the underwriting
standards described under "Boston Safe Deposit and Trust Company -- Mortgage
Loan Underwriting" herein.
 
     The remaining Mortgage Loans generally are expected to have been originated
pursuant to underwriting standards that generally conform to the underwriting
guidelines of FNMA and FHLMC, except that the Mortgage Loans may have original
principal balances in excess of those permitted by FNMA or FHLMC, may have been
underwritten pursuant to "limited documentation" programs, or may have been
originated at debt-to-income and other ratios in excess of those permitted by
FNMA or FHLMC provided that compensating factors existed at the time of
origination.
 
     It is expected that not more than 34% of the First Pool Mortgage Loans and
18% of the Second Pool Mortgage Loans will be Mortgage Loans that have been
underwritten pursuant to "limited documentation" programs in which the credit
approval procedures generally are based on an examination of fewer documents.
 
SELECTED DATA
 
     The Issuer has identified approximately 98% of the First Pool Mortgage
Loans and approximately 98% of the Second Pool Mortgage Loans proposed to be
pledged to secure the Bonds. Except as otherwise indicated, such Mortgage Loans
and the related Mortgaged Premises have the characteristics set forth below for
each Mortgage Pool as of the Cut-off Date. The additional Mortgage Loans not yet
identified are not expected to have characteristics that will cause a material
variance in the characteristics set forth herein. All amounts and percentages
are as of the Cut-off Date. Asterisks (*) in the following tables indicate
values between 0.0% and 0.5%. Whenever reference is made in the tables to a
percentage of Mortgage Loans, such percentage is based on the Scheduled
Principal Balances of such Mortgage Loans as of the Cut-off Date.
 
                                      S-32
 
<PAGE>
                           FIRST POOL MORTGAGE LOANS

1) CURRENT SCHEDULED PRINCIPAL BALANCE

<TABLE>
<CAPTION>
                                                   PERCENT OF
                           PERCENT OF  PERCENT OF  FIRST POOL
                             FIXED     ARM FIRST   SCHEDULED
                           FIRST POOL     POOL     PRINCIPAL
    CURRENT SCHEDULED       MORTGAGE    MORTGAGE    BALANCE
    PRINCIPAL BALANCE      LOANS (%)   LOANS (%)      (%)
<S>                        <C>         <C>         <C>
$   50,000 and below             6           2           3
    50,001-  100,000             25          12          14
   100,001-  150,000             22          14          15
   150,001-  203,150             19          10          12
   203,151-  250,000              9           8           8
   250,001-  300,000              5           8           8
   300,001-  350,000              5           7           6
   350,001-  400,000              3           6           6
   400,001-  450,000              1           4           3
   450,001-  500,000              1           4           3
   500,001-  550,000              1           2           2
   550,001-  600,000              0           4           3
   600,001-  650,000              1           4           4
   650,001-  700,000              0           2           2
   700,001-  800,000              0           4           3
   800,001-  900,000              0           1           1
   900,001-1,000,000              0           3           2
 1,000,001-1,500,000              2           5           5
     Totals:                    100         100         100
</TABLE>

The average Scheduled Principal Balance of the First Pool Mortgage Loans
originated by The Boston Company is $526,000. The average Schedule Principal
Balance of all other First Pool Mortgage Loans is $143,000. The maximum
Scheduled Principal Balance of the First Pool Mortgage Loans is approximately
$1,500,000. The minimum Scheduled Principal Balance of the First Pool Mortgage
Loans is approximately $9,960.
 
2) CURRENT NOTE RATES
 
<TABLE>
<CAPTION>
                                                  PERCENT OF
                      PERCENT OF    PERCENT OF    FIRST POOL
                        FIXED       ARM FIRST     SCHEDULED
                      FIRST POOL       POOL       PRINCIPAL
   CURRENT NOTE        MORTGAGE      MORTGAGE      BALANCE
     RATES (%)        LOANS (%)     LOANS (%)        (%)
<S>                   <C>           <C>           <C>
 5.000- 5.999               0             1             *
 6.000- 6.499               0             2             2
 6.500- 6.999               0            12            10
 7.000- 7.249               *             8             7
 7.250- 7.499               *            15            13
 7.500- 7.749               1             4             4
 7.750- 7.999               2             8             7
 8.000- 8.249               4             3             3
 8.250- 8.499               6             4             4
 8.500- 8.749              14             4             6
 8.750- 8.999              15             7             8
 9.000- 9.249              10             3             4
 9.250- 9.499               8             4             4
 9.500- 9.749               7             3             4
 9.750- 9.999               7             6             6
10.000-16.500              26            16            18
     Totals:              100           100           100
</TABLE>
 
The weighted average current Note Rate of the First Pool Mortgage Loans is
approximately 8.57% per annum. The weighted average current Note Rate of the ARM
First Pool Mortgage Loans is approximately 8.38% per annum, and the weighted
average Note Rate of the Fixed First Pool Mortgage Loans is approximately 9.45%
per annum.
 
                                      S-33
 
<PAGE>
3) MAXIMUM LIFETIME NOTE RATES OF THE ARM FIRST POOL MORTGAGE LOANS
 
<TABLE>
<CAPTION>
                       PERCENT OF ARM
MAXIMUM LIFETIME         FIRST POOL
 NOTE RATES (%)      MORTGAGE LOANS (%)
<S>                  <C>
 9.500- 9.999                  *
10.000-10.499                  *
10.500-10.999                  *
11.000-11.499                  *
11.500-11.999                  2
12.000-12.499                 21
12.500-12.999                 16
13.000-13.499                  5
13.500-13.999                  6
14.000-14.499                  5
14.500-14.999                  8
15.000-15.499                  6
15.500-15.999                  9
16.000-16.499                  7
16.500-16.999                  6
17.000-17.499                  2
17.500-17.999                  3
18.000-18.499                  1
18.500-19.999                  2
20.000-22.500                  1
     Totals:                 100
</TABLE>
 
The weighted average maximum lifetime Note Rate of the ARM First Pool Mortgage
Loans is approximately 14.32% per annum.
 
4) MINIMUM LIFETIME NOTE RATES OF THE ARM FIRST POOL MORTGAGE LOANS
 
<TABLE>
<CAPTION>
      MINIMUM LIFETIME         PERCENT OF ARM FIRST POOL
       NOTE RATES (%)             MORTGAGE LOANS (%)
<S>                            <C>
2.750- 3.999                               27
4.000- 4.499                                1
4.500- 4.999                               10
5.000- 5.499                                3
5.500- 5.999                                5
6.000- 6.499                                3
6.500- 6.999                                3
7.000- 7.499                                2
7.500- 7.999                                5
8.000- 8.499                                5
8.500- 8.999                               10
9.000- 9.499                                6
9.500-15.500                               20
     Totals:                              100
</TABLE>
 
The weighted average minimum lifetime Note Rate of the ARM First Pool Mortgage
Loans is approximately 6.56% per annum. In no case will the minimum lifetime
Note Rate of an ARM First Pool Mortgage Loan be less than the Gross Margin of
such First Pool Mortgage Loan.
 
5) NEXT INTEREST ADJUSTMENT DATE ON ARM
   FIRST POOL MORTGAGE LOANS
 
<TABLE>
<CAPTION>
                                        PERCENT OF
                                      ARM FIRST POOL
         ADJUSTMENT DATE            MORTGAGE LOANS (%)
<S>                                 <C>
June 1, 1996                                  5
July 1, 1996                                  4
August 1, 1996                                5
September 1, 1996                            17
October 1, 1996                               8
November 1, 1996                              7
December 1, 1996                              *
January 1, 1997                               *
February 1, 1997                              3
March 1, 1997                                 7
April 1, 1997                                 4
May 1, 1997                                   2
June 1, 1997                                  *
July 1, 1997                                  *
December 1, 1997                              *
March 1, 1998                                 *
August 1, 1998                                *
September 1, 1998                             *
November 1, 1998                              1
December 1, 1998                              1
January 1, 1999                               3
February 1, 1999                              2
March 1, 1999                                 3
April 1, 1999                                 3
May 1, 1999                                   1
June 1, 1999                                  *
August 1, 1999                                *
September 1, 1999                             *
November 1, 1999                              *
December 1, 1999                              *
January 1, 2000                               *
February 1, 2000                              1
April 1, 2000                                 *
May 1, 2000                                   *
June 1, 2000                                  *
July 1, 2000                                  *
August 1, 2000                                1
September 1, 2000                             4
October 1, 2000                               3
November 1, 2000                              5
December 1, 2000                              4
January 1, 2001                               5
February 1, 2001                              1
November 1, 2004                              *
July 1, 2005                                  *
August 1, 2005                                *
     Totals:                                100
</TABLE>
 
The weighted average next Interest Adjustment Date on the ARM First Pool
Mortgage Loans is approximately March 1, 1998.
 
                                      S-34
 
<PAGE>
6) GROSS MARGINS ON ARM FIRST POOL MORTGAGE LOANS
 
<TABLE>
<CAPTION>
                                        PERCENT OF
                                      ARM FIRST POOL
GROSS MARGIN (%)                    MORTGAGE LOANS (%)
<S>                                 <C>
0.000-2.749                                   *
2.750-2.999                                  25
3.000-3.249                                  12
3.250-3.499                                   5
3.500-3.749                                   5
3.750-3.999                                   5
4.000-4.249                                   3
4.250-4.499                                   2
4.500-4.999                                   4
5.000-9.850                                  39
     Totals:                                100
</TABLE>
 
The weighted average Gross Margins of the ARM First Pool Mortgage Loans is
approximately 4.32% per annum.
 
7) REMAINING TERM TO STATED MATURITY
 
<TABLE>
<CAPTION>
                                              PERCENT OF
                  PERCENT OF    PERCENT OF    FIRST POOL
                    FIXED       ARM FIRST     SCHEDULED
                  FIRST POOL       POOL       PRINCIPAL
  REMAINING        MORTGAGE      MORTGAGE      BALANCE
TERM (MONTHS)     LOANS (%)     LOANS (%)        (%)
<S>               <C>           <C>           <C>
    40-180             11             1             2
   181-230              *             0             *
   231-300              1             *             1
   301-320             12             *             2
   321-330              4             0             1
   331-340              5             *             1
   341-350              *             7             6
   351-355              7            27            24
     356                5            11            10
     357                7            10             9
     358               19            24            23
     359               18            12            13
     360               11             8             8
     361                0             *             *
   Totals:            100           100           100
</TABLE>
 
The weighted average remaining term to stated maturity of the First Pool
Mortgage Loans is approximately 350 months.
 
8) ORIGINAL LOAN-TO-VALUE RATIOS1

<TABLE>
<CAPTION>
                                                  PERCENT OF
                      PERCENT OF    PERCENT OF    FIRST POOL
                        FIXED       ARM FIRST     SCHEDULED
     ORIGINAL         FIRST POOL       POOL       PRINCIPAL
   LOAN-TO-VALUE       MORTGAGE      MORTGAGE      BALANCE
   RATIOS (%)(2)       LOANS (%)     LOANS (%)        (%)
<S>                   <C>           <C>           <C>
 50.00 and below            7             8             8
 50.01- 55.00               3             2             3
 55.01- 60.00               4             5             5
 60.01- 65.00               7             7             7
 65.01- 70.00              13            13            13
 70.01- 75.00              12            19            17
 75.01- 80.00              34            32            32
 80.01- 85.00               5             6             6
 85.01- 90.00               5             5             5
 90.01- 95.00               9             2             3
 95.01-100.00               1             1             1
100.01-135.00               *             0             *
     Totals:              100           100           100
</TABLE>

1 For each First Pool Mortgage Loan, generally calculated as the ratio of (a)
  the original principal amount of the First Pool Mortgage Loan to (b) the value
  of the Mortgaged Premises securing the First Pool Mortgage Loan without regard
  to any Additional Collateral.
 
2 The weighted average original loan-to-value ratio of the First Pool Mortgage
  Loans is approximately 72.45%.
 
                                      S-35
 
<PAGE>
9) ORIGINAL LOAN-TO-VALUE RATIOS(1) GIVING EFFECT TO ADDITIONAL COLLATERAL

<TABLE>
<CAPTION>
                                                  PERCENT OF
                      PERCENT OF    PERCENT OF    FIRST POOL
                        FIXED       ARM FIRST     SCHEDULED
     ORIGINAL         FIRST POOL       POOL       PRINCIPAL
   LOAN-TO-VALUE       MORTGAGE      MORTGAGE      BALANCE
   RATIOS (%)(2)       LOANS (%)     LOANS (%)        (%)
<S>                   <C>           <C>           <C>
50.00 and below             7             9             9
50.01- 55.00                3             3             3
55.01- 60.00                4             5             5
60.01- 65.00                7             7             7
65.01- 70.00               13            13            13
70.01- 75.00               12            19            18
75.01- 80.00               34            32            32
80.01- 85.003               5             6             6
85.01- 90.003               5             4             4
90.01-100.003              10             2             3
100.01-135.00               *             0             *
     Totals:              100           100           100
</TABLE>

1 For each First Pool Mortgage Loan, generally calculated as the ratio of (a)
  the original principal amount of the First Pool Mortgage Loan, less any
  Additional Collateral (as defined on page S-41), to (b) the value of the
  Mortgaged Premises securing the First Pool Mortgage Loan.
2 The weighted average original loan-to-value ratio of the First Pool Mortgage
  Loans, giving effect to Additional Collateral, is approximately 71.56%.
 
3 At least 52% of the First Pool Mortgage Loans with a loan-to-value ratio (at
  origination) greater than 80% will be covered by a Primary Mortgage Insurance
  Policy (covering at least the amount of the Mortgage Loan in excess of 75% of
  the original fair market value of the related Mortgaged Premises) unless such
  policy is canceled with the consent of the Master Servicer.

10) PROPERTY TYPES OF MORTGAGED PREMISES

<TABLE>
<CAPTION>
                                                  PERCENT OF
                      PERCENT OF    PERCENT OF    FIRST POOL
                        FIXED       ARM FIRST     SCHEDULED
                      FIRST POOL       POOL       PRINCIPAL
                       MORTGAGE      MORTGAGE      BALANCE
   PROPERTY TYPE      LOANS (%)     LOANS (%)        (%)
<S>                   <C>           <C>           <C>
Single Family              91            89            89
Condominium                 4             8             7
Planned Unit
  Development               1             3             3
Manufactured
  Housing                   3             *             1
Townhouse                   1             *             *
     Totals:              100           100           100
</TABLE>
 
11) OCCUPANCY TYPE OF MORTGAGED PREMISES

<TABLE>
<CAPTION>
                                                   PERCENT OF
                           PERCENT OF  PERCENT OF  FIRST POOL
                             FIXED     ARM FIRST   SCHEDULED
                           FIRST POOL     POOL     PRINCIPAL
                            MORTGAGE    MORTGAGE    BALANCE
OCCUPANCY TYPE(1)          LOANS (%)   LOANS (%)      (%)
<S>                        <C>         <C>         <C>
Primary Home                    94          94          94
Second Home                      2           5           4
Investor                         4           1           2
     Totals:                   100         100         100
</TABLE>
 
1 As represented by the Borrowers on their Mortgage Loan applications.
 
12) LOAN PURPOSE
 
<TABLE>
<CAPTION>
                                                   PERCENT OF
                           PERCENT OF  PERCENT OF  FIRST POOL
                             FIXED     ARM FIRST   SCHEDULED
                           FIRST POOL     POOL     PRINCIPAL
                            MORTGAGE    MORTGAGE    BALANCE
LOAN PURPOSE               LOANS (%)   LOANS (%)      (%)
<S>                        <C>         <C>         <C>
Purchase                        28          32          31
Refinance
  (Cash-Out)                    47          39          41
Refinance
  (No Cash-Out)                 25          29          28
     Totals:                   100         100         100
</TABLE>
 
13) ORIGINATION PROGRAM
 
<TABLE>
<CAPTION>
                                                   PERCENT OF
                           PERCENT OF  PERCENT OF  FIRST POOL
                             FIXED     ARM FIRST   SCHEDULED
                           FIRST POOL     POOL     PRINCIPAL
                            MORTGAGE    MORTGAGE    BALANCE
ORIGINATION PROGRAM        LOANS (%)   LOANS (%)      (%)
<S>                        <C>         <C>         <C>
Full Documentation              56          69          67
Limited Documentation           44          31          33
     Totals:                   100         100         100
</TABLE>

                                      S-36
 
<PAGE>
14) STATE DISTRIBUTION OF FIRST POOL
MORTGAGED PREMISES
 
<TABLE>
<CAPTION>
                                                  PERCENT OF
                      PERCENT OF    PERCENT OF    FIRST POOL
                        FIXED       ARM FIRST     SCHEDULED
                      FIRST POOL       POOL       PRINCIPAL
                       MORTGAGE      MORTGAGE      BALANCE
STATE                 LOANS (%)     LOANS (%)        (%)
<S>                   <C>           <C>           <C>
California                 31            41            39
Maryland                   10             5             6
Pennsylvania                3             6             5
Virginia                    4             4             4
Colorado                    4             4             4
New York                    3             4             4
Illinois                    2             4             4
Utah                        2             3             3
Washington                  4             3             3
Florida                     5             2             3
Georgia                     4             2             2
Oregon                      4             2             2
North Carolina              4             1             2
Tennessee                   3             1             1
New Jersey                  3             1             2
Texas                       2             1             2
Arizona                     2             *             1
Massachusetts               *             2             2
Other1                     10            14            11
     Totals:              100           100           100
</TABLE>
 
1 Other includes: Alabama, Arkansas, Connecticut, Delaware, Hawaii, Idaho,
  Indiana, Iowa, Kansas, Kentucky, Louisiana, Maine, Michigan, Minnesota,
  Mississippi, Missouri, Montana, Nevada, New Hampshire, New Mexico, Ohio,
  Oklahoma, South Carolina, Washington, D.C., West Virginia, Wisconsin and
  Wyoming.
 
                                      S-37

<PAGE>
                           SECOND POOL MORTGAGE LOANS
 
1) CURRENT SCHEDULED PRINCIPAL BALANCE
 
<TABLE>
<CAPTION>
                     PERCENT OF   PERCENT OF   PERCENT OF
                        FIXED     ARM SECOND   SECOND POOL
                     SECOND POOL     POOL       SCHEDULED
                      MORTGAGE     MORTGAGE     PRINCIPAL
 CURRENT SCHEDULED      LOANS        LOANS       BALANCE
 PRINCIPAL BALANCE       (%)          (%)          (%)
<S>                  <C>          <C>          <C>
$50,000 and below         47            0           37
 50,001-100,000           29            0           23
100,001-150,000           12            0           10
150,001-203,150            8            0            7
203,151-250,000            2            0            1
250,001-300,000            2            0            1
300,001-400,000            0           20            4
500,001-1,000,000          0           80           17
     Totals:             100          100          100
</TABLE>
 
The average Schedule Principal Balance of the Second Pool Mortgage Loans is
approximately $56,000. The maximum Scheduled Principal Balance of the Second
Pool Mortgage Loans is approximately $972,000. The minimum Scheduled Principal
Balance of the Second Pool Mortgage Loans is approximately $11,213.
 
2) CURRENT NOTE RATES
 
<TABLE>
<CAPTION>
                     PERCENT OF   PERCENT OF   PERCENT OF
                        FIXED     ARM SECOND   SECOND POOL
                     SECOND POOL     POOL       SCHEDULED
                      MORTGAGE     MORTGAGE     PRINCIPAL
 CURRENT NOTE RATES     LOANS        LOANS       BALANCE
        (%)              (%)          (%)          (%)
<S>                  <C>          <C>          <C>
 7.250-8.250               0          100           21
 8.250-9.499               8            0            6
 9.500-9.999              10            0            8
10.000-10.499             11            0            8
10.500-10.749             13            0           10
10.750-10.999             10            0            8
11.000-11.249              6            0            5
11.250-11.499              7            0            6
11.500-11.749              7            0            5
11.750-11.999              6            0            5
12.000-12.999             13            0           11
13.000-16.500              9            0            7
     Totals:             100          100          100
</TABLE>
 
The weighted average current Note Rate of the Second Pool Mortgage Loans is
approximately 10.32% per annum.
 
3) MAXIMUM LIFETIME NOTE RATES OF THE ARM SECOND POOL MORTGAGE LOANS
 
<TABLE>
<CAPTION>
MAXIMUM LIFETIME       PERCENT OF ARM
 NOTE RATES (%)      MORTGAGE LOANS (%)
<S>                  <C>
12.000-12.499                 65
12.500-12.999                 35
     Totals:                 100
</TABLE>
 
The weighted average maximum lifetime Note Rate of the ARM Second Pool Mortgage
Loans is approximately 12.41% per annum.
 
4) MINIMUM LIFETIME NOTE RATES OF THE ARM POOL TWO MORTGAGE LOANS
 
<TABLE>
<CAPTION>
MINIMUM LIFETIME       PERCENT OF ARM
 NOTE RATES (%)      MORTGAGE LOANS (%)
<S>                  <C>
2.75                         100
     Totals:                 100
</TABLE>
 
The weighted average minimum lifetime Note Rate of the ARM Second Pool Mortgage
Loans is approximately 2.75% per annum. In no case will the minimum lifetime
Note Rate of an ARM Mortgage Loan be less than the Gross Margin of such Mortgage
Loan.

5) NEXT INTEREST ADJUSTMENT DATE ON ARM
   SECOND POOL MORTGAGE LOANS

<TABLE>
<CAPTION>
                        PERCENT OF ARM
 ADJUSTMENT DATE      MORTGAGE LOANS (%)
<S>                   <C>
September 1, 2000              19
October 1, 2000                45
November 1, 2000               11
December 1, 2000               25
     Totals:                  100
</TABLE>

The weighted average next Interest Adjustment Date on the ARM Second Pool
Mortgage Loans is approximately November 1, 2000.

6) GROSS MARGINS ON ARM SECOND POOL
   MORTGAGE LOANS

<TABLE>
<CAPTION>
                       PERCENT OF ARM
GROSS MARGIN (%)     MORTGAGE LOANS (%)
<S>                  <C>
2.750-2.999                  100
     Totals:                 100
</TABLE>
 
The weighted average Gross Margins of the ARM Second Pool Mortgage Loans is
approximately 2.750% per annum.
 
                                      S-38
 
<PAGE>
7) REMAINING TERM TO STATED MATURITY
 
<TABLE>
<CAPTION>
                 PERCENT OF     PERCENT OF     PERCENT OF
                    FIXED       ARM SECOND     SECOND POOL
                 SECOND POOL       POOL         SCHEDULED
                  MORTGAGE       MORTGAGE       PRINCIPAL
  REMAINING         LOANS          LOANS         BALANCE
TERMS (MONTHS)       (%)            (%)            (%)
<S>              <C>            <C>            <C>
 40-180               90              0             71
181-230                2              0              2
230-300                8              0              6
351-355                0            100             21
356                    *              0              *
     Totals:         100            100            100
</TABLE>
 
The weighted average remaining term to stated maturity of the Second Pool
Mortgage Loans is approximately 217 months.
 
8) ORIGINAL LOAN-TO-VALUE RATIOS1
 
<TABLE>
<CAPTION>
                    PERCENT OF      PERCENT OF      PERCENT OF
                       FIXED        ARM SECOND      SECOND POOL
                    SECOND POOL        POOL          SCHEDULED
    ORIGINAL         MORTGAGE        MORTGAGE        PRINCIPAL
 LOAN-TO-VALUE         LOANS           LOANS          BALANCE
   RATIOS(%)2           (%)             (%)             (%)
<S>                 <C>             <C>             <C>
50.00 and below           6              36              12
50.01-55.00               2              37              10
55.01-60.00               3               0               3
60.01-65.00               4              11               6
65.01-70.00               9               0               7
70.01-75.00              15               0              12
75.01-80.00              22              16              20
80.01-85.003             33               0              26
85.01-90.003              6               0               4
     Totals:            100             100             100
</TABLE>
 
1 For each Second Pool Mortgage Loan that is not a Second Lien Mortgage Loan,
  generally calculated as the ratio of the original principal amount of the
  Second Pool Mortgage Loan to the value of the Mortgaged Premises securing the
  Second Pool Mortgage Loan. For each Second Lien Mortgage Loan, generally
  calculated as the ratio of (a) the aggregate original principal amount of the
  Second Lien Mortgage Loan and the unpaid principal balance of the related
  first lien mortgage loan at the time of origination of the Second Lien
  Mortgage Loan to (b) the value of Mortgaged Premises securing such mortgage
  loans at the time of the origination of the Second Lien Mortgage Loan.
 
2 The weighted average original loan-to-value ratio of the Second Pool Mortgage
  Loans is approximately 70.09%.

3 None of the Second Pool Mortgage Loans with a loan-to-value ratio (at
  origination) greater than 80% will be covered by a Primary Mortgage Insurance
  Policy.

9) PROPERTY TYPES OF MORTGAGED PREMISES

<TABLE>
<CAPTION>
                   PERCENT OF    PERCENT OF    PERCENT OF
                      FIXED      ARM SECOND    SECOND POOL
                   SECOND POOL      POOL        SCHEDULED
                    MORTGAGE      MORTGAGE      PRINCIPAL
                      LOANS         LOANS        BALANCE
  PROPERTY TYPE        (%)           (%)           (%)
<S>                <C>           <C>           <C>
Single Family
  Detached              95            65            89
Planned Unit
  Development            3             0             2
Condominium              *            35             8
Townhouse                1             0             1
     Totals:           100           100           100
</TABLE>

10) OCCUPANCY TYPE OF MORTGAGED PREMISES

<TABLE>
<CAPTION>
                     PERCENT OF   PERCENT OF   PERCENT OF
                        FIXED     ARM SECOND   SECOND POOL
                     SECOND POOL     POOL       SCHEDULED
                      MORTGAGE     MORTGAGE     PRINCIPAL
                        LOANS        LOANS       BALANCE
 OCCUPANCY TYPE(1)        (%)          (%)          (%)
<S>                  <C>          <C>          <C>
Primary Home              97           56           88
Second Home                3           44           10
Investor                   *            0            2
     Totals:             100          100          100
</TABLE>
 
1 As represented by the Borrowers on their Mortgage Loan applications.
 
11) LOAN PURPOSE
 
<TABLE>
<CAPTION>
                     PERCENT OF   PERCENT OF   PERCENT OF
                        FIXED     ARM SECOND   SECOND POOL
                     SECOND POOL     POOL       SCHEDULED
                      MORTGAGE     MORTGAGE     PRINCIPAL
                        LOANS        LOANS       BALANCE
LOAN PURPOSES            (%)          (%)          (%)
<S>                  <C>          <C>          <C>
Refinance
  (Cash-Out)              87           38           76
Refinance
  (No Cash-Out)            6           18            9
Purchase                   7           44           15
     Totals:             100          100          100
</TABLE>
 
12) ORIGINATION PROGRAM
 
<TABLE>
<CAPTION>
                     PERCENT OF   PERCENT OF   PERCENT OF
                        FIXED     ARM SECOND   SECOND POOL
                     SECOND POOL     POOL       SCHEDULED
                      MORTGAGE     MORTGAGE     PRINCIPAL
                        LOANS        LOANS       BALANCE
ORIGINATION PROGRAM      (%)          (%)          (%)
<S>                  <C>          <C>          <C>
Full Documentation        77          100           82
Limited
  Documentation           23            0           18
     Totals:             100          100          100
</TABLE>
 
                                      S-39

<PAGE>
13) STATE DISTRIBUTION OF SECOND LIEN MORTGAGED PREMISES
 
<TABLE>
<CAPTION>
                     PERCENT OF   PERCENT OF   PERCENT OF
                        FIXED     ARM SECOND   SECOND POOL
                     SECOND POOL     POOL       SCHEDULED
                      MORTGAGE     MORTGAGE     PRINCIPAL
                        LOANS        LOANS       BALANCE
STATE                    (%)          (%)          (%)
<S>                  <C>          <C>          <C>
California                38           36           38
Utah                      15            0           12
Maryland                  13            0           10
Virginia                  10            0            8
Pennsylvania               4           29            9
Montana                    0           19            4
Massachusetts              0           16            3
Other(1)                  20            0           16
     Totals:             100          100          100
</TABLE>

1 Other includes: Arizona, Colorado, Connecticut, Florida, Georgia, Illinois,
Minnesota, Missouri, New Mexico, North Carolina, Oklahoma, Oregon, South
Carolina, Tennessee, Washington and Washington DC.

                                      S-40

<PAGE>
ADDITIONAL COLLATERAL

     Approximately 1% of the First Pool Mortgage Loans are secured by, in
addition to real estate or shares of stock in a cooperative housing corporation,
additional collateral ("Additional Collateral") generally consisting of
marketable securities.

     The Boston Company required that Borrowers pledge Additional Collateral to
secure a Mortgage Loan to the extent that the loan-to-value ratio of such
Mortgage Loan would otherwise have exceeded applicable underwriting guidelines.
Additional Collateral may include publicly traded stocks, corporate and
municipal bonds, government securities, commercial paper, bank deposits, trust
accounts and mutual funds. The loan-to-value ratio of a Mortgage Loan secured in
part by Additional Collateral may, with respect to the real property securing
such loan, be greater than 100%.
 
     All Additional Collateral is valued on a daily basis; if the market value
of such collateral with respect to any Mortgage Loan declines below specified
levels, the related Borrower is required to pledge sufficient Additional
Collateral to meet such levels. The lien on some of or all the Additional
Collateral securing a Mortgage Loan will generally be released if, within five
years after origination of such loan, the Borrower meets certain requirements
and the loan-to-value ratio has been reduced due to (i) an increase in the
appraised value of the real property securing such Mortgage Loan or (ii)
prepayment by the Borrower of a portion of the loan balance. After five years
have elapsed following origination of a Mortgage Loan, all or part of the
related Additional Collateral may be liquidated in order to reduce the
outstanding loan balance to a level within The Boston Company's loan-to-value
guidelines.
 
     The security interests in all Additional Collateral pledged to secure the
Mortgage Loans will be assigned to the Trustee. The Boston Company will continue
to hold such Additional Collateral as custodian on behalf of the Trustee.
 
     Investors should consider that, due to changes in market conditions,
Additional Collateral pledged to secure a Mortgage Loan may not be readily
marketable at the time that the related Borrower defaults on such Mortgage Loan
and foreclosure proceedings are commenced.
 
     Because Additional Collateral is generally required to be pledged to secure
any Mortgage Loan that would otherwise have a loan-to-value ratio above 80%,
none of the Mortgage Loans secured by Additional Collateral are covered by
primary mortgage insurance policies.
 
COOPERATIVE LOANS
 
     The First Pool Mortgage Loans include Cooperative Loans that were
originated primarily in the state of New York. Such loans are not secured by
liens on real estate. The "owner" of a cooperative apartment does not own the
real estate constituting the apartment, but owns shares of stock in a
corporation which holds title to the building in which the apartment is located,
and by virtue of owning such stock is entitled to a proprietary lease or
occupancy agreement to occupy the specific apartment. A Cooperative Loan is a
loan secured by a lien on the shares and an assignment of the lease or occupancy
agreement. If the Borrower defaults on a Cooperative Loan, the lender's remedies
are similar to the remedies which apply to a foreclosure of a leasehold mortgage
or deed of trust, in that the lender can foreclose the loan and assume ownership
of the shares and of the Borrower's rights as lessee under the related
proprietary lease or occupancy agreement. Typically, the lender and the
cooperative housing corporation enter into a recognition agreement that
establishes the rights and obligations of both parties in the event of a default
by the Borrower on its obligations under the lease or occupancy agreement.
 
     As described herein, approximately 1% of the First Pool Mortgage Loans are
Unrecognized Cooperative Loans. Investors should consider the risk that, in the
event of a default under an Unrecognized Cooperative Loan and resulting
foreclosure, the value of the related collateral may be substantially less than
the unpaid principal balance of the related Mortgage Loan. See "Risk
Factors -- Cooperative Loans; Unrecognized Security Interests" and "Security for
the Bonds -- Realizing Upon Cooperative Loan Security" herein.
 
     There are certain risks that arise as a result of the cooperative form of
ownership which differentiate Cooperative Loans from other types of Mortgage
Loans. For example, the power of the board of directors of most cooperative
housing corporations to reject a proposed purchaser of a unit owner's shares
(and prevent the sale of an apartment) for any reason (other than reasons based
upon unlawful discrimination), or for no reason, significantly reduces the
universe of potential purchasers in the event of a foreclosure. Moreover, in
buildings where the "sponsor" (I.E., the owner of the unsold shares in the
corporation) holds a significant number of unsold interests in apartments,
cooperative apartment owners run a special risk that the sponsor may go into
default on its proprietary leases or occupancy agreements, and thereby cause a
default under the underlying mortgage loan to the cooperative housing
corporation which is secured by a mortgage on the building. In such event, the
unit owners may be forced to make up any shortfall in income to the cooperative
housing corporation resulting from the
 
                                      S-41
 
<PAGE>
sponsor's default or risk losing their apartments in a foreclosure proceeding
brought by the holder of the mortgage on the building. Not only would the value
attributable to the right to occupy a particular apartment be adversely affected
by such an occurrence, but the foreclosure of a mortgage on the building in
which the apartment is located could result in a total loss of the shareholder's
equity in the building (and a corresponding loss of the lender's security for
its Cooperative Loan) and right to occupy the apartment.
 
REALIZING UPON COOPERATIVE LOAN SECURITY
 
     The cooperative shares and proprietary lease or occupancy agreement 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 certificate of
incorporation and by-laws of a cooperative housing corporation, as well as in
the proprietary lease or occupancy agreement. The proprietary lease or occupancy
agreement, even while pledged, may be cancelled by the cooperative housing
corporation 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. Commonly, rent and other obligations and charges arising
under a proprietary lease or occupancy agreement which are owed to the
cooperative housing corporation are made liens upon the shares to which the
proprietary lease or occupancy agreement relates. In addition, the proprietary
lease or occupancy agreement generally permits the cooperative housing
corporation to terminate such lease or agreement in the event the borrower
defaults in the performance of covenants thereunder. Typically, the lender and
the cooperative housing corporation 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 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 housing corporation 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 housing
corporation will recognize the lender's lien against proceeds from a sale of the
cooperative apartment, subject, however, to the cooperative housing
corporation's right to sums due under such proprietary lease or occupancy
agreement or which have become liens on the shares relating to the proprietary
lease or occupancy agreement. The total amount owed to the cooperative housing
corporation 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 the lender succeeds
to the tenant-shareholder's shares and proprietary lease or occupancy agreement
as the result of realizing upon its collateral for a Cooperative Loan, the
lender must obtain the approval or consent of the cooperative housing
corporation as required by the proprietary lease before transferring the shares
or assigning the proprietary lease.

     In New York, lenders generally have realized upon the pledged shares and
proprietary lease or occupancy agreement given to secure a Cooperative Loan by
public sale in accordance with the provisions of Article 9 of the New York
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 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 sale. 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 housing corporation 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.

ADDITIONAL INFORMATION
 
     On each Payment Date, information will be available with respect to the
outstanding principal balance of each Class of the Bonds and the applicable
Class Interest Rates. The information may be obtained by telephone from the
corporate trust office of the Trustee. As of the date of this Prospectus
Supplement, that telephone number is (713) 216-2240.
 
                                      S-42
 
<PAGE>
     The Master Servicer will make available on an ongoing basis current
information relating to the Bonds and the Mortgage Loans, including (i) the
outstanding principal balance of each Class of the Bonds and the applicable
Class Interest Rate, (ii) the weighted average Note Rate, the weighted average
remaining term to stated maturity, the weighted average loan-to-value ratio of
the Mortgage Loans in each Mortgage Pool, and (iii) the geographic distribution
of the Mortgaged Premises underlying the Mortgage Loans in each Mortgage Pool.
In addition, with respect to delinquencies, losses and credit enhancement, the
Master Servicer will make available on an ongoing basis information relating to
(a) on a Mortgage Pool basis (i) Mortgage Loan delinquencies of 30 days, 60 days
and 90 days or over, (ii) Mortgage Loans in foreclosure, (iii) REO and (iv)
Losses on the Mortgage Loans, (b) the remaining Overcollateralization Amount and
(c) amounts paid on the Bonds by MBIA under the MBIA Policy.
 
SUBSTITUTION OF MORTGAGE LOANS
 
     Under limited circumstances, the Issuer will be permitted to substitute a
mortgage loan for a Mortgage Loan initially pledged to the Trustee. The Issuer
will have the option to pledge to the Trustee, in substitution for a defaulted
Mortgage Loan or REO, a new mortgage loan (a "Substitute Mortgage Loan"), to the
extent that the Master Servicer has determined, in its reasonable business
judgment, that the present value of any potential Loss on such defaulted
Mortgage Loan or REO will be reduced through the substitution of a Substitute
Mortgage Loan for such defaulted Mortgage Loan or REO, and provided that such
Substitute Mortgage Loan (i) is secured by the Mortgaged Premises that secure
the defaulted Mortgage Loan or by such REO, (ii) has a Note Rate that is not
less than the then current market rate for a mortgage loan having similar
characteristics (provided, however, that a Substitute Mortgage Loan may have a
Note Rate less than the then current market rate so long as the aggregate
Scheduled Principal Balance of all such Substitute Mortgage Loans on their
respective dates of substitution does not exceed 1.00% of the initial aggregate
Scheduled Principal Balance of the Mortgage Loans), and (iii) has a maturity
date that is not later than nine months prior to the Maturity Date of the Bonds.
The amount, if any, by which the Scheduled Principal Balance of the defaulted
Mortgage Loan or REO exceeds the Scheduled Principal Balance of the Substitute
Mortgage Loan would constitute a Loss on such Mortgage Loan or REO. Upon the
pledge of a Substitute Mortgage Loan, the Trustee will release the defaulted
Mortgage Loan or the REO from the lien of the Indenture. See "Security for the
Bonds -- Substitution of Mortgage Collateral" in the Prospectus.
 
     In addition, the Issuer may pledge to the Trustee a Mortgage Loan in
substitution for a Mortgage Loan initially pledged (an "Original Mortgage Loan")
to secure the Bonds in the event of a breach of a representation or warranty by
the Participant with respect to such Original Mortgage Loan or in the case of
defective or incomplete documentation with respect to such Original Mortgage
Loan. It is anticipated that any substitution for an Original Mortgage Loan will
not materially change the characteristics of the Mortgage Pools as set forth
above. See "Security for the Bonds -- Substitution of Mortgage Collateral" in
the Prospectus.
 
DELIVERY OF MORTGAGE LOANS
 
     In the event any Mortgage Loan proposed to be included in a Mortgage Pool
is not delivered with all the required documentation on the Closing Date, the
Issuer intends to deposit cash (not to exceed 5% of the Scheduled Principal
Balance of the Mortgage Loans as of the Cut-off Date) on an interim basis with
the Trustee in an amount equal to the Scheduled Principal Balance of the
Mortgage Loans not delivered, plus applicable interest for one month on the
amount of cash deposited. To the extent the required documentation for any such
Mortgage Loan is not delivered prior to the July 1996 Payment Date, the related
cash so deposited will be applied to pay the Bonds and such Mortgage Loan shall
be released from the lien of the Indenture.
 
THE SIX-MONTH LIBOR INDEX
 
     As provided in the related Note, on any Interest Adjustment Date, the LIBOR
Index used to determine the Note Rate on a Mortgage Loan adjustable by reference
to such index will be LIBOR for six month Eurodollar deposits as published
either by FNMA or THE WALL STREET JOURNAL 30 or 45 days prior to such Interest
Adjustment Date.
 
                                      S-43
 
<PAGE>
     The table below sets forth historical values of the monthly average of
LIBOR for six-month Eurodollar deposits (as published by BLOOMBERG) for the
period from January 1990 through April 1996.
 
                           HISTORICAL VALUES OF LIBOR
<TABLE>
<CAPTION>
MONTH                1996               1995               1994               1993               1992               1991
<S>                  <C>                <C>                <C>                <C>                <C>                <C>
January              5.27%              6.69%              3.38%              3.44%              4.31%              7.13%
February             5.30%              6.44               4.00               3.31               4.38               6.88
March                5.50%              6.50               4.25               3.38               4.50               6.56
April                5.56%              6.38               4.69               3.31               4.25               6.19
May                                     6.00               5.00               3.50               4.19               6.19
June                                    6.00               5.25               3.50               4.00               6.44
July                                    5.88               5.31               3.50               3.63               6.25
August                                  5.91               5.31               3.44               3.56               5.81
September                               5.95               5.75               3.38               3.19               5.56
October                                 5.88               5.94               3.44               3.56               5.31
November                                5.69               6.56               3.50               4.00               4.88
December                                5.51               7.00               3.50               3.63               4.25
 
<CAPTION>
MONTH             1990
<S>         <C>
January              8.44%
February             8.44
March                8.69
April                8.88
May                  8.50
June                 8.38
July                 7.94
August               8.13
September            8.31
October              8.06
November             8.25
December             7.63
</TABLE>
 
     The foregoing table does not purport to be a prediction of the performance
of the Six-Month LIBOR Index in the future. Further, because (i) the LIBOR Index
applicable to the Notes is Six-Month LIBOR as published by FNMA or THE WALL
STREET JOURNAL, as specified in the related Note for those ARM Mortgage Loans
for which the interest rate is adjusted by reference to Six-Month LIBOR, and not
LIBOR for six-month Eurodollar deposits as published by BLOOMBERG, and (ii) each
of the above rates represents a weighted average over a monthly period rather
than LIBOR on any particular day of the month, the Six-Month LIBOR Index that
would have been applicable to those ARM Mortgage Loans may have been different
from that set out above for one or more of the periods set forth above. If the
Six-Month LIBOR Index is unpublished or otherwise becomes unavailable, the
Master Servicer, on behalf of the Trustee, in accordance with the terms of the
Notes for the applicable Mortgage Loans, will select an alternative index (over
which the Master Servicer has no control) used for determining the interest
rates on single family residential properties that is calculated and published
or otherwise made available by an independent third party.
 
THE ONE YEAR CMT INDEX
 
     As provided in the related Mortgage Note, on any Interest Adjustment Date,
the One Year CMT Index used in the determination of the Note Rate on a Mortgage
Loan adjustable by reference to such index will be based on the weekly average
yield, expressed as per annum rate, on U.S. Treasury securities adjusted to a
constant maturity of one year, as most recently published by the Federal Reserve
Board 30 days or 45 days prior to such Interest Adjustment Date.
 
     The table below sets forth historical values for the One Year CMT Index (as
published by BLOOMBERG) for the period from January 1990 through April 1996:
 
                  HISTORICAL VALUES OF THE ONE YEAR CMT INDEX
<TABLE>
<CAPTION>
MONTH             1996               1995               1994               1993               1992               1991
<S>               <C>                <C>                <C>                <C>                <C>                <C>
January              5.09%              7.05%              3.54%              3.50%              4.15%              6.64%
February             4.94%              6.70               3.87               3.39               4.29               6.27
March                5.34%              6.43               4.32               3.33               4.63               6.40
April                5.54%              6.27               4.82               3.24               4.30               6.24
May                                     6.00               5.31               3.36               4.19               6.13
June                                    5.64               5.27               3.54               4.17               6.36
July                                    5.59               5.48               3.47               3.60               6.31
August                                  5.75               5.56               3.44               3.47               5.78
September                               5.62               5.76               3.36               3.18               5.57
October                                 5.59               6.11               3.39               3.30               5.33
November                                5.43               6.54               3.58               3.68               4.89
December                                5.31               7.14               3.61               3.71               4.38
 
<CAPTION>
MONTH             1990
<S>         <C>
January              7.92%
February             8.11
March                8.35
April                8.40
May                  8.32
June                 8.10
July                 7.94
August               7.78
September            7.76
October              7.55
November             7.31
December             7.05
</TABLE>
 
                                      S-44
 
<PAGE>
     The foregoing does not purport to be a prediction of the One Year CMT
performance of the Index in the future. Further, because (i) the Index
applicable to the Notes is the One Year CMT Index as published by the Federal
Reserve Board, and not the One Year CMT Index as published by BLOOMBERG and (ii)
each of the above rates represents a weighted average over a monthly period
rather than the One Year CMT Index on any particular day of the month, it is
possible that the One Year CMT Index that would have been applicable to the
Mortgage Loans would have been different from that set out above for one or more
of the periods set forth above. If the Index is unpublished or otherwise becomes
unavailable, the Master Servicer, on behalf of the Trustee, in accordance with
the terms of the Notes for the applicable Mortgage Loans, will select an
alternative index (over which the Master Servicer has no control) used for
determining the interest rates on single family residential properties that is
calculated and published or otherwise made available by an independent third
party.
 
PLEDGE OF ADDITIONAL COLLATERAL AND ISSUANCE OF ADDITIONAL BONDS
 
     Subject to certain conditions set forth herein, and in the Indenture, the
Issuer may pledge Additional Mortgage Collateral to the Trustee and issue
Additional Bonds within six months of the initial issuance of the Bonds. Such
Additional Bonds may represent additional Bonds of one or more outstanding
Classes of Bonds or may represent one or more new Classes of Bonds. Any pledge
of Additional Mortgage Collateral and issuance of Additional Bonds will be
subject to satisfaction of the following conditions: (a) confirmation by each
Rating Agency that the pledge of Additional Mortgage Collateral and other
additional Collateral, if any, and the corresponding issuance of Additional
Bonds will not result in the downgrading of the credit rating of any outstanding
Class of Bonds (without regard to the MBIA Policy), (b) the prior written
approval of MBIA and the guaranty of amounts due with respect to such Additional
Bonds pursuant to the terms of a policy issued by MBIA, (c) the pledge of
Additional Mortgage Collateral will effect no change in the Class Interest
Rates, Stated Maturity Date or Payment Dates of the Bonds without the consent of
each Bondholder affected thereby, and (d) the weighted average lives of the
Bonds calculated at an assumed prepayment rate of 21% CPR (as discussed herein)
will not vary by more than 0.05 years from the weighted average lives disclosed
herein.
 
     In addition, following the pledge of Additional Mortgage Collateral, the
following parameters will be satisfied for each Mortgage Pool:
 
<TABLE>
<CAPTION>
                                                                                                 FIRST POOL       SECOND POOL
                                                                                               MORTGAGE LOANS    MORTGAGE LOANS
   <S>   <C>                                                                                   <C>               <C>
   1.    The percentage of Fixed Mortgage Loans in the Mortgage Pool will not exceed:                 18%               81%
   2.    The percentage of ARM Mortgage Loans in the Mortgage Pool will not exceed:                   87%               22%
   3.    The percentage of ARM Mortgage Loans in the Mortgage Pool that contain "due on
         sale" clauses will not exceed:                                                                2%                2%
   4.    The weighted average original loan-to-value ratio of the Mortgage Loans in the
         Mortgage Pool will not exceed:                                                               74%               71%
   5.    The percentage of Mortgage Loans in the Mortgage Pool secured by investor
         properties will not exceed:                                                                   2%                2%
   6.    The percentage of Mortgage Loans in the Mortgage Pool originated pursuant to a
         "limited documentation" program will not exceed:                                             35%               19%
   7.    The percentage of Mortgage Loans in the Mortgage Pool originated pursuant to
         underwriting standards that are less stringent than the underwriting guidelines of
         FNMA or FHLMC with respect to a Borrower's creditworthiness will not exceed:                 42%               64%
   8.    The percentage of Mortgage Loans in the Mortgage Pool having an original
         loan-to-value ratio in excess of 80%, after giving effect to Additional Collateral,
         that will be covered by a Primary Mortgage Insurance Policy will equal at least:             50%                0%
   9.    The percentage of cash-out refinance Mortgage Loans in the Mortgage Pool will not
         exceed:                                                                                      33%               79%
   10.   The percentage of Mortgage Loans in the Mortgage Pool that are delinquent by one or
         more Scheduled Payments will not exceed:                                                      3%                2%
</TABLE>
 
     Furthermore, following the pledge of Additional Mortgage Collateral, (i)
the maximum Unpaid Principal Balance of any Additional Mortgage Loan will not
exceed the current maximum in the related Mortgage Pool; (ii) the geographic
concentration of Mortgaged Premises in any state with a Mortgage Loan
concentration of 5% or greater in a Mortgage Pool will not increase by more than
5% of such concentration, and the geographic concentration of Mortgaged Premises
in any state with a
 
                                      S-45

<PAGE>
Mortgage Loan concentration in a Mortgage Pool of less than 5% will not exceed
5%; (iii) the property types of the Mortgaged Premises will not vary materially;
(iv) no Additional Mortgage Collateral will have an original loan-to-value ratio
in excess of 95%; and (v) the weighted average Gross Margin for the ARM Loans in
a Mortgage Pool will not vary by more than five basis points from the weighted
average Gross Margin for such Mortgage Loans as of the Cut-off Date. If the
foregoing conditions are satisfied, the pledge of Additional Mortgage Collateral
and the issuance of Additional Bonds will not be subject to the prior consent of
the Bondholders; however, there can be no assurance that any pledge of
Additional Mortgage Collateral and issuance of Additional Bonds will not affect
the timing or amount of payments received by the Bondholders.
 
CONVERSION OPTION
 
     Less than 1% of the ARM First Pool Mortgage Loans are expected to be
convertible, upon the fulfillment of certain conditions, from an adjustable to a
fixed Note Rate at the option of the Borrower either within the period generally
beginning with the fourth Interest Adjustment Date and ending on the tenth
Interest Adjustment Date or within a period beginning on the initial Interest
Adjustment Date and ending on the fifth Interest Adjustment Date, as specified
in the related Note.
 
     Unless the Net Rate on a Converted Mortgage Loan is greater than or equal
to 10.00%, the Participant is obligated to purchase any such Converted Mortgage
Loan from the Trustee at a purchase price equal to 100% of the Scheduled
Principal Balance of such Converted Mortgage Loan plus 30 days' interest thereon
at the applicable Note Rate in effect immediately prior to such conversion (the
"Converted Mortgage Loan Purchase Price"). The Participant shall have the
option, but not the obligation, to purchase from the Trust Estate any Converted
Mortgage Loan that has a Net Rate equal to or greater than 10.00%. A Converted
Mortgage Loan not purchased from the Trust Estate will continue to be treated as
an ARM Mortgage Loan for purposes of calculating the ARM/High Strip Principal
Payment Amount and the Low Strip Principal Payment Amount. See "Maturity and
Prepayment Considerations" herein.
 
                                      S-46
 
<PAGE>
                           THE MBIA INSURANCE POLICY
 
     MBIA, in consideration of the payment of the premium and subject to the
terms of the Financial Guaranty Insurance Policy (the "MBIA Policy"), thereby
unconditionally and irrevocably guarantees to any Owner that an amount equal to
each full and complete Insured Payment will be received by the Trustee, or its
successor, as trustee for the Owners, on behalf of the Owners from MBIA, for
distribution by the Trustee to each Owner of each Owner's proportionate share of
the Insured Payment. MBIA's obligations under the MBIA Policy with respect to a
particular Insured Payment shall be discharged to the extent funds equal to the
applicable Insured Payment are received by the Trustee, whether or not such
funds are properly applied by the Trustee. Insured Payments shall be made only
at the time set forth in the MBIA Policy and no accelerated Insured Payments
shall be made regardless of any acceleration of the Bonds, unless such
acceleration is at the sole option of MBIA.
 
     Notwithstanding the foregoing paragraph, the MBIA Policy does not cover
shortfalls, if any, attributable to the liability of the Issuer or the Trustee
for withholding taxes, if any (including interest and penalties in respect of
any such liability).
 
     MBIA will pay any Insured Payment that is a Preference Amount on the
Business Day following receipt on a Business Day by the Fiscal Agent (as
described below) of (i) a certified copy of the order requiring the return of a
preference payment, (ii) an opinion of counsel satisfactory to MBIA that such
order is final and not subject to appeal, (iii) an assignment in such form as is
reasonably required by MBIA, irrevocably assigning to MBIA all rights and claims
of the Owner relating to or arising under the Bonds against the debtor which
made such preference payment or otherwise with respect to such preference
payment and (iv) appropriate instruments to effect the appointment of MBIA as
agent for such Owner in any legal proceeding related to such preference payment,
such instruments being in a form satisfactory to MBIA, provided that if such
documents are received after 12:00 noon, New York City time, on such Business
Day, they will be deemed to be received on the following Business Day. Such
payments shall be disbursed to the receiver or trustee in bankruptcy named in
the final order of the court exercising jurisdiction on behalf of the Owner and
not to any Owner directly unless such Owner has returned principal or interest
paid on the Bonds to such receiver or trustee in bankruptcy, in which case such
payment shall be disbursed to such Owner.
 
     MBIA will pay any other amount payable under the MBIA Policy no later than
12:00 noon, New York City time, on the later of the Payment Date on which the
related Payment Amount is due or the second Business Day following receipt in
New York, New York on a Business Day by State Street Bank and Trust Company,
N.A., as Fiscal Agent for MBIA or any successor fiscal agent appointed by MBIA
(the "Fiscal Agent") of a Notice (as described below); provided that if such
Notice is received after 12:00 noon, New York City time, on such Business Day,
it will be deemed to be received on the following Business Day. If any such
Notice received by the Fiscal Agent is not in proper form or is otherwise
insufficient for the purpose of making claim under the MBIA Policy it shall be
deemed not to have been received by the Fiscal Agent for purposes of this
paragraph, and MBIA or the Fiscal Agent, as the case may be, shall promptly so
advise the Trustee and the Trustee may submit an amended Notice.
 
     Insured Payments due under the MBIA Policy, unless otherwise stated
therein, will be disbursed by the Fiscal Agent to the Trustee on behalf of the
Owners by wire transfer of immediately available funds in the amount of the
Insured Payment less, in respect of Insured Payments related to Preference
Amounts, any amount held by the Trustee for the payment of such Insured Payment
and legally available therefor.
 
     The Fiscal Agent is the agent of MBIA only and the Fiscal Agent shall in no
event be liable to Owners for any acts of the Fiscal Agent or any failure of
MBIA to deposit, or cause to be deposited, sufficient funds to make payments due
under the MBIA Policy.
 
     Subject to the terms of the Agreement, MBIA shall be subrogated to the
rights of each Owner to receive payments under the Bonds to the extent of any
payment by MBIA under the MBIA Policy.
 
     As used in the MBIA Policy, the following terms shall have the following
meanings:
 
     "AGREEMENT" means the Original Indenture as supplemented by the Series 7
Supplement.
 
     "BUSINESS DAY" means any day other than a Saturday, a Sunday or a day on
which banking institutions in New York City or in the city in which the
corporate trust office of the Trustee under the Agreement is located are
authorized or obligated by law or executive order to close.
 
     "DEFICIENCY AMOUNT" means, with respect to the Bonds as of any Payment
Date, the excess, if any, of (i) the Payment Amount over (ii) Available Funds.
 
                                      S-47
 
<PAGE>
     "INSURED PAYMENT" means (i) as of any Payment Date, any Deficiency Amount
and (ii) any Preference Amount.
 
     "NOTICE" means the telephonic or telegraphic notice, promptly confirmed in
writing by telecopy substantially in the form of Exhibit A attached to the MBIA
Policy, the original of which is subsequently delivered by registered or
certified mail, from the Trustee specifying the Insured Payment which shall be
due and owing on the applicable Payment Date.
 
     "ORIGINAL INDENTURE" means the Indenture dated as of November 1, 1994
between the Issuer and the Trustee, as trustee, without regard to any amendment
or supplement thereto.
 
     "OWNER" means each Holder (as defined in the Original Indenture) of a Bond
who, on the applicable Payment Date, is entitled under the terms of the
applicable Bond to payment thereunder.
 
     "PREFERENCE AMOUNT" means any amount previously distributed to an Owner on
the Bonds that is recoverable and sought to be recovered as a voidable
preference by a trustee in bankruptcy pursuant to the United States Bankruptcy
Code (11 U.S.C.), as amended from time to time, in accordance with a final
nonappealable order of a court having competent jurisdiction.
 
     "SERIES 7 SUPPLEMENT" means the Series 7 Supplement, dated as of May 1,
1996, to the Original Indenture between the Issuer and the Trustee, as trustee,
without regard to any amendment or supplement thereto.
 
     Capitalized terms used in the MBIA Policy and not otherwise defined in the
MBIA Policy shall have the respective meanings set forth in the Agreement as of
the date of execution of the MBIA Policy, without giving effect to any
subsequent amendment or modification to the Agreement unless such amendment or
modification has been approved in writing by MBIA.
 
     Any notice under the MBIA Policy or service of process on the Fiscal Agent
may be made at the address listed below for the Fiscal Agent or such other
address as MBIA shall specify in writing to the Trustee.
 
     The notice address of the Fiscal Agent is 15th Floor, 61 Broadway, New
York, New York 10006 Attention: Municipal Registrar and Paying Agency, or such
other address as the Fiscal Agent shall specify to the Trustee in writing.
 
     The MBIA Policy is being issued under and pursuant to, and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of the laws principles thereof.
 
     The insurance provided by the MBIA Policy is not covered by the
Property/Casualty Insurance Security Fund specified in Article 76 of the New
York Insurance Law.
 
     The MBIA Policy is not cancelable for any reason. The premium on the MBIA
Policy is not refundable for any reason including payment, or provision being
made for payment, prior to maturity of the Bonds.
 
                           MBIA INSURANCE CORPORATION
 
     The following information, particularly within MBIA's knowledge, was
requested of and provided by MBIA, which is not affiliated with the Issuer, the
Master Servicer or any Servicer. Such information has not been independently
confirmed by the Issuer.
 
     MBIA, formerly known as Municipal Bond Investors Assurance Corporation, is
the principal operating subsidiary of MBIA Inc., a New York Stock Exchange
listed company. MBIA Inc. is not obligated to pay the debts of or claims against
MBIA. MBIA is domiciled in the State of New York and licensed to do business in
all 50 states, the District of Columbia, the Commonwealth of Puerto Rico, the
Commonwealth of the Northern Mariana Islands, the Virgin Islands of the United
States and the Territory of Guam. MBIA has one European branch in the Republic
of France.
 
     All information regarding MBIA, a wholly owned subsidiary of MBIA Inc.,
including the financial statements of MBIA for the year ended December 31, 1995,
prepared in accordance with generally accepted accounting principles, included
in the Annual Report on Form 10-K of MBIA Inc. for the year ended December 31,
1995, is hereby incorporated by reference into this Prospectus Supplement and
shall be deemed to be a part hereof. Any statement contained in a document
incorporated by reference herein shall be modified or superseded for purposes of
this Prospectus Supplement to the extent that a statement contained herein or in
any other subsequently filed document which also is incorporated by reference
herein modifies or supersedes such statement. Any statement so modified or
superseded shall not be deemed, except as so modified or superseded, to
constitute a part of this Prospectus Supplement.
 
                                      S-48
 
<PAGE>
     The tables below present selected financial information of MBIA determined
in accordance with statutory accounting practices prescribed or permitted by
insurance regulatory authorities ("SAP") and generally accepted accounting
principles ("GAAP"):
<TABLE>
<CAPTION>
                                              SAP
                              DECEMBER 31, 1995    MARCH 31, 1996
<S>                           <C>                  <C>
                                  (AUDITED)         (UNAUDITED)

<CAPTION>
                                         (IN MILLIONS)
<S>                           <C>                  <C>
Admitted Assets                    $ 3,814             $3,989
Liabilities                          2,540              2,672
Capital and Surplus                  1,274              1,317
</TABLE>
<TABLE>
<CAPTION>
                                             GAAP
                              DECEMBER 31, 1995    MARCH 31, 1996
<S>                           <C>                  <C>
                                  (AUDITED)         (UNAUDITED)

<CAPTION>
                                         (IN MILLIONS)
<S>                           <C>                  <C>
Admitted Assets                    $ 4,463             $4,548
Liabilities                          1,937              2,006
Shareholder's Equity                 2,526              2,542
</TABLE>

     Audited financial statements of MBIA as of December 31, 1995 and 1994 and
for each of the three years in the period ended December 31, 1995 are included
herein as Appendix A. Unaudited interim financial statements of MBIA for the
three-month period ended March 31, 1996 are included herein as Appendix B. Such
financial statements have been prepared on the basis of generally accepted
accounting principles. Copies of MBIA's 1995 year-end audited financial
statements prepared in accordance with statutory accounting practices are
available from MBIA. The address of MBIA is 113 King Street, Armonk, New York
10504.
 
     A copy of the Annual Report of Form 10-K of MBIA Inc. is available from
MBIA or the Securities and Exchange Commission. The address of MBIA is 113 King
Street, Armonk, New York 10504.
 
     MBIA does not accept any responsibility for the accuracy or completeness of
this Prospectus Supplement or any information or disclosure contained herein, or
omitted herefrom, other than with respect to the accuracy of the information
regarding the MBIA Policy and MBIA set forth under the headings "The MBIA
Insurance Policy" and "MBIA Insurance Corporation" and in Appendices A and B.
 
     Moody's rates the claims paying ability of MBIA "Aaa." S&P rates the claims
paying ability of MBIA "AAA." Fitch Investors Service, L.P. rates the claims
paying ability of MBIA "AAA." Each rating of MBIA should be evaluated
independently. The ratings reflect the respective rating agency's current
assessment of the creditworthiness of MBIA and its ability to pay claims on its
policies of insurance. Any further explanation as to the significance of the
above ratings may be obtained only from the applicable rating agency.
 
     The above ratings are not recommendations to buy, sell or hold the Bonds,
and such ratings may be subject to revision or withdrawal at any time by the
rating agencies. Any downward revision or withdrawal of any of the above ratings
may have an adverse effect on the market price of the Bonds. MBIA does not
guaranty the market price of the Bonds nor does it guaranty that the ratings on
the Bonds will not be reversed or withdrawn.
 
                     BOSTON SAFE DEPOSIT AND TRUST COMPANY
 
     The following information, particularly within The Boston Company's
knowledge, was requested of and provided by The Boston Company, which is not
affiliated with the Issuer or the Master Servicer. Such information has not been
independently confirmed by the Issuer.
 
     Boston Safe Deposit and Trust Company ("The Boston Company"), a
wholly-owned indirect subsidiary of Mellon Bank Corporation, is a Massachusetts
trust company engaged in the business of originating nonconforming residential
mortgage loans (also known as "jumbo" mortgage loans). Its executive offices are
located at One Boston Place, Boston, Massachusetts 02108. The Boston Company
originates mortgage loans through nine regional offices.
 
                                      S-49
 
<PAGE>
MORTGAGE LOAN UNDERWRITING
 
     The Mortgage Loans originated by The Boston Company (the "Boston Company
Mortgage Loans") were originated generally in accordance with the underwriting
criteria described herein. Although the underwriting policies used in
originating the Mortgage Loans have changed from time to time, the overall
policies described herein apply, as a general rule, to the Boston Company
Mortgage Loans in all material respects.
 
     The underwriting process is intended to assess both the prospective
borrower's credit standing and ability to repay, and the value and adequacy of
the mortgaged property as collateral. The Boston Company relies primarily on the
borrower's ability to repay the loan, determined by analyzing the borrower's
cash flow, liquidity and overall financial condition and the value of the
mortgaged property as a measure of the extent of its recovery in the event of a
default. In determining the adequacy of the property as collateral for a loan,
appraisals are obtained from qualified outside appraisers approved by The Boston
Company. The qualifications of appraisers are reviewed at least annually.
 
     The Boston Company's appraisal requirements satisfy or exceed FNMA/FHLMC
guidelines. Multiple appraisals may be required depending upon the loan amount
and the location of the mortgaged property. The appraiser is instructed to
inspect the interior and exterior of the property and prepares a report that
includes a market data analysis based on reported recent sales of comparable
homes and, in certain cases, a cost analysis based on the estimated current cost
of constructing a similar home. This report is reviewed by a representative of
The Boston Company, who makes a final determination regarding the appraised
value of the home.
 
     Each prospective borrower submits an application package that includes in
most cases the applicant's federal income tax returns for at least the last two
years (self-employed individuals are generally required to submit their personal
and business tax returns for the past three years) and information with respect
to the applicant's bank and brokerage accounts, assets, liabilities, income,
credit history and employment history. To establish the applicant's ability to
make timely payments, The Boston Company obtains a credit report on each
borrower. The Boston Company endeavors to verify the income, current employment
and liquid assets of the applicant. The Boston Company will generally obtain a
verification of mortgage and current mortgage statement for mortgage loans not
reported on the credit report. Information relative to adverse credit and legal
actions must be explained in writing by the applicant and must be acceptable to
The Boston Company. The origination process also requires that adequate title
insurance, standard fire and hazard insurance and, where necessary, flood
insurance be obtained and maintained.
 
     Once all applicable employment, credit and property information is
received, a determination is made as to whether the prospective Borrower has (i)
sufficient income available to meet both housing and total debt obligations and
(ii) sufficient post-loan liquidity. The Boston Company generally requires that
the applicant's total housing related expenses and other current obligations not
exceed 38% of the applicant's stable income. However, a high ratio of expenses
to income will not disqualify an applicant if other factors indicating the
applicant's ability to make the mortgage payments are present.
 
     The amount of the loan is limited by The Boston Company to an applicable
loan-to-value ratio, which is equal to the original principal balance of the
mortgage loan divided by (i) in the case of a mortgage loan to refinance an
existing mortgage loan, the appraised value of the mortgaged property determined
at the time of application as reviewed by a representative of The Boston
Company, or (ii) in the case of a mortgage loan to purchase a residence, the
lesser of the appraised value as reviewed by a representative of The Boston
Company or the sales price of the residence. As described under "Security for
the Bonds -- Additional Collateral" above, The Boston Company may accept
Additional Collateral in conjunction with real estate collateral to lower the
loan-to-value ratio to an acceptable level.

LOAN ORIGINATION
 
     During the years ended December 31, 1992, December 31, 1993, December 31,
1994, and December 31, 1995, The Boston Company originated non-conforming one-
to four-family residential first mortgage loans having aggregate principal
balances of approximately $862 million, $929 million, $952 million, and $730
million, respectively.

                          LONG BEACH MORTGAGE COMPANY
 
     The following information, particularly within Long Beach Mortgage
Company's knowledge, was requested of and provided by Long Beach Mortgage
Company, which is not affiliated with the Issuer or the Master Servicer. Such
information has not been independently confirmed by the Issuer.
 
                                      S-50
 
<PAGE>
     Long Beach Mortgage Company ("Long Beach"), a Delaware corporation, was
incorporated in June 1994, and is approved as a seller/servicer for FNMA and
FHLMC and as a non-supervised mortgagee by the U.S. Department of Housing and
Urban Development. On October 7, 1994, Long Beach succeeded to the mortgage
banking business formerly conducted by Long Beach Bank, F.S.B., a federally
chartered savings bank ("Long Beach Bank"), including all operating systems,
computers, files and substantially all personnel maintained and utilized by Long
Beach Bank in its mortgage banking operations prior to its reorganization.
 
     The principal business of Long Beach is originating, purchasing, selling
and servicing residential real estate loans secured by one- to four-family
properties ("single-family") and multi-family properties containing five or more
units ("multi-family"). The initial working capital for Long Beach's operations
was provided by Long Beach Financial Services Company. Its principal sources of
funds are anticipated to be sales of loans and mortgage-backed securities, bank
lines of credit, term loans and other borrowings. At December 31, 1995, Long
Beach had 79 offices, consisting of 33 loan origination centers located in
California and 46 loan origination centers located in Arizona, Colorado,
Georgia, Illinois, Indiana, Michigan, Minnesota, Nevada, New Mexico, Oregon,
Utah, Washington and Wisconsin.
 
     Long Beach originates single-family and multi-family real estate loans
through referrals from mortgage brokerage companies and through its network of
offices and loan origination centers. Long Beach also participates in secondary
market activities by originating and selling mortgage loans, participations in
loans, and mortgage-backed securities in the secondary market, generally
retaining loan servicing; however, in some cases Long Beach's whole loan sale
agreements provide for the transfer of servicing rights. In addition, Long Beach
intends to retain mortgage loans in its own portfolio to provide a stable source
of interest income and to provide collateral to secure borrowings.
 
     Before Long Beach originates any mortgage loans which are based on
application packages submitted through a mortgage brokerage company that is new
to Long Beach, such mortgage brokerage company is examined by Long Beach through
license and reference checks and through a personal visit by a senior Long Beach
representative. If at any time Long Beach determines that a mortgage brokerage
company consistently submits applications for loans which do not meet Long
Beach's underwriting and quality control standards, Long Beach terminates its
relationship with that mortgage brokerage company.
 
     Long Beach's primary lending activity is funding loans to enable mortgagors
to purchase or refinance residential real property, which loans are secured by
the first or second liens on the related real property. Long Beach's loan
portfolio also includes loans for commercial and industrial properties. Long
Beach's single-family real estate loans are predominantly "conventional"
mortgage loans, meaning that they are not insured by the Federal Housing
Administration (the "FHA") or partially guaranteed by the U.S. Department of
Veterans Affairs (the "VA").
 
     The following table summarizes Long Beach's (including that of its
predecessor in interest, Long Beach Bank) one- to four-family residential
mortgage loan origination and sales activity for the periods shown below. Sales
activity may include sales of mortgage loans purchased by Long Beach from other
loan originators.
 
<TABLE>
<CAPTION>
                                                                                           YEAR ENDED DECEMBER 31,
                                                                                           (DOLLARS IN THOUSANDS)
                                                                                  1992        1993        1994         1995
<S>                                                                            <C>          <C>        <C>          <C>
Origination..................................................................  $  959,534   $786,374   $1,062,593   $1,112,890
 
Sales........................................................................  $1,081,001   $788,291   $1,081,841   $1,108,162
</TABLE>
 
                        SERVICING OF THE MORTGAGE LOANS
 
GENERAL

     The Mortgage Loans will be serviced by various Servicers that are (a)
approved by the Master Servicer and (b) approved by and in good standing with
FNMA or FHLMC. Approximately 20% of the First Pool Mortgage Loans and
approximately 21% of the Second Pool Mortgage Loans are serviced by The Boston
Company (and subserviced by its affiliate, Mellon Mortgage Company),
approximately 12% of the First Pool Mortgage Loans are serviced by Long Beach
and the remaining Mortgage Loans are serviced by Meritech (the "Meritech
Mortgage Loans"). Servicers other than Meritech may transfer servicing to
Meritech without the approval of the Rating Agencies or MBIA. Meritech may
transfer its servicing to one or more successor servicers that meet criteria for
servicers approved by the Rating Agencies and, absent a default by MBIA under
the MBIA Policy, have been approved by MBIA.
 
                                      S-51
 
<PAGE>
LOAN SERVICING ACTIVITIES AT THE BOSTON COMPANY
 
     The following information, particularly within The Boston Company's
knowledge, was requested of and provided by The Boston Company, which is not
affiliated with the Issuer or the Master Servicer. Such information has not been
independently confirmed by the Issuer.
 
     When a mortgagor fails to make a required payment on a mortgage loan and
does not cure the deficiency promptly, the loan is classified as delinquent. In
most cases, delinquencies are cured promptly, but if not, foreclosure
proceedings are generally commenced. The procedural steps necessary for
foreclosure vary from state to state, but generally, if the loan is not
reinstated within certain periods specified by the relevant mortgage loan
documents, the property securing the loan can be acquired by the lender. If a
mortgagee takes title to the mortgaged property through foreclosure but the
mortgaged property had a value lower than the outstanding amount of the debt,
the law in certain states permits such mortgagee to obtain a deficiency judgment
in the amount of the difference. The laws of certain other states restrict or
prohibit such deficiency judgments. It is anticipated that in most cases The
Boston Company will not seek deficiency judgments against defaulted mortgagors.
 
     As of December 31, 1995, The Boston Company's total servicing portfolio
contained loans with an aggregate outstanding principal balance of approximately
$4 billion. The loans contained in The Boston Company's servicing portfolio
include fixed and adjustable rate loans, first and second lien loans and one-to
four-family loans, and therefore may differ significantly from the Mortgage
Loans. There can be no assurance, and no representation is made, that the
delinquency experience with respect to the Mortgage Loans will be similar to
that reflected in the table below, nor is any representation made as to the rate
at which losses may be experienced on liquidation of defaulted Mortgage Loans.
 
     The following tables set forth certain information concerning the
delinquency experience of The Boston Company with respect to all mortgage loans
serviced by it. The indicated periods of delinquency are based on the number of
days past due on a contractual basis.
 
                  THE BOSTON COMPANY MORTGAGE LOAN PORTFOLIO1
                         (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                                       DECEMBER 31, 1995              DECEMBER 31, 19943              DECEMBER 31, 19933
                                 NUMBER                          NUMBER                          NUMBER
                                   OF       DOLLAR                 OF       DOLLAR                 OF       DOLLAR
                                 LOANS      AMOUNT     PERCENT   LOANS      AMOUNT     PERCENT   LOANS      AMOUNT     PERCENT
<S>                              <C>      <C>          <C>       <C>      <C>          <C>       <C>      <C>          <C>
Portfolio Principal
Balance                          9,884    $4,079,316   100.00%  10,428   $4,260,235   100.00%  10,583   $4,067,538   100.00%
Delinquent Loans
  30-59 days delinquent            196        56,829     1.39      165       49,513     1.16      156       47,998     1.18
  60-89 days delinquent             20         3,733     0.09       27        4,508     0.11       30        9,049     0.22
  90+ days delinquent                9         1,311     0.03        5          615     0.01       14        1,931     0.05
  Non-accrual Loans2                74        32,635     0.80       82       26,754     0.63       94       32,508     0.80
Total                              299        94,508     2.32      279       81,390     1.91      294       91,486     2.25
Net Charge-offs                     --         1,154     0.03       --        1,802     0.04       --        2,872     0.07
REO                                  7         2,139     0.05       11        4,092     0.10       10       11,480     0.28
</TABLE>

1 Percentages in the table are rounded to the nearest .01%; dollar amounts are
  rounded to the nearest dollar.
 
2 In general, a "Non-accrual Loan" is a Mortgage Loan as to which (i) payments
  are delinquent for a specified period (based on the principal balance of such
  loan) or (ii) The Boston Company determines that collection is in doubt.
 
3 Not included in the table for years ending December 31, 1993 and 1994, are
  loans serviced for others totalling $82 million and $155 million,
  respectively. Included in the table for years ending December 31, 1993 and
  1994, are loans owned by The Boston Company but serviced by others totalling
  $188 million and $140 million, respectively.
 
     THE ABOVE DELINQUENCY STATISTICS REPRESENT THE RECENT EXPERIENCE OF THE
BOSTON COMPANY. THERE CAN BE NO ASSURANCE, HOWEVER, THAT THE DELINQUENCY
EXPERIENCE ON THE BOSTON COMPANY MORTGAGE LOANS WILL BE COMPARABLE. In addition,
the foregoing statistics include mortgage loans with a variety of payment and
other characteristics that may not correspond to those of the Boston Company
Mortgage Loans. Further, the Boston Company Mortgage Loans were not chosen from
The Boston Company's portfolio on the basis of any methodology which could or
would make them representative of
 
                                      S-52
 
<PAGE>
the total pool of mortgage loans in The Boston Company's portfolio. The actual
loss and delinquency experience on the Boston Company Mortgage Loans will
depend, among other things, upon the value of the real estate and cooperative
shares securing such Mortgage Loans, the ability of the mortgagors to make
required payments and the strength of employment and housing markets. If The
Boston Company undertakes litigation or retains outside attorneys or
investigators the costs thereof will be borne by the Trust Estate. The Boston
Company will not be required to advance funds for the conduct of such litigation
or the hiring of such outside attorneys or investigators, if it reasonably
believes that such advances will not be promptly reimbursed. See "Servicing of
the Mortgage Loans -- Advances" herein.
 
     The Boston Company Mortgage Loans will be subserviced by a designated
servicing staff of the Mellon Mortgage Company in Denver, Colorado, which is a
wholly-owned subsidiary of Mellon Bank, N.A., a wholly-owned subsidiary of
Mellon Bank Corporation. The Subservicer originates, purchases and services
residential and commercial mortgage loans through approximately 80 offices
throughout the United States.
 
LOAN SERVICING ACTIVITIES AT LONG BEACH MORTGAGE COMPANY
 
     The following information, particularly within Long Beach's knowledge, was
requested of and provided by Long Beach, which is not affiliated with the Issuer
or the Master Servicer. Such information has not been independently confirmed by
the Issuer.
 
     Generally, Long Beach services all the mortgage loans it originates whether
those loans are sold or retained in its portfolio. Servicing includes collecting
and remitting loan payments, accounting for principal and interest, contacting
delinquent mortgagors, and supervising foreclosure in the event of unremedied
defaults. Long Beach's servicing activities are audited regularly by its
internal auditors and examined periodically by applicable regulatory
authorities. Certain financial records of Long Beach relating to its loan
servicing activities are reviewed annually as part of the audit of Long Beach's
financial statements conducted by its independent accountants.
 
     When a mortgagor fails to make a required payment on a residential mortgage
loan, Long Beach attempts to cause the deficiency to be cured by corresponding
with the mortgagor. In most cases deficiencies are cured promptly. Pursuant to
Long Beach's customary procedures for residential mortgage loans serviced by it
for its own account, Long Beach generally mails a notice of intent to foreclose
to the mortgagor after the loan has become 31 days past due (two payments due
but not received) and, within one month thereafter, if the loan remains
delinquent, typically institutes appropriate legal action to foreclose on the
property securing the loan. If foreclosed, the property is sold at public or
private sale and may be purchased by Long Beach. In California, real estate
lenders are generally unable as a practical matter to obtain a deficiency
judgment against the mortgagor on a loan secured by single-family real estate.
 
     The following table sets forth Long Beach's delinquency and loss experience
(including that of its predecessor in interest, Long Beach Bank) at the dates
indicated on its servicing portfolio of one- to four-family residential mortgage
loans (the "Residential Portfolio") originated by Long Beach (the majority of
such mortgage loans reflected in the following table are adjustable rate
mortgage loans):
<TABLE>
<CAPTION>


                                                      PERCENTAGE           PERCENTAGE           PERCENTAGE             PERCENTAGE
                                                       OF TOTAL             OF TOTAL             OF TOTAL               OF TOTAL
                                                   PORTFOLIO AS OF      PORTFOLIO AS OF      PORTFOLIO AS OF        PORTFOLIO AS OF
                                                  DECEMBER 31, 1995    DECEMBER 31, 1994    DECEMBER 31, 1993      DECEMBER 31, 1992

                                                  BY NO.   BY DOLLAR   BY NO.   BY DOLLAR   BY NO.   BY DOLLAR           BY NO.
                                                    OF      AMOUNT       OF      AMOUNT       OF      AMOUNT               OF
                                                  LOANS    OF LOANS    LOANS    OF LOANS    LOANS    OF LOANS            LOANS
<S>                                               <C>      <C>         <C>      <C>         <C>      <C>                 <C>
Period of delinquency
  (including loans in foreclosure)
  31 to 60 days..................................   1.26%     1.35%      0.62%     0.69%      0.65%     0.67%              0.74%
  61 to 90 days..................................   0.83      0.88       0.61      0.75       0.57      0.67               0.61
  91 days or more................................   3.36      3.92       2.39      2.89       2.57      3.11               2.72
Percentage of Total Portfolio Delinquent(1)......   5.44      6.15       3.61      4.33       3.79      4.46               4.08
Percentage of Total Portfolio in Foreclosure.....   3.77      4.28       2.74      3.22       2.76      3.31               2.79

<CAPTION>

                                                         BY DOLLAR
                                                          AMOUNT
                                                         OF LOANS
<S>                                                      <C>
Period of delinquency
  (including loans in foreclosure)
  31 to 60 days........................................     0.81%
  61 to 90 days........................................     0.69
  91 days or more......................................     3.12
Percentage of Total Portfolio Delinquent1..............     4.61
Percentage of Total Portfolio in Foreclosure...........     3.21
</TABLE>
 
1 Totals may not sum due to rounding.
 
                                      S-53
 
<PAGE>
     As of December 31, 1995, 363 one- to four-family residential properties
relating to loans in Long Beach's total servicing portfolio had been acquired
through foreclosure or deed-in-lieu of foreclosure and were not liquidated, 300
of which properties relate to the residential mortgage loan servicing portfolio
for the Long Beach Programs.
 
     There can be no assurance that the delinquency and loss experience of the
Mortgage Loans serviced by Long Beach (the "Long Beach Mortgage Loans") will
correspond to the loss experience of Long Beach's mortgage portfolio set forth
in the foregoing table. The statistics shown above represent the delinquency and
loss experience for residential mortgages originated under the Long Beach
Programs and serviced by Long Beach only for the years presented, whereas the
aggregate delinquency and loss experience on the Long Beach Mortgage Loans will
depend on the results obtained over their lives. Long Beach's portfolio includes
mortgage loans with payment and other characteristics which are not
representative of the payment and other characteristics of the Long Beach
Mortgage Loans. A substantial number of the Long Beach Mortgage Loans may also
have been originated based on guidelines that are less stringent than those
generally applicable to the servicing portfolio reflected in the foregoing
table. In addition, it should be noted that a portion of the period covered by
the foregoing table was one in which real estate values were appreciating,
particularly in the areas of California where properties securing the related
loans were located. However, over the last several years, the residential real
estate markets in many regions of the country, including California, have
experienced general deterioration, and should such decline in property values
continue such that the principal balances of the Long Beach Mortgage Loans and
any secondary financing on the related Mortgaged Premises become equal to or
greater than the value of such Mortgaged Premises, the actual rates of
delinquencies, foreclosures and losses could be higher than those previously
experienced by Long Beach. In addition, adverse economic conditions (which may
or may not affect real property values) may affect the timely payment by
Borrowers of Scheduled Payments on the Long Beach Mortgage Loans and,
accordingly, the actual rates of delinquencies, foreclosures and losses with
respect to such Mortgage Loans.
 
     The following table sets forth Long Beach's delinquency and loss experience
(including that of its predecessor in interest, Long Beach Bank) at the dates
indicated on its entire servicing portfolio (inclusive of the Residential
Portfolio) of residential (including multi-family) mortgage loans:
<TABLE>
<CAPTION>



                                                      PERCENTAGE           PERCENTAGE           PERCENTAGE         PERCENTAGE
                                                       OF TOTAL             OF TOTAL             OF TOTAL           OF TOTAL
                                                   PORTFOLIO AS OF      PORTFOLIO AS OF      PORTFOLIO AS OF     PORTFOLIO AS OF
                                                  DECEMBER 31, 1995    DECEMBER 31, 1994    DECEMBER 31, 1993    DECEMBER 31, 1992

                                                  BY NO.   BY DOLLAR   BY NO.   BY DOLLAR   BY NO.   BY DOLLAR        BY NO.
                                                    OF      AMOUNT       OF      AMOUNT       OF      AMOUNT            OF
                                                  LOANS    OF LOANS    LOANS    OF LOANS    LOANS    OF LOANS         LOANS
<S>                                               <C>      <C>         <C>      <C>         <C>      <C>              <C>
Period of delinquency
  (including loans in foreclosure)
  31 to 60 days.................................    1.22%     1.27%      0.79%     0.77%      1.06%     0.90%           1.14%
  61 to 90 days.................................    0.95      0.90       0.78      0.88       0.84      0.79            0.90
  91 days or more...............................    3.65      3.93       3.13      3.57       3.62      3.78            3.97
Percentage of Total Portfolio Delinquent1.......    5.82      6.11       4.70      5.22       5.51      5.47            6.02
Percentage of Total Portfolio in Foreclosure....    4.48      4.75       3.87      4.10       3.54      3.98            3.83

<CAPTION>

                                                         BY DOLLAR
                                                          AMOUNT
                                                         OF LOANS
<S>                                                      <C>
Period of delinquency
  (including loans in foreclosure)
  31 to 60 days........................................     0.95%
  61 to 90 days........................................     0.82
  91 days or more......................................     3.80
Percentage of Total Portfolio Delinquent1..............     5.56
Percentage of Total Portfolio in Foreclosure...........     3.89
</TABLE>
 
1 Totals may not sum due to rounding.
 
     The delinquency and loss experience percentages set forth above in the
immediately preceding table are calculated on the basis of the total mortgage
loans serviced as of the end of the periods indicated. However, because the
total outstanding principal balance of residential loans serviced as of the end
of any indicated period includes many loans that will not have been outstanding
long enough to give rise to some or all of the indicated periods of delinquency.
In the absence of such substantial and continual additions of newly originated
loans to the total amount of loans serviced, the percentages indicated above
would be higher and could be substantially higher. The actual delinquency
percentages with respect to the Long Beach Mortgage Loans may be expected to be
substantially higher than the delinquency percentages indicated above because
the composition of the Long Beach Mortgage Loans will not change.
 
     In addition, over the last several years, there has been a general
deterioration of the real estate market and weakening of the economy in many
regions of the country, 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 mortgagors and
decreases in the value of collateral serving as security for loans. If the real
estate market
 
                                      S-54
 
<PAGE>
and economy continue to decline, Long Beach may experience an increase in
delinquencies on the loans it services and higher net losses on liquidated
loans.
 
     In the opinion of Long Beach, the period to period changes in the
delinquency and loss experience set forth in the table above are attributable
primarily to the introduction and seasoning of higher credit risk mortgage
loans, as measured by credit risk category under Long Beach's underwriting
guidelines, and a general downturn in the California economy.
 
LOAN SERVICING ACTIVITIES AT MERITECH

     Meritech commenced its servicing operations in 1960 and operated under the
name Cram Mortgage Service, Inc. prior to being acquired by SMFC in September
1994. On May 13, 1996, the Participant effected the sale of all of the capital
stock of Meritech to Dominion Capital, Inc. See "Recent Developments" herein.
The principal offices of Meritech are located in Fort Worth, Texas. As of
December 31, 1995, Meritech serviced a portfolio of approximately 11,221 one-to
four-family residential mortgage loans totaling approximately $1,027 million. Of
this total, approximately 3,874 loans totaling approximately $139 million were
mortgage loans being serviced for GNMA, FNMA and FHLMC, and approximately 5,644
loans totaling approximately $806 million were mortgage loans being serviced for
the Participant. The following tables set forth certain unaudited information
concerning the delinquency experience (including loans in foreclosure) and
mortgage loans foreclosed with respect to Meritech's conventional loan servicing
portfolio as of the end of the indicated period. The indicated periods of
delinquency are based on the number of days past due on a contractual basis. No
mortgage loan is considered delinquent for these purposes until it is 30 days
past due on a contractual basis.
<TABLE>
<CAPTION>



                                                     PERCENTAGE           PERCENTAGE           PERCENTAGE          PERCENTAGE
                                                      OF TOTAL             OF TOTAL             OF TOTAL            OF TOTAL
                                                  PORTFOLIO AS OF      PORTFOLIO AS OF      PORTFOLIO AS OF     PORTFOLIO AS OF
                                                 DECEMBER 31, 1995    DECEMBER 31, 1994    DECEMBER 31, 1993    DECEMBER 31, 1992

                                                 BY NO.   BY DOLLAR   BY NO.   BY DOLLAR   BY NO.   BY DOLLAR        BY NO.
                                                   OF      AMOUNT       OF      AMOUNT       OF      AMOUNT            OF
                                                 LOANS    OF LOANS    LOANS    OF LOANS    LOANS    OF LOANS         LOANS
<S>                                              <C>      <C>         <C>      <C>         <C>      <C>              <C>
Period of delinquency
  (including loans in foreclosure)
  31 to 59 days.................................   4.57%     4.61%      2.21%     2.15%      2.59%     2.55%           3.50%
  60 to 89 days.................................   0.93      0.88       0.47      0.35       0.98      0.82            0.34
  90 days or more...............................   1.65      2.26       0.77      0.61       0.90      0.85            1.00
Percentage of Total Portfolio Delinquent1.......   7.15      7.74       3.45      3.12       4.47      4.22            4.84
Percentage of Total Portfolio Foreclosed........   0.43      0.61       0.37      0.28       0.10      0.30            0.20

<CAPTION>

                                                         BY DOLLAR
                                                          AMOUNT
                                                         OF LOANS
<S>                                                      <C>
Period of delinquency
  (including loans in foreclosure)
  31 to 59 days........................................     1.60%
  60 to 89 days........................................     0.80
  90 days or more......................................     1.23
Percentage of Total Portfolio Delinquent1..............     3.63
Percentage of Total Portfolio Foreclosed...............     0.10
</TABLE>
 
1 Totals may not sum due to rounding.
 
     THE ABOVE STATISTICS REPRESENT THE RECENT EXPERIENCE OF MERITECH WITH
RESPECT TO ITS CONVENTIONAL LOAN- SERVICING PORTFOLIO; THERE CAN BE NO
ASSURANCE, HOWEVER, THAT THE DELINQUENCY AND FORECLOSURE EXPERIENCE OF THE
MORTGAGE LOANS SERVICED BY MERITECH WILL BE COMPARABLE. The foregoing statistics
include Mortgage Loans with a variety of payment and other characteristics that
may not correspond to those of the Mortgage Loans serviced by Meritech. The
actual delinquency and foreclosure experience of the Mortgage Loans will depend,
among other things, upon the value of real estate securing such Mortgage Loans
and the ability of Borrowers to make required payments and the strength of
employment and housing markets.
 
ADVANCES
 
     On or before each Payment Date, each Servicer or, in the case of the
Meritech Mortgage Loans, the Master Servicer will be obligated to make Advances
with respect to any delinquent Mortgage Loan, in an amount equal to the sum of
(i) the Scheduled Payment on such delinquent Mortgage Loan (net of the Servicing
Fee and, if applicable, the Master Servicing Fee) or, in the event of a default
in the payment of the balloon payment on a Balloon Payment Mortgage Loan, an
amount equal to interest (net of the Servicing Fee and, if applicable, the
Master Servicing Fee) on the principal balance thereof deemed to be due on such
Mortgage Loan after such default, (ii) amounts for the payment of real estate
taxes, assessments, insurance premiums, and property protection expenses not
paid by the related Borrower and (iii) amounts to cover expenses relating to
Foreclosure and Liquidation, provided that the Master Servicer has determined in
its good faith business judgment that such Advance is not a Non-Recoverable
Advance. Advances will be deemed by the Master Servicer to be non-recoverable
only to the extent such amounts are not expected to be recovered from late
collections, Insurance Proceeds, Liquidation Proceeds and other proceeds of the
related Mortgage Loan. For Mortgage Loans not serviced by Meritech, the Master
Servicer will be
 
                                      S-55
 
<PAGE>
obligated to make any required Advance if the Servicer fails to make such
Advance. In the event that the Master Servicer fails to make a required Advance,
the Trustee will be obligated to make the Advance. Nevertheless, in no event
will the Master Servicer or the Trustee be required to make any Advance if it
deems such Advance to be a Non-Recoverable Advance. Subject to the terms of the
MBIA Policy, the MBIA Policy will provide protection to the holders of the Bonds
against any shortfall resulting from delinquencies as to which a required
Advance is not made as described above or is determined to be nonrecoverable, to
the extent such shortfall is not otherwise covered by Available Funds.
 
FORBEARANCE AND MODIFICATION AGREEMENTS
 
     To the extent set forth in the related Servicing Agreement, each Servicer
may, with the approval of the Master Servicer in most cases, enter into a
forbearance or modification agreement with the Borrower under a Mortgage Loan,
provided that such Servicer and, if required, the Master Servicer have
determined in their good faith business judgment that granting such forbearance
or modification will maximize recovery on such Mortgage Loan to the Trust Estate
on a present value basis. The interests of the Master Servicer, which is an
affiliate of the Issuer, in determining whether to enter into a forbearance or
modification agreement (or in establishing the terms of any such forbearance or
modification agreement) may conflict with the interests of Bondholders. In no
event, however, shall any Servicer or the Master Servicer permit the maturity of
a Mortgage Loan to be extended beyond the month prior to the Stated Maturity of
the Bonds. See "Servicing of the Mortgage Loans -- Defaulted Mortgage Loans" in
the Prospectus.
 
EVENTS OF DEFAULT
 
     The Issuer, MBIA and the Master Servicer will have the right pursuant to
the related Servicing Agreement to terminate any Servicer in the event of a
breach by such Servicer of any of its obligations under the related Servicing
Agreement. In the event of such termination, the Master Servicer shall assume
certain of such Servicer's servicing obligations under such Servicing Agreement,
including the obligation to make Advances (limited as provided herein under the
heading "Servicing of the Mortgage Loans -- Advances"), until such time as a
successor servicer is appointed. If the Master Servicer is unable to act as
servicer, the Master Servicer or the Issuer will appoint or petition a court of
competent jurisdiction for the appointment of a suitable mortgage loan servicing
institution acceptable to MBIA (absent the existence of a default by MBIA under
the MBIA Policy) to act as successor servicer under such Servicing Agreement.
Pending such appointment, the Master Servicer will be obligated to service the
related Mortgage Loans subject to the same limitations as apply to the Master
Servicer's obligation to fulfill the servicing responsibility of a terminated
servicer. Any successor servicer, including the Master Servicer will be entitled
to compensation arrangements similar to, and not in excess of, those provided to
the terminated Servicer. See "Servicing of the Mortgage Loans -- General" in the
Prospectus.
 
     In addition to the foregoing, MBIA (or if it is in default under the MBIA
Policy, Holders of a majority of the outstanding principal amount of the Bonds)
will have the option to terminate a Servicing Agreement at any time upon the
failure to satisfy certain criteria regarding aggregate and periodic Losses and
the delinquency experience of the related Mortgage Loans specified in the
Indenture. Upon such termination, the Master Servicer shall either act as
servicer or appoint or petition a court to appoint a successor servicer as
described above.
 
MASTER SERVICER
 
     The Participant will act as Master Servicer of all the Mortgage Loans
(those serviced by The Boston Company, Long Beach Mortgage Company and Meritech)
pursuant to the terms of a master servicing agreement (the "Master Servicing
Agreement"), by and between the Issuer and the Participant, that will be
assigned to the Trustee. The Master Servicer will supervise the servicing of the
Mortgage Loans, make Advances on the Meritech Mortgage Loans and on the other
Mortgage Loans to the extent a Servicer fails to make required Advances on such
Mortgage Loans and appoint, with the consent of MBIA (absent a default by MBIA
under the MBIA Policy), a successor servicer in the event a Servicer is
terminated. The Master Servicer has been master servicing mortgage loans since
November of 1993, but the Master Servicer is not an approved FNMA or FHLMC
servicer. The rights and obligations of the Master Servicer under the Master
Servicing Agreement may be assigned to a successor master servicer upon the
consent of MBIA (absent the existence of a default by MBIA under the MBIA
Policy), provided such assignment does not result in any change in the ratings
of the Bonds without regard to the guarantee provided by the MBIA Policy.
Reference is made to the Prospectus for important information in addition to
that set forth herein regarding the Master Servicer's obligations. The summaries
of the obligations of the Master Servicer contained herein and in the Prospectus
do not purport to be complete and are subject to, and qualified in their
entirety by reference to, the provisions of the Master Servicing Agreement.
 
                                      S-56
 
<PAGE>
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
 
     As of the Cut-off Date, the sum of the weighted average sum of the
Servicing Fee Rate and Master Servicing Fee Rate on the First Pool Mortgage
Loans and Second Pool Mortgage Loans is expected to equal approximately 0.42%
per annum and 0.44% per annum, respectively.
 
     The primary compensation payable to each Servicer is the monthly servicing
fee (the "Servicing Fee") applicable to the Mortgage Loans serviced by such
Servicer, which fee is expressed as one-twelfth of a fixed percentage per annum
(the "Servicing Fee Rate") multiplied by the Scheduled Principal Balance of each
Mortgage Loan on the first day of the Due Period preceding each Payment Date.
The maximum Servicing Fee Rate for each non-conforming credit Mortgage Loan
serviced by Meritech will be 0.48% per annum, and the maximum Servicing Fee Rate
for each other ARM Mortgage Loan serviced by Meritech will be 0.375% per annum
and the maximum Servicing Fee Rate for each other Fixed Mortgage Loan serviced
by Meritech will be 0.250% per annum. The Servicing Fee Rate for each Mortgage
Loan originated by The Boston Company will be 0.375% per annum. The Servicing
Fee Rate for each Mortgage Loan originated by Long Beach will be 0.50% per
annum. In addition to the Servicing Fees, late payment fees, loan assumption
fees and conversion fees with respect to the Mortgage Loans, and any interest or
other income earned on collections with respect to the Mortgage Loans pending
remittance to the Master Servicer will be paid to or retained by, except as
provided below, the related Servicer as additional servicing compensation. Each
Servicer is obligated to pay certain insurance premiums and certain ongoing
expenses associated with the related Mortgage Loans and incurred by the Servicer
in connection with its responsibilities under its Servicing Agreement.

     The Master Servicer's compensation will equal (i) a monthly fee (the
"Master Servicing Fee") for each Mortgage Loan equal to one-twelfth of 0.02% per
annum, plus for each Meritech Mortgage Loan, one-twelfth of the portion of
Meritech's maximum Servicing Fee Rate not paid to Meritech (the "Master
Servicing Fee Rate"), multiplied by the Scheduled Principal Balance of such
Mortgage Loan on the first day of the related Due Period, (ii) any interest
earned on funds relating to the Mortgage Loans held in a custodial account by
the Master Servicer pending remittance of such funds to the Collateral Proceeds
Account and (iii) in the case of the Meritech Mortgage Loans, any interest
earned on the monthly collections of principal and interest thereon held in a
custodial account by Meritech pending remittance of such funds to the Master
Servicer. On each Payment Date, the Master Servicer will be obligated (without
regard to the amount of its Master Servicing Fee) to pay interest ("Month End
Interest") through the end of the preceding calendar month with respect to
Mortgage Loans that are prepaid in full or liquidated during the portion of the
related Prepayment Period in the preceding calendar month. The Master Servicer
will be responsible for the fees of the Trustee.
 
SPECIAL SERVICER
 
     The Master Servicer, with the consent of MBIA (absent the existence of a
default by MBIA under the MBIA Policy), may appoint a Special Servicer
acceptable to the Rating Agencies and MBIA to undertake some or all of the
Servicer's obligations with respect to Mortgage Loans that are in default. The
Special Servicer, if any, may be entitled to various fees, including, but not
limited to, (i) a special servicing fee expressed as a fixed percentage of the
remaining Scheduled Principal Balance of each specially serviced Mortgage Loan,
(ii) a performance fee applicable to each liquidated Mortgage Loan based upon
the Liquidation Proceeds of such loan, or both. See "Servicing of the Mortgage
Loans -- Special Servicing Agreement" in the Prospectus.
 
                                      S-57
 
<PAGE>
                     MATURITY AND PREPAYMENT CONSIDERATIONS
 
WEIGHTED AVERAGE LIFE OF THE BONDS
 
     Weighted average life refers to the average amount of time that will elapse
from the date of delivery of a bond until each dollar of principal of such bond
will be repaid to the investor. The weighted average life of the First Pool
Bonds will be influenced by the rate at which principal of the First Pool
Mortgage Loans is paid and the weighted average life of the Class A-5 Bonds will
be influenced by the rate at which principal of the Second Pool Mortgage Loans
is paid, which payments in each case may be in the form of scheduled
amortization or prepayments (for this purpose, the term "prepayment" includes
payments resulting from refinancings, liquidations of such Mortgage Loans due to
defaults, casualties, indemnifications and purchases by or on behalf of the
Issuer, the Participant or a Servicer, as the case may be).
 
     Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The prepayment assumption model used in this
Prospectus Supplement is based on a Constant Prepayment Rate ("CPR"). CPR
represents a constant rate of prepayment on the Mortgage Loans in a Mortgage
Pool each month relative to the aggregate outstanding principal balance of such
Mortgage Loans. The Issuer does not make any representations about the
appropriateness of the CPR model.
 
FACTORS AFFECTING PREPAYMENTS ON THE MORTGAGE LOANS
 
     The rate of payments (including prepayments) on a pool of mortgage loans is
influenced by a variety of economic, geographic, social, tax, legal and other
factors. If prevailing mortgage rates fall significantly below the then current
Note Rates on the Mortgage Loans or significantly below the maximum lifetime
Note Rates on the ARM Mortgage Loans, the rate of prepayments on such Mortgage
Loans would be expected to increase. Conversely, if prevailing mortgage rates
rise significantly above the then current Note Rates on the Mortgage Loans or
significantly above the maximum lifetime Note Rates on the ARM Mortgage Loans,
the rate of prepayments would be expected to decrease. Other factors affecting
prepayment of Mortgage Loans include changes in Borrowers' housing needs, job
transfers, unemployment, Borrowers' net equity in the Mortgaged Premises and
servicing decisions. In addition, any purchase of a Converted Mortgage Loan by
the Participant or sale by the Master Servicer will have the same effect as a
prepayment in full of the Converted Mortgage Loan. The Mortgage Loans may be
prepaid, in whole or in part, at any time by the Borrowers. Approximately 17% of
the First Pool Mortgage Loans and approximately 4% of the Second Pool Mortgage
Loans provide for payment of a prepayment fee or penalty. NO ASSURANCE CAN BE
GIVEN AS TO THE RATE OF PRINCIPAL PAYMENTS OR PREPAYMENTS ON THE MORTGAGE LOANS.
 
     Prepayments, liquidations and purchases of the Mortgage Loans will result
in payments of principal to Bondholders of amounts that would otherwise be
distributed over the remaining terms of the Mortgage Loans. See "Risk
Factors -- Credit Considerations" in the Prospectus. The Issuer, at its option,
may purchase, on any Payment Date, any Mortgage Loan that is delinquent in
payment by 90 days or more. Any such purchase must be made at a price equal to
the outstanding principal balance of the related Mortgage Loan plus accrued and
unpaid interest thereon at its Note Rate through the Payment Date following the
date of purchase. See "Yield Considerations" and "Maturity and Prepayment
Considerations" in the Prospectus. Furthermore, the Issuer will have the option
to pledge to the Trustee a Substitute Mortgage Loan in substitution for a
defaulted Mortgage Loan or REO, as more particularly described in "Security for
the Bonds -- Substitution of Mortgage Loans" herein. The weighted average life
of the Bonds may increase to the extent that the Issuer exercises its option to
pledge a Substitute Mortgage Loan to the Trustee for a defaulted Mortgage Loan
or REO, because such substitution will be effected in lieu of foreclosure and
disposition of the related Mortgaged Premises or REO and the payment of
Liquidation Proceeds to Holders of the Bonds. See "Yield Considerations" herein.
 
     Approximately 83% of the First Pool Mortgage Loans and 21% of the Second
Pool Mortgage Loans are expected to be ARM Mortgage Loans. The Issuer is not
aware of any publicly available statistics relating to the principal prepayment
experience of ARM Mortgage Loans over an extended period of time, and the
Issuer's and the Master Servicer's experience with respect to ARM Mortgage Loans
is insufficient to draw any conclusions with respect to the expected prepayment
rates on pools of mortgage loans. Defaults on ARM Mortgage Loans leading to
foreclosure and the ultimate liquidation of the related Mortgaged Premises may
occur with greater frequency in their early years, although little data is
available with respect to the rate of default on ARM Mortgage Loans. Increases
in the required monthly payments on the ARM Mortgage Loans may result in a
default rate higher than that on mortgage loans with fixed Note Rates. The Note
Rates on the ARM Mortgage Loans will adjust periodically (although not on the
same dates). In addition, such Note Rates will be based on the Current Six-Month
LIBOR Index or Current One Year CMT Index, as applicable (which may not rise and
fall consistently with prevailing interest rates or other ARM Mortgage Loans
based on other indices), plus the Gross Margins for the ARM Mortgage Loans
(which may be different from the current margins on residential ARM Mortgage
Loans). As a result, the Note
 
                                      S-58
 
<PAGE>
Rates on the ARM Mortgage Loans at any time may not equal the prevailing rates
for similar ARM Mortgage Loans, and the rate of prepayment may be lower or
higher than would otherwise be anticipated. See "Risk Factors -- Uncertain
Timing of Principal" herein.
 
     Substantially all of the ARM Mortgage Loans are expected to permit
assumption by a subsequent purchaser of the related Mortgaged Premises during a
specified period and subject to such purchaser's compliance with certain then
existing requirements and underwriting guidelines, except in the case of any ARM
Mortgage Loan that has converted to a fixed Note Rate. The Fixed Mortgage Loans
and any ARM Mortgage Loan that has converted to a fixed Note Rate will be
subject to "due-on-sale-clauses" and are not assumable. The weighted average
life of each Class of Bonds will be increased to the extent that the ARM
Mortgage Loans are assumed by purchasers of the Mortgaged Premises in connection
with sales of such Mortgaged Premises. Conversely, the weighted average life of
each Class of Bonds will be decreased upon the sale of Mortgaged Premises with
non-assumable Mortgage Loans, which will result in the prepayment of such
Mortgage Loans. See "Maturity and Prepayment Considerations" in the Prospectus.
 
     Generally, second lien mortgage loans have smaller average principal
balances than senior or first lien mortgage loans and are not viewed by
borrowers as permanent financing. Accordingly, mortgage loans that are second
lien mortgage loans may experience a higher rate of prepayment than mortgage
loans which represent first liens. In addition, any future limitations on the
right of borrowers to deduct interest payments on second mortgage loans for
Federal income tax purposes may result in a higher rate of prepayment of such
mortgage loans. Because principal payments on the Class A-5 Bonds relate
primarily to principal payments on the Second Lien Mortgage Loans, the rate of
principal payments on such Mortgage Loans will affect the weighted average life
of the Class A-5 Bonds.
 
     Approximately 44% of the Second Pool Mortgage Loans are Balloon Payment
Mortgage Loans (as well as Second Lien Mortgage Loans) with original terms to
maturity of 15 years and amortization schedules of 30 years, leaving a
substantial payment due at stated maturity (each, a "Balloon Payment"). The
ability of Borrowers to make payments of Balloon Payments will normally depend
on the Borrower's ability to obtain refinancing of their Balloon Payment
Mortgage Loans. The ability to obtain refinancing will depend on a number of
factors prevailing at the time refinancing is required, including, without
limitation, real estate values, the Borrower's financial situation and
prevailing mortgage loan interest rates. Delinquencies, if any, in the payment
of Balloon Payments may delay the date on which the outstanding principal
balance of the Class A-5 Bonds is reduced to zero, and may increase the weighted
average life of such Bonds. Less than 1% of the First Pool Mortgage Loans are
Balloon Payment Mortgage Loans.
 
MODELING ASSUMPTIONS
 
     The following assumptions (the "Modeling Assumptions") have been used in
preparing the tables on pages S-62 through S-66 (the "DEC Tables"). It has been
assumed that the First Pool Mortgage Loans consist of nine adjustable rate
Mortgage Loans and two fixed rate Mortgage Loans and the Second Pool Mortgage
Loans consist of one adjustable rate Mortgage Loan, one fixed rate Mortgage Loan
and one fixed rate Balloon Payment Mortgage Loan, each with the characteristics
set forth in the following charts:
 
                       ASSUMED FIRST POOL MORTGAGE LOANS
 
1. Assumed ARM First Pool Mortgage Loans:
 
<TABLE>
<CAPTION>
                                                                                  REMAINING         ORIGINAL
                                                                                   TERM TO          TERM TO
                    OUTSTANDING                                                     STATED           STATED       NEXT INTEREST
                     PRINCIPAL       NOTE       NET      GROSS      PERIODIC       MATURITY         MATURITY        ADJUSTMENT
     INDEX            BALANCE        RATE      RATE      MARGIN       CAPS       (IN MONTHS)      (IN MONTHS)          DATE
<S>                 <C>             <C>        <C>       <C>        <C>          <C>              <C>             <C>
One Year CMT        $67,000,000      7.119%    6.594%     3.33%          2%           358             360            3/1/1997
One Year CMT          7,600,000      8.884     8.254      5.80           2            358             360            3/1/1997
One Year CMT         19,300,000      7.420     6.895      2.75           2            349             355           11/1/2000
One Year CMT         84,700,000      7.310     6.785      2.75           2            353             359           11/1/2000
Six-Month LIBOR      56,000,000      7.357     6.832      3.68           1            357             360            8/1/1996
Six-Month LIBOR      76,700,000      9.230     8.600      5.88           1            353             360           10/1/1996
Six-Month LIBOR      62,000,000     10.020     9.390      6.09         1.5            352             355            8/1/1996
Six-Month LIBOR      19,500,000      9.133     8.608      3.55           1            358             360            3/1/1999
Six-Month LIBOR      42,000,000      9.826     9.196      5.12           1            356             360            1/1/1999
</TABLE>
 
                                      S-59
 
<PAGE>
2. Assumed Fixed First Pool Mortgage Loans:
 
<TABLE>
<CAPTION>
                                                     REMAINING TERM TO STATED     ORIGINAL TERM TO STATED
OUTSTANDING PRINCIPAL                                        MATURITY                    MATURITY
       BALANCE            NOTE RATE     NET RATE           (IN MONTHS)                  (IN MONTHS)
<S>                       <C>           <C>          <C>                          <C>
     $65,800,000             8.926%       8.526%                325                         328
      27,000,000            10.692       10.062                 336                         340
</TABLE>
 
                       ASSUMED SECOND POOL MORTGAGE LOANS
 
1. Assumed ARM Second Pool Mortgage Loan:
 
<TABLE>
<CAPTION>
                                                                                   REMAINING        ORIGINAL
                                                                                    TERM TO         TERM TO
                    OUTSTANDING                                                     STATED           STATED       NEXT INTEREST
                     PRINCIPAL      NOTE        NET      GROSS      PERIODIC       MATURITY         MATURITY        ADJUSTMENT
     INDEX            BALANCE       RATE       RATE      MARGIN       CAPS        (IN MONTHS)     (IN MONTHS)          DATE
<S>                 <C>             <C>       <C>        <C>        <C>          <C>              <C>             <C>
One Year CMT        $3,600,000      7.410%     6.885%     2.75%          2%           353             360           10/1/2000
</TABLE>
 
2. Assumed Fixed Second Pool Mortgage Loan:

<TABLE>
<CAPTION>
                                                     REMAINING TERM TO STATED     ORIGINAL TERM TO STATED
OUTSTANDING PRINCIPAL                                        MATURITY                    MATURITY
       BALANCE            NOTE RATE     NET RATE           (IN MONTHS)                  (IN MONTHS)
<S>                       <C>           <C>          <C>                          <C>
     $ 6,500,000            11.180%      10.550%                189                         194
</TABLE>
 
3. Assumed Fixed Second Pool Balloon Payment Mortgage Loan:
 
<TABLE>
<CAPTION>
                                                                                   ORIGINAL        REMAINING
                                                     ORIGINAL TERM TO STATED     AMORTIZATION     AMORTIZATION
OUTSTANDING PRINCIPAL                                       MATURITY                 TERM             TERM            BALLOON
       BALANCE            NOTE RATE     NET RATE           (IN MONTHS)           (IN MONTHS)      (IN MONTHS)       PAYMENT DATE
<S>                       <C>           <C>          <C>                         <C>              <C>              <C>
     $ 7,300,000            11.070%      10.440%               180                    360              352         November 2010
</TABLE>
 
     It has been further assumed that:
 
     (i) the Six-Month LIBOR and One Year CMT Indices remain constant at 5.4375%
     per annum for the assumed ARM Mortgage Loans; and the Note Rate remains
     constant until the next Interest Adjustment Date (for the respective
     Mortgage Loan), at which time the Note Rate on such Mortgage Loan is
     adjusted to equal the index of the respective Mortgage Loan plus the
     applicable Gross Margin, subject to any Periodic Rate Caps;
 
     (ii) the assumed ARM Mortgage Loans are not converted;
 
     (iii) all Scheduled Payments on the assumed Mortgage Loans are received
     timely on the first day of each month, commencing June 1, 1996, and
     prepayments on such Mortgage Loans are received on the last day of each
     month beginning May 31, 1996 and include 30 days of interest thereon; and
     Scheduled Payments on the fourth assumed Mortgage Loan set forth in the
     above table under "Assumed ARM First Pool Mortgage Loans" consist of
     interest only through November 1, 2005 and Scheduled Payments on the
     assumed Mortgage Loan set forth in the above table under "Assumed ARM
     Second Pool Mortgage Loan" consist of interest only through October 1,
     2005;
 
     (iv) the Scheduled Payments on the assumed ARM Mortgage Loans are adjusted
     on the Payment Adjustment Date, subject to any Periodic Rate Caps, to equal
     a fully amortizing payment as described above;

     (v) the Scheduled Payments (other than the balloon payment on the Assumed
     Fixed Second Pool Balloon Payment Mortgage Loan) for each assumed Mortgage
     Loan have been calculated such that each such Mortgage Loan will amortize
     in amounts sufficient to pay the balance of such Mortgage Loan by its
     remaining term to stated maturity or, in the case of the Assumed Fixed
     Second Pool Balloon Payment Mortgage Loan, its remaining amortization term;
 
     (vi) there are no defaults or shortfalls on the assumed Mortgage Loans;
 
     (vii) the assumed Mortgage Loans prepay monthly at the specified constant
     percentages of CPR;
 
     (viii) the Closing Date for the Bonds is June 6, 1996;
 
     (ix) cash distributions are received by the Bondholders on the 28th day of
     each month, commencing in June 1996;
 
                                      S-60

<PAGE>
     (x) the initial principal amount of each Class of Bonds is as set forth on
     the cover page hereof;
 
     (xi) there is no optional redemption of the Bonds (except with respect to
     the line entitled "Weighted Average Life with Redemption") and no increase
     in the Class Interest Rate of the Class A-1 or Class A-5 Bonds as a result
     of the Issuer's failure to redeem the Class A-1 or Class A-5 Bonds on the
     first Payment Date when it is permitted to do so;
 
     (xii) there are no prepayment fees or penalties; and
 
     (xiii) each of the ARM/High Strip Principal Payment Amount, the Low Strip
     Principal Payment Amount and Second Pool Principal Payment Amount on each
     Payment Date equals the amount determined pursuant to clause (a) of the
     definition thereof without reference to the Target Overcollateralization
     Amount.
 
     If the Bonds are redeemed when the Issuer has the option to do so, the
weighted average life of the Bonds will be shorter than the weighted average
life set forth on the line entitled "Weighted Average Life Without Redemption,"
and using the Modeling Assumptions, the weighted average life of the Bonds would
be as set forth on the line entitled "Weighted Average Life With Redemption."
See "Description of the Bonds -- Optional Redemption" herein.

     There will be discrepancies between the Mortgage Loans actually included in
each Mortgage Pool and the Modeling Assumptions. Any discrepancy may have an
effect upon the percentages of initial principal amount (and weighted average
lives) set forth in the DEC Tables. To the extent that the Mortgage Loans
actually included in a Mortgage Pool have characteristics that differ from the
Modeling Assumptions, the related Bonds are likely to have weighted average
lives that are shorter or longer than indicated by such tables. The pledge of
Additional Collateral and the issuance of Additional Bonds also could have an
effect on the weighted average life of the Bonds. Other things being equal, to
the extent that cash is used to redeem Bonds because Mortgage Loans are not
delivered together with all the required documentation to the Trustee or
Mortgage Loans are repurchased either because of Mortgage Loans becoming
Converted Mortgage Loans or otherwise, the Bonds will have shorter weighted
average lives than indicated by the DEC Tables, which will adversely affect the
yield of such Bonds to the extent that they are purchased at a premium.
 
     There is no assurance that prepayment of the Mortgage Loans will conform to
any of the percentages of CPR described in the DEC Tables. Among other things,
the DEC Tables assume that the Mortgage Loans prepay at the indicated constant
rates of CPR, notwithstanding the fact that such Mortgage Loans may vary
substantially as to geographic concentration of Mortgaged Premises, interest
rate and prepayment terms. Variations in actual prepayment experience for the
Mortgage Loans will increase or decrease the percentages of initial principal
balances (and weighted average lives) shown in the DEC Tables.
 
     The DEC Tables indicate the projected weighted average life of the Bonds
and set forth the percentage of the initial principal amount of the Bonds that
would be outstanding after each of the dates shown at various percentages of
CPR. See "Maturity and Prepayment Considerations" in the Prospectus.
 
     The Weighted Average Life values included in the following DEC Tables have
been determined by (a) multiplying the amount of each principal payment by the
number of years from the date of delivery of the Bonds to the related Payment
Date, (b) summing the results and (c) dividing the sum by the total principal to
be paid on the applicable Class of Bonds. Asterisks(*) in the following tables
indicate values between 0.0% and 0.5%.
 
                                      S-61
 
<PAGE>
    CLASS A-1 BONDS OUTSTANDING AS A PERCENTAGE OF ORIGINAL PRINCIPAL AMOUNT
 
<TABLE>
<CAPTION>
       PAYMENT DATE                                           CLASS A-1 BONDS
          MAY 28                                    AT THE FOLLOWING PERCENTAGES OF CPR
                               0% CPR     15% CPR     18% CPR     21% CPR     25% CPR     30% CPR     35% CPR
<S>                            <C>        <C>         <C>         <C>         <C>         <C>         <C>
Initial Percent                  100%       100%        100%        100%        100%        100%        100%
1997.......................       99         82          79          75          71          65          59
1998.......................       99         67          61          56          49          41          33
1999.......................       98         54          47          41          33          24          16
2000.......................       97         44          36          29          20          12           5
2001.......................       96         34          26          19          11           4           0
2002.......................       95         27          19          12           5           0           0
2003.......................       94         20          12           6           0           0           0
2004.......................       93         14           7           1           0           0           0
2005.......................       92         10           3           0           0           0           0
2006.......................       90          6           0           0           0           0           0
2007.......................       88          2           0           0           0           0           0
2008.......................       86          0           0           0           0           0           0
2009.......................       84          0           0           0           0           0           0
2010.......................       81          0           0           0           0           0           0
2011.......................       78          0           0           0           0           0           0
2012.......................       75          0           0           0           0           0           0
2013.......................       72          0           0           0           0           0           0
2014.......................       68          0           0           0           0           0           0
2015.......................       64          0           0           0           0           0           0
2016.......................       59          0           0           0           0           0           0
2017.......................       54          0           0           0           0           0           0
2018.......................       48          0           0           0           0           0           0
2019.......................       42          0           0           0           0           0           0
2020.......................       35          0           0           0           0           0           0
2021.......................       27          0           0           0           0           0           0
2022.......................       19          0           0           0           0           0           0
2023.......................       10          0           0           0           0           0           0
2024.......................        *          0           0           0           0           0           0
2025.......................        0          0           0           0           0           0           0
Weighted Average Life
  Without Redemption
  (Years)(1)...............     20.0        4.1         3.4         2.9         2.4         1.9         1.6
Weighted Average Life With
  Redemption
  (Years)(2)...............      6.8        3.4         2.8         2.4         2.0         1.6         1.3
</TABLE>

1 Assuming no redemption of the Class A-1 Bonds.

2 Assuming the Class A-1 Bonds are redeemed on the earliest possible Payment
Date using the Modeling Assumptions.

     The preceding DEC Table has been prepared based on the Modeling Assumptions
(including the assumptions regarding the characteristics and performance of the
Mortgage Loans which may differ from the actual characteristics and performance
thereof) and should be read in conjunction therewith.

                                      S-62

<PAGE>
    CLASS A-2 BONDS OUTSTANDING AS A PERCENTAGE OF ORIGINAL PRINCIPAL AMOUNT

<TABLE>
<CAPTION>
       PAYMENT DATE                                           CLASS A-2 BONDS
          MAY 28                                    AT THE FOLLOWING PERCENTAGES OF CPR
                               0% CPR     15% CPR     18% CPR     21% CPR     25% CPR     30% CPR     35% CPR
<S>                            <C>        <C>         <C>         <C>         <C>         <C>         <C>
Initial Percent                  100%        100%        100%        100%       100%        100%        100%
1997.......................      100         100         100         100        100         100         100
1998.......................      100         100         100         100        100         100         100
1999.......................      100         100         100         100        100         100         100
2000.......................      100         100         100         100        100         100         100
2001.......................      100         100         100         100        100         100          77
2002.......................      100         100         100         100        100          77          28
2003.......................      100         100         100         100         94          36           0
2004.......................      100         100         100         100         55           6           0
2005.......................      100         100         100          75         25           0           0
2006.......................      100         100          93          46          3           0           0
2007.......................      100         100          63          22          0           0           0
2008.......................      100          92          39           4          0           0           0
2009.......................      100          66          19           0          0           0           0
2010.......................      100          44           4           0          0           0           0
2011.......................      100          26           0           0          0           0           0
2012.......................      100          11           0           0          0           0           0
2013.......................      100           0           0           0          0           0           0
2014.......................      100           0           0           0          0           0           0
2015.......................      100           0           0           0          0           0           0
2016.......................      100           0           0           0          0           0           0
2017.......................      100           0           0           0          0           0           0
2018.......................      100           0           0           0          0           0           0
2019.......................      100           0           0           0          0           0           0
2020.......................      100           0           0           0          0           0           0
2021.......................      100           0           0           0          0           0           0
2022.......................       96           0           0           0          0           0           0
2023.......................       88           0           0           0          0           0           0
2024.......................       87           0           0           0          0           0           0
2025.......................        0           0           0           0          0           0           0
Weighted Average Life
  Without Redemption
  (Years)(1)...............     28.2        13.9        11.7        10.0        8.3         6.7         5.6
Weighted Average Life With
  Redemption
  (Years)(2)...............      7.0        5.6         4.6         4.0         3.3         2.6         2.2
</TABLE>

1 Assuming no redemption of the Class A-2 Bonds.

2 Assuming the Class A-2 Bonds are redeemed on the earliest possible Payment
Date using the Modeling Assumptions.

     The preceding DEC Table has been prepared based on the Modeling Assumptions
(including the assumptions regarding the characteristics and performance of the
Mortgage Loans which may differ from the actual characteristics and performance
thereof) and should be read in conjunction therewith.
 
                                      S-63
 
<PAGE>
    CLASS A-3 BONDS OUTSTANDING AS A PERCENTAGE OF ORIGINAL PRINCIPAL AMOUNT

<TABLE>
<CAPTION>
       PAYMENT DATE                                           CLASS A-3 BONDS
          MAY 28                                    AT THE FOLLOWING PERCENTAGES OF CPR
                               0% CPR     15% CPR     18% CPR     21% CPR     25% CPR     30% CPR     35% CPR
<S>                            <C>        <C>         <C>         <C>         <C>         <C>         <C>
Initial Percent                  100%       100%        100%        100%        100%        100%        100%
1997.......................       99         77          72          68          62          55          47
1998.......................       97         57          50          43          34          23          14
1999.......................       96         40          31          23          13           2           0
2000.......................       94         26          16           8           0           0           0
2001.......................       92         14           4           0           0           0           0
2002.......................       90          4           0           0           0           0           0
2003.......................       87          0           0           0           0           0           0
2004.......................       85          0           0           0           0           0           0
2005.......................       82          0           0           0           0           0           0
2006.......................       79          0           0           0           0           0           0
2007.......................       76          0           0           0           0           0           0
2008.......................       72          0           0           0           0           0           0
2009.......................       68          0           0           0           0           0           0
2010.......................       64          0           0           0           0           0           0
2011.......................       59          0           0           0           0           0           0
2012.......................       54          0           0           0           0           0           0
2013.......................       48          0           0           0           0           0           0
2014.......................       42          0           0           0           0           0           0
2015.......................       36          0           0           0           0           0           0
2016.......................       28          0           0           0           0           0           0
2017.......................       20          0           0           0           0           0           0
2018.......................       11          0           0           0           0           0           0
2019.......................        2          0           0           0           0           0           0
2020.......................        0          0           0           0           0           0           0
2021.......................        0          0           0           0           0           0           0
2022.......................        0          0           0           0           0           0           0
2023.......................        0          0           0           0           0           0           0
2024.......................        0          0           0           0           0           0           0
2025.......................        0          0           0           0           0           0           0
Weighted Average Life
  Without Redemption
  (Years)(1)...............     15.3        2.7         2.2         1.9         1.6         1.3         1.1
Weighted Average Life With
  Redemption
  (Years)(2)...............      6.6        2.7         2.2         1.9         1.6         1.3         1.1
</TABLE>

1 Assuming no redemption of the Class A-3 Bonds.

2 Assuming the Class A-3 Bonds are redeemed on the earliest possible Payment ate
using the Modeling Assumptions.

     The preceding DEC Table has been prepared based on the Modeling Assumptions
(including the assumptions regarding the characteristics and performance of the
Mortgage Loans which may differ from the actual characteristics and performance
thereof) and should be read in conjunction therewith.

                                      S-64

<PAGE>
    CLASS A-4 BONDS OUTSTANDING AS A PERCENTAGE OF ORIGINAL PRINCIPAL AMOUNT

<TABLE>
<CAPTION>
       PAYMENT DATE                                           CLASS A-4 BONDS
          MAY 28                                    AT THE FOLLOWING PERCENTAGES OF CPR
<S>                            <C>        <C>         <C>         <C>         <C>         <C>         <C>
                               0% CPR     15% CPR     18% CPR     21% CPR     25% CPR     30% CPR     35% CPR
Initial Percent............      100%       100%        100%        100%        100%        100%        100%
1997.......................      100        100         100         100         100         100         100
1998.......................      100        100         100         100         100         100         100
1999.......................      100        100         100         100         100         100          69
2000.......................      100        100         100         100          89          49          16
2001.......................      100        100         100          83          46           9           0
2002.......................      100        100          78          47          13           0           0
2003.......................      100         84          48          19           0           0           0
2004.......................      100         57          23           0           0           0           0
2005.......................      100         34           3           0           0           0           0
2006.......................      100         15           0           0           0           0           0
2007.......................      100          0           0           0           0           0           0
2008.......................      100          0           0           0           0           0           0
2009.......................      100          0           0           0           0           0           0
2010.......................      100          0           0           0           0           0           0
2011.......................      100          0           0           0           0           0           0
2012.......................      100          0           0           0           0           0           0
2013.......................      100          0           0           0           0           0           0
2014.......................      100          0           0           0           0           0           0
2015.......................      100          0           0           0           0           0           0
2016.......................      100          0           0           0           0           0           0
2017.......................      100          0           0           0           0           0           0
2018.......................      100          0           0           0           0           0           0
2019.......................      100          0           0           0           0           0           0
2020.......................       68          0           0           0           0           0           0
2021.......................       24          0           0           0           0           0           0
2022.......................        0          0           0           0           0           0           0
2023.......................        0          0           0           0           0           0           0
2024.......................        0          0           0           0           0           0           0
2025.......................        0          0           0           0           0           0           0
Weighted Average Life
  Without Redemption
  (Years)(1)...............     24.4        8.4         7.1         6.0         5.0         4.1         3.4
Weighted Average Life With
  Redemption
  (Years)(2)...............      7.0        5.6         4.6         4.0         3.3         2.6         2.2
</TABLE>

1 Assuming no redemption of the Class A-4 Bonds.

2 Assuming the Class A-4 Bonds are redeemed on the earliest possible Payment
Date using the Modeling Assumptions.

     The preceding DEC Table has been prepared based on the Modeling Assumptions
(including the assumptions regarding the characteristics and performance of the
Mortgage Loans which may differ from the actual characteristics and performance
thereof) and should be read in conjunction therewith.

                                      S-65

<PAGE>
    CLASS A-5 BONDS OUTSTANDING AS A PERCENTAGE OF ORIGINAL PRINCIPAL AMOUNT

<TABLE>
<CAPTION>
       PAYMENT DATE                                           CLASS A-5 BONDS
          MAY 28                                    AT THE FOLLOWING PERCENTAGES OF CPR
                               0% CPR     15% CPR     18% CPR     21% CPR     25% CPR     30% CPR     35% CPR
<S>                              <C>        <C>         <C>         <C>         <C>         <C>         <C>
Initial Percent                  100%       100%        100%        100%        100%        100%        100%
1997.......................       99         81          78          75          70          64          59
1998.......................       97         66          60          55          48          39          32
1999.......................       96         53          46          39          31          22          15
2000.......................       94         41          34          27          19          10           4
2001.......................       92         32          24          17          10           2           0
2002.......................       89         24          16          10           3           0           0
2003.......................       87         17          10           4           0           0           0
2004.......................       84         11           4           0           0           0           0
2005.......................       81          6           *           0           0           0           0
2006.......................       77          2           0           0           0           0           0
2007.......................       73          0           0           0           0           0           0
2008.......................       68          0           0           0           0           0           0
2009.......................       62          0           0           0           0           0           0
2010.......................       56          0           0           0           0           0           0
2011.......................        9          0           0           0           0           0           0
2012.......................        4          0           0           0           0           0           0
2013.......................        3          0           0           0           0           0           0
2014.......................        2          0           0           0           0           0           0
2015.......................        1          0           0           0           0           0           0
2016.......................        0          0           0           0           0           0           0
2017.......................        0          0           0           0           0           0           0
2018.......................        0          0           0           0           0           0           0
2019.......................        0          0           0           0           0           0           0
2020.......................        0          0           0           0           0           0           0
2021.......................        0          0           0           0           0           0           0
2022.......................        0          0           0           0           0           0           0
2023.......................        0          0           0           0           0           0           0
2024.......................        0          0           0           0           0           0           0
2025.......................        0          0           0           0           0           0           0
Weighted Average Life
  Without Redemption
  (Years)(1)...............     12.2        3.8         3.2         2.8         2.3         1.9         1.6
Weighted Average Life With
  Redemption
  (Years)(2)...............      6.6        3.3         2.7         2.3         1.9         1.6         1.3
</TABLE>

1 Assuming no redemption of the Class A-5 Bonds.

2 Assuming the Class A-5 Bonds are redeemed on the earliest possible Payment
Date using the Modeling Assumptions.

     The preceding DEC Table has been prepared based on the Modeling Assumptions
(including the assumptions regarding the characteristics and performance of the
Mortgage Loans which may differ from the actual characteristics and performance
thereof) and should be read in conjunction therewith.
 
                                      S-66
 
<PAGE>
                              YIELD CONSIDERATIONS
 
     The yield to maturity of, and the aggregate amount of payments on, (i) the
First Pool Bonds will be related to the rate and timing of principal payments on
the First Pool Mortgage Loans and (ii) the Class A-5 Bonds will be related to
the rate and timing of principal payments on the Second Pool Mortgage Loans. The
rate of principal payments on the Mortgage Loans will be affected by the
amortization schedules of the Mortgage Loans and the rate of principal
prepayments thereon (including for this purpose payments resulting from
refinancings, liquidations of the Mortgage Loans due to default, casualties and
condemnations, repurchases by the Participant and repurchases in connection with
an optional redemption). No assurance can be given as to the rate of principal
payments or prepayments on the Mortgage Loans.
 
     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 experienced over time is consistent with an
investor's expectation. In general, the earlier a prepayment of principal of a
Mortgage Loan, the greater will be the effect on the investor's yield to
maturity. As a result, the effect on an investor's yield of principal
prepayments occurring at a rate higher (or lower) than the rate anticipated by
the investor during the period immediately following the issuance of the Bonds
would not be fully offset by a subsequent like reduction (or increase) in the
rate of principal prepayments.
 
     If the purchaser of a Bond offered at a discount from its Parity Price
calculates the anticipated yield to maturity of such Bond based on an assumed
rate of payment of principal that is faster than that actually received on the
Mortgage Loans, the actual yield to maturity will be lower than that so
calculated. Conversely, if the purchaser of a Bond offered at a premium over its
Parity Price calculates the anticipated yield to maturity of such Bond based on
an assumed rate of payment of principal that is slower than that actually
received on the Mortgage Loans, the actual yield to maturity will be lower than
that so calculated.
 
     Because the rate of principal payments (including prepayments) on the
Mortgage Loans may significantly affect the weighted average life and other
characteristics of the Bonds, prospective investors are urged to consider their
own estimates as to the anticipated rate of future prepayments on the Mortgage
Loans and the suitability of the Bonds to their investment objectives. For
factors affecting principal prepayments on the Mortgage Loans, see "Maturity and
Prepayment Considerations" herein.
 
     The Issuer at its option may pledge to the Trustee a Substitute Mortgage
Loan in substitution for a defaulted Mortgage Loan or REO, as more particularly
described in "Security for the Bonds -- Substitution of Mortgage Loans" herein.
The amount, if any, by which the Scheduled Principal Balance of the defaulted
Mortgage Loan or REO exceeds the Scheduled Principal Balance of the Substitute
Mortgage Loan would constitute a Loss on such Mortgage Loan or REO. Furthermore,
to the extent that any Substitute Mortgage Loan has payment terms that differ
from the original Mortgage Loan such difference in payment terms will affect the
yield to maturity of investors in the Bonds. The Issuer's ability to pledge
Substitute Mortgage Loans may result in an increase in the weighted average life
of the outstanding Bonds, because such substitution would be effected in lieu of
a foreclosure and disposition of the related Mortgaged Premises or REO and the
resultant payment of Liquidation Proceeds to Holders of the Bonds.
 
     The Issuer at its option may pledge Additional Mortgage Collateral to the
Trustee and issue Additional Bonds within six months following the date of
initial issuance of the Bonds with the prior written consent of MBIA. No
assurance can be given that the pledge of Additional Mortgage Collateral and
Issuance of Additional Bonds would not affect the timing or amount of payments
received by holders of the Bonds. See "Security for the Bonds -- Pledge of
Additional Collateral and Issuance of Additional Bonds" herein.
 
     Investors in the Class A-1 Bonds and the Class A-5 Bonds also should
understand that the Class Interest Rate on the Class A-1 Bonds and the Class
Bonds will remain at a maximum rate of 10.00% (or 10.52% in the event of an
Optional Redemption Step Up) per annum at levels of One-Month LIBOR equal to or
greater than 9.48% per annum. Investors in the Class A-1 Bonds and the Class A-5
Bonds should understand that the timing of changes in the level of One-Month
LIBOR may affect the actual yields to such investors even if the average level
is consistent with such investors' expectations. Each investor must make an
independent decision as to the appropriate LIBOR assumptions to be used in
deciding whether to purchase a Class A-1 Bond or a Class A-5 Bond.
 
     With respect to the ARM Mortgage Loans, a number of factors affect the
performance of the Six-Month LIBOR Index and the One Year CMT Index and may
cause any such index to move in a manner different from other indices. In a
period of declining rates, the Six-Month LIBOR Index or the One Year CMT Index
may remain higher than other market interest rates, which may result in a higher
level of prepayments of the Mortgage Loans than of mortgage loans that adjust in
accordance with other indices.
 
                                      S-67
 
<PAGE>
     A higher than expected rate of default could produce payment delays and
could lead to foreclosures. A foreclosure may produce proceeds upon sale that
are less than the Unpaid Principal Balance of such Mortgage Loan plus interest
accrued thereon and the expenses of sale. Such a shortfall upon foreclosure
would result in a Loss on such Mortgage Loan.
 
                                USE OF PROCEEDS
 
     The Issuer will retain from the proceeds from the sale of the Bonds an
issuance fee that will be used to cover its expenses and to compensate it for
facilitating the issuance of the Bonds. The proceeds from the sale of the Bonds
net of the issuance fee will be used by the Issuer to purchase the Mortgage
Loans from the Participant.
 
                                  UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting agreement
for the Class A-1 Bonds and Class A-5 Bonds dated as of the date hereof (the
"Underwriting Agreement") among Lehman Brothers Inc. (the "Underwriter"), the
Participant and the Issuer, the Issuer has agreed to sell to the Underwriter,
and the Underwriter has agreed to purchase from the Issuer, the Class A-1 Bonds
and Class A-5 Bonds.
 
     The distribution of the Class A-1 Bonds and Class A-5 Bonds purchased by
the Underwriter will be effected from time to time in one or more negotiated
transactions, or otherwise, at varying prices to be determined, in each case, at
the time of sale. The Underwriter may effect such transactions by selling such
Class A-1 Bonds and Class A-5 Bonds to or through dealers, and such dealers may
receive from the Underwriter, for whom they act as agent, compensation in the
form of underwriting discounts, concessions or commissions. The Underwriter and
any dealers that participate with the Underwriter in the distribution of such
Class A-1 Bonds or Class A-5 Bonds may be deemed to be underwriters, and any
discounts, commissions or concessions received by them, and any profit on the
resale of the Class A-1 Bonds or Class A-5 Bonds purchased by them, may be
deemed to be underwriting discounts and commissions under the Securities Act.
 
     The Underwriting Agreement provides that the aggregate initial principal
amount of the Bonds may be increased or decreased by not more than 5% to reflect
the actual Scheduled Principal Balances of the Mortgage Loans as of the Cut-off
Date and the credit support requirements of the Rating Agencies and MBIA.
 
     The Underwriting Agreement provides that the Issuer and the Participant
will indemnify the Underwriter against certain civil liabilities, including
liabilities under the Act to the extent and under the circumstances set forth
therein.
 
     The Issuer proposes to offer the Class A-2, Class A-3 and Class A-4 Bonds
for sale to an affiliate of the Participant in a privately negotiated
transaction. Such affiliate of the Participant may, from time to time, offer
such Class of Bonds for sale to the public in negotiated transactions or
otherwise at varying prices to be determined at the time of sale.
 
                                    EXPERTS
 
     The consolidated financial statements of MBIA Insurance Corporation
(formerly known as Municipal Bond Investors Assurance Corporation), as of
December 31, 1995 and 1994 and for the years ended December 31, 1995, 1994, and
1993, included as Appendix A to this Prospectus Supplement, have been audited by
Coopers & Lybrand L.L.P., independent auditors, as set forth in their report
thereon appearing in this Prospectus Supplement and are included in reliance
upon the authority of such firm as experts in accounting and auditing.
 
                                 LEGAL MATTERS
 
     Certain legal matters relating to the Bonds will be passed upon for the
Issuer by Hunton & Williams, Richmond, Virginia and certain legal matters
relating to the Class A-1 and Class A-5 Bonds will be passed upon for the
Underwriter by Brown & Wood, Washington, D.C. The enforceability of the MBIA
Policy will be passed upon by Kutak Rock, Omaha, Nebraska, special counsel to
MBIA.
 
                                LEGAL INVESTMENT
 
     The First Pool Bonds will constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA") for
as long as they are rated in one of the two highest rating categories by one or
more nationally recognized statistical rating organizations. As such, the First
Pool Bonds will be legal investments for certain

                                      S-68
 
<PAGE>
entities to the extent provided in SMMEA, subject to state laws overriding
SMMEA. A number of states have enacted legislation overriding the legal
investment provisions of SMMEA.
 
     THE CLASS A-5 BONDS WILL NOT CONSTITUTE "MORTGAGE RELATED SECURITIES" FOR
PURPOSES OF SMMEA. No representations are made as to the proper characterization
of the Bonds for legal investment or other purposes, or as to the ability of
particular investors to purchase Bonds under applicable legal investment
restrictions. Institutions whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements or review by
regulatory authorities may be subject to restrictions on investment in the
Bonds. Any such institution should consult with their own legal advisors in
determining whether and to what extent the Bonds constitute legal investments
under SMMEA or are subject to investment, capital or other restrictions. See
"Legal Investment" in the Prospectus.
 
                                    RATINGS
 
     It is a condition to the issuance of the Bonds that the Bonds be rated
"Aaa" by Moody's and "AAAr" by S&P. Publications of Moody's indicate that it
assigns a rating of "Aaa" to securities upon which "interest payments are
protected by an exceptionally stable margin and principal is secure."
Publications of S&P indicate that it assigns an "AAA" rating to bonds for which
"the capacity to pay interest and repay principal is extremely strong." The
ratings assigned to the Bonds do not represent an assessment of the
Participant's ability to purchase Converted Mortgage Loans, which is reflected
in the assignment of the "r" rating by S&P to the Bonds.
 
     The ratings assigned to mortgage-backed bonds take into consideration the
credit quality of the related mortgage pool, including any credit support
providers, structural and legal aspects associated with such bonds and the
extent to which the payment stream on such mortgage pool is adequate to make
payments required on such bonds. Ratings on such bonds do not, however,
constitute a statement regarding frequency of prepayments on the related
mortgage loans. As a result, the rating does not address the possibility that
the holders of the Bonds might suffer a lower than anticipated yield.
 
     A security rating is not a recommendation to buy, sell or hold Bonds and
may be subject to revision or withdrawal at any time by the assigning Rating
Agency. In the event that a rating initially assigned to the Bonds is
subsequently lowered for any reason, no person or entity is obligated to provide
any additional support or credit enhancement with respect to the Bonds. Each
security rating should be evaluated independently of any other security rating.

     The Issuer has not requested a rating on the Bonds by any rating agency
other than S&P and Moody's. However, there can be no assurance as to whether any
other rating agency will nonetheless issue a rating and, if it does, what such
rating would be. A rating assigned to the Bonds by a rating agency that has not
been requested by the Issuer to do so may be lower than the rating assigned by a
Rating Agency pursuant to the Issuer's request.
 
                              ERISA CONSIDERATIONS
 
     Fiduciaries of employee benefit plans and certain other retirement plans
and arrangements, including individual retirement accounts and annuities, Keogh
plans, and collective investment funds in which such plans, accounts, annuities
or arrangements are invested, that are subject to the Employee Retirement Income
Security Act of 1974, as amended ("ERISA"), or corresponding provisions of the
Code (any of the foregoing a "Plan"), persons acting on behalf of a Plan, or
persons using the assets of a Plan ("Plan Investors"), should carefully review
with their legal advisors whether the purchase or holding of the Bonds could
give rise to a transaction that is prohibited under ERISA or the Code or cause
the Collateral securing the Bonds to be treated as "plan assets" for purposes of
regulations of the Department of Labor set forth in 29 C.F.R. 2510.3-101 (the
"Plan Asset Regulations"). Prospective investors should be aware that, although
certain exceptions from the application of the prohibited transaction rules and
the Plan Asset Regulations exist, there can be no assurance that any such
exception will apply with respect to the acquisition of a Bond. See "ERISA
Considerations" in the Prospectus.
 
     If the Bonds are treated as equity for purposes of ERISA, the purchaser of
a Bond could be treated as having acquired a direct interest in the Collateral
securing the Bonds. In that event, the purchase, holding, or resale of the Bonds
could result in a transaction that is prohibited under ERISA or the Code.
Furthermore, regardless of whether the Bonds are treated as equity for purposes
of ERISA, the acquisition or holding of the Bonds by or on behalf of a Plan
could still be considered to give rise to a prohibited transaction if the
Issuer, the Trustee, the Master Servicer, any Servicer or any of their
respective Affiliates is or becomes a party in interest or a disqualified person
with respect to such Plan. Nevertheless, one or more alternative exemptions may
be available with respect to certain prohibited transaction rules of ERISA that
might apply in connection with the initial purchase, holding and resale of the
Bonds, depending in part upon the type of Plan fiduciary making the
 
                                      S-69
 
<PAGE>
decision to acquire Bonds and the circumstances under which such decision is
made. Those exemptions include, but are not limited to: (i) Prohibited
Transaction Class Exemption ("PTCE") 95-60, regarding investments by insurance
company general accounts; (ii) PTCE 91-38, regarding investments by bank
collective investment funds; (iii) PTCE 90-1, regarding investments by insurance
company pooled separate accounts; or (iv) PTCE 84-14, regarding transactions
negotiated by qualified professional asset managers. Before purchasing Bonds, a
Plan subject to the fiduciary responsibility provisions of ERISA or described in
Section 4975(e)(1) (and not exempt under Section 4975(g)) of the Code should
consult with its counsel to determine whether the conditions of any exemption
would be met. A purchaser of a Bond should be aware, however, that even if the
conditions specified in one or more exemptions are met, the scope of the relief
provided by an exemption might not cover all acts that might be construed as
prohibited transactions. See "ERISA Considerations" in the Prospectus.

     The Issuer believes that the Bonds will be treated as debt obligations
without significant equity features for purposes of the Plan Asset Regulations.
Accordingly, a Plan that acquires a Bond should not be treated as having
acquired a direct interest in the assets of the Issuer. However, there can be no
complete assurance that the Bonds will be treated as debt obligations without
significant equity features for purposes of the Plan Asset Regulations.
 
                                      S-70

<PAGE>

                                                                   APPENDIX A

[Coopers & Lybrand logo]              Coopers & Lybrand L.L.P.


                                      a professional services firm

                       REPORT OF INDEPENDENT ACCOUNTANTS

TO THE BOARD OF DIRECTORS AND SHAREHOLDER OF
MBIA INSURANCE CORPORATION:

We have audited the accompanying consolidated balance sheets of MBIA Insurance
Corporation and Subsidiaries as of December 31, 1995 and 1994, and the related
consolidated statements of income, changes in shareholder's equity and cash
flows for each of the three years in the period ended December 31, 1995. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of MBIA Insurance
Corporation and Subsidiaries as of December 31, 1995 and 1994, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1995 in conformity with generally
accepted accounting principles.

As discussed in Note 7 to the consolidated financial statements, effective
January 1, 1993 the Company adopted Statement of Financial Accounting Standards
No. 109 "Accounting for Income Taxes." As discussed in Note 2 to the
consolidated financial statements, effective January 1, 1994 the Company adopted
Statement of Financial Accounting Standards No. 115, "Accounting for Certain
Investments in Debt and Equity Securities."

                                                   /s/ Coopers & Lybrand, L.L.P.

New York, New York
January 22, 1996


<PAGE>



                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS

                (Dollars in thousands except per share amounts)

                                        DECEMBER 31, 1995      DECEMBER 31, 1994

             ASSETS
Investments:
  Fixed maturity securities held as
    available-for-sale at fair value
    (amortized cost $3,428,986 and
    $3,123,838)                              $3,652,621            $3,051,906

  Short-term investments, at amortized
    cost (which approximates fair value)        198,035               121,384

  Other investments                              14,064                11,970
      Total investments                       3,864,720             3,185,260

  Cash and cash equivalents                       2,135                 1,332
  Accrued investment income                      60,247                55,347
  Deferred acquisition costs                    140,348               133,048
  Prepaid reinsurance premiums                  200,887               186,492
  Goodwill (less accumulated amortization
    of $37,366 and $32,437)                     105,614               110,543

  Property and equipment, at cost (less
    accumulated depreciation of $12,137
    and $9,501)                                  41,169                39,648

  Receivable for investments sold                 5,729                   945

  Other assets                                   42,145                46,552
      Total assets                           $4,462,994            $3,759,167

   LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Deferred premium revenue                   $1,616,315            $1,512,211
  Loss and loss adjustment expense
    reserves                                     42,505                40,148
  Deferred income taxes                         212,925                97,828
  Payable for investments purchased              10,695                 6,552
  Other liabilities                              54,682                46,925
    Total liabilities                         1,937,122             1,703,664
  Shareholder's Equity:
    Common stock, par value $150 per share;
      authorized, issued and outstanding--
      100,000 shares                             15,000                15,000
    Additional paid-in capital                1,021,584               953,655
    Retained earnings                         1,341,855             1,134,061
    Cumulative translation adjustment             2,704                   427
    Unrealized appreciation (depreciation)
      of investments, net of deferred
      income tax provision (benefit)
      of $78,372 and $(25,334)                  144,729               (47,640)
    Total shareholder's equity                2,525,872             2,055,503
    Total liabilities and shareholder's
      equity                                 $4,462,994            $3,759,167

               THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE
                       CONSOLIDATED FINANCIAL STATEMENTS.

                                      A-2

<PAGE>


                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME

                             (Dollars in thousands)

                                           YEARS ENDED DECEMBER 31
                                 1995               1994                1993
Revenues:
  Gross premiums written       $349,812           $361,523            $479,390
  Ceded premiums                (45,050)           (49,281)            (47,552)
    Net premiums written        304,762            312,242             431,838
  Increase in deferred premium
    revenue                     (88,365)           (93,226)           (200,519)
    Premiums earned (net of
      ceded premiums of $30,655
      $33,340 and $41,409)      216,397            219,016             231,319
    Net investment income       219,834            193,966             175,329
    Net realized gains            7,777             10,335               8,941
    Other income                  2,168              1,539               3,996
      Total revenues            446,176            424,856             419,585

Expenses:
  Losses and loss adjustment
    expenses                     10,639              8,093               7,821
  Policy acquisition costs, net  21,283             21,845              25,480
  Underwriting and operating
    expenses                     41,812             41,044              38,006
    Total expenses               73,734             70,982              71,307

Income before income taxes and
  cumulative effect of
  accounting changes            372,442            353,874             348,278

Provision for income taxes       81,748             77,125              86,684

Income before cumulative effect
  of accounting changes         290,694            276,749             261,594

Cumulative effect of accounting
  changes                            --                 --              12,923
Net income                     $290,694           $276,749            $274,517

               THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE
                       CONSOLIDATED FINANCIAL STATEMENTS.

                                      A-3


<PAGE>


                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                (Dollars in thousands except per share amounts)

<TABLE>
<CAPTION>
                                                                                                        UNREALIZED
                                          COMMON STOCK        ADDITIONAL                CUMULATIVE     APPRECIATION
                                                               PAID-IN      RETAINED    TRANSLATION    (DEPRECIATON)
                                      SHARES        AMOUNT     CAPITAL      EARNINGS    ADJUSTMENT     OF INVESTMENTS
<S>                                 <C>           <C>         <C>          <C>          <C>            <C>
Balance, January 1, 1993             100,000       $15,000    $  931,943   $  670,795     $  (474)      $  2,379
Net income                                --            --            --      274,517          --             --
Change in foreign currency
  translation                             --            --            --           --        (729)            --
Change in unrealized appreciation
  of investments net of change in
  deferred income taxes of $(1,381)       --            --            --           --          --           2,461
Dividends declared (per common
  share $500.00)                          --            --            --      (50,000)         --              --
Tax reduction related to tax sharing
  agreement with MBIA Inc.                --            --        11,851           --          --              --
Balanced, December 31, 1993          100,000        15,000       943,794      895,312      (1,203)          4,840

Net income                                --            --            --      276,749          --              --
Change in foreign currency
  translation                             --            --            --           --        1,630             --
Change in unrealized depreciation
  of investments net of change in
  deferred income taxes of $27,940        --            --            --           --           --        (52,480)
Dividends declared (per common
  share $380.00)                          --            --            --      (38,000)          --              --
Tax reduction related to tax sharing
  agreement with MBIA Inc.                --            --         9,861           --           --              --
Balance, December 31, 1994           100,000        15,000       953,655    1,134,061          427         (47,640)
Exercise of stock options                 --            --         5,403           --           --              --
Net income                                --            --            --      290,694           --              --
Change in foreign currency
  translation                             --            --            --           --        2,277              --
Change in unrealized appreciation
  of investments net of change in
  deferred income taxes of $(103,707)     --            --            --           --           --         192,369
Dividends declared (per common
  share $829.00)                          --            --            --      (82,900)          --              --
Capital contribution from MBIA Inc.       --            --        52,800           --           --              --
Tax reduction related to tax sharing
  agreement with MBIA Inc.                --            --         9,726           --           --              --
Balance, December 31, 1995           100,000       $15,000    $1,021,584   $1,341,855       $2,704        $144,729

               THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE
                       CONSOLIDATED FINANCIAL STATEMENTS.

                                      A-4


<PAGE>


                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)

                                               YEARS ENDED DECEMBER 31
                                         1995            1994          1993
Cash flows from operating activities:
  Net income                           $ 290,694     $   276,749     $ 274,517
  Adjustments to reconcile net income
    to net cash provided by operating
    activities:
      Increase in accrued investment
        income                            (4,900)         (3,833)       (5,009)
      Increase in deferred acquisition
        costs                             (7,300)        (12,564)      (10,033)
      Increase in prepaid reinsurance
        premiums                         (14,395)        (15,941)       (6,143)
      Increase in deferred premium
        revenue                          104,104         109,167       206,662
      Increase in loss and loss
        adjustment expense reserves        2,357           6,413         8,225
      Depreciation                         2,676           1,607         1,259
      Amortization of goodwill             4,929           4,961         5,001
      Amortization of bond (discount)
        premium, net                      (2,426)            621          (743)
      Net realized gains on sale of
        investments                       (7,778)        (10,335)       (8,941)
      Deferred income taxes               11,391          19,082         7,503
      Other, net                          29,080          (8,469)       15,234
      Total adjustments to net income    117,738          90,709       213,015
      Net cash provided by operating
        activities                       408,432         367,458       487,532
Cash flows from investing activities:
      Purchase of fixed maturity
        securities, net of payable
        for investments purchased       (897,128)     (1,060,033)     (786,510)
      Sale of fixed maturity securities,
        net of receivable for investments
        sold                             473,352         515,548       205,342
      Redemption of fixed maturity
        securities, net of receivable
        for investments redeemed          83,448         128,274       225,608
      (Purchase) sale of short-term
        investments, net                 (32,281)          3,547       (40,461)
      (Purchase) sale of other
        investments, net                    (692)         87,456       (37,777)
      Capital expenditures, net of
        disposals                         (4,228)         (3,665)       (3,601)
      Net cash used in investing
        activities                      (377,529)       (328,873)     (437,399)
Cash flows from financing activities:
      Capital contribution from MBIA
        Inc.                              52,800              --           --
      Dividends paid                     (82,900)        (38,000)      (50,000)
      Net cash used by financing
        activities                       (30,100)        (38,000)      (50,000)
Net increase in cash and cash
  equivalents                                803             585           133
Cash and cash equivalents--beginning
  of year                                  1,332             747           614
Cash and cash equivalents--end of year    $2,135          $1,332          $747
Supplemental cash flow disclosures:
  Income taxes paid                      $50,790         $53,569       $52,967

               THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE
                       CONSOLIDATED FINANCIAL STATEMENTS.

                                      A-5

<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BUSINESS AND ORGANIZATION

MBIA Insurance Corporation ("MBIA Corp."), formerly known as Municipal Bond
Investors Assurance Corporation, is a wholly owned subsidiary of MBIA Inc. MBIA
Inc. was incorporated in Connecticut on November 12, 1986 as a licensed insurer
and, through the following series of transactions during December 1986, became
the successor to the business of the Municipal Bond Insurance Association (the
"Association"), a voluntary unincorporated association of insurers writing
municipal bond and note insurance as agent for the member insurance companies:

 .  MBIA Inc. acquired for $17 million all of the outstanding common stock of a
   New York domiciled insurance company and changed the name of the insurance
   company to Municipal Bond Investors Assurance Corporation.  In April 1995,
   the name was again changed to MBIA Insurance Corp. Prior to the acquisition,
   all of the obligations of this company were reinsured and/or indemnified by
   the former owner.

 .  Four of the five member companies of the Association, together with their
   affiliates, purchased all of the outstanding common stock of MBIA Inc. and
   entered into reinsurance agreements whereby they ceded to MBIA Inc.
   substantially all of the net unearned premiums on existing and future
   Association business and the interest in, or obligation for, contingent
   commissions resulting from their participation in the Association. MBIA
   Inc.'s reinsurance obligations were then assumed by MBIA Corp. The
   participation of these four members aggregated approximately 89% of the net
   insurance in force of the Association. The net assets transferred from the
   predecessor included the cash transferred in connection with the reinsurance
   agreements, the related deferred acquisition costs and contingent commissions
   receivable, net of the related unearned premiums and contingent commissions
   payable. The deferred income taxes inherent in these assets and liabilities
   were recorded by MBIA Corp. Contingent commissions receivable (payable) with
   respect to premiums earned prior to the effective date of the reinsurance
   agreements by the Association in accordance with statutory accounting
   practices, remained as assets (liabilities) of the member companies.

     Effective December 31, 1989, MBIA Inc. acquired for $288 million all of the
outstanding stock of Bond Investors Group, Inc. ("BIG"), the parent company of
Bond Investors Guaranty Insurance Company ("BIG Ins."), which was subsequently
renamed MBIA Insurance Corp. of Illinois ("MBIA Illinois").

                                      A-6


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

      In January 1990, MBIA Illinois ceded its portfolio of net insured
obligations to MBIA Corp. in exchange for cash and investments equal to its
unearned premium reserve of $153 million. Subsequent to this cession, MBIA Inc.
contributed the common stock of BIG to MBIA Corp. resulting in additional
paid-in capital of $200 million. The insured portfolio acquired from BIG Ins.
consists of municipal obligations with risk characteristics similar to those
insured by MBIA Corp. On December 31, 1990 BIG was merged into MBIA Illinois.

      Also in 1990, MBIA Inc. formed MBIA Assurance S.A. ("MBIA Assurance"), a
wholly owned French subsidiary, to write financial guarantee insurance in the
international community. MBIA Assurance provides insurance for public
infrastructure financings, structured finance transactions and certain
obligations of financial institutions. The stock of MBIA Assurance was
contributed to MBIA Corp. in 1991 resulting in additional paid-in capital of $6
million. Pursuant to a reinsurance agreement with MBIA Corp., a substantial
amount of the risks insured by MBIA Assurance is reinsured by MBIA Corp.

      In 1993, MBIA Inc. formed a wholly owned subsidiary, MBIA Investment
Management Corp. ("IMC"). IMC, which commenced operations in August 1993,
principally provides guaranteed investment agreements to states, munucipalities
and municipal authorities which are guaranteed as to principal and interest.
MBIA Corp. insures IMC's outstanding investment agreement liabilities.

      In 1993, MBIA Corp. assumed the remaining business from the fifth member
of the Association.

      In 1994, MBIA Inc. formed a wholly owned subsidiary, MBIA Securities Corp.
("SECO"), to provide fixed-income investment management services for MBIA Inc.'s
municipal cash management service businesses. In 1995, portfolio management for
a portion of MBIA Corp.'s insurance related investment portfolio was transferred
to SECO; the management of the balance of this portfolio was transferred in
January 1996.

2. SIGNIFICANT ACCOUNTING POLICIES

The consolidated financial statements have been prepated on the basis of
generally accepted accounting principles ("GAAP"). The preparation of financial
statements in conformity with GAAP requires management to make estimates and
assumptions that affect the reported amounts of assets and

                                      A-7

<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements, and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
Significant accounting policies are as follows:

CONSOLIDATION
The consolidated financial statements include the accounts of MBIA Corp.,  MBIA
Illinois, MBIA Assurance and BIG Services, Inc. All significant intercompany
balances have been eliminated. Certain amounts have been reclassified in prior
years' financial statements to conform to the current presentation.

CASH AND CASH EQUIVALENTS
Cash and cash equivalents include cash on hand and demand deposits with banks.

INVESTMENTS
Effective January 1, 1994, MBIA Corp. adopted Statement of Financial Accounting
Standards ("SFAS") 115 "Accounting for Certain Investments in Debt and Equity
Securities." In accordance with SFAS 115, MBIA Corp. reclassified its entire
investment portfolio ("Fixed-maturity securities") as "available-for-sale."
Pursuant to SFAS 115, securities classified as available-for-sale are required
to be reported in the financial statements at fair value, with unrealized gains
and losses reflected as a separate component of shareholder's equity. The
cumulative effect of MBIA Corp.'s adoption of SFAS 115 was a decrease in
shareholder's equity at December 31, 1994 of $46.8 million, net of taxes. The
adoption of SFAS 115 had no effect on MBIA Corp.'s earnings.

      Bond discounts and premiums are amortized on the effective-yield method
over the remaining term of the securities. For pre-refunded bonds the remaining
term is determined based on the contractual refunding date. Short-term
investments are carried at amortized cost, which approximates fair value and
include all fixed-maturity securities with a remaining term to maturity of less
than one year. Investment income is recorded as earned. Realized gains or losses
on the sale of investments are determined by specific identification and are
included as a separate component of revenues.

      Other investments consist of MBIA Corp.'s interest in limited partnerships
and a mutual fund which invests principally in marketable equity securities.
MBIA Corp. records dividends from its investment in marketable equity securities
and its share of limited partnerships and

                                      A-8

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


mutual funds as a component of investment income. In addition, MBIA Corp.
records its shares of the unrealized gains and losses on these investments, net
of applicable deferred income taxes, as a separate component of shareholder's
equity.

PREMIUM REVENUE RECOGNITION
Premiums are earned pro rata over the period of risk. Premiums are allocated to
each bond maturity based on par amount and are earned on a straight-line basis
over the term of each maturity. When an insured issue is retired early, is
called by the issuer, or is in substance paid in advance through a refunding or
defeasance accomplished by placing U.S. Government securities in escrow, the
remaining deferred premium revenue, net of the portion which is credited to a
new policy in those cases where MBIA Corp. insures the refunding issue, is
earned at that time, since there is no longer risk to MBIA Corp. Accordingly,
deferred premium revenue represents the portion of premiums written that is
applicable to the unexpired risk of insured bonds and notes.

POLICY ACQUISITION COSTS
Policy acquisition costs include only those expenses that relate primarily to,
and vary with, premium production. For business produced directly by MBIA Corp.,
such costs include compensation of employees involved in marketing, underwriting
and policy issuance functions, certain rating agency fees, state premium taxes
and certain other underwriting expenses, reduced by ceding commission income on
premiums ceded to reinsurers. For business assumed from the Association, such
costs were comprised of management fees, certain rating agency fees and
marketing and legal costs, reduced by ceding commissions received by the
Association on premiums ceded to reinsurers. Policy acquisition costs are
deferred and amortized over the period in which the related premiums are earned.

LOSSES AND LOSS ADJUSTMENT EXPENSES
Reserves for losses and loss adjustment expenses ("LAE") are established in an
amount equal to MBIA Corp.'s estimate of the identified and unidentified losses,
including costs of settlement on the obligations it has insured.

      To the extent that specific insured issues are identified as currently or
likely to be in default, the present value of expected payments, including loss
and LAE associated with these issues, net of expected recoveries, is allocated
within the total loss reserve as case basis reserves. Management of MBIA Corp.
periodically evaluates its estimates for losses and LAE and any resulting
adjustments are reflected in current earnings. Management

                                      A-9

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


believes that the reserves are adequate to cover the ultimate net cost of
claims, but the reserves are necessarily based on estimates, and there can be no
assurance that the ultimate liability will not exceed such estimates.

CONTINGENT COMMISSIONS
Contingent commissions may be receivable from MBIA Corp.'s and the Association's
reinsurers under various reinsurance treaties and are accrued as the related
premiums are earned.

INCOME TAXES
MBIA Corp. is included in the consolidated tax return of MBIA Inc. The tax
provision for MBIA Corp. for financial reporting purposes is determined on a
stand alone basis. Any benefit derived by MBIA Corp. as a result of the tax
sharing agreement with MBIA Inc. and its subsidiaries is reflected directly in
shareholder's equity for financial reporting purposes.

      Deferred income taxes are provided in respect of temporary differences
between the financial statement and tax bases of assets and liabilities using
enacted tax rates in effect for the year in which the differences are expected
to reverse.

      The Internal Revenue Code permits financial guarantee insurance companies
to deduct from taxable income additions to the statutory contingency reserve,
subject to certain limitations. The tax benefits obtained from such deductions
must be invested in non-interest bearing U.S. Government tax and loss bonds.
MBIA Corp. records purchases of tax and loss bonds as payments of Federal income
taxes. The amounts deducted must be restored to taxable income when the
contingency reserve is released, at which time MBIA Corp. may present the tax
and loss bonds for redemption to satisfy the additional tax liability.

PROPERTY AND EQUIPMENT
Property and equipment consists of MBIA Corp.'s headquarters and equipment and
MBIA Assurance's furniture, fixtures and equipment, which are recorded at cost
and, exclusive of land, are depreciated on the straight-line method over their
estimated service lives ranging from 4 to 31 years. Maintenance and repairs are
charged to expenses as incurred.

GOODWILL
Goodwill represents the excess of the cost of the acquired and contributed
subsidiaries over the tangible net assets at the time of acquisition or
contribution. Goodwill attributed to the acquisition of the licensed insurance

                                      A-10

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

company includes recognition of the value of the state licenses held by that
company, and is amortized by the straight-line method over 25 years. Goodwill
related to the wholly owned subsidiary of MBIA Inc. contributed in 1988 is
amortized by the straight-line method over 25 years. Goodwill attributed to the
acquisition of MBIA Illinois is amortized according to the recognition of future
profits from its deferred premium revenue and installment premiums, except for a
minor portion attributed to state licenses, which is amortized by the
straight-line method over 25 years.

FOREIGN CURRENCY TRANSLATION
Assets and liabilities denominated in foreign currencies are translated at
year-end exchange rates. Operating results are translated at average rates of
exchange prevailing during the year. Unrealized gains or losses resulting from
translation are included as a separate component of shareholder's equity.

3. STATUTORY ACCOUNTING PRACTICES
The financial statements have been prepared on the basis of GAAP, which differs
in certain respects from the statutory accounting practices prescribed or
permitted by the insurance regulatory authorities. Statutory accounting
practices differ from GAAP in the following respects:

  . premiums are earned only when the related risk has expired rather than over
    the period of the risk;

  . acquisition costs are charged to operations as incurred rather than as the
    related premiums are earned;

  . a contingency reserve is computed on the basis of statutory requirements and
    reserves for losses and LAE are established, at present value, for specific
    insured issues which are identified as currently or likely to be in default.
    Under GAAP reserves are established based on MBIA Corp.'s reasonable
    estimate of the identified and unidentified losses and LAE on the insured
    obligations it has written;

  . Federal income taxes are only provided on taxable income for which income
    taxes are currently payable, while under GAAP, deferred income taxes are
    provided with respect to temporary differences;

  . fixed-maturity securities are reported at amortized cost rather than fair
    value;

                                      A-11

<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 . tax and loss bonds purchased are reflected as admitted assets as well as
  payments of income taxes; and

 . certain assets designated as "non-admitted assets" are charged directly
  against surplus but are reflected as assets under GAAP.

     The following is a reconciliation of consolidated shareholder's equity
presented on a GAAP basis to statutory capital and surplus for MBIA Corp.
and its subsidiaries, MBIA Illinois and MBIA Assurance:

                                              As of December 31
(In thousands)                       1995            1994            1993
GAAP shareholder's equity         $2,525,872      $2,055,503      $1,857,743
Premium revenue recognition         (328,450)       (296,524)       (242,577)
Deferral of acquisition costs       (140,348)       (133,048)       (120,484)
Unrealized (gains) losses           (223,635)         71,932              --
Contingent commissions                (1,645)         (1,706)         (1,880)
Contingency reserve                 (743,510)       (620,988)       (539,103)
Loss and loss adjustment
  expense reserves                    28,024          18,181          26,262
Deferred income taxes                205,425          90,328          99,186
Tax and loss bonds                    70,771          50,471          25,771
Goodwill                            (105,614)       (110,543)       (115,503)
Other                                (12,752)        (13,568)        (11,679)

   Statutory capital
     and surplus                  $1,274,138      $1,110,038      $  977,736

     Consolidated net income of MBIA Corp. determined in accordance with
statutory accounting practices for the years ended December 31, 1995, 1994
and 1993 was $278.3 million, $224.9 million and $258.4 million, respectively.

4. PREMIUMS EARNED FROM REFUNDED AND CALLED BONDS

Premiums earned include $34.0 million, $53.0 million and $85.6 million for
1995, 1994 and 1993, respectively, related to refunded and called bonds.

5. INVESTMENTS

MBIA Corp.'s investment objective is to optimize long-term, after-tax returns
while emphasizing the preservation of capital and claims-paying capability
through maintenance of high-quality investments with adequate liquidity.
MBIA Corp.'s investment policies limit the amount of credit exposure to any
one issuer. The fixed-maturity portfolio is comprised of high-quality (average

                                      A-12

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

rating Double-A) taxable and tax-exempt investments of diversified maturities.

     The following tables set forth the amortized cost and fair value of the
fixed-maturities and short-term investments included in the consolidated
investment portfolio of MBIA Corp. as of December 31, 1995 and 1994.


</TABLE>
<TABLE>
<CAPTION>
                                              Gross       Gross
                              Amortized    Unrealized   Unrealized
(In thousands                    Cost         Gains       Losses       Fair Value
<S>      <C>
DECEMBER 31, 1995
Taxable bonds
  United States Treasury
    and Government Agency     $    6,742     $    354     $    --     $    7,096
  Corporate and other
    obligations                  592,604       30,536        (212)       622,928
Mortgage-backed                  389,943       21,403        (932)       410,414
Tax-exempt bonds
  State and municipal
    obligations                2,637,732      175,081      (2,595)     2,810,218
   Total fixed-maturities     $3,627,021     $227,374     $(3,739)    $3,850,656
</TABLE>

<TABLE>
<CAPTION>
                                              Gross        Gross
                               Amortized   Unrealized    Unrealized
(In thousands)                   Cost         Gains        Losses       Fair Value
<S>      <C>
DECEMBER 31, 1994
Taxable bonds
  United States Treasury
    and Government Agency     $   15,133     $    --     $    (149)     $   14,984
  Corporate and other
    obligations                  461,601       2,353       (23,385)        440,569
Mortgage-backed                  317,560       3,046       (12,430)        308,176
Tax-exempt bonds
  State and municipal
    obligations                2,450,928      36,631       (77,998)      2,409,561
   Total fixed-maturities     $3,245,222     $42,030     $(113,962)     $3,173,290
</TABLE>

     Fixed-maturity investments carried at fair value of $8.1 million and $7.4
million as of December 31, 1995 and 1994, respectively, were on deposit with
various regulatory authorities to comply with insurance laws.

                                      A-13

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     The table below sets forth the distribution by expected maturity of the
fixed-maturities and short-term investments at amortized cost and fair value
at December 31, 1995. Expected maturities may differ from contractual maturities
because borrowers may have the right to call or prepay obligations.

                                                  Amortized       Fair
(In thousands)                                      Cost          Value
Maturity
Within 1 year                                    $  178,328     $  178,256
Beyond 1 year but within 5 years                    448,817        477,039
Beyond 5 years but within 10 years                1,133,527      1,211,645
Beyond 10 years but within 15 years                 742,790        804,421
Beyond 15 years but within 20 years                 686,871        730,030
Beyond 20 years                                      46,745         38,851
                                                  3,237,078      3,440,242
Mortgage-backed                                     389,943        410,414
Total fixed-maturities and short-term
  investments                                    $3,627,021     $3,850,656

6. INVESTMENT INCOME AND GAINS AND LOSSES

Investment income consists of:

                                       Years ended December 31
(In thousands)                    1995          1994          1993
Fixed-maturities                $216,653      $193,729      $173,070
Short-term investments             6,008         3,003         2,844
Other investments                     17            12         2,078
   Gross investment income       222,678       196,744       177,992
Investment expenses                2,844         2,778         2,663
   Net investment income         219,834       193,966       175,329

Net realized gains (losses):
  Fixed-maturities:
    Gains                          9,941         9,635         9,070
    Losses                        (2,537)       (8,851)         (744)
    Net                            7,404           784         8,326
  Other investments:
    Gains                            382         9,551           615
    Losses                            (9)           --            --
    Net                              373         9,551           615
  Net realized gains               7,777        10,335         8,941
Total investment income         $227,611      $204,301      $184,270

                                      A-14

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     Unrealized gains (losses) consist of:

                                      As of December 31
(In thousands)                      1995             1994
Fixed-maturities:
  Gains                            $227,374        $  42,030
  Losses                             (3,739)        (113,962)
    Net                             223,635          (71,932)
Other investments:
  Gains                                 287               --
  Losses                               (821)          (1,042)
    Net                                (534)          (1,042)
Total                               223,101          (72,974)
Deferred income tax (benefit)        78,372          (25,334)
   Unrealized gains (losses)-net   $144,729         $(47,640)

     The deferred taxes in 1995 and 1994 relate primarily to unrealized gains
and losses on MBIA Corp.'s fixed-maturity investments, which are reflected in
shareholders' equity in 1995 and 1994 in accordance with MBIA Corp.'s adoption
of SFAS 115.

     The change in net unrealized gains (losses) consists of:

                                            Years ended December 31
In thousands                           1995            1994          1993
Fixed-maturities                     $295,567       $(289,327)      $101,418
Other investments                         508          (8,488)         3,842
   Total                              296,075        (297,815)       105,260
Deferred income taxes (benefit)       103,706         (27,940)         1,381
   Unrealized gains (losses), net    $192,369       $(269,875)      $103,879

7. INCOME TAXES

Effective January 1, 1993, MBIA Corp. changed its method of accounting for
income taxes from the income statement-based deferred method to the balance
sheet-based liability method required by SFAS 109 "Accounting for Income
Taxes." MBIA Corp. adopted the new pronouncement on the cumulative catch-up
basis and recorded a cumulative adjustment, which increased net income and
reduced the deferred tax liability by $13.0 million. The cumulative effect
represents the impact of adjusting the deferred tax liability to reflect the
January 1, 1993 tax rate of 34% as opposed to the higher tax rates in effect
when certain of the deferred taxes originated.

                                      A-15

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     SFAS 109 requires recognition of deferred tax assets and liabilities for
the expected future tax consequences of events that have been included in the
financial statements or tax returns. Under this method, deferred tax liabilities
and assets are determined based on the difference between the financial
statement and tax bases of assets and liabilities using enacted tax rates in
effect for the year in which the differences are expected to reverse. The
effect on tax assets and liabilities of a change in tax rates is recognized
in income in the period that includes the enactment date.

     The tax effects of temporary differences that give rise to deferred tax
assets and liabilities at December 31, 1995 and 1994 are as presented below:

(In thousands)                                          1995            1994
Deferred tax assets
  Tax and loss bonds                                  $ 71,183        $ 50,332
  Unrealized losses                                         --          25,334
  Alternative minimum tax credit carry forwards         39,072          22,391
  Loss and loss adjustment expense reserves              9,809           6,363
  Other                                                    954           3,981
    Total gross deferred tax assets                    121,018         108,401

Deferred tax liabilities
  Contingency reserve                                  131,174          91,439
  Deferred premium revenue                              64,709          54,523
  Deferred acquisition costs                            49,122          48,900
  Unrealized gains                                      78,372              --
  Contingent commissions                                 7,158           4,746
  Other                                                  3,408           6,621
    Total gross deferred tax liabilities               333,943         206,229

       Net deferred tax liability                     $212,925        $ 97,828

     Under SFAS 109, a change in the Federal tax rate requires a restatement
of deferred tax assets and liabilities. Accordingly, the restatement for the
change in the 1993 Federal tax rate resulted in a $5.4 million increase in
the tax provision, of which $3.2 million resulted from the recalculation
of deferred taxes at the new Federal rate.

     The provision for income taxes is composed of:

                        Years ended December 31
(In thousands)        1995        1994         1993
Current             $70,357      $58,043      $66,086
Deferred             11,391       19,082       20,598
  Total             $81,748      $77,125      $86,684

                                      A-16



<PAGE>

                          MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

        The provisions for income taxes gives effect to permanent differences
between financial and taxable income. Accordingly, MBIA Corp.'s effective
income tax rate differs from the statutory rate on ordinary income. The
reasons for MBIA Corp.'s lower effective tax rates are as follows:

                                               Years ended December 31
                                          1995          1994           1993
Income taxes computed on pre-tax
  financial income at statutory rates     35.0%         35.0%          35.0%
Increase (reduction) in taxes
  resulting from:
   Tax-exempt interest                   (12.5)        (12.0)         (10.6)
   Amortization of goodwill                0.5           0.5            0.5
   Other                                  (1.1)         (1.7)            --
            Provision for income taxes    21.9%         21.8%          24.9%

8. DIVIDENDS AND CAPITAL REQUIREMENTS

Under New York state insurance law, MBIA Corp. may pay a dividend only
from earned surplus subject to the maintenance of a minimum capital
requirement. The dividends in any 12-month period may not exceed the
lesser of 10% of its policyholders' surplus as shown on its last filed
statutory-basis financial statements, or of adjusted new investment income, as
defined, for such 12-month period, without prior approval of the
superintendent of the New York State Insurance Department.

        In accordance with such restrictions on the amount of dividends which
can be paid in any 12-month period, MBIA Corp. had approximately $44
million available for the payment of dividends as of December 31, 1995. In
1995, 1994 and 1993, MBIA Corp. declared and paid dividends of $83 million,
$38 million and $50 million, respectively, to MBIA Inc.

        Under Illinois Insurance Law, MBIA Illinois may pay a dividend from
unassigned surplus, and the dividends in any 12-month period may not
exceed the greater of 10% of policyholders' surplus (total capital and surplus)
at the end of the preceding calendar year, or the net income of the preceding
calendar year without prior approval of the Illinois State Insurance Department.

        In accordance with such restrictions on the amount of dividends which
can be paid in any 12-month period, MBIA Illinois may pay a dividend only
with prior approval as of December 31, 1995.

                                      A-17

<PAGE>



                          MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



        The insurance departments of New York state and certain other
statutory insurance regulatory authorities and the agencies which rate
the bonds insured by MBIA Corp. have various requirements relating to the
maintenance of certain minimum ratios of statutory capital and reserves to
net insurance in force. MBIA Corp. and MBIA Assurance were in compliance
with these requirements as of December 31, 1995.

9. LINES OF CREDIT

MBIA Corp. has a standby line of credit commitment in the amount of $650
million with a group of major banks to provide loans to MBIA Corp. after it
has incurred cumulative losses (net of any recoveries) from September 30,
1995 in excess of the greater of $500 million and 6.25% of average annual
debt service. The obligation to repay loans made under this agreement is a
limited recourse obligation payable solely from, and collateralized by, a
pledge of recoveries realized on defaulted insured obligations including
certain installment premiums and other collateral. This commitment has a
seven-year term and expires on September 30, 2002 and contains an annual
renewal provision subject to the approval by the bank group.

        MBIA Corp. and MBIA Inc. maintain bank liquidity facilities
aggregating $275 million. At December 31, 1995, MBIA Inc. had $18 million
outstanding under these facilities.

10. NET INSURANCE IN FORCE

MBIA Corp. guarantees the timely payment of principal and interest on
municipal, asset-/mortgage-backed and other non-municipal securities.
MBIA Corp.'s ultimate exposure to credit loss in the event of nonperformance
by the insured is represented by the insurance in force as set forth below.

        The insurance policies issued by MBIA Corp. are unconditional
commitments to guarantee timely payment on the bonds and notes to
bondholders. The creditworthiness of each insured issue is evaluated prior to
the issuance of insurance and each insured issue must comply with MBIA
Corp.'s underwriting guidelines. Further, the payments to be made by the
issuer on the bonds or notes may be backed by a pledge of revenues, reserve
funds, letters of credit, investment contracts or collateral in the form of
mortgages of other assets. The right to such money or collateral would
typically become MBIA Corp.'s upon the payment of a claim by MBIA Corp.

                                      A-18

<PAGE>


                          MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


        As of December 31, 1995, insurance in force, net of cessions to
reinsurers, has a range of maturity of 1-43 years. The distribution of net
insurance in force by geographic location and type of bond, including $2.7
billion and $1.5 billion relating to IMC's municipal investment agreements
guaranteed by MBIA Corp. in 1995 and 1994, respectively, is set forth in the
following tables:

<TABLE>
<CAPTION>

                                                                As of December 31

($ in billions)                              1995                                              1994
                           Net             Number          % of Net              Net          Number          % of Net
Geographic           Insurance          of Issues         Insurance        Insurance       of Issues         Insurance
Location              In Force        Outstanding          In Force         In Force     Outstanding          In Force
<S> <C>

California             $ 51.2               3,122              14.8%          $ 43.9          2,832              14.3%
New York                 30.1               4,846               8.7             25.0          4,447               8.2
Florida                  26.9               1,684               7.7             25.4          1,805               8.3
Texas                    20.4               2,031               5.9             18.6          2,102               6.1
Pennsylvania             19.7               2,143               5.7             19.5          2,108               6.4
New Jersey               16.4               1,730               4.7             15.0          1,590               4.9
Illinois                 15.0               1,090               4.3             14.7          1,139               4.8
Massachusetts             9.3               1,070               2.7              8.6          1,064               2.8
Ohio                      9.1               1,017               2.6              8.3            996               2.7
Michigan                  7.9               1,012               2.3              5.7            972               1.9
Subtotal                206.0              19,745              59.4            184.7         19,055              60.4

Other                   135.6              11,147              39.1            118.8         10,711              38.8
 Total U.S.             341.6              30,892              98.5            303.5         29,766              99.2

International             5.1                  53               1.5              2.5             18               0.8
                       $346.7              30,945             100.0%          $306.0         29,784             100.0%

</TABLE>

                                      A-19

<PAGE>



                          MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)




<TABLE>
<CAPTION>

                                                              As of December 31

($ in billions)                              1995                                              1994
                               Net           Number          % of Net            Net           Number          % of Net
                         Insurance        of Issues         Insurance      Insurance        of Issues         Insurance
Type of Bond              In Force      Outstanding          In Force       In Force      Outstanding          In Force
<S> <C>

Municipal
General Obligation       $  91.6          11,445               26.4%          $84.2           11,029            27.5%
Utilities                   60.3           4,931               17.4            56.0            5,087            18.3
Health Care                 51.9           2,458               15.0            50.6            2,670            16.5
Transportation              25.5           1,562                7.4            21.3            1,486             7.0
Special Revenue             24.4           1,445                7.0            22.7            1,291             7.4
Industrial
 development and
 pollution control
 revenue                    17.2             924                5.0            15.1            1,016             4.9
Housing                     15.8           2,671                4.5            13.6            2,663             4.5
Higher education            15.2           1,261                4.4            14.0            1,208             4.6
Other                        7.3             134                2.1             3.8              124             1.2
                           309.2          26,831               89.2           281.3           26,574            91.9

Non-municipal
Asset/mortgage-
 backed                     20.2             256                5.8            12.8              151             4.2
Investor-owned
 utilities                   6.4           3,559                1.8             5.7            2,918             1.9
International                5.1              53                1.5             2.5               18             0.8
Other                        5.8             246                1.7             3.7              123             1.2
                            37.5           4,114               10.8            24.7            3,210             8.1
                          $346.7          30,945              100.0%         $306.0           29,784           100.0%

</TABLE>

11. REINSURANCE

MBIA Corp. reinsures portions of its risks with other insurance companies
through various quota and surplus share reinsurance treaties and facultative
agreements. in the event that any or all of the reinsurers were unable to
meet their obligations, MBIA Corp. would be liable for such defaulted
amounts.

        Amounts deducted from gross insurance in force for reinsurance ceded
by MBIA Corp., MBIA Assurance and MBIA Illinois were $50.1 billion and


                                      A-20
<PAGE>



                          MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)






$42.6 billion, at December 31, 1995 and 1994, respectively. The distribution
of ceded insurance in force by geographic location and type of bond is set
forth in the tables below:




<TABLE>
<CAPTION>

                                             As of December 31

(in billions)                      1995                            1994
                                             % of                             % of
                             Ceded          Ceded            Ceded            Ceded
                         Insurance        Insurance        Insurance        Insurance
Geographic Location       In Force         In Force         In Force         In Force
<S> <C>

California                  $ 8.8              17.5%          $ 7.5            17.6%
New York                      5.7              11.4             4.9            11.5
New Jersey                    3.1               6.1             2.0             4.7
Texas                         2.8               5.6             2.5             5.9
Pennsylvania                  2.7               5.4             2.6             6.1
Florida                       2.3               4.6             2.1             4.9
Illinois                      2.2               4.5             2.3             5.4
District of Columbia          1.5               3.0             1.6             3.8
Washington                    1.4               2.7             1.2             2.8
Puerto Rico                   1.3               2.6             1.1             2.6
Massachusetts                 1.1               2.1             0.9             2.1
Ohio                          1.0               2.1             0.9             2.1
Subtotal                     33.9              67.6            29.6            69.5

Other                        14.4              28.8            12.3            28.9
  Total U.S.                 48.3              96.4            41.9            98.4

International                 1.8               3.6             0.7             1.6
                            $50.1             100.0%          $42.6           100.0%

</TABLE>


                                      A-21


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>

                                                           As of December 31
(In billions)                                1995                                   1994

                                                       % of                                     % of
                                    Ceded             Ceded                Ceded               Ceded
                                 Insurance           Insurance            Insurance          Insurance
Type of Bond                     In Force            In Force             In Force           In Force
<S>                               <C>                <C>                    <C>               <C>
Municipal
General obligation                $11.7               23.3%                 $ 9.7              22.8%
Utilities                           9.0               18.0                    8.5              20.0
Health care                         6.6               13.1                    6.5              15.3
Transportation                      5.5               11.0                    4.5              10.6
Special revenue                     3.2                6.4                    2.7               6.3
Industrial development and
 pollution control revenue          3.0                6.0                    2.9               6.8
Housing                             1.4                2.8                    1.0               2.3
Higher education                    1.2                2.4                    1.2               2.8
Other                               2.4                4.8                    1.5               3.5
                                   44.0               87.8                   38.5              90.4

Non-municipal
Asset-/mortgage-backed              3.6                7.2                    2.7               6.3
International                       1.8                3.6                    0.7               1.6
Other                               0.7                1.4                    0.7               1.7
                                    6.1               12.2                    4.1               9.6
                                  $50.1              100.0%                 $42.6             100.0%
</TABLE>

     Included in gross premiums written are assumed premiums from other
insurance companies of $11.7 million, $6.3 million and $20.4 million for the
years ended December 31, 1995, 1994 and 1993, respectively. The percentages of
the amounts assumed to net premiums written were 3.8%, 2.0% and 4.7% in 1995,
1994 and 1993, respectively.

     Gross premiums written include $0.2 million in 1994 and $5.4 million in
1993 related to the reassumption by MBIA Corp. of reinsurance previously ceded
by the Association. Also included in gross premiums in 1993 is $10.8 million of
premiums assumed from a member of the Association. Ceded premiums written are
net of $0.2 million in 1995, $1.6 million in 1994 and $2.5 million in 1993
related to the reassumption of reinsurance previously ceded by MBIA Corp. or
MBIA Illinois.

                                      A-22

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


12. EMPLOYEE BENEFITS

MBIA Corp. participates in MBIA Inc.'s pension plan covering all eligible
employees. The pension plan is a defined contribution plan and MBIA Corp.
contributes 10% of each eligible employee's annual total compensation. Pension
expense for the years ended December 31, 1995, 1994 and 1993 was $3.2 million,
$3.0 million and $3.1 million, respectively. MBIA Corp. also has a profit
sharing/401(k) plan which allows eligible employees to contribute up to 10% of
eligible compensation. MBIA Corp. matches employee contributions up to the
first 5% of total compensation. MBIA Corp. contributions to the profit sharing
plan aggregated $1.4 million, $1.4 million and $1.3 million for the years ended
December 31, 1995, 1994 and 1993, respectively. The 401(k) plan amounts are
invested in common stock of MBIA Inc. Amounts relating to the above plans that
exceed limitations established by Federal regulations are contributed to a
non-qualified deferred compensation plan. Of the above amounts for the pension
and profit sharing plans, $2.7 million, $2.6 million and $2.6 million for the
years ended December 31, 1995, 1994 and 1993, respectively, are included in
policy acquisition costs.

     MBIA Corp. also participates in MBIA Inc.'s common stock incentive plan
which enables employees of MBIA Corp. to acquire shares of MBIA Inc. or to
benefit from appreciation in the price of the common stock of MBIA Inc.

     MBIA Corp. also participates in MBIA Inc.'s restricted stock program,
adopted in December 1995, whereby key executive officers of MBIA Corp. are
granted restricted shares of MBIA Inc. common stock. MBIA Corp. recorded $0.1
million of compensation expense in 1995 relating to this program.

     Effective January 1, 1993, MBIA Corp. adopted SFAS 106 "Employers'
Accounting for Postretirement Benefits Other than Pensions." Under SFAS 106,
companies are required to accrue the cost of employee postretirement benefits
other than pensions during the years that employees render service. Prior to
January 1, 1993, MBIA Corp. had accounted for these post-retirement benefits on
a cash basis. In 1993, MBIA Corp. adopted the new pronouncement on the
cumulative catch-up basis and recorded a cumulative effect adjustment which
decreased net income and increased other liabilities by $0.1 million. As of
January 1, 1994, MBIA Corp. eliminated these post-retirement benefits.

                                      A-23

<PAGE>




                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


13. RELATED PARTY TRANSACTIONS

The business assumed from the Association, relating to insurance on unit
investment trusts sponsored by two members of the Association, includes deferred
premium revenue of $1.6 million and $1.9 million at December 31, 1995 and 1994,
respectively.

     In 1993, MBIA Corp. assumed the balance of $10.8 million of deferred
premium revenue from a member of the Association which had not previously ceded
its insurance portfolio to MBIA Corp. Also in 1993, MBIA Corp. assumed $0.4
million of deferred premium revenue relating to one of the trusts which was
previously ceded to an affiliate of an Association member.

     Since 1989, MBIA Corp. has executed five surety bonds to guarantee the
payment obligations of the members of the Association, one of which is a
principal shareholder of MBIA Inc., which had their Standard & Poor's
claims-paying rating downgraded from Triple-A on their previously issued
Association policies. In the event that they do not meet their Association
policy payment obligations, MBIA Corp. will pay the required amounts directly to
the paying agent instead of to the former Association member as was previously
required. The aggregate amount payable by MBIA Corp. on these surety bonds is
limited to $340 million. These surety bonds remain outstanding as of December
31, 1995.

     MBIA Corp. has investment management and advisory agreements with an
affiliate of a principal shareholder of MBIA Inc., which provides for payment of
fees on assets under management. Total related expenses for the years ended
December 31, 1995, 1994 and 1993 amounted to $2.5 million, $2.6 million and $2.4
million, respectively. These agreements were terminated on January 1, 1996 at
which time SECO commenced management of MBIA Corp.'s consolidated investment
portfolios. In addition, investment management expenses of $0.1 million were
paid to SECO for the portion of the investment portfolio transferred in 1995.

     MBIA Corp. has various insurance coverages provided by a principal
shareholder of MBIA Inc., the cost of which was $1.9 million, $1.9 million and
$2.0 million for the years ended December 31, 1995, 1994 and 1993, respectively.


                                      A-24

<PAGE>



                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     Included in other assets at December 31, 1995 and 1994 is $1.1 million and
$14.5 million of net receivables from MBIA Inc. and other subsidiaries.

14. FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated fair value amounts of financial instruments shown in the following
table have been determined by MBIA Corp. using available market information and
appropriate valuation methodologies. However, in certain cases considerable
judgment is necessarily required to interpret market data to develop estimates
of fair value. Accordingly, the estimates presented herein are not necessarily
indicative of the amount MBIA Corp. could realize in a current market exchange.
The use of different market assumptions and/or estimation methodologies may have
a material effect on the estimated fair value amounts.

FIXED-MATURITY SECURITIES - The fair value of fixed-maturity securities equals
quoted market price, if available. If a quoted market price is not available,
fair value is estimated using quoted market prices for similar securities.

SHORT-TERM INVESTMENTS - Short-term investments are carried at amortized cost
which, because of their short duration, is a reasonable estimate of fair value.

OTHER INVESTMENTS - Other investments consist of MBIA Corp.'s interest in
limited partnerships and a mutual fund which invests principally in marketable
equity securities. The fair value of other investments is based on quoted market
prices.

CASH AND CASH EQUIVALENTS, RECEIVABLE FOR INVESTMENTS SOLD AND PAYABLE FOR
INVESTMENTS PURCHASED - The carrying amounts of these items are a reasonable
estimate of their fair value.

PREPAID REINSURANCE PREMIUMS - The fair value of MBIA Corp.'s prepaid
reinsurance premiums is based on the estimated cost of entering into an
assumption of the entire portfolio with third party reinsurers under current
market conditions.

                                      A-25

<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

DEFERRED PREMIUM REVENUE - The fair value of MBIA Corp.'s deferred premium
revenue is based on the estimated cost of entering into a cession of the
entire portfolio with third party reinsurers under current market conditions.

LOSS AND LOSS ADJUSTMENT EXPENSE RESERVES - The carrying amount is composed
of the present value of the expected cash flows for specifically identified
claims combined with an estimate for unidentified claims. Therefore, the
carrying amount is a reasonable estimate of the fair value of the reserve.

INSTALLMENT PREMIUMS - The fair value is derived by calculating the present
value of the estimated future cash flow stream at 9% and 13.25% at December
31, 1995 and December 31, 1994, respectively.

<TABLE>
<CAPTION>
                                                     As of December 31,
                                          1995                          1994
                                 Carrying      Estimated       Carrying       Estimated
(In thousands)                    Amount       Fair Value       Amount        Fair Value
<S>     <C>
ASSETS:
Fixed-maturity securities        $3,652,621     $3,652,621     $3,051,906     $3,051,906
Short-term investments              198,035        198,035        121,384        121,384
Other investments                    14,064         14,064         11,970         11,970
Cash and cash equivalents            23,258         23,258          1,332          1,332
Prepaid reinsurance premiums        200,887        174,444        186,492        159,736
Receivable for investments sold       5,729          5,729            945            945

LIABILITIES:
Deferred premium revenue          1,616,315      1,395,159      1,512,211      1,295,305
Loss and loss adjustment
  expense reserves                   42,505         42,505         40,148         40,148
Payable for investments
  purchased                          10,695         10,695          6,552          6,552

OFF-BALANCE-SHEET INSTRUMENTS:
Installment premiums                     --        235,371             --        176,944
</TABLE>

                                      A-26


<PAGE>

                                                                    APPENDIX B

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES

                       CONSOLIDATED FINANCIAL STATEMENTS

                   AS OF MARCH 31, 1996 AND DECEMBER 31, 1995

               AND FOR THE PERIODS ENDED MARCH 31, 1996 AND 1995


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES

                                   I N D E X

                                                                        PAGE

Consolidated Balance Sheets -
    March 31, 1996 (Unaudited) and December 31, 1995 (Audited)            3

Consolidated Statements of Income -
    Three months ended March 31, 1996 and 1995 (Unaudited)                4

Consolidated Statement of Changes in Shareholder's Equity -
    Three months ended March 31, 1996 (Unaudited)                         5

Consolidated Statements of Cash Flows -
    Three months ended March 31, 1996 and 1995 (Unaudited)                6

Notes to Consolidated Financial Statements (Unaudited)                    7

                                      B-2

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                 (Dollars in thousands except per share amounts)

<TABLE>
<CAPTION>

                                                             March 31, 1996          December 31, 1995
                                                        ------------------------   ----------------------
                                                               (Unaudited)               (Audited)
<S> <C>
                 ASSETS
Investments:

   Fixed-maturity securities held as available-for-sale
     at fair value (amortized cost $3,664,571 and $3,428,986)    $3,784,836               $3,652,621
   Short-term investments, at amortized cost
     (which approximates fair value)                                135,428                  198,035
   Other investments                                                 13,374                   14,064
                                                              -------------           --------------
       TOTAL INVESTMENTS                                          3,933,638                3,864,720
Cash and cash equivalents                                             2,499                    2,135
Accrued investment income                                            60,462                   60,247
Deferred acquisition costs                                          140,919                  140,348
Prepaid reinsurance premiums                                        206,383                  200,887
Goodwill (less accumulated amortization
   of $38,590 and $37,366)                                          104,390                  105,614
Property and equipment, at cost (less accumulated
   depreciation of $12,822 and $12,137)                              41,771                   41,169
Receivable for investments sold                                       6,501                    5,729
Other assets                                                         51,534                   42,145
                                                               -------------           --------------
       TOTAL ASSETS                                              $4,548,097               $4,462,994
                                                               =============           ==============

              LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
   Deferred premium revenue                                     $ 1,666,945              $ 1,616,315
   Loss and loss adjustment expense reserves                         46,376                   42,505
   Deferred income taxes                                            180,843                  212,925
   Payable for investments purchased                                 15,715                   10,695
   Other liabilities                                                 96,600                   54,682
                                                               -------------           --------------
       TOTAL LIABILITIES                                          2,006,479                1,937,122
                                                               -------------           --------------

Shareholder's Equity:
   Common stock, par value $150 per share; authorized,
     issued and outstanding - 100,000 shares                         15,000                   15,000
   Additional paid-in capital                                     1,025,591                1,021,584
   Retained earnings                                              1,423,157                1,341,855
   Cumulative translation adjustment                                    330                    2,704
   Unrealized appreciation of investments,
     net of deferred income tax provision
     of $42,114 and $78,372                                          77,540                  144,729
                                                               -------------           --------------
       TOTAL SHAREHOLDER'S EQUITY                                 2,541,618                2,525,872
                                                               -------------           --------------

       TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY                $4,548,097               $4,462,994
                                                               =============           ==============

</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE
         CONSOLIDATED FINANCIAL STATEMENTS.

                                      B-3

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

                            (Dollars in thousands)

                                                      Three Months Ended
                                                            March 31

                                                   ---------------------------
                                                     1996             1995
                                                   ----------       ----------

Revenues:

    Gross premiums written                          $121,011          $71,112
    Ceded premiums                                   (14,715)          (7,080)
                                                   ----------       ----------
       Net premiums written                          106,296           64,032
    Increase in deferred premium revenue             (45,532)         (12,680)
                                                   ----------       ----------
       Premiums earned (net of ceded

           premiums of $9,220 and $7,839)             60,764           51,352
    Net investment income                             59,003           53,065
    Net realized gains                                 2,692            1,724
    Other income                                         969              908
                                                   ----------       ----------
       Total revenues                                123,428          107,049
                                                   ----------       ----------


Expenses:

    Losses and loss adjustment expenses                3,178            2,033
    Policy acquisition costs, net                      5,900            5,140
    Underwriting and operating expenses               10,549            9,752
                                                   ----------       ----------
       Total expenses                                 19,627           16,925
                                                   ----------       ----------

Income before income taxes                           103,801           90,124

Provision for income taxes                            22,499           19,476
                                                   ----------       ----------

Net income                                         $  81,302          $70,648
                                                   ==========       ==========




THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.

                                      B-4

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
      CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY (UNAUDITED)
                    FOR THE THREE MONTHS ENDED MARCH 31, 1996
                 (Dollars in thousands except per share amounts)

<TABLE>
<CAPTION>
                                  Common Stock         Additional                     Cumulative     Unrealized
                              ----------------------     Paid-in       Retained      Translation   Appreciation
                               Shares      Amount        Capital       Earnings      Adjustment   of Investments
                              ---------- -----------  -------------- --------------  -----------  ----------------
<S> <C>
Balance, January 1, 1996       100,000      $15,000      $1,021,584     $1,341,855       $2,704          $144,729
Exercise of stock options           ---         ---           1,179            ---          ---               ---
Net income                          ---         ---             ---         81,302          ---               ---
Change in foreign
    currency transactions           ---         ---             ---            ---       (2,374)              ---
Change in unrealized
    appreciation of investments
    net of change in deferred
    income taxes of $36,258         ---         ---             ---            ---          ---           (67,189)
Tax reduction related to tax
    sharing agreement
    with MBIA Inc.                  ---         ---           2,828            ---          ---               ---
                              ========== ===========  ============== ==============  ===========  ================
Balance, March 31, 1996        100,000      $15,000      $1,025,591     $1,423,157      $   330         $  77,540
                              ========== ===========  ============== ==============  ===========  ================

</TABLE>

               THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE
                       CONSOLIDATED FINANCIAL STATEMENTS.

                                      B-5

<PAGE>

                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                 Three Months Ended
                                                                     March 31

                                                              ---------------------------
                                                                1996            1995
                                                              ----------     ------------
<S> <C>
Cash flows from operating activities:

    Net income                                                $  81,302        $  70,648
    Adjustments to reconcile net income to net
       cash provided by operating activities:

       (Increase) decrease in accrued investment income            (215)             960
       Increase in deferred acquisition costs                      (571)          (1,634)
       (Increase) decrease in prepaid reinsurance premiums       (5,496)             758
       Increase in deferred premium revenue                      51,028           11,922
       Increase in loss and loss adjustment expense reserves      3,871            1,885
       Depreciation                                                 719              630
       Amortization of goodwill                                   1,224            1,232
       Amortization of bond discount, net                        (1,014)            (358)
       Net realized gains on sale of investments                 (2,692)          (1,724)
       Deferred income taxes                                      4,176            3,782
       Other, net                                                34,288           19,601
                                                              ----------     ------------
       Total adjustments to net income                           85,318           37,054
                                                              ----------     ------------

       Net cash provided by operating activities                166,620          107,702
                                                              ----------     ------------

Cash flows from investing activities:
    Purchase of fixed-maturity securities, net

       of payable for investments purchased                    (329,252)        (182,603)
    Sale of fixed-maturity securities, net of
       receivable for investments sold                          146,729           92,890
    Redemption of fixed-maturity securities,
       net of receivable for investments redeemed                32,644           16,717
    Purchase of short-term investments, net                     (15,259)          (9,908)
    Sale (purchase) of other investments, net                       215             (863)
    Capital expenditures, net of disposals                       (1,333)            (817)
                                                              ----------     ------------

       Net cash used in investing activities                   (166,256)         (84,584)
                                                              ----------     ------------

Cash flows from financing activities:

    Dividends paid                                                  ---          (22,500)
                                                              ----------     ------------

       Net cash used by financing activities                        ---          (22,500)
                                                              ----------     ------------

Net increase in cash and cash equivalents                           364              618
Cash and cash equivalents - beginning of period                   2,135            1,332
                                                              ----------     ------------

Cash and cash equivalents - end of period                     $   2,499        $   1,950
                                                              ==========     ============

Supplemental cash flow disclosures:

    Income taxes paid                                         $   1,161      $          1
</TABLE>


               THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE
                       CONSOLIDATED FINANCIAL STATEMENTS.

                                      B-6

<PAGE>


                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  BASIS OF PRESENTATION

The accompanying consolidated financial statements are unaudited and include the
accounts of MBIA Insurance Corporation and its Subsidiaries (the "Company"). The
statements do not include all of the information and disclosures required by
generally accepted accounting principles. These statements should be read in
conjunction with the Company's consolidated financial statements and notes
thereto for the year ended December 31, 1995. The accompanying consolidated
financial statements have not been audited by independent accountants in
accordance with generally accepted auditing standards but in the opinion of
management such financial statements include all adjustments, consisting only of
normal recurring adjustments, necessary to summarize fairly the Company's
financial position and results of operations. The results of operations for the
three months ended March 31, 1996 may not be indicative of the results that may
be expected for the year ending December 31, 1996. The December 31, 1995
condensed balance sheet data was derived from audited financial statements, but
does not include all disclosures required by generally accepted accounting
principles.

2.  DIVIDENDS DECLARED

No dividends were declared by the Company during the three months ended March
31, 1996.

                                      B-7

<PAGE>


                          MERIT Securities Corporation

                         Collateralized Mortgage Bonds

                              (Issuable in Series)

     MERIT Securities Corporation (the "Issuer") may sell from time to time
under this Prospectus and related Prospectus Supplements various series (each, a
"Series") of its Collateralized Mortgage Bonds (the "Bonds"). Capitalized terms
not otherwise defined herein have the meanings specified in the Glossary.

     Each Series of Bonds will be secured primarily by collateral (the "Mortgage
Collateral") consisting of one-to four-family mortgage loans (the "Mortgage
Loans"). If specified in the related Prospectus Supplement, the Mortgage
Collateral securing a Series of Bonds may include Mortgage Loans secured by
second liens on residential properties, properties acquired by foreclosure or
deed-in-lieu of foreclosure ("REO Properties"), and Mortgage Loans that are past
due or non-performing as of the Cut-off Date. A Series of Bonds also may be
secured by certain debt service funds, Reserve Funds, Insurance Policies,
servicing agreements, additional mortgage collateral, and other credit support
as specified in the related Prospectus Supplement (together with the Mortgage
Collateral, the "Collateral").

     The Mortgage Loans will have been originated by one or more affiliates of
the Issuer, by various financial institutions, and by other entities engaged
generally in the business of originating and/or servicing residential mortgage
loans. The Mortgage Loans may include fixed rate or adjustable rate loans, as
specified in the related Prospectus Supplement. See "Security for the
Bonds -- The Mortgage Loans" herein. The Mortgage Loans may be underwritten in
accordance with the underwriting standards for "non-conforming credits," which
include mortgagors whose creditworthiness and repayment ability do not satisfy
FNMA or FHLMC underwriting guidelines. Mortgage Loans underwritten pursuant to
underwriting standard for "non-conforming credits" will be likely to experience
rates of delinquency and foreclosure that are higher, and may be substantially
higher, than mortgage loans originated in accordance with FNMA or FHLMC
underwriting guidelines. As a result, losses on such Mortgage Loans may be
higher than losses on mortgage loans originated in accordance with such
guidelines. See "Risk Factors -- Underwriting Standards and Potential
Delinquencies" herein. The Mortgage Loans securing a Series will be serviced by
one or more Servicers that are subject to supervision by Resource Mortgage
Capital, Inc. ("Resource"), as Master Servicer. The Master Servicer's and each
Servicer's obligations will be limited to its contractual, supervisory and/or
servicing obligations. Unless otherwise specified in the related Prospectus
Supplement, each Servicer and the Master Servicer will be obligated under
certain circumstances to make Advances. See "Servicing of Mortgage Loans"
herein.

     The Prospectus Supplement or Supplements relating to a Series of Bonds will
set forth, among other things, the following information if applicable to such
Series: (i) the Class or Classes of Bonds and authorized denominations of each
Class of Bonds of such Series; (ii) the aggregate principal amount, interest
rate (or method of determining the interest rate), payment dates and stated
maturity dates for each Class of Bonds; (iii) the order of application of
principal and interest payments to one or more Classes of Bonds of such Series,
which may differ as to timing, sequential order, priority of payment or amount
of payments of principal or interest or both; (iv) certain information as to the
nature of the Mortgage Loans and any other assets securing such Series; (v) the
redemption features pertaining to such Series; (vi) additional information with
respect to the form of any credit enhancement securing one or more Classes of
such Series; and (vii) additional information with respect to the plan of
distribution of Bonds of each Class of such Series. See "Description of the
Bonds" herein.

     Bonds of a Series will be characterized for federal income tax purposes as
debt instruments. No election will be made to treat any Series of Bonds and the
related Collateral as a real estate mortgage investment conduit (a "REMIC") for
federal income tax purposes. See "Certain Federal Income Tax Consequences"
herein.

     It is intended that the Bonds of a Series will be payable from the
Collateral pledged to secure the Bonds of that Series or other Series sold from
time to time under this Prospectus. The Issuer has no significant assets other
than those pledged as security for the Bonds. There will be no recourse to the
Issuer. Except as otherwise provided in a related Prospectus Supplement, neither
the Mortgage Loans nor the Bonds will be guaranteed or insured by any
governmental agency or any other party.

     Under certain circumstances, the Issuer may pledge additional mortgage
loans or mortgage certificates ("Additional Mortgage Collateral") to the Trustee
and issue additional Bonds ("Additional Bonds") of a Series. Any such pledge of
Additional Mortgage Collateral and issuance of Additional Bonds may affect the
timing and amount of payments on any outstanding Bonds of that Series and an
investor's yield on any such outstanding Bonds. See "Security for the
Bonds -- Pledge of Additional Collateral and Issuance of Additional Bonds"
herein.

     See "Risk Factors" on page 7 for a discussion of certain risk factors that
should be considered before purchasing Bonds of a Series.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

     Retain this Prospectus for future reference. This Prospectus may not be
used to consummate sales offered hereby unless accompanied by a related
Prospectus Supplement.

                The date of this Prospectus is November 14, 1995

<PAGE>
                             ADDITIONAL INFORMATION
 
     The Issuer 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 Bonds. This Prospectus, which is a part of the
Registration Statement, omits certain information contained in such Registration
Statement pursuant to the rules and regulations of the Commission. The
Registration Statement and the exhibits thereto can be inspected and copied at
the public reference facilities maintained by the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, and at certain of its Regional Offices
located as follows: Chicago Regional Office, 500 West Madison Street, Suite
1400, Chicago, Illinois 60661-2511; and New York Regional Office, 7 World Trade
Center, New York, New York 10048. Copies of such material can also be obtained
from the Public Reference Section of the Commission, 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates. The statements contained in this
Prospectus concerning the contents of any contract or other document referred to
are not necessarily complete. Although such statements disclose all material
provisions of such contract or other document, where such contract or other
document is an exhibit to the Registration Statement, reference is made to such
exhibit for a full statement of the provisions thereof.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     All documents filed by the Issuer pursuant to Sections 13(a), 13(c), 14 or
15(d) of the Securities Exchange Act of 1934 after the date of this Prospectus
and prior to the termination of the offering of the Bonds hereunder shall be
deemed to be incorporated into and made a part of this Prospectus from the date
of filing of such documents.
 
     The Issuer hereby undertakes to provide a copy of any and all information
that has been incorporated by reference into the Registration Statement (not
including exhibits to the information so incorporated by reference unless such
exhibits are specifically incorporated by reference into the information that
the Registration Statements incorporate) upon written or oral request of any
person, without charge to such person, provided that such request is made to
MERIT Securities Corporation, 4880 Cox Road, Glen Allen, Virginia 23060 (804)
967-5800.
 
                             REPORTS TO BONDHOLDERS
 
     The Issuer will cause to be provided to Bondholders the monthly remittance
reports concerning the Trust Estate securing the Bonds and the annual reports
concerning the Issuer. See "The Indenture -- Reports to Bondholders" herein.
 
                                       2
 
<PAGE>
                               PROSPECTUS SUMMARY
 
     The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus and by reference to
the information with respect to each Series of Bonds contained in the related
Prospectus Supplement and Indenture to be prepared and delivered in connection
with the offering of Bonds of such Series.
 
     Capitalized terms used herein and not defined herein will have the
respective meanings assigned to them in the "Glossary."
 
<TABLE>
<S>                             <C>
Issuer........................  MERIT Securities Corporation, a wholly-owned, limited-purpose financing subsidiary of Resource
                                Mortgage Capital, Inc. ("Resource"). Resource has not guaranteed, and is not otherwise
                                obligated with respect to, the Bonds of any Series. See "The Issuer" and "Resource Mortgage
                                Capital, Inc." herein.
 
Title of Bonds................  Collateralized Mortgage Bonds (the "Bonds"), issuable in Series, all as more fully described in
                                the related Prospectus Supplement. The Bonds may be issued from time to time in Series pursuant
                                to an indenture (the "Original Indenture") between the Issuer and Texas Commerce Bank National
                                Association, as trustee (the "Trustee") (or such other Trustee as may be specified in the
                                related Prospectus Supplement), as supplemented by an indenture supplement for each Series (a
                                "Series Supplement") (the Original Indenture as so supplemented, the "Indenture").
 
Interest Payments.............  The Bonds of each Class of a Series will bear interest on their outstanding principal amounts
                                at the rate specified (the "Class Interest Rate"), or determined as specified, in the related
                                Prospectus Supplement. Unless otherwise specified in the related Prospectus Supplement,
                                interest on each Class of Bonds will be paid periodically on the dates specified in the related
                                Prospectus Supplement (each, a "Payment Date"). Each such payment of interest will include all
                                interest either accrued through the Accounting Date immediately preceding the Payment Date on
                                which it is made or to another date indicated in the related Prospectus Supplement. See
                                "Description of the Bonds -- Payments of Principal and Interest" and "Certain Federal Income
                                Tax Consequences."
 
Principal Payments............  To the extent specified in the related Prospectus Supplement, payments on the Mortgage
                                Collateral securing a Series, together with withdrawals from various debt service and Reserve
                                Funds, if any, will be available to pay principal of and interest on the Bonds of a Series. The
                                related Prospectus Supplement may specify that the payments received on the Collateral will be
                                distributed (i) so as to prioritize certain Classes of Bonds of a Series, (ii)
                                disproportionately among the various Classes of Bonds or (iii) to secure one or more Series
                                sold pursuant to this Prospectus. On each Payment Date for a Series, provided funds are
                                available therefore, principal will be paid on the Bonds in an amount equal to the Principal
                                Distribution Amount or such other amount as may be specified in the related Prospectus
                                Supplement. Unless otherwise specified in the related Prospectus Supplement, the Principal
                                Distribution Amount on any Payment Date will equal the amount by which (i) the aggregate
                                Collateral Value of the Mortgage Collateral securing the Series as of the preceding Payment
                                Date (or, with respect to the first Payment Date, as of the Cut-off Date for such Series)
                                exceeds (ii) the aggregate Collateral Value of the Mortgage Collateral securing the Series as
                                of the current Payment Date. See "Description of the Bonds -- Payments of Principal and
                                Interest."
 
Redemption at Option of
  Issuer......................  To the extent specified in the related Prospectus Supplement, any Class of Bonds may be subject
                                to redemption at the option of the Issuer prior to its Stated Maturity Date. See "Description
                                of the Bonds -- Redemption." Security for the Bonds Each Series of Bonds will be secured by
                                Collateral consisting primarily of one or more of the following, each of which will be more
                                specifically described in the Prospectus Supplement for such Series:
 
  A. Mortgage
     Collateral...............  The Bonds of a Series may be secured by (i) conventional fixed or adjustable rate mortgage
                                loans secured by mortgages or deeds of trust on properties consisting of single family (one- to
</TABLE>
 
                                       3
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                four-family) attached or detached residential housing ("Mortgage Loans") and (ii) certain other
                                assets evidencing interests in loans secured by such residential property. If specified in the
                                related Prospectus Supplement, the Mortgage Collateral securing a Series of Bonds may include
                                Mortgage Loans secured by second liens on residential properties, REO Properties and Mortgage
                                Loans that are past due or non-performing as of the Cut-off Date.

                                Mortgage Loans and other similar assets are herein referred to collectively as "Mortgage
                                Collateral." The Mortgage Collateral securing the Bonds of a Series will have an aggregate
                                Collateral Value (as defined in the Glossary) initially equal to at least the original
                                aggregate principal amount of such Bonds. Assuming no losses, scheduled payments of principal
                                of and interest on the Mortgage Collateral with respect to a Series (together with payments
                                from the Reserve Funds for such Series) net of applicable servicing, master servicing,
                                administration and guarantee fees and insurance premiums, if any, all as specified in the
                                related Prospectus Supplement, are intended to be sufficient to make the required payments of
                                interest on the Bonds of such Series and to pay the principal of each Class of Bonds of such
                                Series not later than its Stated Maturity Date. See "Security for the Bonds."
 
  B. Collateral Proceeds
     Account..................  All distributions (net of servicing and master servicing fees and other credit enhancement and
                                administrative costs described herein) on the Mortgage Loans will be remitted to the Collateral
                                Proceeds Account for the Bonds and will be available for application to the payment of
                                principal of and interest on the Bonds on the related Payment Date to the extent specified in
                                the Prospectus Supplement. See "Security for the Bonds -- Collateral Proceeds Account" and
                                " -- Master Servicer Custodial Account."
 
  C. Reserve Funds............  If specified in the Prospectus Supplement for a Series, the Issuer will deposit cash,
                                securities, certificates of deposit, letters of credit or other instruments or documents
                                acceptable to the Rating Agencies for such Series in one or more Reserve Funds that may be used
                                by the Trustee for such Series to make any required payments of principal or interest on
                                Classes of Bonds of such Series to the extent funds are not otherwise available. The amount of
                                any deposit to the Reserve Fund will be specified in the Prospectus Supplement for the Series.
                                The Issuer will have certain rights on any Payment Date to cause the Trustee to release funds
                                to the Issuer from the Reserve Fund provided that such funds are not needed on such Payment
                                Date to make a required payment of principal or interest on Classes of Bonds of that Series.
                                See "Security for the Bonds -- Reserve Fund or Accounts."
 
  D. Credit
     Enhancement..............  If so specified in the related Prospectus Supplement for a Series, in addition to, or in lieu
                                of, a Reserve Fund or Insurance Policies, the Trust Estate with respect to such Series may
                                include one or any combination of a letter of credit, guarantees, pledge of additional
                                collateral by an institution acceptable to the Rating Agencies or other form of credit
                                enhancement to provide full or partial coverage for certain defaults and losses relating to the
                                Mortgage Collateral.
 
  E. Bond
     Insurance................  To the extent specified in the related Prospectus Supplement for a Series, a financial guaranty
                                policy may be acquired with respect to one or more Classes of Bonds. Such policy may be
                                acquired for the purposes of guaranteeing timely payment of interest and timely or ultimate
                                payment of principal on certain Classes of Bonds.

  F. Surplus Amounts..........  To the extent specified in the related Prospectus Supplement, amounts in the Collateral
                                Proceeds Account in excess of the amount required to pay principal of and interest on the Bonds
                                of a Series and certain expenses will be "Surplus." All or a portion of the Surplus may be (i)
                                distributed to the Issuer and released from the lien of the Indenture or (ii) applied to cover
                                Losses for such Series or other Series on each Payment Date.
 
Servicing.....................  The Mortgage Loans securing a Series will be serviced by one or more servicers specified in the
                                related Prospectus Supplement (each, a "Servicer"). Each Servicer will be supervised by the
                                Master Servicer and must be approved by the Master Servicer. In addition, each Servicer
</TABLE>
 
                                       4
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                generally must be approved or will utilize a sub-servicer that is approved by FNMA or FHLMC as
                                a servicer of mortgage loans. Unless otherwise specified in the related Prospectus Supplement,
                                each Servicer will be obligated under a Servicing Agreement (i) to perform customary servicing
                                functions and (ii) to make limited advances of funds (each, an "Advance") to cover certain
                                payments not made by a Borrower to the extent such Advance is deemed by the Master Servicer to
                                be recoverable out of future payments on the Mortgage Loan by the Borrower, Insurance Proceeds,
                                Liquidation Proceeds or as otherwise provided in the related Prospectus Supplement. Any
                                Servicer may delegate duties under its Servicing Agreement to a qualified sub-servicer (each, a
                                "Sub-Servicer"), which may be either an affiliate of such Servicer or an unrelated third party.
                                The Issuer will assign to the Trustee its rights under each Servicing Agreement as security for
                                the Bonds of the Series. See "Servicing of Mortgage Loans -- General."
 
Master Servicer...............  Resource will act as Master Servicer (in such capacity, the "Master Servicer") with respect to
                                all of the Mortgage Loans pursuant to a Master Servicing Agreement between the Master Servicer
                                and the Issuer. The Master Servicer will administer and supervise the performance of the
                                Servicers under the Servicing Agreements and will be obligated to perform the servicing
                                obligations of a terminated servicer or appoint a successor servicer. In addition, the Master
                                Servicer will provide certain reports to the Trustee regarding the Mortgage Loans, provide
                                certain administrative functions with respect to the Bonds and, unless otherwise specified in
                                the related Prospectus Supplement, may make limited Advances. However, in no event will the
                                Master Servicer be obligated to make an Advance that is deemed by it to be a Non-Recoverable
                                Advance. The Issuer will assign to the Trustee its rights to enforce the obligations of the
                                Master Servicer under the Master Servicing Agreement as security for the Bonds of the Series.
                                See "Servicing of Mortgage Loans -- Master Servicing Agreement."
 
Special Servicer..............  If specified in the related Prospectus Supplement, the Master Servicer may appoint a special
                                servicer (the "Special Servicer") to service, make certain decisions and take various actions
                                with respect to delinquent or defaulted Mortgage Loans pledged as security for such Series. See
                                "Servicing of Mortgage Loans -- Special Servicing Agreement."
 
Certain Federal Income
  Tax Consequences............  Based on the facts as they exist on the Closing Date, the Bonds, when beneficially owned by
                                someone other than the Participant or one of its qualified real estate investment trust
                                ("REIT") subsidiaries (as defined in section 856(i) of the Code), will constitute debt
                                instruments for federal income tax purposes. See "Certain Federal Income Tax Consequences"
                                herein.
 
Yield Considerations..........  The Prospectus Supplement for a Series may specify certain yield considerations for Bondholders
                                of Discount Bonds or Premium Bonds. A higher rate of principal payments on the Mortgage
                                Collateral than was anticipated when pricing the Bonds of a particular Class is likely to have
                                an adverse effect on the yield of any Class of Bonds (a "Premium Class" or "Premium Bonds")
                                that has a purchase price greater than the price at which the yield to maturity of such Class
                                is equal to its coupon, after giving effect to any payment delay (its "Parity Price"), and a
                                lower rate of principal payments on the Mortgage Collateral than anticipated is likely to have
                                an adverse effect on the yield of any Class of Bonds that has a purchase price less than its
                                Parity Price (a "Discount Class" or "Discount Bonds"). It is possible under certain
                                circumstances that Bondholders of Premium Bonds not only will suffer a lower than anticipated
                                yield but, in extreme cases, will fail to recoup fully their initial investment.

Use of Proceeds...............  The Issuer will use the net proceeds from the sale of each Series for one or more of the
                                following purposes: (i) to purchase the related Mortgage Collateral, (ii) to repay
                                indebtedness, if any, that has been incurred to obtain funds to acquire such Mortgage
                                Collateral, (iii) to establish any Reserve Funds described in the related Prospectus Supplement
                                and (iv) to pay costs of structuring and issuing such Bonds. See "Use of Proceeds."
 
Legal Investment..............  The Bonds of any Class offered by the related Prospectus Supplement may constitute "mortgage
                                related securities" under the Secondary Mortgage Market Enhancement Act of
</TABLE>
 
                                       5
 
<PAGE>
 
<TABLE>
<S>                             <C>
                                1984 ("SMMEA") so long as they are secured by first liens on residential properties and are
                                rated in one of the two highest rating categories by at least one of the Rating Agencies
                                identified in such Prospectus Supplement. Any such securities would be "legal investments" for
                                certain types of institutional investors to the extent provided in SMMEA, subject to state laws
                                overriding 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 such Class of Bonds complies with applicable guidelines,
                                policy statements or restrictions. See "Legal Investment."
 
ERISA Considerations..........  A fiduciary of an employee benefit plan and 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, annuities or arrangements are
                                invested, which is subject to the Employee Retirement Income Security Act of 1974, as amended
                                ("ERISA"), or Section 4975 of the Code (each such entity, a "Plan") should carefully review
                                with its legal advisors whether the purchase or holding of Bonds could give rise to a
                                transaction that is prohibited or is not otherwise permissible either under ERISA or under
                                Section 4975 of the Code. Investors are advised to consult their counsel and to review "ERISA
                                Considerations" herein. As specified in the related Prospectus Supplement, Plans may be
                                prohibited from acquiring certain Classes of Bonds.
 
Rating........................  Each Class of Bonds offered by means of this Prospectus and the related Prospectus Supplement
                                will initially be rated in one of the four highest rating categories by one or more Rating
                                Agencies identified in such Prospectus Supplement. Such ratings are subject to review and
                                possible revision from time to time.
</TABLE>
 
                                       6

<PAGE>
                                  RISK FACTORS
 
     Investors should consider, among other things, the following factors in
connection with an investment in the Bonds.
 
Credit Considerations
 
     General. The Issuer is expected to have no significant assets other than
the Collateral. For that reason, prospective purchasers of the Bonds of a Series
must rely primarily upon payments of principal of and interest on such
Collateral, the security therefor and sources of credit enhancement identified
in the related Prospectus Supplement to provide for payments on the Bonds. A
Mortgage Loan typically is made based upon a determination of the Borrower's
ability to make Monthly Payments on his Mortgage Loan and upon the value of the
Mortgaged Premises secured thereby. The ability of a Borrower to make Monthly
Payments will be dependent on the availability of jobs and general economic
conditions. The value of an investment in Bonds of a Series may be adversely
affected by a decline in real estate values. If the residential real estate
market in the area of one or more of the Mortgaged Premises should experience an
overall decline in property values, the actual rate of delinquencies,
foreclosures and losses could be higher than those now generally experienced in
the mortgage lending industry. In addition, to the extent that the Mortgage
Loans are underwritten pursuant to underwriting guidelines that are less
stringent than the underwriting guidelines of FNMA and FHLMC with respect to the
mortgagor's creditworthiness and repayment ability, the rates of delinquencies
and foreclosures experienced on the Mortgage Loans are likely to be
substantially higher than those experienced by mortgage loans underwritten in
accordance with FNMA and FHLMC underwriting guidelines. As a result, losses on
the Mortgage Loans may be higher than those on mortgage loans originated in
accordance with such guidelines. See "Risk Factors -- Underwriting Standards and
Potential Delinquencies." To the extent that such losses are not covered by
applicable insurance policies, if any, or by any credit enhancement as described
herein, Holders of the Bonds of a Series will bear all risk of loss resulting
from default by mortgagors and will have to look primarily to the value of the
Mortgaged Premises for recovery of the outstanding principal and unpaid interest
of the defaulted Mortgage Loans. As described in the related Prospectus
Supplement, the risk of loss associated with such Mortgage Loans may be
allocated disproportionately among the Classes of Bonds that comprise a Series
to the extent that such losses are not covered by applicable Insurance Policies,
additional mortgage collateral or other credit enhancement. Such losses could
result in an Event of Default. See "The Indenture -- Events of Default."
 
     As further described in the applicable Prospectus Supplement, Balloon
Payment Mortgage Loans include Mortgage Loans that provide for amortization of
the principal amount over a certain period (for example, 30 years), although all
remaining principal is due at the end of a shorter period (for example, 15
years). The final balloon payment on a Balloon Payment Mortgage Loan will be
treated as a prepayment of that Mortgage Loan. The ability of a Borrower to make
the final "balloon" payment may be dependent upon the Borrower's ability to
refinance the Balloon Payment Mortgage Loan or sell the related Mortgaged
Premises for an amount equal to or greater than the unpaid principal balance of
the Mortgage Loan. Under certain circumstances (for example, in a rising
interest rate environment), a Borrower may be unable to secure refinancing for
such loan or to sell the related Mortgaged Premises. Accordingly, Balloon
Payment Mortgage Loans may be subject to a higher risk of delinquency, loss, and
foreclosure than certain other types of mortgage loans.
 
     In addition, ARM Loans and Buy-Down Mortgage Loans may be underwritten on
the basis of an assessment that the Borrower will have the ability to make
payments in higher amounts in later years and, in the case of certain ARM Loans,
after relatively short periods of time. Accordingly, defaults on ARM Loans and
Buy-Down Mortgage Loans leading to foreclosure and the ultimate liquidation of
the related Mortgaged Premises may occur with greater frequency in the early
years of such loans, although little data is available with respect to the rate
of default on such loans. Increases in the required monthly payments on such
loans may result in a default rate that is higher than that for fixed rate
Mortgage Loans. If specified in the related Prospectus Supplement, losses on
Mortgage Loans that exceed levels estimated by a Rating Agency rating the Series
in determining required levels of overcollateralization or other credit support
could result in an Event of Default. See "The Indenture -- Events of Default."
 
     As specified in the related Prospectus Supplement, in order to maximize
recoveries on defaulted Mortgage Loans, the Master Servicer will have
considerable flexibility under the Master Servicing Agreement to extend and
modify the terms of Mortgage Loans that are in default or as to which a payment
default is reasonably foreseeable, including in particular Mortgage Loans with
balloon payments. In addition, the Master Servicer may receive a workout fee
based on receipts from or proceeds of such Mortgage Loans. While the Master
Servicer generally will be required to determine that any such extension or
modification is likely to produce a greater recovery on a present value basis
than liquidation, there can be no assurance that such flexibility with respect
to extensions or modifications or payment of a workout fee to the Master
Servicer will increase the present value of receipts from or proceeds of
Mortgage Loans that are in default or as to which a default is reasonably
 
                                       7

<PAGE>
foreseeable. To the extent losses on such Mortgage Loans exceed levels of
available credit enhancement, the holders of the Bonds of a Series may
experience a loss.
 
     Delinquent and Non-Performing Mortgage Loans. As set forth in the related
Prospectus Supplement, the Mortgage Collateral for a particular Series may
include, as of the Cut-off Date, REO Properties or Mortgage Loans that are past
due or are non-performing. If so specified in the related Prospectus Supplement,
management of such REO Properties or servicing with respect to such Mortgage
Loans may be transferred to a Special Servicer. Credit enhancement provided with
respect to a particular Series may not cover all losses related to such REO
Properties or to such delinquent or non-performing Mortgage Loans. Investors
should consider the risk that the inclusion of such REO Properties or such
Mortgage Loans in a Series may affect the rate of defaults and prepayments on
the Mortgage Collateral and the yield on the Bonds of such Series. See "Security
for the Bonds -- The Mortgage Loans."
 
     Insurance and Credit Support Limitations. The Insurance Policies, if any,
on the Mortgage Loans or the obligation to deliver Additional Mortgage
Collateral, if any, with respect to a Series will not cover all contingencies
and will cover certain contingencies only to a limited extent. See "Security for
the Bonds -- Mortgage Insurance on the Mortgage Loans." The amount, type and
nature of insurance policies, subordination, letters of credit and other credit
support, if any, required with respect to a Series will be determined on the
basis of actuarial criteria established by each Rating Agency rating such
Series. Such actuarial analysis is the basis upon which each Rating Agency
determines required amounts and types of pool insurance, special hazard
insurance, Reserve Funds, overcollateralization or other credit support. There
can be no assurance that the historical data supporting such actuarial analysis
will accurately reflect future experience or any assurance that the data derived
from a large pool of housing loans will accurately predict the delinquency,
foreclosure or loss experience of any particular pool of Mortgage Loans.
 
Second Lien Mortgage Loans
 
     An overall decline in the residential real estate market could adversely
affect the values of the properties securing the Mortgage Loans with second
liens such that the outstanding principal balances, together with any senior
financing thereon, exceed the value of the Mortgaged Premises. Because Mortgage
Loans secured by second liens are subordinate to the rights of the beneficiaries
under the related senior deeds of trust or senior mortgagees, such a decline
would adversely affect the position of the related Trust Estate as a junior
beneficiary or junior mortgagee before having such an effect on the position of
the related senior beneficiaries or senior mortgagees. A rise in prevailing
interest rates over a period of time, the general condition of a Mortgaged
Premises and other factors may also have the effect of reducing the value of the
Mortgaged Premises from the value at the time the second lien Mortgage Loan was
originated. As a result, the ratio of the amount of the Mortgage Loan to the
value of the Mortgaged Premises may exceed the ratio in effect at the time the
Mortgage Loan was originated. Such an increase may reduce the likelihood that,
in the event of a default by the Borrower, Liquidation Proceeds or other
proceeds will be sufficient to satisfy the second lien Mortgage Loan after
satisfaction of any senior liens and the payment of any Liquidation expenses.
 
     Even assuming that the Mortgaged Premises provide adequate security for the
second lien Mortgage Loans, substantial delay could be encountered in connection
with the liquidation of defaulted Mortgage Loans and corresponding delays in the
receipt of related proceeds available for payment to Bondholders and thereby
reduce the security for the second lien Mortgage Loans. In the event that any
Mortgaged Premises fail to provide adequate security for the related second lien
Mortgage Loans and any related credit enhancement has been exhausted,
Bondholders would experience a loss.
 
     Liquidation expenses with respect to defaulted mortgage loans generally do
not vary directly with the outstanding principal balance of the mortgage loans
at the time of default. Therefore, assuming that a Servicer or Special Servicer
took the same steps in realizing upon defaulted Mortgage Loans having small
remaining principal balances as in the case of defaulted Mortgage Loans having
larger principal balances, the amount realized after expenses of Liquidation
would be smaller as a percentage of the outstanding principal balance of the
smaller Mortgage Loans. To the extent that the average outstanding principal
balances of the Mortgage Loans in a Trust Estate are relatively small,
realizations net of Liquidation expenses may also be relatively small as a
percentage of the principal amount of the Mortgage Loans.
 
Limited Liquidity
 
     There can be no assurance that a secondary market for the Bonds of any
Series will develop or, if it does develop, that it will provide Bondholders of
such Series with liquidity of investment or will remain for the term of such
Series of Bonds. In addition, if such a market does develop and continue, the
market value of Bonds of each Series may fluctuate with changes in prevailing
rates of interest and other factors. Consequently, the sale of Bonds by a
Bondholder in any secondary market that
 
                                       8

<PAGE>
may develop may be at a discount from their purchase price. Except as otherwise
specified in the related Prospectus Supplement, Bondholders will have no
optional redemption rights.
 
Bankruptcy or Insolvency of the Issuer
 
     The bankruptcy or insolvency of the Issuer could adversely affect payments
on the Bonds. For this reason, the Issuer was formed as a limited-purpose
financing subsidiary of Resource. See "The Issuer." Notwithstanding its limited
purpose, in the event of a bankruptcy or insolvency of the Issuer, the automatic
stay imposed by Title 11 of the United States Code (the "Bankruptcy Code") could
prevent enforcement of the obligations of the Issuer, including its obligations
under the Bonds and the Indenture, or actions against any of the Issuer's
property, including the Collateral, prior to modification of the stay. In
addition, the trustee in bankruptcy for the Issuer may be able to accelerate
payment of the Bonds and liquidate the Collateral. In the event the principal of
the Bonds is declared due and payable, the Bondholders would lose the right to
future payments of interest and might suffer reinvestment loss in a lower
interest rate environment and, (i) in the case of Premium Bonds, may fail to
fully recover their initial investments, and (ii) in the case of Discount Bonds,
may be entitled, under applicable provisions of the Bankruptcy Code, to receive
no more than an amount equal to the unpaid principal amount thereof less
unamortized original issue discount ("Accreted Value"). There is no assurance as
to how such Accreted Value would be determined if such event occurred.
 
Bankruptcy or Insolvency of Resource
 
     The Issuer believes that each transfer of Mortgage Collateral from Resource
to the Issuer will constitute an absolute and unconditional sale. However, in
the event of the bankruptcy of Resource, a trustee in bankruptcy could attempt
to recharacterize the sale of the Mortgage Collateral as a borrowing secured by
a pledge of the Mortgage Collateral. Such an attempt, even if unsuccessful,
could result in delays in distributions on the Bonds. If such an attempt were
successful, the trustee in bankruptcy could elect to accelerate payment of the
Bonds and liquidate the Mortgage Collateral, with the holders of the Bonds
entitled to no more than the then outstanding principal amount of such Bonds
together with interest at the applicable Class Interest Rate to the date of
payment. There is no assurance that the proceeds of any such sale would be
sufficient to pay such amounts. In the event the principal of the Bonds is
declared due and payable, the Bondholders of the Bonds would lose the right to
future payments of interest and might suffer reinvestment loss in a lower
interest rate environment and, (i) in the case of Premium Bonds, may fail to
fully recover their initial investments, and (ii) in the case of Discount Bonds,
may be entitled, under applicable provisions of the Bankruptcy Code, to receive
no more than an amount equal to the Accreted Value. There is no assurance as to
how such Accreted Value would be determined if such event occurred.
 
Deficiency on Sale of Collateral
 
     In the event of an acceleration of the payment of the Bonds following an
Event of Default for a Series, if the assets securing the Bonds of such Series
were to be sold, there can be no assurance that the proceeds of any such sale
would be sufficient to pay in full the outstanding principal amount of the
related Bonds and interest payments due thereon. The market value of the assets
generally will fluctuate with changes in prevailing rates of interest.
Consequently, the Mortgage Collateral and any Eligible Investments in which the
funds deposited in the Collateral Proceeds Account and any Reserve Funds for a
Series may be invested may be liquidated at a discount, in which case the
proceeds of liquidation might be less than the aggregate outstanding principal
amount and interest payable on the Bonds of that Series. Unless otherwise
specified in the related Prospectus Supplement, except under limited
circumstances, the Holders of Subordinated Bonds will have no independent
ability to declare a default or force the sale of the Mortgage Collateral even
if an Event of Default has occurred. See "The Indenture -- Events of Default"
herein.
 
Underwriting Standards and Potential Delinquencies
 
     The Mortgage Loans will be adjustable rate and fixed rate loans. Mortgage
Loans originated under underwriting standards less stringent than the
underwriting guidelines of FNMA or FHLMC generally will bear higher rates of
interest than mortgage loans that are originated in accordance with FNMA and
FHLMC underwriting guidelines. The Mortgage Loans generally will be underwritten
in accordance with the underwriting standards described under "Origination of
the Mortgage Loans," which are intended to provide for the origination of
single-family mortgage loans for non-conforming credits. A mortgage loan made to
a "non-conforming credit" means a mortgage loan that is ineligible for purchase
by FNMA or FHLMC due to mortgagor credit characteristics that do not meet FNMA
or FHLMC underwriting guidelines, including a loan made to a Borrower whose
creditworthiness and repayment ability do not satisfy such FNMA or FHLMC
underwriting guidelines or a Borrower who may have a record of major derogatory
credit items such as default on a prior mortgage loan,
 
                                       9
 
<PAGE>
credit write-offs, outstanding judgments and prior bankruptcies. Accordingly,
the Mortgage Loans are likely to experience rates of delinquency and foreclosure
that are higher, and may be substantially higher, than mortgage loans originated
in accordance with FNMA or FHLMC underwriting guidelines. As a result, losses on
the Mortgage Loans may be higher than losses on mortgage loans originated in
accordance with such guidelines.
 
     Under the underwriting standards described under "Origination of the
Mortgage Loans," the primary considerations in underwriting a Mortgage Loan are
the assessment of the creditworthiness of the Borrower, the value of the
Mortgaged Premises and the adequacy of such property as collateral in relation
to the amount of the Mortgage Loan. Because the Borrowers on the Mortgage Loans
originated under underwriting standards for non-conforming credit are less
creditworthy than Borrowers who meet FNMA or FHLMC underwriting criteria,
delinquencies and foreclosures may be more prevalent with respect to the
Mortgage Loans than with respect to mortgage loans originated in accordance with
FNMA or FHLMC underwriting guidelines. Therefore, changes in the values of the
Mortgaged Premises may have a greater effect on the loss experience of the
Mortgage Loans than on mortgage loans originated in accordance with FNMA or
FHLMC underwriting guidelines. No assurance can be given that the values of the
Mortgaged Premises have remained or will remain at the levels in effect on the
dates of origination of the related Mortgage Loans. If the values of the
Mortgaged Premises decline after the dates of origination of the Mortgage Loans,
then the rate of losses on the Mortgage Loans may increase, and such increase
may be substantial.
 
Modification and Substitution of Mortgage Loans
 
     If a Mortgage Loan is in material default or a payment default is imminent,
the related Servicer, with the consent of the Master Servicer, may enter into a
forbearance or modification agreement with the Borrower. The terms of any such
forbearance or modification agreement may affect the amount and timing of
principal and interest payments on the Mortgage Loan and, consequently, may
affect the amount and timing of payments on one or more Classes of the related
Series of Bonds. For example, a modification agreement that results in a lower
Note Rate would lower the Class Interest Rate of any related Class of Bonds that
accrues interest at a rate based on the weighted average Net Rate of the
Mortgage Loans. See "Servicing of the Mortgage Loans -- Defaulted Mortgage
Loans."
 
     In addition, under certain circumstances, the Issuer may substitute a
mortgage loan (a "Substitute Mortgage Loan") for a defaulted Mortgage Loan or
REO. The terms of the Substitute Mortgage Loan may differ from those of the
Mortgage Loan for which it is substituted. In particular, the Note Rate of the
Substitute Mortgage Loan may be less than that of the Mortgage Loan for which it
is substituted and, indeed, may be less than the then current market interest
rate for mortgage loans with similar characteristics. The substitution of a
Substitute Mortgage Loan with a Note Rate less that that of the Mortgage Loan
for which it is substituted will reduce the Class Interest Rate of any related
Class of Bonds with a Class Interest Rate based on the Note Rates or Net Rates
of the Mortgage Loans. Furthermore, any Bondholder that would be entitled to
receive payments based on the Collateral Value of the defaulted Mortgage Loan or
REO upon Liquidation of such defaulted Mortgage Loan or REO may prefer that such
defaulted Mortgage Loan or REO be Liquidated rather than have it replaced with a
Substitute Mortgage Loan, particularly if the Substitute Mortgage Loan has a
Note Rate less than the then current market interest rate for mortgage loans
with similar characteristics. See "Security for the Bonds -- Substitution of
Mortgage Collateral."
 
     As a condition to any modification or forbearance related to any Mortgage
Loan or to the substitution of a Substitute Mortgage Loan, the Master Servicer
is required to determine, in its reasonable business judgment, that such
modification, forbearance or substitution will maximize the recovery on such
Mortgage Loan on a present value basis. However, the interests of the Issuer and
the Master Servicer, which is an affiliate of the Issuer, may conflict with
those of the Bondholders in determining whether to enter into a modification or
forbearance agreement or to substitute a Substitute Mortgage Loan (or in
establishing the terms of any such modification or forbearance agreement or the
terms of such Substitute Mortgage Loan).
 
Pledge of Additional Collateral
 
     Subject to certain conditions set forth herein and in the Prospectus
Supplement for a Series, the Issuer may pledge additional mortgage loans or
mortgage certificates ("Additional Mortgage Collateral") to the Trustee and
issue Additional Bonds of that Series within one year of the date of initial
issuance of the Bonds of such Series. Although the pledge of any Additional
Collateral will not result in any change in the Class Interest Rate, Stated
Maturity Date or Payment Dates of any outstanding Bonds of such Series, the
pledge of Additional Mortgage Collateral may result in a variance of
(plus/minus) 0.05 years in the weighted average life of any outstanding Class of
Bonds of such Series at the prepayment rate assumed for the pricing of the
initial issuance of such Class, and the characteristics of the Mortgage
Collateral may vary within the parameters specified
 
                                       10
 
<PAGE>
in the Prospectus Supplement relating to the initial issuance of the Bonds of
such Series. Furthermore, no assurance can be given that any pledge of
Additional Mortgage Collateral and issuance of Additional Bonds would not affect
the timing or amount of payments received by Holders of the outstanding Bonds of
that Series. Provided that the conditions described in the Prospectus Supplement
for the outstanding Bonds are satisfied, the pledge of Additional Mortgage
Collateral and the issuance of Additional Bonds will not be subject to the prior
consent of the Holders of the outstanding Bonds of such Series. See "Security
for the Bonds -- Pledge of Additional Collateral and Issuance of Additional
Bonds" herein.
 
Average Life and Yield Considerations
 
     The rate of payment of principal on the Mortgage Loans will affect the
average life of each Class of Bonds. Mortgage Loans may have provisions that
provide for the payment of a premium in connection with a voluntary or
involuntary principal prepayment thereof. In addition, the rate of payment of
principal, including prepayments, on the Mortgage Loans may be influenced by a
variety of economic, geographic, social, tax, legal and other factors, including
the difference between the interest rates on the Mortgage Loans and prevailing
mortgage interest rates. In general, if the Mortgage Loans are not subject to
prepayment penalties and if prevailing mortgage interest rates fall below the
interest rates on the Mortgage Loans, the rate of principal prepayments would be
expected to increase, especially if the Mortgage Loans carry fixed rates of
interest. Conversely, if prevailing mortgage interest rates rise above the
interest rates on the Mortgage Loans, the rate of principal prepayments would be
expected to decrease. See "Yield Considerations" herein.
 
     Yields realized by Bondholders of Discount Bonds or Premium Bonds may be
extremely sensitive to the rate of principal payments (including for this
purpose, modifications, substitutions, scheduled principal payments, payments
resulting from refinancings, Liquidations due to defaults, casualties,
condemnations and repurchase by the seller of the Mortgage Loans securing such
Series). In general, yields on Premium Bonds will be adversely affected by
higher than anticipated rates of principal payments on the Mortgage Loans and
enhanced by lower than anticipated rates. Conversely, yields on Discount Bonds
are likely to be enhanced by higher than expected rates of principal payments
and adversely affected by lower than expected rates. In certain circumstances,
Holders of certain Classes of Bonds could fail to fully recover their initial
investment.
 
Limited Nature of Ratings
 
     Each Class of Bonds of a Series offered hereby and by means of the related
Prospectus Supplement will be, when issued, rated in one of the four highest
rating categories by one or more Rating Agencies identified in such Prospectus
Supplement. Any such rating is not a recommendation to buy, sell or hold Bonds
and is subject to revision or withdrawal at any time by the Rating Agency
issuing such rating. An investor may obtain further details with respect to any
rating on the Bonds from the Rating Agency issuing such rating. In addition, any
such rating will be based, among other things, on the credit quality of the
Mortgage Loans and will represent only an assessment of the likelihood of
receipt by Bondholders of payments with respect to underlying Mortgage Loans.
Such rating will not represent any assessment of the likelihood that prepayment
experience may differ from prepayment assumptions and, accordingly, will not
represent any assessment of the possibility that Bondholders of Premium Bonds
may, under circumstances of high principal prepayments on the Mortgage Loans,
fail to fully recoup their initial investment. Credit ratings assigned to
Classes of Bonds having a disproportionate entitlement to Mortgage Loan
principal or interest payments specifically do not address the impact on the
yield to the Bondholder should the rate of principal payments be substantially
different than that assumed by the Bondholder when the Class of Bonds was
purchased. In addition, the ratings assigned to Subordinated Classes of Bonds
may be more subject to change than the ratings assigned to other kinds of
securities. A rating also will not assess the ability of the Participant or
other party to perform its obligation, if any, to repurchase Converted Mortgage
Loans.
 
Legal Investment Considerations
 
     No representation or warranties are made concerning whether the Bonds of
any Series are legal investments under any federal or state law, regulation,
rule or order of any court. Any Class of a Series of Bonds secured by second
liens on the Mortgaged Premises or not rated in one of the two highest rating
categories by at least one nationally recognized statistical rating organization
will not constitute "mortgage related securities" within the meaning of SMMEA.
Prospective investors are advised to consult their counsel as to qualification
of any Class of a Series of Bonds as legal investments under any such laws,
regulations, rules and orders.
 
                                       11
 
<PAGE>
Consolidated Tax Return
 
     If the Issuer were to fail to be treated for federal income tax purposes as
a "qualified REIT subsidiary" by reason of Resource's failure to continue to
qualify as a real estate investment trust ("REIT") for federal income tax
purposes or for any other reason, the net income of the Issuer would be subject
to corporate income tax and the Issuer would not be permitted to be included on
a consolidated income tax return of another corporate entity. No assurance can
be given with regard to the prospective qualification of the Issuer as a
qualified REIT subsidiary or of Resource as a REIT for federal income tax
purposes. See "Certain Federal Income Tax Consequences -- General."
 
                            DESCRIPTION OF THE BONDS
 
General
 
     The Bonds will be issued in Series, pursuant to an Indenture between the
Issuer and a Trustee, as specified in the Prospectus Supplement. The Bonds
within a Series will be issued by Class or Classes, pursuant to the Indenture. A
Series of Bonds will consist of one or more Classes of Bonds. The Prospectus
Supplement and the Series Supplement for a Series of Bonds will specify with
respect to each Class the types of Bonds, specific designations, Stated Maturity
Dates, aggregate principal amount, Payment Dates, interest rates (or method of
determining such rates), redemption features and other terms relating to each
Class of Bonds of that Series. The Bonds will be issued in fully-registered
certificated or book-entry form in the authorized denominations specified in the
related Prospectus Supplement.
 
     The Bonds of each Series will be secured by the Mortgage Collateral, the
Collateral Proceeds Account, and, to the extent specified in the related
Prospectus Supplement, the Reserve Funds (and any other funds or accounts
pledged to secure such Series), if any, the Insurance Policies, if any, the
Servicing Agreements and the Master Servicing Agreement for such Series. See
"The Indenture" and "Security for the Bonds." The following summaries describe
certain provisions of the Bonds. The summaries do not purport to be complete and
are subject to, and are qualified in their entirety by reference to, the
provisions of the Indenture and the Series Supplement relating to the applicable
Series of Bonds. When particular provisions or terms used in the Indenture are
referred to, the actual provisions (including definitions of terms) are
incorporated by reference. A copy of the form of Indenture (including all
supplements thereto to date) has been filed as an exhibit to the Registration
Statement of which this Prospectus forms a part. A copy of the Indenture
supplement for a Series (the "Series Supplement") will be filed with the
Commission as an Exhibit to a Current Report on Form 8-K to be filed with the
Commission within 15 days of issuance of Bonds of the related Series.
 
     The Indenture does not limit the amount of Bonds that can be issued
thereunder and provides that Bonds may be issued up to the aggregate principal
amount authorized from time to time by the Issuer. The Indenture provides that
additional Bonds may be issued for any outstanding Class of Bonds or Series up
to the aggregate principal amount authorized from time to time by the Issuer,
subject to the provisions of the related Series Supplement or supplements
thereto.
 
     The Bonds of each Series will be issued in fully-registered certificated or
book-entry form in the authorized denominations specified in the related
Prospectus Supplement. The Bonds of each Series that are issued in certificated
form may be transferred or exchanged at the corporate trust office of the
Trustee without the payment of any service charge, other than any tax or other
governmental charge payable in connection therewith. Unless otherwise specified
in the related Prospectus Supplement, the Trustee will make payments of
principal of and interest on the Bonds of a Series that are issued in
certificated form (i) by checks mailed to registered Bondholders at their
addresses appearing on the books and records of the Issuer or (ii) by wire
transfer of immediately available funds upon timely request to the Trustee in
writing by any Bondholder of Bonds having an initial principal amount of at
least $1,000,000 or such other amount as may be specified in the related
Prospectus Supplement; except that the final payments in retirement of each
Class of Bonds of a Series issued in certificated form will be made only upon
presentation and surrender of such Bonds at the office or agency of the Issuer
maintained for that purpose. The Trustee will make such payments with respect to
Bonds in book-entry form as set forth below.
 
Book-Entry Procedures
 
     The Prospectus Supplement for a Series may specify that certain Classes of
the Bonds will initially be issued in book-entry form ("Book-Entry Bonds") in
the authorized denominations specified therein. Each such Class of Bonds will be
represented by one or more certificates registered in the name of the nominee of
the depository, which is expected to be The Depository Trust Company ("DTC" and,
together with any successor or other depository selected by the Issuer, the
"Depository"). The Depository or its nominee will be registered as the record
holder of the Bonds in the Bond Register. No person acquiring a Book-Entry Bond
(a "beneficial owner") will be entitled to receive a certificate representing
such Bond.
 
                                       12
 
<PAGE>
     The beneficial owner's ownership of a Book-Entry Bond will be recorded on
the records of the brokerage firm, bank, thrift institution or other financial
intermediary (each, a "Financial Intermediary") that maintains such beneficial
owner's account for such purpose. In turn, the Financial Intermediary's
ownership of such Book-Entry Bond will be recorded on the records of the
Depository (either directly or through one or more Financial Intermediaries).
Therefore, the beneficial owner must rely on the foregoing procedures to
evidence its beneficial ownership of a Book-Entry Bond, and beneficial ownership
of a Book-Entry Bond may only be transferred by compliance with the procedures
of such Financial Intermediaries and Depository participants.
 
     DTC, which is a New York-chartered limited-purpose trust company, performs
services for its participants, some of whom (and/or their representatives) own
DTC. In accordance with its normal procedures, DTC is expected to record the
positions held by each DTC participant in the Book-Entry Bonds, whether held for
its own account or as a nominee for another person. In general, beneficial
ownership of Book-Entry Bonds will be subject to the rules, regulations and
procedures governing the Depository and Depository participants as in effect
from time to time.
 
     Payment of principal of and interest on the Book-Entry Bonds will be made
on each Payment Date to the Depository. The Depository will be responsible for
crediting the amount of such distributions 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 Bonds 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 Bonds that it represents. As a result of the foregoing
procedures, beneficial owners of the Book-Entry Bonds may experience some delay
in their receipt of payments.
 
     Because transactions in Book-Entry Bonds can be effected only through the
Depository, participating organizations, indirect participants and certain
banks, the ability of a beneficial owner of a Book-Entry Bond to pledge such
Bond to persons or entities that do not participate in the Depository, or
otherwise to take actions in respect of such Bond, may be limited due to the
lack of a physical certificate representing such Bond. Issuance of Book-Entry
Bonds may reduce the liquidity of such Bonds in the secondary trading market
because investors may be unwilling to purchase Book-Entry Bonds for which they
cannot obtain physical certificates.
 
     The Book-Entry Bonds will be issued in fully-registered, certificated form
to beneficial owners of Book-Entry Bonds or their nominees, rather than to the
Depository or its nominee, only if (i) the Issuer advises the Trustee in writing
that the Depository is no longer willing or able to discharge properly its
responsibilities as depository with respect to the Book-Entry Bonds and the
Issuer is unable to locate a qualified successor within 30 days or (ii) the
Issuer, at its option, elects to terminate the book-entry system through the
Depository. Upon the occurrence of either event described in the preceding
sentence, the Trustee is required to notify the Depository, which in turn will
notify all beneficial owners of Book-Entry Bonds through Depository
participants, of the availability of certificated Bonds. Upon surrender by the
Depository of the certificates representing the Book-Entry Bonds and receipt of
instructions for re-registration, the Trustee will reissue the Book-Entry Bonds
as certificated Bonds to the beneficial owners of Book-Entry Bonds.
 
     Neither the Issuer, the Master Servicer nor the Trustee will have any
liability for any aspect of the records relating to or payment made on account
of beneficial ownership interests of the Book-Entry Bonds held by the
Depository, or for maintaining, supervising or reviewing any records relating to
such beneficial ownership interests.
 
Payments of Principal and Interest
 
     To the extent specified in the related Prospectus Supplement, payments on
the Mortgage Collateral securing a Series, including prepayments, together with
withdrawals from various debt service and reserve funds, will be available to
pay principal of and interest on the Bonds of a Series.
 
     On each Payment Date for a Series, principal will be paid on the Bonds in
an amount equal to the Principal Distribution Amount or such other amount as may
be specified in the related Prospectus Supplement. Unless otherwise specified in
the related Prospectus Supplement, the Principal Distribution Amount on any
Payment Date will equal the amount by which (i) the aggregate Collateral Value
of the Mortgage Collateral securing the Series as of the preceding Payment Date
(or, with respect to the first Payment Date, as of the Cut-off Date for such
Series) exceeds (ii) the aggregate Collateral Value of the Mortgage Collateral
securing the Series as of the current Payment Date. Unless otherwise specified
in the related Prospectus Supplement, the Collateral Value of any Mortgage
Collateral securing a Series will generally equal (i) the Scheduled Principal
Balance of such Mortgage Collateral or (ii) as specified in the related
Prospectus Supplement, the Scheduled Principal
 
                                       13
 
<PAGE>
Balance of such Mortgage Collateral multiplied by a fraction, the numerator of
which is the Net Rate of the Mortgage Collateral and the denominator of which is
the Collateral Value Discount Rate (the "Interest Method").
 
     The Prospectus Supplement will specify (i) the order in which payments of
principal (including prepayments) on the Mortgage Collateral will be applied to
pay principal of different Classes of Bonds of a Series and (ii) the percentage
interest in payments of principal (including prepayments) on the Mortgage
Collateral or pools of Mortgage Collateral for each Class of Bonds within a
Series if such payments are unequally allocated among the Classes of Bonds
within a Series. Unless otherwise specified in the related Prospectus
Supplement, all payments of principal of a particular Class of Bonds will be
applied on a pro rata basis.
 
     The Stated Maturity Date for the Bonds of each Class will be the date by
which all Bonds of the Class are scheduled to be fully paid. The Stated Maturity
Date of a Class of Bonds may be determined by reference to the maturity date of
the Mortgage Collateral pledged to a Series with the latest stated final Due
Date or on the basis of the assumptions set forth in the related Prospectus
Supplement. All or a portion of the payments on the Mortgage Collateral securing
a Series will be used to amortize Bonds of the Series, as described in the
related Prospectus Supplement. It is expected that each Class of Bonds will be
fully paid in advance of its Stated Maturity Date from payments, including
prepayments, on the Mortgage Collateral. The rate of principal payments on the
Mortgage Collateral securing a Series will depend on the characteristics of the
Mortgage Collateral, as well as on the level of interest rates prevailing from
time to time and other economic factors. No assurance can be given as to the
actual prepayment experience of the Mortgage Collateral. See "Maturity and
Prepayment Considerations" and "Yield Considerations."
 
     Each Class of Bonds will bear interest from the date and at the rate per
annum (the "Class Interest Rate") specified, or determined as specified, in the
related Prospectus Supplement. Unless otherwise specified in the related
Prospectus Supplement, interest will be computed on the basis of a 360-day year
consisting of 12 months of 30 days each. Interest on a Class of Bonds consisting
of Current Interest Bonds will be payable on the Payment Dates specified in the
related Prospectus Supplement. Each such payment of interest will include all
interest either accrued to the Accounting Date immediately preceding the Payment
Date on which it is made or to another date specified in such Prospectus
Supplement. Unless interest is accrued to the Payment Date, the effective yield
to the Bondholder will be reduced to a level below the yield that would apply if
interest were paid to the respective Payment Dates. If specified in the related
Prospectus Supplement, any Class of Bonds may bear interest at a variable rate.
For any variable rate Class of Bonds, the related Prospectus Supplement will set
forth the manner for determining the variable interest rate and the interest
rate change interval. The variable interest rate for a Class of Bonds will not
exceed a maximum rate specified in the related Prospectus Supplement, and the
payments due on the Mortgage Collateral securing the related Series or Class of
Bonds will be in amounts (taking into account reserve and other funds and any
redemption rights and obligations) determined to be adequate to pay interest on
such Class of Bonds at the specified maximum interest rate.
 
     If specified in the related Prospectus Supplement, a Class of Bonds may be
a Principal-Only Class comprised solely of Principal-Only Bonds, which will not
bear interest. If specified in the related Prospectus Supplement, a Class of
Bonds may be an Accretion Class comprised solely of Accretion Bonds on which
interest will accrue on the Compound Value of such Class but not be paid until
each Class of Bonds of such Series with an earlier Stated Maturity Date, if any,
has been paid in full, or as otherwise specified in the related Prospectus
Supplement ("Deferred Interest"). Deferred Interest will be added to the
principal of each Class of Accretion Bonds on each Accounting Date until all
other Classes of Bonds having an earlier priority of payment are paid in full,
and, thereafter, interest will be paid on the Class of Accretion Bonds on their
unpaid Compound Value. The Compound Value of a Class of Accretion Bonds will
equal the original principal amount of such Class of Bonds plus accrued and
unpaid interest through the Accounting Date preceding the determination date,
less any principal payments made on such Class of Bonds.
 
     Unless otherwise specified in the related Prospectus Supplement, payments
on the Collateral pledged to a particular Series and not used to pay principal
or interest on the Bonds will be treated as Surplus. To the extent specified in
the related Prospectus Supplement for a Series, all or a portion of the Surplus
on any Payment Date may be applied to cover Losses or interest shortfalls
associated with a Series or any Series sold pursuant to this Prospectus or such
Surplus may be distributed to the Issuer. Any Surplus distributed to the Issuer
will not be available for payment of principal or interest on the Bonds.
 
Redemption
 
     To the extent provided in the related Prospectus Supplement, the Bonds of
any Class may be subject to redemption at the option of the Issuer prior to
their Stated Maturity Date. Notice of such redemption must be given by the
Issuer or by the Trustee as provided in the related Prospectus Supplement. The
redemption price for any Bond (or portion thereof) so
 
                                       14
 
<PAGE>
redeemed will be the percentage of the unpaid principal amount of such Bonds
specified in the related Prospectus Supplement, together with accrued interest
thereon to the date specified in the related Prospectus Supplement, or such
other price as may be specified in the related Prospectus Supplement.
 
                     MATURITY AND PREPAYMENT CONSIDERATIONS
 
     The actual maturity date and average life of a Class of Bonds will be
determined by, among other things, (i) the prepayment experience on the Mortgage
Collateral, (ii) the frequency and scope of any forbearance or modification
relating to defaulted Mortgage Loans and (iii) the optional redemption
provisions of a Series of Bonds.
 
     The rate of principal payments on Mortgage Loans will be affected by the
amortization schedules of the Mortgage Loans and by the rate of principal
prepayments thereon (including for this purpose payments resulting from
refinancings, liquidations due to defaults, casualties and condemnations). No
assurance can be given as to the rate of principal payments or prepayments on
the Mortgage Loans. In general, however, if prevailing interest rates fall
significantly below the interest rates on the Mortgage Loans and the Mortgage
Loans may be voluntarily prepaid in accordance with their terms, such Mortgage
Loans would be likely to be subject to a higher rate of principal prepayments
than if prevailing rates remain at or above the rates borne by such Mortgage
Loans.
 
     The Servicer, with the approval of the Master Servicer in most cases, is
authorized pursuant to the Servicing Agreement to modify the payment terms of a
defaulted Mortgage Loan. If the Master Servicer appoints a Special Servicer, the
Special Servicer would be authorized to make such modifications or
substitutions. Any such modification or substitution would likely provide for a
slower principal amortization schedule than under the original terms of the
Mortgage Loan (including an extension of the final Due Date) and therefore would
have the opposite effect on the average life of a Class of Bonds that a
prepayment of a Mortgage Loan would have. To the extent one or more of such
Mortgage Loans is in default on its revised final Due Date and the respective
Servicer is unable to liquidate timely the defaulted Mortgage Loan, the Issuer
may fail to pay one or more Classes of the Bonds in full by their Stated
Maturity Date. See "Servicing of the Mortgage Loans -- Master Servicing
Agreement" and " -- Special Servicing Agreement."
 
     The Prospectus Supplement for a Series of Bonds may contain a table setting
forth percentages of the original principal amount of each Class of Bonds of
such Series anticipated to be outstanding after each of the dates shown in the
table. It is unlikely that the prepayment experience of the Mortgage Loans
pledged as Collateral for any Series will conform to any of the percentages of
the prepayment assumption model described in any table set forth in the related
Prospectus Supplement.
 
                              YIELD CONSIDERATIONS
 
     Payments of interest on the Bonds generally will include interest accrued
through the Accounting Date for the applicable Payment Date. Because payments to
the Bondholders generally will not be made until the Payment Date following the
Accounting Date, the effective yield to the Bondholders of the Bonds will be
lower than the yield otherwise produced by the applicable Class Interest Rate
and purchase price for the Bond.
 
     The yield to maturity of any Bond will be affected by the rate and timing
of payment of principal of the Mortgage Loans and, to a lesser extent, the
frequency and scope of any modifications or substitutions of the Mortgage Loans.
If the purchaser of a Bond offered at a discount from its Parity Price
calculates the anticipated yield to maturity of such Bond based on an assumed
rate of payment of principal that is faster than that actually received on the
Mortgage Loans, the actual yield to maturity will be lower than that so
calculated. If the purchaser of a Bond offered at a premium over its Parity
Price calculates the anticipated yield to maturity of such Bond based on an
assumed rate of payment of principal that is slower than that actually received
on the Mortgage Loans, the actual yield to maturity will be lower than that so
calculated.
 
     The timing of changes in the rate of payment of principal on the Mortgage
Loans may significantly affect an investor's actual yield to maturity, even if
the average rate of principal payments experienced over time is consistent with
an investor's expectation. In general, the earlier a payment of principal on the
Mortgage Loans, the greater will be the effect on the investor's yield to
maturity. As a result, the effect on an investor's yield 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 Bonds would not be
fully offset by a subsequent commensurate reduction (or increase) in the rate of
principal payments at a later date. Because the rate of principal payments
(including prepayments) on the Mortgage Loans may significantly affect the
weighted average life and other characteristics of any Class of Bonds,
prospective investors are urged to consider their own estimates as to the
anticipated rate of future payments of principal on the Mortgage Loans and the
suitability of the Class of Bonds to their
 
                                       15
 
<PAGE>
investment objectives. For factors affecting principal payments on the Mortgage
Loans, including the impact of modifications and substitutions of Mortgage
Loans, see "Maturity and Prepayment Considerations" above.
 
     Investors should consider the risk that rapid rates of prepayment on the
related Mortgage Loans, and therefore of principal payments on the Bonds, may
coincide with periods of low prevailing interest rates. During such periods, the
effective interest rates on securities in which an investor may choose to
reinvest amounts received as principal payments on such investor's Bond may be
lower than the applicable Class Interest Rate. Conversely, slow rates of
prepayments on the Mortgage Loans, and therefore of principal payments on the
various Classes of Bonds, may coincide with periods of high prevailing interest
rates. During such periods, the amount of principal payments available to an
investor for reinvestment at such high prevailing interest rates may be
relatively low.
 
                             SECURITY FOR THE BONDS
 
General
 
     Unless otherwise specified in the related Prospectus Supplement, each
Series will be secured by the pledge to the Trustee of Collateral consisting of
(i) Mortgage Collateral, together with the payments thereon, having an aggregate
initial Collateral Value at least equal to 100% of the original principal amount
of the Bonds of such Series and any REO acquired in respect of such Mortgage
Collateral through Foreclosure, (ii) the Collateral Proceeds Account for such
Series, (iii) to the extent applicable, Reserve Funds and other funds and
accounts for such Series, (iv) to the extent applicable, the Issuer's rights to
Additional Mortgage Collateral, (v) all payments that may become due under
Insurance Policies, if any, (vi) the Issuer's rights under the Servicing
Agreements and the Master Servicing Agreement with respect to such Series and
(vii) to the extent applicable, a rate cap agreement with a third party.
Scheduled payments of principal of and interest on the Mortgage Collateral
securing a Series of Bonds (including payments from the Reserve Fund, if
applicable), net of applicable servicing fees, master servicing fees, trustee
fees, guarantee fees and insurance premiums, if any, for such Series, are
intended to be sufficient to make the required payments of interest on the Bonds
of such Series and to pay the entire principal amount of each Class of Bonds of
such Series not later than the Stated Maturity Date of such Class of Bonds.
Except as otherwise specified in the related Prospectus Supplement, the
Collateral (other than certain credit enhancement items) will secure only one
Series of Bonds.
 
The Mortgage Collateral
 
     The Prospectus Supplement for a Series will describe in general the type of
Mortgage Collateral that will secure the Series. The Mortgage Collateral may be
composed of Mortgage Loans or certain other assets evidencing interests in loans
secured by residential property.
 
The Mortgage Loans
 
     Unless otherwise specified in the related Prospectus Supplement, the
Mortgage Loans securing a Series generally will be secured by first liens on
one-family or two- to four-family residential property. If specified in the
related Prospectus Supplement, the Mortgage Collateral securing a Series of
Bonds may include Mortgage Loans secured by second liens on residential
properties, REO Properties and Mortgage Loans that are past due or
non-performing. Because Mortgage Loans secured by second liens are subordinate
to the rights of the senior lienholders, the position of the related Trust
Estate, and in turn, the Bondholders, could be more adversely affected by a
reduction in value of the Mortgaged Premises than would the position of a senior
lienholder. In addition, in the event of a default by the related Borrower,
liquidation or other proceeds may be insufficient to satisfy the second lien
Mortgage Loan after satisfaction of the senior lien and the payment of any
liquidation expenses. In addition, if REO Properties or non-performing Mortgage
Loans are included in the Trust Estate for a Series of Bonds, the inclusion of
such Mortgage Collateral may increase the rate of defaults and prepayments on
the Mortgage Collateral and, in turn, affect the yield on the Bonds of the
related Series. Regular monthly installments of principal of and interest on
each Mortgage Loan ("Monthly Payments") paid by the Borrower will be collected
by the Servicer or Master Servicer and ultimately remitted to the Trustee.
 
     Except as provided in the related Prospectus Supplement, each Mortgage Loan
securing a Series will have been originated by a savings and loan association,
savings bank, commercial bank, credit union, insurance company, or similar
institution that is supervised and examined by a federal or state authority or
by a mortgagee approved by HUD (each, an "Originator"). The Mortgaged Premises
securing such Mortgage Loans may consist of (i) detached homes, (ii) attached
homes (units having a common wall), (iii) units located in condominiums and (iv)
other types of homes or units set forth in
 
                                       16
 
<PAGE>
the related Prospectus Supplement. The Mortgage Loans securing a Series of Bonds
may be secured by Mortgaged Premises that (i) are owner-occupied, (ii) are owned
by investors or (iii) serve as second residences or vacation homes.
 
     The Mortgage Loans securing a Series may provide for the payment of
interest and full repayment of principal in level Monthly Payments with a fixed
rate of interest computed on the declining principal balance of the Mortgage
Loan ("Level Payment Mortgage Loans"); may provide for periodic adjustments to
the rate of interest on such Mortgage Loans ("ARM Loans") to equal the sum
(which may be rounded) of a fixed margin ("Gross Margin") and an index
("Index"), all as described in the related Prospectus Supplement; may consist of
Mortgage Loans for which funds have been provided to reduce the Borrower's
Monthly Payments during the early period of such Mortgage Loans ("Buy-Down
Mortgage Loans"); may include Mortgage Loans on which only interest is payable
until maturity as well as Mortgage Loans that provide for the amortization of
principal over a certain period, although all remaining principal is due at the
end of a shorter period ("Balloon Payment Mortgage Loans"); may include ARM
Loans that provide for negative amortization or accelerated amortization
resulting from delays in or limitations on the payment adjustments necessary to
amortize fully the outstanding principal balance of the loan at its then
applicable Note Rate over its remaining term; and may include such other types
of mortgage loans as are described in the related Prospectus Supplement. Balloon
Payment Mortgage Loans also may be ARM Loans. A Series may also be secured by
other Mortgage Collateral consisting of conventional mortgage pass-through
certificates or collateralized mortgage obligations as more fully described in
the related Prospectus Supplement. Such other Mortgage Collateral must be in
form and substance satisfactory to each Rating Agency rating that Series of
Bonds.
 
     As further described in the applicable Prospectus Supplement, Balloon
Payment Mortgage Loans include Mortgage Loans that provide for amortization of
the principal amount over a certain period (for example, 30 years), although all
remaining principal is due at the end of a shorter period (for example, 15
years). The final balloon payment on a Balloon Payment Mortgage Loan will be
treated as a prepayment of that Mortgage Loan. The ability of a Borrower to make
the final "balloon" payment may be dependent upon the Borrower's ability to
refinance the Balloon Payment Mortgage Loan or sell the related Mortgaged
Premises for an amount equal to or greater than the unpaid principal balance of
the Mortgage Loan. Under certain circumstances (for example, in a rising
interest rate environment), a Borrower may be unable to secure refinancing for
such loan or to sell the related Mortgaged Premises. Accordingly, Balloon
Payment Mortgage Loans may be subject to a higher risk of delinquency, loss, and
foreclosure than certain other types of mortgage loans.
 
     In addition, ARM Loans and Buy-Down Mortgage Loans may be underwritten on
the basis of an assessment that the Borrower will have the ability to make
payments in higher amounts in later years and, in the case of certain ARM Loans,
after relatively short periods of time. Accordingly, defaults on ARM Loans and
Buy-Down Mortgage Loans leading to foreclosure and the ultimate liquidation of
the related Mortgaged Premises may occur with greater frequency in the early
years of such loans, although little data is available with respect to the rate
of default on such loans. Increases in the required monthly payments on such
loans may result in a default rate that is higher than that for fixed rate
Mortgage Loans.
 
     As specified in the related Prospectus Supplement, a Security Instrument
may contain a "due-on-sale" clause permitting acceleration of the maturity of
the related Mortgage Loan if the Borrower transfers its interest in the
Mortgaged Premises. Unless otherwise specified in the related Prospectus
Supplement, the Servicing Agreement will require the Servicers to enforce
"due-on-sale" clauses. See "Certain Legal Aspects of the Mortgage
Loans -- Due-on-Sale Provisions."
 
     The Prospectus Supplement applicable to a Series of Bonds will include
among other things information, as of the applicable Cut-off Date, as to (i) the
aggregate principal balance of the Mortgage Loans, (ii) the range of remaining
terms to stated maturity or weighted average remaining term to stated maturity
of the Mortgage Loans, (iii) the current Scheduled Principal Balance of the
largest Mortgage Loan and the average outstanding Scheduled Principal Balance of
the Mortgage Loans, (iv) the weighted average Note Rate or range of Note Rates
borne by the Mortgage Loans, (v) the range of original loan-to-value ratios or
the weighted average loan-to-value ratio of the Mortgage Loans and (vi) the
geographic distribution of the Mortgaged Premises.
 
Second Liens
 
     Certain of the Mortgage Loans may be secured by second liens, and the
related first liens ("First Liens") may not be included in the Mortgage Pool.
The primary risk to holders of Mortgage Loans secured by second liens is the
possibility that adequate funds will not be received in connection with a
Foreclosure of the related First Lien to satisfy fully both the First Lien and
the Mortgage Loan. In the event that a holder of the First Lien forecloses on a
Mortgaged Premises, the proceeds of the Foreclosure or similar sale will be
applied first to the payment of court costs and fees in connection with the
Foreclosure, second to real estate taxes, third in satisfaction of all
principal, interest, prepayment or acceleration penalties, if any, and fourth
any other sums due and owing to the holder of the First Lien. The claims of the
holder of the First Lien will be
 
                                       17
 
<PAGE>
satisfied in full out of proceeds of the Liquidation of the Mortgage Loan, if
such proceeds are sufficient, before the Trust Estate as holder of the second
lien receives any payments in respect of the Mortgage Loan. If the Servicer were
to foreclose on any Mortgage Loan, it would do so subject to any related First
Lien. In order for the debt related to the Mortgage Loan to be paid in full at
such sale, a bidder at the Foreclosure sale of such Mortgage Loan would have to
bid an amount sufficient to pay off all sums due under the Mortgage Loan and the
First Lien or purchase the Mortgaged Premises subject to the First Lien. In the
event that such proceeds from a Foreclosure or similar sale of the related
Mortgaged Premises are insufficient to satisfy both mortgage loans in the
aggregate, the Trust Estate, as the holder of the second lien, and, accordingly,
holders of the Bonds bear (i) the risk of delay in distributions while a
deficiency judgment against the Borrower is obtained and (ii) the risk of loss
if the deficiency judgment is not realized upon. Moreover, deficiency judgments
may not be available in certain jurisdictions. In addition, a second mortgagee
may not foreclose on the property securing a second mortgage unless it
forecloses subject to the first mortgage.
 
     Even assuming that the Mortgaged Premises provide adequate security for the
Mortgage Loans, substantial delays could be encountered in connection with the
Liquidation of defaulted Mortgage Loans, and corresponding delays in the receipt
of related proceeds by Bondholders could occur. An action to foreclose on a
Mortgaged Premises securing a Mortgage Loan is regulated by state statutes and
rules and is subject to many of the delays and expenses of other lawsuits if
defenses or counterclaims are interposed, sometimes requiring several years to
complete. Furthermore, in some states an action to obtain a deficiency judgment
is not permitted following a nonjudicial sale of a Mortgaged Premises. In the
event of a default by a Borrower, these restrictions, among other things, may
impede the ability of the Servicer to foreclose on or sell the Mortgaged
Premises or to obtain Liquidation Proceeds sufficient to repay all amounts due
on the related Mortgage Loan. In addition, the Servicer generally will be
entitled to deduct from related Liquidation Proceeds all expenses reasonably
incurred in attempting to recover amounts due on defaulted Mortgage Loans and
not yet repaid, including payments to senior lienholders, legal fees and costs
of legal action, real estate taxes and maintenance and preservation expenses.
 
     Liquidation expenses with respect to defaulted second mortgage loans do not
vary directly with the outstanding principal balance of the loan at the time of
default. Therefore, assuming that a Servicer took the same steps in realizing
upon a defaulted second mortgage loan having a small remaining principal balance
as it would in the case of a defaulted second mortgage loan having a large
remaining principal balance, the amount realized after expenses of Liquidation
would be smaller as a percentage of the outstanding principal balance of the
defaulted second mortgage loan having a small remaining principal balance than
would be the case with the defaulted second mortgage loan having a large
remaining principal balance. Because the average outstanding principal balance
of the second lien Mortgage Loans generally are smaller relative to the size of
the average outstanding principal balance of the loans in a typical pool of
conventional first priority mortgage loans, Liquidation Proceeds may also be
smaller as a percentage of the principal balance of a Mortgage Loan than would
be the case in a typical pool of conventional first priority mortgage loans.
 
Repurchase of Converted Mortgage Loans
 
     If so specified in the Prospectus Supplement for a Series, the related
Series may be secured by ARM Loans the Note Rate of which is convertible from an
adjustable rate to a fixed rate at the option of the Borrower upon the
fulfillment of certain conditions. Except as otherwise specified in the related
Prospectus Supplement, the Participant will be obligated to repurchase any such
ARM Loan as to which the conversion option has been exercised at a purchase
price equal to the Unpaid Principal Balance of such Mortgage Loan, plus 30 days
of interest thereon at the applicable Note Rate. The purchase price will be
treated as a prepayment of the related Mortgage Loan. In the event of a default
on the obligation of the Participant to purchase any Converted Mortgage Loan,
the Master Servicer will attempt to sell the Converted Mortgage Loan. Until a
Converted Mortgage Loan is purchased or sold as described above, it will remain
in the Trust Estate with a fixed Note Rate. An obligation of the Participant to
repurchase Converted Mortgage Loans generally will not be supported by cash,
letters of credit, third party guarantees or other similar arrangements.
 
Substitution of Mortgage Collateral
 
     Unless otherwise provided in the Prospectus Supplement and subject to the
limitations set forth below, the Issuer at any time may deliver to the Trustee
other items of Mortgage Collateral in substitution for any one or more items of
Mortgage Collateral pledged as security for such Series. The Issuer will have
the option to pledge to the Trustee, in substitution for a defaulted Mortgage
Loan or REO, a new mortgage loan (a "Substitute Mortgage Loan"), to the extent
that the Master Servicer has determined, in its reasonable business judgment,
that the present value of any potential Loss on such defaulted Mortgage Loan or
REO will be reduced through the substitution of a Substitute Mortgage Loan for
such defaulted Mortgage Loan or REO, and provided that such Substitute Mortgage
Loan (i) is secured by the Mortgaged Premises that secures the
 
                                       18
 
<PAGE>
defaulted Mortgage Loan or by such REO, (ii) has either (A) an initial principal
balance equal to or less than the Scheduled Principal Balance of the defaulted
Mortgage Loan for which it is substituted or (B) a loan-to-value ratio of not
more than 100%, based upon a current appraisal of the Mortgaged Premises, and
(iii) has a maturity date that is not later than the Stated Maturity Date of the
related Series of Bonds. The amount, if any, by which the Collateral Value of
the defaulted Mortgage Loan or REO exceeds the Collateral Value of the
Substitute Mortgage Loan would constitute a Loss on such Mortgage Loan or REO.
Upon the pledge of a Substitute Mortgage Loan, the Trustee will release the
defaulted Mortgage Loan or the REO from the lien of the Indenture.
 
     In addition, unless otherwise provided in the Prospectus Supplement, the
Issuer may pledge to the Trustee items of Mortgage Collateral in substitution
for an item of Mortgage Collateral initially pledged ("Original Mortgage
Collateral") as security for a Series of Bonds in the event of a breach of a
representation or warranty by the seller of such item of Original Mortgage
Collateral or in the case of defective or incomplete documentation with respect
to such item of Original Mortgage Collateral. Any such substitute Mortgage
Collateral will have an interest rate within one percentage point in excess of
that with respect to the item of Original Mortgage Collateral for which it is
substituted, a principal balance or value at least equal to the principal
balance or value of the item of Original Mortgage Collateral for which it was
substituted and a maturity within 180 days of the item of Original Mortgage
Collateral for which it is substituted. As more particularly set forth in the
Indenture, substitute Mortgage Collateral must have characteristics
substantially similar to those of the Original Mortgage Collateral for which
they are substituted.
 
Pledge of Additional Collateral and Issuance of Additional Bonds
 
     To the extent specified in the Prospectus Supplement for a Series, the
Issuer may pledge additional mortgage loans or mortgage certificates
("Additional Mortgage Collateral") to the Trustee and issue additional Bonds
("Additional Bonds") of that Series within one year of the date of initial
issuance of the Bonds of such Series. Such Additional Bonds may represent
additional Bonds of one or more outstanding Classes of Bonds or may represent
one or more new Classes of Bonds of such Series. Any such Additional Bonds will
be issued pursuant to a Prospectus Supplement, which will describe the
characteristics of the Additional Mortgage Collateral and the material terms of
the Additional Bonds. Any pledge of Additional Mortgage Collateral and issuance
of Additional Bonds will be subject to satisfaction of the following conditions:
(a) each Rating Agency rating any outstanding Class of Bonds of the related
Series will confirm that the pledge of Additional Mortgage Collateral and other
additional Collateral, if any, and the corresponding issuance of Additional
Bonds will not result in the downgrading of the credit rating of any outstanding
Class of Bonds of such Series, (b) the pledge of Additional Mortgage Collateral
will not affect the Class Interest Rate, Stated Maturity Date or Payment Dates
of any outstanding Bonds of such Series, (c) the weighted average life of each
outstanding Class of Bonds calculated at the prepayment rate assumed for the
pricing of the initial issuance of such Class of Bonds will not vary by more
than (plus/minus) 0.05 years in the weighted average life disclosed in the
Prospectus Supplement for the initial issuance of the Bonds of such Series, and
(d) the characteristics of the Additional Mortgage Collateral and the Mortgage
Collateral as augmented by the Additional Mortgage Collateral will conform to
the parameters for Additional Mortgage Collateral disclosed in the Prospectus
Supplement for the initial issuance of Bonds of such Series. However, there can
be no assurance that any pledge of Additional Mortgage Collateral and issuance
of Additional Bonds would not affect the timing or amount of payments received
by Holders of the outstanding Bonds of that Series. Provided that the conditions
described in the Prospectus Supplement for the outstanding Bonds are satisfied,
the pledge of Additional Mortgage Collateral and the issuance of Additional
Bonds will not be subject to the prior consent of the Holders of the outstanding
Bonds of such Series.
 
Master Servicer Custodial Account
 
     Unless otherwise specified in the Prospectus Supplement for a Series, each
Servicing Agreement will require an amount representing the Servicer Remittance
to be remitted by each Servicer on the Remittance Date to the Master Servicer
Custodial Account established by the Master Servicer at a depository institution
whose senior debt obligations are then rated in the security rating category
required to support the then applicable rating assigned to that Series. See
"Servicing of the Mortgage Loans -- Payments on Mortgage Loans" herein.
 
Collateral Proceeds Account
 
     The Collateral Proceeds Account will be an account established by the
Trustee for the benefit of Bondholders. The Collateral Proceeds Account will be
an account or accounts that are either (i) maintained with a depository
institution whose senior debt obligations are then rated in the security rating
category required to support the then applicable rating assigned to that Series,
or (ii) trust accounts.
 
                                       19
 
<PAGE>
     On or before each Master Servicer Remittance Date, the Master Servicer will
transfer from the Master Servicer Custodial Account the proceeds of the Mortgage
Collateral that are distributable to the Bondholders to the Collateral Proceeds
Account. The proceeds of the Mortgage Loans deposited into the Collateral
Proceeds Account generally will consist of the sum of (i) the aggregate Servicer
Remittance relating to the Mortgage Loans securing a Series, less the master
servicing fee, and (ii) any Advances to be made by the Master Servicer or
Special Servicer, if any. On each Payment Date, the Trustee will withdraw from
the Collateral Proceeds Account and pay to the Bondholders, to the extent of the
available funds on deposit therein, all amounts required to be paid on the Bonds
of such Series on such date. The interposition of the Master Servicer between
the Servicers and the Trustee provides for the accumulation of collections from
the various Servicers outside of a trust account, thereby avoiding the
likelihood that multiple Servicers will make demands on the Trustee for the
payment of servicing fees or the reimbursement of Advances from amounts on
deposit in the Collateral Proceeds Account. The master servicing fee is payable
to the Master Servicer in part due to its performance as an intermediary between
the various Servicers and the Trustee.
 
     Funds in the Collateral Proceeds Account may be invested and, if invested,
shall be invested in the name of the Trustee (in its capacity as such) in
Eligible Investments that mature not later than the Business Day preceding each
Payment Date (except that, if such Eligible Investment is an obligation of the
Trustee, then such Eligible Investment may mature not later than such Payment
Date) and will not be sold or disposed of prior to its maturity. All income
realized from any such investments will accrue to the benefit of the Master
Servicer as additional compensation and may be withdrawn by the Master Servicer
from time to time. However, no withdrawals from the Collateral Proceeds Account
will be permitted if such withdrawals would cause a deficiency in amounts
payable to Bondholders.
 
Reserve Fund or Accounts
 
     If stated in the Prospectus Supplement for a Series, the Issuer will
deposit cash, certificates of deposit or letters of credit in one or more
Reserve Funds or accounts, which may be used by the Trustee to make any required
payments of principal or interest on the Bonds of the Series to the extent that
funds are not otherwise available. The Series Supplement may limit the pledge of
any Reserve Fund to certain Classes of Bonds. The Issuer may have certain rights
on any Payment Date to cause the Trustee to make withdrawals from the Reserve
Fund for a Series and to pay such amounts in accordance with the instructions of
the Issuer as specified in the related Prospectus Supplement to the extent that
such funds are no longer required to be maintained for the Bondholders.
 
Other Funds or Accounts
 
     The Bonds of a Series may also be secured by certain other funds and
accounts for the purpose of, among other things, (i) making required payments of
principal or interest on the Bonds of the Series to the extent funds are not
otherwise available, (ii) paying certain administrative, insurance and similar
costs and (iii) accumulating funds that are credited to the Issuer's account
pending their distribution to the Issuer. To the extent such funds and accounts
are material, they will be described in the related Prospectus Supplement.
 
Investment of Funds
 
     Funds deposited in or remitted to the Collateral Proceeds Account, any
Reserve Fund and any other funds and accounts held under the Indenture for a
Series will be invested by the Trustee, and amounts in the Master Servicer
Custodial Account will be invested by the Master Servicer, in certain eligible
investments ("Eligible Investments") as specified in the Indenture or Indenture
Supplement for the related Series.
 
Mortgage Insurance on the Mortgage Loans
 
     Mortgage Loans securing a Series generally will be covered by special
hazard insurance, title insurance, and, if so specified in the related
Prospectus Supplement, primary mortgage insurance policies (each, a "Primary
Mortgage Insurance Policy," and together with any special hazard insurance
policies and title insurance policies, the "Insurance Policies"). To the extent
provided in the related Prospectus Supplement, in lieu of certain Insurance
Policies, Additional Mortgage Collateral (or instruments secured by additional
Mortgage Loans) may be pledged to the Trustee to secure the timely payment of
principal of and interest on the Mortgage Loans and/or the Bonds.
 
                                       20
 
<PAGE>
Pool Insurance
 
     The Issuer may obtain a Pool Insurance Policy to cover losses (subject to
the limitations described below) incurred by reason of default by the Borrowers
of the Mortgage Loans securing such Series that are not covered by any Primary
Mortgage Insurance Policy or exceed the coverage provided any applicable Primary
Mortgage Insurance Policy. The terms of the Master Servicing Agreement with
respect to a Series will require the Master Servicer to maintain the Pool
Insurance Policies, if any, for such Series and to present or cause the
Servicers to present claims thereunder to the related insurer on behalf of the
Issuer, the Trustee and the holders of Bonds of such Series.
 
     The amount of the Pool Insurance Policy (or Policies) for a Series, if any,
will be specified in the related Prospectus Supplement. A Pool Insurance Policy
for a Series, however, will not be a blanket policy against loss, because claims
thereunder may only be made for particular defaulted Mortgage Loans and only
upon satisfaction of certain conditions precedent as described below.
 
     Unless otherwise specified in the related Prospectus Supplement, the Pool
Insurance Policy for a Series will provide that as a condition precedent to the
payment of any claim the insured will be required (a) to advance hazard
insurance premiums on the Mortgaged Premises securing the defaulted Mortgage
Loan; (b) to advance, as necessary and approved in advance by the related
insurer, (1) real estate property taxes, (2) all expenses required to preserve
and repair the Mortgaged Premises, to protect the Mortgaged Premises from waste,
so that the Mortgaged Premises is in at least as good a condition as existed on
the date upon which coverage under the Pool Insurance Policy with respect to
such Mortgaged Premises first became effective, ordinary wear and tear excepted,
(3) property sales expenses, (4) any outstanding liens on the Mortgaged
Premises, and (5) foreclosure costs including court costs and reasonable
attorneys' fees; and (c) if there has been physical loss or damage to the
Mortgaged Premises, to restore the Mortgaged Premises to its condition (ordinary
wear and tear excepted) as of the issue date of the Pool Insurance Policy. It
also will be a condition precedent to the payment of any claim under the Pool
Insurance Policy that the insured maintain a Primary Mortgage Insurance Policy
that is acceptable to the Pool Insurer on all Mortgage Loans that have
loan-to-value ratios at the time of origination in excess of 80%. Assuming
satisfaction of these conditions, the Pool Insurer will pay to the insured the
amount of the loss which will be: (a) the amount of the unpaid principal balance
of the Mortgage Loan immediately prior to the Approved Sale of the Mortgaged
Premises; (b) the amount of the accumulated unpaid interest on such Mortgage
Loan to the date of claim settlement at the contractual rate of interest; and
(c) reimbursable amounts advanced by the insured as described above, less
certain payments (including the proceeds of any prior Approved Sale and any
Primary Insurance Policies). The Pool Insurance Policy may not reimburse the
insured for attorneys' fees on a foreclosed Mortgage Loan in excess of 3% of the
unpaid balance of principal and interest of that Mortgage Loan. As a result,
legal expenses in excess of such reimbursement limitation may be charged as a
loss on the related Bonds. An Approved Sale is (1) a sale of the Mortgaged
Premises acquired by the insured because of a default by the Borrower to which
sale the Pool Insurer has given prior approval, (2) a pre-foreclosure,
foreclosure or trustee's sale of the Mortgaged Premises at a price exceeding the
minimum amount specified by the Pool Insurer, (3) the acquisition of the
Mortgaged Premises under the Primary Mortgage Insurance Policy by the related
Mortgage Insurer, or (4) the acquisition of the Mortgaged Premises by the Pool
Insurer. If the Pool Insurer elects to take title to the Mortgaged Premises, the
insured must, as a condition precedent to the payment of any such Loss, provide
the Pool Insurer with good and merchantable title to the Mortgaged Premises. If
any property securing a defaulted Mortgage Loan is damaged and the proceeds, if
any, from the related Standard 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 Pool Insurance Policy, the
Servicer or the Master Servicer of the related Mortgage Loan will not be
required to expend its own funds to restore the damaged Mortgaged Premises
unless it determines and the Master Servicer agrees (A) that such restoration
will increase the proceeds to the Trust Estate on liquidation of the Mortgage
Loan after reimbursement of the Servicer or the Master Servicer for its expenses
and (B) that such expenses will be recoverable by it through Liquidation
Proceeds or Insurance Proceeds.
 
     The Pool Insurance Policies will generally not insure (and many Primary
Insurance Policies may 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 Borrower or the
Originator, (ii) failure to construct Mortgaged Premises in accordance with
plans and specifications, and (iii) 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 Mortgage Insurer. A failure of coverage
atributabe to one of the foregoing events might result in a breach of the
Participant's representations and warranties described under "Origination of
Mortgage Loans -- Representations and Warranties" and in such event, subject to
the limitations described therein, might give rise to an obligation on the part
of the Participant to purchase the defaulted Mortgage Loan if the breach cannot
be cured. See "Origination of Mortgage Loans -- Representations and Warranties."
In addition, if a terminated Servicer has failed to comply with its obligation
under the Servicing Agreement to purchase a Mortgage Loan
 
                                       21
 
<PAGE>
upon which coverage under a Pool Insurance Policy has been denied on the grounds
of fraud, dishonesty or misrepresentation (or if the Servicer has no such
obligation), the Participant may be obligated to purchase the Mortgage Loan. See
"Servicing of the Mortgage Loans -- Maintenance of Insurance Policies; Claims
Thereunder and Other Realization Upon Defaulted Mortgage Loans."
 
     The original amount of coverage under any Pool Insurance Policy securing a
Series will be reduced over the life of the Bonds of such Series by the
aggregate dollar amount of claims paid less the aggregate of the net amount
realized by the Pool Insurer upon disposition of all foreclosed Mortgaged
Premises covered thereby. The amount of claims paid includes certain expenses
incurred by the Servicer or the Master Servicer of the defaulted Mortgage Loan,
as well as accrued interest on delinquent Mortgage Loans to the date of payment
of the claim. See "Certain Legal Aspects of Mortgage Loans -- Foreclosure." The
net amounts realized by the Pool Insurer will depend primarily on the market
value of the Mortgaged Premises securing the defaulted Mortgage Loan. The market
value of the Mortgaged Premises will be determined by a variety of economic,
geographic, social, environmental and other factors and may be affected by
matters that were unknown and could not reasonably be anticipated at the time
the original loan was made.
 
     If aggregate net claims paid under a Pool Insurance Policy reach the
original policy limit, coverage under the Pool Insurance Policy will lapse and
any further losses may affect adversely distributions to holders of Bonds of
such Series. In addition, unless the Servicer or Master Servicer could determine
that an advance in respect of a delinquent Mortgage Loan would be recoverable to
it from the proceeds of the liquidation of such Mortgage Loan or otherwise,
neither the Servicer nor the Master Servicer would be obligated to make an
advance respecting any such delinquency since the advance would not be
ultimately recoverable to it from either the Pool Insurance Policy or from any
other related source. See "Servicing of the Mortgage Loans -- Advances." The
original amount of coverage under the Pool Insurance Policy securing a Series
may also be reduced or cancelled to the extent each Rating Agency rating the
Series confirms that such reduction will not result in the lowering of the
rating of the Bonds of such Series.
 
     Unless otherwise specified in the related Prospectus Supplement, a Pool
Insurance Policy may insure against losses on the Mortgage Loans securing other
Series of Securities or that secure other mortgage-backed securities or
collateralized mortgage obligations issued by the Issuer or one of its
affiliates, provided, however, that, at the time of the extension, such
extension of coverage (and corresponding assignment of the Pool Insurance
Policy) to any other Series or such other Bonds does not result in the lowering
by any Rating Agency rating a Series offered hereby of the rating of any Bonds
of such Series.
 
Credit Enhancement for the Mortgage Loans
 
     Credit enhancements acceptable to each Rating Agency may be used to provide
for coverage of certain risks of default or losses on the Mortgage Loans. Any
such credit enhancement will be described in detail in the related Prospectus
Supplement. Such credit enhancements may be limited to one or more Classes of
Bonds and may include, but will not necessarily be limited to, any of the
following:
 
          (i) Subordination in right of payment of one or more Classes to the
     right of other Classes to receive payments, subject to such conditions and
     limitations as may be described in the related Prospectus Supplement;
 
          (ii) Pledge of additional collateral and any cash flow thereon by any
     institution acceptable to each Rating Agency, which the Trustee may sell or
     draw upon in the event amounts received as payments on the Mortgage Loans
     are insufficient to make required payments on one or more Classes of Bonds.
     Such pledge of additional collateral may be limited in amount and subject
     to conditions, as described in the related Prospectus Supplement;
 
          (iii) Limited guarantees against losses arising from defaults on the
     Mortgage Loans, or against failure to make payments of principal of and
     interest on the Bonds. Such guarantees may be limited to a specified
     maximum dollar amount or may be subject to limitations having similar
     effect;
 
          (iv) Letters of credit issued by banks acceptable to each Rating
     Agency, under which the Trustee may draw funds in the event amounts
     received as payments on the Mortgage Loans are insufficient to make
     required payments on a Class or Classes of Bonds. Such letters of credit
     may be limited in amount and subject to conditions, as described in the
     related Prospectus Supplement;
 
          (v) Reserve Funds created by the deposit of assets at the time of the
     issuance of the Bonds or by the accumulation of funds generated by the
     Mortgage Loans, upon which the Trustee may draw in the event amounts
     received as payments on the Mortgage Loans are insufficient to make
     required payments on a Class or Classes of Bonds or by a combination of the
     foregoing. The amounts held in such Reserve Funds will be invested in
     Eligible Investments;
 
                                       22
 
<PAGE>
          (vi) Insurance policies issued by insurers acceptable to each Rating
     Agency that provide for payment to the Trustee or the Servicer upon the
     occurrence of certain casualty events at the Mortgaged Premises. Such
     insurance policies may be limited in amount and subject to conditions, as
     described above; and
 
          (vii) Combinations of the foregoing.
 
     Except as otherwise provided in the related Prospectus Supplement, each
Series of Bonds will be secured by the Mortgage Loans for that Series and
related property. The related Prospectus Supplement may specify that payments
received on such Mortgage Loans be paid (i) so as to prioritize, with respect to
right of payment, certain Classes of Bonds within a Series or (ii)
disproportionately among the various Classes of Bonds.
 
     Unless otherwise specified in the related Prospectus Supplement, in the
event of delinquencies in payments of principal or interest on the Mortgage
Loans, the applicable Servicer and the Master Servicer (or the Special Servicer,
if any) will advance cash in the amounts described herein. Neither any Servicer,
the Master Servicer nor any Special Servicer will be obligated to make an
Advance that it (or in the case of the Servicer, the Master Servicer) reasonably
believes to be a Non-Recoverable Advance. See "Servicing of the Mortgage
Loans -- Advances."
 
     There can be no assurance that real estate values will remain at present
levels in the areas in which the Mortgaged Premises will be located. If the real
estate market relating to Mortgage Loans in a particular pool should experience
an overall decline in property values, the actual rates of delinquencies,
foreclosures and losses could be significantly higher than those now generally
experienced in the mortgage lending industry. To the extent that such
delinquencies, foreclosures and losses are not covered by applicable credit
enhancements described in the related Prospectus Supplement, the Losses
resulting therefrom will be borne by Bondholders of the Series secured by such
pool as specified in the related Prospectus Supplement.
 
     With respect to any Series as to which any Mortgage Loans have an
adjustable rate of interest, there may be a higher likelihood of defaults and
losses on the Mortgage Loans during periods of higher prevailing interest rates.
With respect to any Series as to which any Subordinated Class of Bonds will have
been issued, such losses, generally, first will be borne by the Issuer, to the
extent of any Surplus, and then by the Bondholders of any Subordinated Classes
of Bonds as a result and to the extent of the subordination in right of payment
of any Subordinated Classes of Bonds to any Senior Classes of Bonds, as
specified in the related Prospectus Supplement.
 
Insurance Policies and Surety Bonds
 
     If so provided in the Prospectus Supplement for a Series of Bonds,
deficiencies in amounts otherwise payable on such Bonds or certain Classes
thereof will be covered by insurance policies and/or surety bonds provided by
one or more insurance companies or sureties. Such instruments may cover, with
respect to one or more Classes of Bonds of the related Series, timely payments
of interest and/or full payments of principal on the basis of a schedule of
principal payments set forth in or determined in the manner specified in the
related Prospectus Supplement. A copy of any such instrument for a Series will
be filed with the Commission as an exhibit to a Current Report on Form 8-K to be
filed with the Commission within 15 days of issuance of the Bonds of the related
Series.
 
                       ORIGINATION OF THE MORTGAGE LOANS
 
General
 
     Each Mortgage Loan included in a Mortgage Pool securing a Series of Bonds
will be originated by a savings and loan association, savings bank, commercial
bank, credit union, or similar institution that is supervised and examined by a
federal or state authority, or by a mortgagee approved by HUD. In originating a
Mortgage Loan, the loan originator (the "Originator") will follow either (a) its
own credit approval process, to the extent that such process conforms to
underwriting standards generally acceptable to FNMA or FHLMC, or (b) the
Participant's various credit, appraisal and underwriting standards and
guidelines. The Prospectus Supplement will disclose the percentage of Mortgage
Loans in a Mortgage Pool securing a Series of Bonds that are originated using
the Participant's underwriting guidelines, and those originated using the
Originator's stricter underwriting guidelines. As discussed further in the
related Prospectus Supplement, the Participant's underwriting guidelines are
less stringent than those of FNMA or FHLMC, primarily in that they generally
permit the Borrower to have a higher debt-to-income ratio and a larger number of
derogatory credit items than do the guidelines of FNMA or FHLMC. However, the
Participant's underwriting guidelines require that the property appraisals
conform to FNMA or FHLMC appraisal standards then in effect.
 
                                       23
 
<PAGE>
     Both sets of underwriting standards are applied in a manner intended to
comply with applicable federal and state laws and regulations. The purpose of
applying these standards is to evaluate each prospective Borrower's credit
standing and repayment ability and the value and adequacy of the related
Mortgaged Premises as collateral.
 
     The mortgage loans originated under the Participant's underwriting
standards generally are based on loan application packages submitted by mortgage
brokerage companies for underwriting review, approval and funding by the
Participant or an affiliate of the Participant. Originators who apply their own,
stricter underwriting standards review a similar loan application package in
their decision whether to approve and fund the mortgage loans. In general, a
prospective Borrower is required to complete a detailed application designed to
provide pertinent credit information. The prospective Borrower generally is
required to provide a current list of assets as well as an authorization for a
credit report which summarizes the Borrower's credit history with merchants and
lenders as well as any suits, judgments or bankruptcies that are of public
record. 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 Premises as collateral, an
appraisal is made of each property considered for financing by a qualified
independent appraiser approved by FNMA, FHLMC, the Participant or an affiliate
of the Participant. 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 and, if considered
applicable by the appraiser, the estimated rental income of the property and a
replacement cost analysis based on the current cost of constructing a similar
home. All appraisals are required to conform to FNMA or FHLMC appraisal
standards then in effect.
 
     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 Premises (such as property tax and hazard insurance),
and (ii) to meet monthly housing expenses and other financial obligations and
monthly living expenses. The underwriting standards applied, particularly with
respect to the level of income and debt disclosure on the application and
verification, may be varied in appropriate cases where factors such as low
loan-to-value ratios or other favorable compensating factors exist.
 
     A prospective Borrower applying for a loan pursuant to the full
documentation program is required to provide, in addition to the above, a
statement of income, expenses and liabilities (existing or prior). An employment
verification is obtained from an independent source (typically the prospective
Borrower's employer), which verification generally reports the length of
employment with that organization, the prospective Borrower's current salary and
whether it is expected that the prospective 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. For other than
self-employed Borrowers, income verification may be accomplished by W-2 forms or
pay stubs that indicate year to date earnings.
 
     Under the limited documentation program, greater emphasis is placed on the
value and adequacy of the Mortgaged Premises as collateral rather than on credit
underwriting, and certain credit underwriting documentation concerning income
and employment verification is therefore waived. Accordingly, the maximum
permitted loan-to-value ratios for loans originated under such program are
generally lower than those permitted for other similar loans originated pursuant
to the full documentation program.
 
Representations and Warranties
 
     The Issuer generally will acquire Mortgage Loans from the Participant. The
Participant or an affiliate may act as a Servicer of Mortgage Loans securing the
Series or an unrelated entity may act as Servicer. The Participant will make
certain representations and warranties with respect to such Mortgage Loans in
the agreement by which the Participant transfers its interest in the Mortgage
Loans. Except as otherwise noted in the Prospectus Supplement for a Series, the
Participant will represent and warrant, among other things, as follows: (i) that
each Mortgage Loan has been originated in compliance with all applicable laws,
rules and regulations; (ii) that no Mortgage Loan is more than 60 days
delinquent as of the applicable Cut-off Date; (iii) that each Insurance Policy
is the valid and binding obligation of the Insurer; (iv) that each Security
Instrument constitutes a good and valid first or, if applicable, second lien on
the Mortgaged Premises; and (v) that the Borrower holds good and marketable
title to the Mortgaged Premises. Except as otherwise noted in the Prospectus
Supplement for a Series, the Participant is required to submit to the Trustee
with each Mortgage Loan a mortgagee title insurance policy, title insurance
binder, preliminary title report, or satisfactory evidence of title insurance.
If a preliminary title report is delivered initially, the Participant is
required to deliver a final title insurance policy or satisfactory evidence of
the existence of such a policy.
 
                                       24
 
<PAGE>
     In the event the Participant breaches a representation or warranty with
respect to a Mortgage Loan or if any principal document executed by the Borrower
relating to a Mortgage Loan is found to be defective in any material respect and
the breaching party cannot cure such breach of defect within the number of days
specified in the applicable agreement, the Trustee may require such breaching
party to purchase such Mortgage Loan upon deposit with the Trustee of funds
equal to the then Unpaid Principal Balance of such Mortgage Loan plus accrued
interest thereon at the Note Rate through the end of the month in which the
purchase occurs. In the event of a breach by the Participant of a representation
or warranty with respect to a Mortgage Loan or the delivery by the Participant
to the Trustee of a materially defective document with respect to a Mortgage
Loan, the Participant may under certain circumstances, in lieu of repurchasing
such Mortgage Loan, substitute a Mortgage Loan having characteristics
substantially similar to those of the defective Mortgage Loan. See "Security for
the Bonds -- Substitution of Mortgage Collateral." The Participant's obligation
to purchase a Mortgage Loan will not be guaranteed by the Issuer or any other
party, unless otherwise specified in the related Prospectus Supplement.
 
                        SERVICING OF THE MORTGAGE LOANS
 
General
 
     For each Series secured by Mortgage Loans, various Servicers, which may
include Resource or an affiliate, will provide certain customary servicing
functions with respect to the Mortgage Loans securing such Series pursuant to
servicing agreements ("Servicing Agreements"), which will be pledged to the
Trustee to secure the Bonds. The Servicers will be entitled to withhold their
servicing fees and certain other fees and charges from payments on such Mortgage
Loans serviced by them. If so specified in the related Prospectus Supplement, a
Special Servicer may be appointed. The related Prospectus Supplement will
describe the duties and obligations of the Special Servicer, if any. A Special
Servicer will be entitled to a special servicing fee.
 
     Each Servicer of one- to four-family Mortgage Loans generally will be
approved or will utilize a Sub-Servicer that is approved by FNMA or FHLMC as a
servicer of mortgage loans and must be approved by the Master Servicer. In
determining whether to approve a Servicer, the Master Servicer will review the
credit of the Servicer and, if necessary for the approval of the Servicer, the
Sub-Servicer, including capitalization ratios, liquidity, profitability and
other similar items that indicate financial ability to perform its obligations.
In addition, the Master Servicer's mortgage servicing personnel will review the
Servicer's and, if necessary, the Sub-Servicer's servicing record and evaluate
the ability of the Servicer (and Sub-Servicer) to conform with required
servicing procedures. Generally, the Master Servicer will not approve a Servicer
unless either the Servicer or Sub-Servicer, if any, (i) has serviced
conventional mortgage loans for a minimum of two years, (ii) maintains a loan
servicing portfolio of at least $300,000,000 and (iii) has GAAP tangible net
worth of at least $3,000,000. The Master Servicer will continue to monitor on a
regular basis the financial position and servicing performance of the Servicer
and, to the extent the Servicer does not meet the foregoing requirements, the
Sub-Servicer, if any.
 
     The duties to be performed by the Servicers with respect to Mortgage Loans
securing a Series will include calculation, collection and remittance of
principal and interest payments, administration of mortgage escrow accounts, as
applicable, collection of insurance claims, foreclosure procedures and, if
necessary, the advance of funds to the extent certain payments are not made by
the Borrowers and are recoverable from late payments by the Borrower,
Liquidations Proceeds or Insurance Proceeds. Each Servicer also will provide
such accounting and reporting services as are necessary to enable the Master
Servicer to provide required information to the Issuer and the Trustee with
respect to the Mortgage Loans securing such Series. Each Servicer is entitled to
(i) a periodic servicing fee equal to a specified percentage of the outstanding
principal balance of each Mortgage Loan serviced by such Servicer and (ii)
certain other fees, including but not limited to, late payments, conversion or
modification fees and assumption fees. With the consent of the Master Servicer,
certain servicing obligations of a Servicer may be delegated to a Sub-Servicer
approved by the Master Servicer, provided, however, that the Servicer remains
fully responsible and liable for all of its obligations under the Servicing
Agreement.
 
     Unless otherwise provided in the related Prospectus Supplement, the Master
Servicer will (i) administer and supervise the performance of the Servicers of
the Mortgage Loans for such Series of their duties and responsibilities under
the Servicing Agreements; (ii) maintain any insurance policies (other than
property specific Insurance Policies) providing coverage for losses on the
Mortgage Loans for such Series; (iii) calculate amounts payable to Bondholders
on each Payment Date; (iv) prepare periodic reports to the Trustee or the
Bondholders with respect to the foregoing matters; (v) prepare federal and state
tax and information returns; and (vi) prepare reports, if any, required under
the Securities Exchange Act of 1934, as amended. In addition, the Master
Servicer will receive, review and evaluate all reports, information and other
data provided by each Servicer to enforce the provisions of the Servicing
Agreements, to monitor each Servicer's servicing activities, to
 
                                       25
 
<PAGE>
reconcile the results of such monitoring with information provided by the
Servicer and to make corrective adjustments to records of the Servicer and
Master Servicer, as appropriate.
 
     The Master Servicer will be entitled to receive a portion of the interest
payments on the Mortgage Loans securing the Series remitted to cover its fees as
Master Servicer. The Master Servicer or the Trustee may terminate a Servicer who
has failed to comply with its covenants or breached one of its representations
contained in the Servicing Agreement. Upon termination of a Servicer by the
Master Servicer, the Master Servicer will assume certain servicing obligations
of the terminated Servicer or, at its option, may appoint a substitute Servicer
acceptable to the Trustee to assume the servicing obligations of the terminated
Servicer.
 
     Forms of Servicing Agreements have been filed as exhibits to, or
incorporated by reference into, the Registration Statement of which this
Prospectus forms a part. The Issuer's rights under each Servicing Agreement with
respect to a Series will be assigned to the Trustee as security for such Series.
The descriptions contained herein do not purport to be complete and are
qualified in their entirety by reference to the form of Servicing Agreement.
 
Payments on Mortgage Loans
 
     Pursuant to the Servicing Agreements with respect to a Series, each
Servicer will be required to establish and maintain one or more separate,
insured (to the available limits) custodial accounts (collectively, the
"Custodial P&I Account") into which the Servicer will be required to deposit on
a daily basis payments of principal and interest received with respect to
Mortgage Loans serviced by such Servicer that secure Bonds of such Series. To
the extent deposits in each Custodial P&I Account are required to be insured by
the FDIC, if at any time the sums in any Custodial P&I Account exceed the limits
of insurance on such account, the Servicer will be required within one business
day to withdraw such excess funds from such account and remit such amounts (i)
to a "Servicer Custodial Account," which shall be a custodial account maintained
at a separate institution designated by the Master Servicer or (ii) to the
Master Servicer for deposit in either the Collateral Proceeds Account for such
Series or the Master Servicer Custodial Account. The amounts so deposited
pursuant to (i) and (ii) above will be invested in Eligible Investments.
 
     The Servicing Agreements will require each Servicer, not later than the
Remittance Date, to remit to the Master Servicer Custodial Account amounts
representing scheduled installments of principal and interest on the Mortgage
Loans securing such Series received or advanced by the Servicer that were due
during the related Due Period, principal prepayments, Insurance Proceeds and
Liquidation Proceeds received during the applicable Prepayment Period (as
specified in the Indenture for such Series), with interest to the last day of
the calendar month occurring in such Prepayment Period (subject to certain
limitations), and proceeds from the repurchase of Converted Mortgage Loans, less
applicable servicing fees and amounts representing reimbursement of Advances
made by the Servicer. On or before the related Master Servicer Remittance Date,
the Master Servicer will withdraw its master servicing fees from the Master
Servicer Custodial Account and remit to the Collateral Proceeds Account those
amounts allocable to the Bonds for such Payment Date. In addition, there will be
deposited in the Collateral Proceeds Account for such Series of Bonds any
Advances of principal and interest made by the Master Servicer or the Trustee
pursuant to the terms of the Master Servicing Agreement or Indenture to the
extent such amounts were not deposited in the Master Servicer Custodial Account
or received and applied by the Servicer.
 
     Prior to each Payment Date for a Series, the Master Servicer will furnish
to the Trustee and to the Issuer a statement setting forth certain information
with respect to the Mortgage Loans securing such Series.
 
Advances
 
     Unless otherwise provided in the related Prospectus Supplement, the
Servicing Agreements with respect to a Series will require each Servicer to
advance funds to cover, to the extent that such amounts are deemed to be
recoverable from any subsequent payments on the Mortgage Loans securing such
Series, (i) delinquent payments of principal of and interest on such Mortgage
Loans and (ii) delinquent payments of taxes, insurance premiums and other
escrowed items. If a Servicer defaults, the Master Servicer or the Trustee may,
if so provided in the Master Servicing Agreement or Indenture, respectively, be
required to make Advances to the extent necessary to make required payments on
certain Bonds, provided that such party deems such amounts to be recoverable.
 
     As specified in the related Prospectus Supplement, the Advance obligation
of the Trustee, the Servicers and the Master Servicer may be further limited to
an amount specified (i) in the Indenture, the Servicing Agreement or the Master
Servicing Agreement or (ii) by a Rating Agency rating the Bonds. Any required
Advances by the Servicers, the Master Servicer or the Trustee, as the case may
be, must be deposited into the applicable Custodial P&I Account or Master
Servicer Custodial
 
                                       26
 
<PAGE>
Account or into the Collateral Proceeds Account and will be due not later than
the Payment Date to which such delinquent payment relates. Amounts to be
advanced by the Servicers, the Master Servicer or the Trustee, as the case may
be, will be reimbursable out of future payments on the Mortgage Loans, Insurance
Proceeds or Liquidation Proceeds of the Mortgage Loans for which such amounts
were advanced. If an Advance made by a Servicer, the Master Servicer or the
Trustee later proves to be unrecoverable, such Servicer, the Master Servicer or
the Trustee, as the case may be, will be entitled to reimbursement from funds in
the Collateral Proceeds Account prior to the distribution of payments to the
Bondholders.
 
     Any Advances made by the Servicers, the Master Servicer or the Trustee with
respect to Mortgage Loans securing any Series will be intended to enable the
Issuer to make timely payment of the scheduled principal and interest payments
on the Bonds of such Series and will be due not later than the Payment Date on
which such payments are scheduled to be made. However, none of the Trustee, the
Master Servicer nor any Servicer will insure or guarantee any Series or any
Mortgage Loan securing any Series, and their obligations to advance for
delinquent payments will be limited to the extent that such Advances, in the
judgment of the Master Servicer or the Trustee, will be recoverable out of
future payments on the Mortgage Loans, Insurance Proceeds or Liquidation
Proceeds of the Mortgage Loans from which such amounts were advanced.
 
Collection and Other Servicing Procedures
 
     The Servicing Agreements with respect to a Series will require each
Servicer to make reasonable efforts to collect all payments called for under the
Mortgage Loans securing such Series and under the applicable Insurance Policies
with respect to each such Mortgage Loan and, consistent with the Servicing
Agreement, to follow such collection procedures as it normally would follow with
respect to mortgage loans serviced for FNMA.
 
     The Security Instrument used in originating a conventional Mortgage Loan
may, at the lender's option, contain a "due-on-sale" clause. See "Certain Legal
Aspects of the Mortgage Loans -- Due-On-Sale Provisions." The Servicing
Agreements will require the Servicers to use reasonable efforts to enforce
"due-on-sale" clauses with respect to any Security Instrument containing such a
clause provided that the coverage of any applicable Insurance Policy will not be
adversely affected thereby. In any case in which Mortgaged Premises have been or
are about to be conveyed by the Borrower and the "due-on-sale" clause has not
been enforced or the related note is by its terms assumable, the Servicer will
be authorized to take or enter into an assumption agreement from or with the
person to whom such property has been or is about to be conveyed, if such person
meets certain loan underwriting criteria, including the criteria necessary to
maintain the coverage provided by the applicable Insurance Policies or if
otherwise required by law. In the event that the Servicer enters into an
assumption agreement in connection with the conveyance of any such Mortgaged
Premises, the Servicer will release the original Borrower from liability upon
the Mortgage Loan and substitute the new Borrower as obligor thereon. In no
event can the assumption agreement permit a decrease in the mortgage interest or
an increase in the term of the Mortgage Loan. Fees collected for entering into
an assumption agreement will be retained by the Servicer of the Mortgage Loan.
 
Defaulted Mortgage Loans
 
     With respect to any Mortgage Loan on which a material default has occurred
or a payment default is imminent, the Servicer may, with the approval of the
Master Servicer in most cases, negotiate a forbearance or modification agreement
with the Borrower. A "forbearance" consists of a temporary reduction in the
Scheduled Payment that a Borrower is required to make with respect to a Mortgage
Loan, provided that the payment of principal and interest is only deferred and
not forgiven. A "modification" consists of a permanent reduction in the
Scheduled Payment that a Borrower is required to make with respect to a Mortgage
Loan, and may result in a Realized Loss on the Mortgage Loan. A modification may
involve the reduction in the Note Rate, the Unpaid Principal Balance of the
Mortgage Loan, or both. A forbearance or modification of a Mortgage Loan only
will be permitted if the Servicer and, if required, the Master Servicer have
determined that in their good faith business judgment that granting such
forbearance or modification will maximize the recovery on such Mortgage Loan to
the Trust Estate on a present value basis. In determining whether to grant a
forbearance or a modification, the Servicer, and if required, the Master
Servicer will take into account the willingness of the Borrower to perform on
the Mortgage Loan, the general condition of the Mortgaged Premises and the
likely proceeds from the foreclosure and liquidation of the Mortgaged Premises.
 
     Except as otherwise specified in the Prospectus Supplement, the Issuer will
be entitled to purchase any Mortgage Loan that has a payment that is 90 days
past due upon payment to the Trustee of the Unpaid Principal Balance of such
Mortgage Loan plus accrued and unpaid interest thereon through the Payment Date
following the date of purchase.
 
                                       27
 
<PAGE>
     The Servicers will not exercise any discretion with respect to changes in
any of the terms of any Mortgage Loan (including but not limited to the Note
Rate and whether the term of the Mortgage Loan is extended for a further period
and the specific provisions applicable to such extension) or the disposition of
REO without the consent of the Master Servicer.
 
Maintenance of Insurance Policies; Claims Thereunder and Other Realization Upon
Defaulted Mortgage Loans
 
     The Servicing Agreements require each Servicer to maintain, in full force
and effect as long as coverage is required under the Servicing Agreement,
standard hazard insurance, flood insurance and any primary mortgage insurance
policies relating to each Mortgage Loan that it services.
 
     If any Mortgaged Premises securing a defaulted Mortgage Loan securing a
Series is damaged and the proceeds, if any, from the related Standard Hazard
Insurance Policy are insufficient to restore the damaged property to the
condition to permit recovery under the related Insurance Policy, the Servicer
will not be required to expend its own funds to restore the damaged property
unless it determines that such expenses will be recoverable by it through
Liquidation Proceeds or through Insurance Proceeds. Each Servicing Agreement and
the Master Servicing Agreement with respect to a Series will require the
Servicer or the Master Servicer, as the case may be, to present claims to the
insurer under any Insurance Policy applicable to the Mortgage Loans securing
such Series and to take such reasonable steps as are necessary to permit
recovery under such Insurance Policy with respect to defaulted Mortgage Loans or
losses on the Mortgaged Premises securing such Mortgage Loans.
 
     If recovery under the applicable Insurance Policy is not available, the
Servicer or the Master Servicer nevertheless will be obligated to follow
standard practice and procedures to realize upon the defaulted Mortgage Loan.
See "Certain Legal Aspects of the Mortgage Loans -- Environmental
Considerations." In this regard, the Servicer or Master Servicer will sell the
Mortgaged Premises pursuant to foreclosure, trustee's sale or, in the event a
deficiency judgment is available against the mortgagor or other person and
proceed to seek recovery of the deficiency against the appropriate person. To
the extent that the proceeds of any such Liquidation proceedings are less than
the Collateral Value of the defaulted Mortgage Loan, there will be a reduction
in the value of the Collateral for the Series secured by such Mortgage Loan such
that the holders of Bonds of such Series may not receive full principal of and
interest on such Bonds.
 
     The Master Servicer with respect to a Series may be required to maintain
any Special Hazard Insurance Policy and any Pool Insurance Policy for such
Series in full force and effect throughout the term of the Master Servicing
Agreement, subject to payment of the applicable premiums by the Trustee. The
Master Servicer will be required to notify the Trustee to pay the premiums for
any such Special Hazard Insurance Policy and any such Pool Insurance Policy for
such Series on a timely basis. Any such premiums may be payable on a monthly
basis in advance, or pursuant to any other payment schedule acceptable to the
applicable insurer. In the event that such Special Hazard Insurance Policy or
such Pool Insurance Policy for such Series is cancelled or terminated for any
reason (other than the exhaustion of total policy coverage), the Master Servicer
will be obligated to obtain from another insurer a comparable replacement policy
with a total coverage which is equal to the then existing coverage (or such
lesser amount if the Master Servicer confirms in writing with the Rating
Agencies rating the Bonds that such lesser amount will not impair the rating on
the Bonds) of such Special Hazard Insurance Policy or such Pool Insurance Policy
or other form of substitute credit enhancement as the Rating Agencies rating the
Bonds confirm in writing will not impair the ratings on the Bonds. However, if
the cost of any such replacement policy or bond is greater than the cost of the
policy or bond which has been terminated, then the amount of the coverage either
will be reduced to a level such that the applicable premium will not exceed the
cost of the premium for the policy or bond that was terminated or the Master
Servicer may secure such replacement policy or other credit enhancement at such
increased cost, so long as such increase in cost will not adversely affect
amounts available to make payments of principal or interest on the Bonds.
 
Evidence as to Servicing Compliance
 
     Within 120 days of the end of each of its fiscal years the Servicer must
provide the Master Servicer with a copy of its audited financial statements for
the year and a statement from the firm of independent public accountants that
prepared the financial statements to the effect that, in preparing such
statements, it reviewed the results of the Servicer's servicing operations in
accordance with the Uniform Single-Audit procedures for mortgage banks developed
by the Mortgage Bankers Association. In addition, the Servicer will be required
to deliver an officer's certificate to the effect that it has fulfilled its
obligations under the Servicing Agreement during the preceding fiscal year or
identifying any ways in which it has failed to fulfill its obligations during
the fiscal year and the steps that have been taken to correct such failure. The
Master Servicer will be required to promptly make available to the Trustee any
compliance reporting that it receives from a Servicer.
 
                                       28
 
<PAGE>
     Each year the Master Servicer will review each Servicer's performance under
its Servicing Agreement and the status of any fidelity bond and errors and
omissions policy required to be maintained by the Servicer under the Servicing
Agreement.
 
Events of Default and Remedies
 
     Events of default under the Servicing Agreement in respect of a Series of
Bonds will consist of (i) any failure by the Servicer to remit to the Master
Servicer Custodial Account any payment required to be made by a Servicer under
the terms of the Servicing Agreement that is not remedied within at least one
Business Day; (ii) any failure on the part of a Servicer to observe or perform
in any material respect any other of its covenants or agreements contained in
the Servicing Agreement that continues unremedied for a specified period after
the giving of written notice to the Servicer by the Master Servicer; (iii)
certain events of insolvency, readjustment of debt, marshaling of assets and
liabilities or similar proceedings regarding a Servicer; or (iv) certain actions
by or on behalf of the Servicer indicating its insolvency or inability to pay
its obligations.
 
     The Master Servicer will have the right pursuant to the Servicing Agreement
to terminate a Servicer upon the occurrence of an event of default by the
Servicer of any of its obligations under the Servicing Agreement. In the event
of such termination, the Master Servicer will appoint a substitute Servicer
(which may be the Master Servicer) acceptable to the Master Servicer and
approved by the Trustee (which shall be given upon receipt of written
confirmation by each Rating Agency that such appointment will not adversely
effect the ratings then in effect on the Bonds). Any successor servicer,
including the Master Servicer or the Trustee, will be entitled to compensation
arrangements similar to those provided to the Servicer.
 
Master Servicing Agreement
 
     Except as otherwise specified in the related Prospectus Supplement,
Resource will act as the master servicer (in such capacity, the "Master
Servicer") of the Mortgage Loans pursuant to the terms of the Master Servicing
Agreement between Resource and the Issuer. Pursuant to the Master Servicing
Agreement, the Master Servicer (i) will supervise the servicing of the Mortgage
Loans by the Servicers, (ii) will instruct, among other things, each Servicer as
to the proper actions to be taken with respect to a defaulted Mortgage Loan,
(iii) will be responsible for providing general administrative services with
respect to the Bonds, and (iv) will make Advances to the limited extent
described herein. The Master Servicer may engage various independent contractors
to perform certain of its responsibilities, provided, however, that the Master
Servicer remains fully responsible and liable for all of its obligations under
the Master Servicing Agreement (other than those specifically undertaken by a
Special Servicer). The Master Servicer will be entitled to a monthly master
servicing fee applicable to each Mortgage Loan expressed as a fixed percentage
of the remaining Scheduled Principal Balance of such Mortgage Loan as of the
first day of the immediately preceding Due Period. It is anticipated that the
master servicing fee will range between 0.020%-0.050% per annum of the Scheduled
Principal Balance of the Mortgage Loans, depending upon the structure of the
related transaction. The related Prospectus Supplement will specify the actual
amount of the master servicing fee. The Issuer will assign its rights to enforce
the obligations of the Master Servicer under that agreement to the Trustee as
security for the Bonds.
 
     The form of Master Servicing Agreement pursuant to which the Master
Servicer will master service the Mortgage Loans will be filed or incorporated by
reference as an exhibit to the Registration Statement of which this Prospectus
is a part. The summaries of the obligations of the Master Servicer contained
herein do not purport to be complete and are subject to, and qualified in their
entirety by reference to, the Master Servicing Agreement.
 
Special Servicing Agreement
 
     The Master Servicer may appoint a Special Servicer to undertake certain
responsibilities of the Servicer with respect to certain defaulted Mortgage
Loans securing a Series. The Special Servicer may engage various independent
contractors to perform certain of its responsibilities, provided, however, the
Special Servicer remains fully responsible and liable for all of its
requirements under the special servicing agreement (the "Special Servicing
Agreement"). As may be further specified in the related Prospectus Supplement,
the Special Servicer, if any, may be entitled to various fees, including, but
not limited to, (i) a monthly engagement fee applicable to each Mortgage Loan or
related REO, expressed as a fixed percentage of the Scheduled Principal Balance
of such Mortgage Loan or REO as of the first day of the immediately preceding
Due Period, (ii) a special servicing fee expressed as a fixed percentage of the
remaining Scheduled Principal Balance of each specially serviced Mortgage Loan
or related REO, or (iii) a performance fee applicable to each liquidated
Mortgage Loan based upon the Liquidation Proceeds.
 
                                       29
 
<PAGE>
                                 THE INDENTURE
 
     The following summaries describe certain provisions of the Indenture. When
particular provisions or terms used in the Indenture are referred to, the actual
provisions (including definitions of terms) are incorporated by reference as
part of such summaries.
 
General
 
     The Indenture does not limit the amount of Bonds that can be issued
thereunder and provides that Bonds of any Series may be issued thereunder up to
the aggregate principal amount that may be authorized from time to time by the
Issuer. The Indenture provides that additional Bonds may be issued for any
outstanding Class or Series up to the aggregate principal amount authorized from
time to time by the Issuer, subject to the provisions of the related Series
Supplement or supplements thereto.
 
     The Bonds of each Series will be issued in fully-registered certificated or
book-entry form in the authorized denominations for each Class of Bonds
specified in the related Prospectus Supplement. The Bonds of each Series in
certificated form may be transferred or exchanged at the corporate trust office
of the Trustee without the payment of any service charge, other than any tax or
other governmental charge payable in connection therewith. Unless otherwise
specified in the related Prospectus Supplement, the Trustee will make payments
of principal of and interest on the Bonds of a Series in certificated form by
checks mailed to registered Bondholders of the Bonds at their addresses
appearing on the books and records of the Issuer, except that the final payments
in retirement of each Class of Bonds of a Series in certificated form will be
made only upon presentation and surrender of such Bonds at the office or agency
of the Issuer maintained for that purpose. If provided in the related Prospectus
Supplement, upon receipt of written instructions and the payment of any required
charge or fee, payments on certain Bonds of a Series may be made to certain
Bondholders of such Bonds by the Trustee by wire transfer of immediately
available funds. Payment and transfer procedures for Bonds in book-entry form
will be as specified herein in "Description of the Bonds -- Book-Entry
Procedures" and in the related Prospectus Supplement.
 
Modification of Indenture
 
     With the consent of the Holders of not less than a majority in principal
balance of the outstanding Bonds of each Series to be affected or, if fewer than
all Classes of a Series would be affected, of each Class to be affected, the
Trustee and the Issuer may execute a supplemental indenture to add provisions
to, or change in any manner or eliminate provisions of, the Indenture relating
to such Series, or to such Class or Classes, or modify in any manner the rights
of the Holders of the Bonds of such Series, or of such Class or Classes. If any
such supplemental indenture would adversely affect the Holders of any Senior
Bonds or of any Subordinated Bonds, then approval of Holders of a majority in
principal balance of such outstanding Senior Bonds or of such outstanding
Subordinated Bonds, as the case may be, would also be required.
 
     Without the consent of the Bondholders of each outstanding Bond affected,
however, no supplemental indenture may (i) change the Stated Maturity Date of
the principal of, or timing of any installment of principal or interest on, any
Bond, reduce the principal amount thereof or the interest thereon or the
redemption price thereof or the time for redemption with respect thereto, change
the provisions relating to the application of proceeds of the Trust Estate to
the payment of principal on the Bonds, change any place where, or the currency
in which, any Bond or interest thereon is payable, or impair the right to
institute suit for payment on or after the maturity thereof or, in the case of
redemption, on or after the redemption date, (ii) reduce the percentage in
principal amount of Bonds of the affected Series whose Holders must consent to
any supplemental indenture or to any waiver of compliance with certain
provisions of the Indenture or certain defaults thereunder or their
consequences, (iii) impair or adversely affect the Collateral securing a Series,
(iv) permit the creation of any lien ranking prior to or on a par with the lien
of the Indenture with respect to any part of the Trust Estate or terminate the
lien of the Indenture on any part of the Trust Estate or terminate the lien of
the Indenture on any property at any time subject to the Indenture or deprive
the Holder of the security afforded by the lien of the Indenture, (v) change the
definition of default under the Indenture, or reduce the percentage of
Bondholders of Bonds of any Series whose consent is required to direct the
Trustee to liquidate the Collateral for such Series (vi) change any condition
precedent for the redemption of any Series of Bonds or (vii) modify any of the
provisions of the Indenture with respect to supplemental indentures except to
increase the percentage of outstanding Bonds whose consent is required for any
such action or to provide that certain other provisions of the Indenture cannot
be modified or waived without the consent of the Bondholders of each outstanding
Bond of a Class affected thereby. The issuance of additional Bonds in accordance
with the provisions and limitations contained in a Series Supplement relating to
outstanding Bonds will be deemed not to have changed the timing of any
installment of principal of or interest on
 
                                       30
 
<PAGE>
any outstanding Class of Bonds issued under such Series Supplement for purposes
of requiring Bondholder consent pursuant to clause (i) above.
 
     The Issuer and the Trustee, upon advice of counsel, also may enter into
supplemental indentures, without obtaining the consent of Bondholders, for the
purpose of, among other things, (i) setting forth the terms of and security for
any previously unissued Series, (ii) adding to the covenants of the Issuer or
the Trustee for the benefit of the Bondholders, and (iii) curing ambiguities, or
correcting or supplementing any defective, ineffective or inconsistent provision
or amending any other provision with respect to matters or questions relating to
the Indenture, provided the interests of the Bondholders would not be materially
adversely affected. For purposes of clause (iii) above, among other things, a
supplemental indenture will be conclusively deemed not to adversely affect a
particular Series if (i) the Trustee receives a letter or other writing from
each Rating Agency rating the Class or Series to the effect that execution of
the supplemental indenture will not result in any change in the current rating
assigned by that Rating Agency to the Class or Series and (ii) the supplemental
indenture effects no change in principal priority schedules, interest rates,
redemption prices, substitution of Mortgage Loans, Payment Dates, record dates,
Accounting Dates, terms of optional or mandatory redemption, application of
Surplus to the payment of a Series or other payment terms established by the
Series Supplement for the Series.
 
Events of Default
 
     An event of default ("Event of Default") with respect to a Series or Class
of Bonds will be described in the related Prospectus Supplement. Generally, an
Event of Default with respect to the Senior Bonds of a Series (and, so long as
91 days have passed during which no Senior Bond has been outstanding, the
Subordinated Bonds of a Series) is (i) failure to pay required interest and
principal when any related available credit enhancement amount has been reduced
to zero, (ii) failure to pay principal in full prior to the Stated Maturity Date
for such Bonds and (iii) default in the performance of certain covenants in the
Indenture and the continuation of such default for 60 days after notice to the
Issuer by the Trustee or to the Trustee and the Issuer by the Bondholders of at
least 25% in principal amount of such Bonds. Certain events of bankruptcy,
insolvency, reorganization or receivership of the Issuer constitute an Event of
Default for all Bonds of a Series.
 
     Unless otherwise specified in the related Prospectus Supplement, (i) a
breach of a representation, warranty or covenant in the Servicing Agreement or
Master Servicing Agreement will not constitute an Event of Default under the
Indenture and (ii) an Event of Default with respect to one Series will not
constitute an Event of Default with respect to any other Series.
 
     Within 90 days after the occurrence of any default that is, or with notice
or the lapse of time or both would become, an Event of Default with respect to
the Bonds, the Trustee is required under the Indenture to transmit notice of
such default, if known to the Trustee, to all Bondholders, unless such default
shall have been cured or waived, or the Trustee determines in good faith that
the withholding of such notice is in the interest of the Bondholders.
 
     If an Event of Default with respect to the Senior Bonds of a Series occurs
and is continuing, the Bondholders of not less than 25% in principal balance of
the outstanding Senior Bonds of such Series may declare the principal of all of
the Bonds of such Series to be immediately due and payable, by a notice in
writing to the Issuer and to the Trustee. If an Event of Default with respect to
the Subordinated Bonds of a Series occurs and is continuing, the Bondholders of
not less than 25% in principal balance of the outstanding Subordinated Bonds
(and of the outstanding Senior Bonds, if any) of such Series may declare the
principal of all of the Bonds of such Series to be immediately due and payable,
by a notice in writing to the Issuer and to the Trustee. Any such declaration
may be rescinded by the Bondholders of not less than a majority in principal
balance of the outstanding Bonds that were entitled to vote on the declaration.
Following any such declaration that is not rescinded, the Trustee shall sell the
Collateral as described in the Indenture. If an Event of Default has occurred
and is continuing and no Bonds of the Series have been declared due and payable,
or any such declaration and its consequences has been rescinded, the Trustee
may, and on the direction of a majority in principal balance of the outstanding
Senior Bonds (or, if no Senior Bonds are outstanding, Subordinated Bonds) shall
give notice to the Issuer of its election to preserve the Trust Estate, collect
the proceeds thereof and make and apply all payments in respect of the Bonds in
accordance with the Indenture.
 
     Proceeds from the liquidation of the Collateral for a Series of Bonds will
be applied, after all required payments and reimbursements to the Trustee,
Servicer, Master Servicer and Special Servicer in the order set forth in the
Series Supplement and related Prospectus Supplement for such Series of Bonds.
Declaration of acceleration and liquidation of the Collateral pursuant to the
foregoing procedures shall be the sole remedy for the Bondholders upon an Event
of Default. In the event that a Series of Bonds is declared due and payable, as
described above, and the Collateral securing the Bonds is sold, the net proceeds
from such sale may be insufficient to pay the full unpaid amount of principal of
and interest due on each outstanding Class of Bonds of such Series. Furthermore,
in the event that the principal of the Bonds of a Series is declared due and
payable, as described above, and the Collateral securing such Series is sold,
the Bondholders of any Discount Bonds may be
 
                                       31
 
<PAGE>
entitled to receive no more than an amount equal to the unpaid principal amount
thereof less the unamortized original issue discount. No assurance can be given
about how the amount of the original issue discount that has not been amortized
will be determined.
 
     Subject to the provisions of the Indenture relating to the duties of the
Trustee in case an Event of Default will occur and be continuing, the Trustee
will be under no obligation to exercise any of the rights or powers under the
Indenture at the request or direction of any Bondholders of the Bonds of a
Series, unless such Bondholders will have offered to the Trustee reasonable
security or indemnity. Subject to such provisions for indemnification and
certain limitations contained in the Indenture, Holders of a majority in
principal amount of the outstanding Senior Bonds (or the most senior of any
Subordinated Bonds if no Senior Bonds are outstanding) of a Series will have the
right to direct the time, method and place of conducting any proceeding for any
remedy available to the Trustee or exercising any trust or power conferred on
the Trustee with respect to the Bonds of such Series; and the Bondholders of the
majority in principal amount of the outstanding Senior Bonds (or the
Subordinated Bonds if no Senior Bonds are outstanding) of a Series may, in
certain cases, waive any default with respect to such Series.
 
     No Bondholder of any of the Bonds of a Series will have the right to
institute any proceeding with respect to the Indenture, unless (i) such
Bondholder previously has given to the Trustee written notice of an Event of
Default, (ii) the Bondholders of not less than 25% in principal amount of the
outstanding Senior Bonds (or the Subordinate Bonds if no Senior Bonds are
outstanding) of the same Series have made written request upon the Trustee to
institute such proceedings in its own name as Trustee and have offered the
Trustee reasonable indemnity, (iii) the Trustee has for 60 days failed to
institute any such proceeding, and (iv) no direction inconsistent with such
written request has been given to the Trustee during such 60-day period by the
Holders of a majority in principal amount of the outstanding Senior Bonds (or
the Subordinated Bonds if no Senior Bonds are outstanding) of a Series.
 
     Except as otherwise provided in the related Prospectus Supplement, at such
time as an Event of Default for a Series is declared and so long as Senior Bonds
of such Series remain outstanding, the Trustee will cease to act on behalf of
the Holders of Subordinated Bonds and will thereafter act only on behalf of the
Holders of the Senior Classes of Bonds. The Issuer is required in such
circumstances to appoint a separate trustee for the Holders of the Subordinated
Bonds. Such trustee may seek to act in a manner adverse to the Holders of the
Senior Bonds, and such action may result in a delay in disposition of the Trust
Estate or the exercise of other remedies and, consequently, a delay in payment
to the Holders of the Senior Bonds. Should the Issuer fail to appoint a separate
trustee within 60 days after such Event of Default, the Trustee will petition a
court of competent jurisdiction to appoint a separate trustee.
 
Authentication and Delivery of Bonds
 
     The Issuer may from time to time deliver Bonds executed by it to the
Trustee and request that the Trustee authenticate such Bonds. Upon the receipt
of such Bonds and such request, and subject to the Issuer's compliance with
certain conditions specified in the Indenture, the Trustee will authenticate and
deliver such Bonds as the Issuer may direct.
 
List of Bondholders
 
     Three or more Bondholders of the Bonds of a Series, each of whom has owned
a Bond of such Series for at least six months, may, by written request to the
Trustee, obtain access to the list of all Bondholders of Bonds of the same
Series or of all Bonds, as specified in the request, maintained by the Trustee
for the purpose of communicating with other Bondholders with respect to their
rights under the Indenture. The Trustee may elect not to afford the requesting
Bondholders access to the list of Bondholders if it agrees to mail the desired
communication or proxy, on behalf of the requesting Bondholders, to all such
Bondholders.
 
Annual Compliance Statement
 
     The Issuer will be required to file annually with the Trustee a written
statement as to fulfillment of its obligations under the Indenture.
 
Reports to Bondholders
 
     On or before each Payment Date for a Series, the Trustee will transmit by
mail to each Bondholder of such Series a report with respect to the principal
balance of the Bonds of such Series held by such Bondholder as of the
immediately preceding Payment Date and the amount of principal, interest and
premium, if any, paid with respect to the Bonds of such Series held by such
Bondholder since the immediately preceding Payment Date. Such report also will
include information
 
                                       32
 
<PAGE>
regarding the levels of delinquencies and Losses on the Mortgage Loans in the
related Mortgage Pool, losses with respect to each related Class of Bonds, and
the amount of servicing and master servicing fees paid with respect to the
Mortgage Loans in the related Mortgage Pool for the applicable Payment Date.
 
Trustee's Annual Report
 
     The Trustee under present law is required to mail each year to all
registered Bondholders of Bonds of a Series a brief report with respect to any
of the following events that may have occurred within the previous year (but if
no such event has occurred, no report is required): any change in its
eligibility and qualifications to continue as the Trustee under the Indenture,
any amounts advanced by it under the Indenture, the amount, interest rate and
maturity date of certain indebtedness owing by the Issuer to it in the Trustee's
individual capacity, any change in the property and funds relating to such
Series physically held by the Trustee as such, any additional issue of Bonds of
such Series not previously reported, any change in the release or release and
substitution of any property relating to such Series subject to the lien of the
Indenture, and any action taken by it that materially affects the Bonds or the
Trust Estate for such Series and that has not been previously reported. In any
event, the Trustee will make such information available to all Bondholders on an
annual basis.
 
Trustee
 
     The Trustee for each Series of Bonds will be specified in the respective
Prospectus Supplement. The commercial bank or trust company serving as Trustee
may have normal banking relationships with the Issuer or any of its affiliates.
 
     The Trustee may resign at any time, in which event the Issuer will be
obligated to appoint a successor Trustee. The Issuer may remove the Trustee and
appoint a successor Trustee if the Trustee ceases to be eligible to act as
Trustee under the Indenture or if the Trustee becomes insolvent or otherwise
incapable of acting with respect to any Series of Bonds. The Issuer may also
remove the Trustee and appoint a successor Trustee for any Series of Bonds at
any time provided that the Issuer receives confirmation that the appointment of
the successor Trustee will not result in the lowering of the rating of that
Series of Bonds. The Trustee with respect to a Series of Bonds may also be
removed at any time by the holders of a majority in principal amount of the
Bonds of such Series then outstanding.
 
     Any resignation and removal of the Trustee, and the appointment of a
successor Trustee, will not become effective until acceptance of such
appointment by the successor Trustee. The Trustee, and any successor Trustee,
each will have a combined capital and surplus of at least $50,000,000, or will
be a member of a bank holding system, the aggregate combined capital and surplus
of which is at least $50,000,000, provided that the Trustee's and any such
successor Trustee's separate capital and surplus shall at all times be at least
the amount specified in Section 310(a)(2) of the Trust Indenture Act of 1939 and
that the Trustee and such successor Trustee will be subject to supervision or
examination by federal or state authorities and will have an office in the
United States.
 
Satisfaction and Discharge of the Indenture
 
     The Indenture will be discharged as to a Series upon the cancellation of
all of the Bonds of such Series or, with certain limitations, upon deposit with
the Trustee of funds sufficient for the payment or redemption thereof.
 
                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS
 
     The following discussion contains summaries of certain legal aspects of
mortgage loans that are general in nature. Because such legal aspects are
governed by applicable state law (which laws may differ substantially), the
summaries do not purport to be complete nor to reflect the laws of any
particular state, or to encompass the laws of all states in which the Mortgage
Premises are situated. The summaries are qualified in their entirety by
reference to the applicable federal and state laws governing the Mortgage Loans.
 
Mortgages
 
     The Mortgage Loans will be secured by Security Instruments consisting of
either mortgages or deeds of trust or deeds to secure debt, depending upon the
prevailing practice in the state in which the Mortgaged Premises is located. The
filing of a mortgage, deed of trust or deed to secure debt creates a lien or
title interest upon the real property covered by such instrument and represents
the security for the repayment of an obligation that is customarily evidenced by
a promissory note. It is not prior to the lien for real estate taxes and
assessments or other charges imposed under governmental police powers. Priority
with respect to such instruments depends on their terms, on the knowledge of the
parties to the mortgage and generally on the
 
                                       33
 
<PAGE>
order of recording with the applicable state, county or municipal office. There
are two parties to a mortgage, the mortgagor, who is the borrower/owner or the
land trustee (as described below), and the mortgagee, who is the lender. Under
the mortgage instrument, the mortgagor delivers to the mortgagee a note or bond
and the mortgage. In the case of a land trust, there are three parties because
title to the property is held by a land trustee under a land trust agreement of
which the borrower/owner is the beneficiary. At origination of a mortgage loan,
the borrower executes a separate undertaking to make payments on the mortgage
note. A deed of trust transaction normally has three parties, the trustor, who
is the borrower/owner, the beneficiary, who is the lender, and the trustee, a
third-party grantee. Under a deed of trust, the trustor grants the property,
irrevocably until the debt is paid, in trust, generally with a power of sale, to
the trustee to secure payment of the obligation. The mortgagee's authority under
a mortgage and the trustee's authority under a deed of trust are governed by the
law of the state in which the real property is located, the express provisions
of the mortgage or deed of trust, and, in some cases in deed of trust
transactions, the directions of the beneficiary.
 
Foreclosure
 
     Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale under a specific provision in the deed of trust that authorizes
the trustee to sell the property upon any default by the borrower under the
terms of the note or deed of trust. In some states, the trustee must record a
notice of default and send a copy to the borrower-trustor and to any person who
has recorded a request for a copy of a notice of default and notice of sale. In
addition, the trustee in some states must provide notice to any other individual
having an interest in the real property, including any second lienholders. The
trustor, borrower or any 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.
Generally, state law controls the amount of foreclosure expenses and costs,
including attorney's fees, that may be recovered by a lender. 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, recorded and sent to all parties having an
interest in the real property.
 
     An action to foreclose a mortgage generally is accomplished by judicial
action to recover the mortgage debt by enforcing the mortgagee's rights under
the mortgage. It is regulated by statutes and rules and subject throughout to
the court's equitable powers. Generally, a mortgagor is bound by the terms of
the mortgage note and the mortgage as made and cannot be relieved from his
default if the mortgagee has exercised his rights in a commercially reasonable
manner. However, because a foreclosure action historically was equitable in
nature, the court may exercise equitable powers to relieve a mortgagor of a
default and deny the mortgage foreclosure on proof that either the mortgagor's
default was neither willful nor in bad faith or the mortgagee's action
established a waiver, fraud, bad faith, or oppressive or unconscionable conduct
such as to warrant a court of equity to refuse affirmative relief to the
mortgagee. Under certain circumstances a court of equity may relieve the
mortgagor from an entirely technical default where such default was not willful.
 
     A foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses or counterclaims are interposed, sometimes requiring up to
several years to complete. Moreover, a noncollusive, regularly conducted
foreclosure sale may be challenged as a fraudulent conveyance, regardless of the
parties' intent, if a court determines that the sale was for less than fair
consideration and such sale occurred while the mortgagor was insolvent and
within one year (or within the state statute of limitations if the trustee in
bankruptcy elects to proceed under state fraudulent conveyance law) of the
filing of bankruptcy. Similarly a suit against the debtor on the mortgage note
may take several years and, generally, is a remedy alternative to foreclosure,
the mortgagee being precluded from pursuing both at the same time.
 
     In case of foreclosure under either a mortgage or a deed of trust, the sale
by the referee or other designated officer or by the trustee is a public sale.
However, because of the difficulty potential third party purchasers at the sale
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings, it is
uncommon for a third party to purchase the property at a foreclosure sale.
Rather, it is common for the lender to purchase the property from the trustee or
referee for an amount which may be equal to the principal amount of the mortgage
or deed of trust plus accrued and unpaid interest and the expenses of
foreclosure, in which event the mortgagor's debt will be extinguished or the
lender may purchase for a lesser amount in order to preserve its right against a
borrower to seek a deficiency judgment in states where such a judgment is
available. Thereafter, the lender will assume the burdens of ownership,
including obtaining casualty insurance, paying taxes 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. Any loss may be reduced by the
receipt of any insurance proceeds.
 
                                       34
 
<PAGE>
Second Mortgages
 
     Some of the Mortgage Loans may be secured by second mortgages or deeds of
trust, which are junior to first mortgages or deeds of trust held by other
lenders. The rights of the holders of a junior deed of trust or a junior
mortgage are subordinate in lien and in payment to those of the holder of the
senior mortgage or deed of trust, including the prior rights of the senior
mortgagee or beneficiary to receive and apply hazard insurance and condemnation
proceeds and, upon default of the mortgagor, to cause a foreclosure on the
property. Upon completion of the foreclosure proceedings by the holder of the
senior mortgage or the sale pursuant to the deed of trust, the junior
mortgagee's or junior beneficiary's lien will be extinguished unless the second
lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings.
 
     Furthermore, the terms of the second mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust. In the event of
a conflict between the terms of the first mortgage or deed of trust and the
second mortgage or deed of trust, the terms of the first mortgage or deed of
trust will govern. Upon a failure of the mortgagor or trustor to perform any of
its obligations, the senior mortgagee or beneficiary, subject to the terms of
the senior mortgage or deed of trust, may have the right to perform the
obligation itself. Generally, all sums so expended by the mortgagee or
beneficiary become part of the indebtedness secured by the mortgage or deed of
trust. To the extent a first mortgagee expends such sums, such sums will
generally have priority over all sums due under the second mortgage.
 
Equity Rights of Redemption
 
     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property that is subordinate to the foreclosing mortgagee, from their
"equity of redemption."
 
     The doctrine of equity of redemption provides that, until the property
covered by a mortgage has been sold in accordance with a properly conducted
foreclosure and foreclosure sale, those having an interest that is subordinate
to that of the foreclosing mortgagee have an equity of redemption and may redeem
the property by paying the entire debt with interest. In addition, in some
states, when a foreclosure action has been commenced, the redeeming party must
pay certain costs of such action. Those having an equity of redemption must be
made parties and duly summoned to the foreclosure action in order for their
equity of redemption to be barred.
 
Statutory Rights of Redemption
 
     In some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage, the trustor or mortgagor and foreclosed second lienor are given a
statutory period in which to redeem the property from the foreclosure sale. The
right of redemption should be distinguished from the equity of redemption, which
is a nonstatutory right that must be exercised prior to the foreclosure sale. In
some states, redemption may occur only upon payment of the entire principal
balance of the loan, accrued interest and expenses of foreclosure. In other
states, redemption may be authorized if the former borrower pays only a portion
of the sums due. The effect of a statutory right of redemption is to diminish
the ability of the lender to sell the foreclosed property. The right of
redemption would defeat the title of any purchaser from the lender subsequent to
foreclosure or sale under a deed of trust. Consequently, the practical effect of
a right of redemption is to force the lender to retain the property and pay the
expenses of ownership until the redemption period has run. In some states, there
is no right to redeem property after a trustee's sale under a deed of trust.
 
Due-on-Sale Provisions
 
     The Mortgage Loans may contain due-on-sale clauses, which permit the lender
to accelerate the maturity of the Mortgage Loan if the Borrower sells, transfers
or conveys the related Mortgaged Premises in violation of the restrictions with
respect thereto set forth in the applicable Security Instrument. The
enforceability of these clauses has been the subject of legislation or
litigation in many states. Some jurisdictions automatically enforce such
clauses, while others require a showing of reasonableness and hold, on a
case-by-case basis, that a "due-on-sale" clause may be invoked only where a sale
threatens the legitimate security interest of the lender.
 
     The Garn-St Germain Depository Institutions Act of 1982 purports to preempt
state laws that prohibit the enforcement of "due-on-sale" provisions in certain
loans made after October 15, 1982. The Servicer may thus be able to accelerate
the Mortgage Loans that contain a "due-on-sale" provision, upon transfer of an
interest in the related Mortgaged Premises, regardless of its ability to
demonstrate that a sale threatens its legitimate security interest.
 
                                       35
 
<PAGE>
Subordinate Financing
 
     When the mortgagor encumbers mortgaged property with one or more second
liens, the senior lender is subjected to additional risk. First, the mortgagor
may have difficulty servicing and repaying multiple loans. In addition, if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior loan does not, a mortgagor may be more likely to repay sums due on the
junior loan than those on the senior loan. Second, acts of the senior lender
that prejudice the junior lender or impair the junior lender's security may
create a superior equity in favor of the junior lender. For example, if the
mortgagor and the senior lender agree to an increase in the principal amount of
or the interest rate payable on the senior loan, the senior lender may lose its
priority to the extent an existing junior lender is harmed or the mortgagor is
additionally burdened. Third, if the mortgagor defaults on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy of a junior lender may operate to stay foreclosure or similar
proceedings by the senior lender.
 
Environmental Considerations
 
     Under the federal Comprehensive Environmental Response Compensation and
Liability Act, as amended, a secured party that takes a deed in lieu of
foreclosure, purchases Mortgaged Premises at a foreclosure sale or operates
Mortgaged Premises may become liable in certain circumstances for the costs of
remedial action ("Cleanup Costs") if hazardous wastes or hazardous substances
have been released or disposed of on the Mortgaged Premises. Such Cleanup Costs
may be substantial. It is possible that such Cleanup Costs could subject the
Collateral to a lien and reduce the amounts otherwise available to pay to the
holders of the Bonds if Mortgaged Premises securing a Mortgage Loan were
acquired by the Trustee through foreclosure or deed in lieu of foreclosure and
if such Cleanup Costs were incurred. Moreover, some states impose a lien for any
Cleanup Costs incurred by that State on the Mortgaged Premises that are subject
of such Cleanup Costs (a "Superlien"). All subsequent liens on such Mortgaged
Premises (but not prior recorded liens) are subordinated to such Superlien. The
security interest of the Trustee in Mortgaged Premises subject to such a
Superlien could be adversely affected.
 
     No representations or warranties are made by the Participant or Issuer as
to the absence or effect of hazardous wastes or hazardous substances on any of
the Mortgaged Premises. In addition, the Servicers have not made any
representations or warranties or assumed any liability with respect to the
absence or effect of hazardous wastes or hazardous substances on any Mortgaged
Premises or any casualty resulting from the presence or effect of hazardous
wastes or hazardous substances and any loss or liability resulting from the
presence or effect of such hazardous wastes or hazardous substances will reduce
the amounts otherwise available to pay to the holders of the Bonds.
 
     The Servicers are not permitted to foreclose on any Mortgaged Premises
without the approval of the Master Servicer. The Master Servicer is not
permitted to approve foreclosure on any property that it knows or has reason to
know is contaminated with or affected by hazardous wastes or hazardous
substances. The Master Servicer is required to inquire of any Servicer
requesting approval of foreclosure whether the property proposed to be
foreclosed upon is so contaminated. If a Servicer does not foreclose on Mortgage
Premises, the amounts otherwise available to pay to the holders of the Bonds may
be reduced. A Servicer will not be liable to the holders of the Bonds if it
fails to foreclose on Mortgaged Premises that it reasonably believes may be so
contaminated or affected, even if such Mortgaged Premises are, in fact, not so
contaminated or affected. Similarly, a Servicer will not be liable to the
Bondholders if, based on its reasonable belief that no such contamination or
effect exists, the Servicer forecloses on Mortgaged Premises and takes title to
such Mortgaged Premises, and thereafter such Mortgaged Premises are determined
to be so contaminated or affected.
 
Equitable Limitations on Remedies
 
     In connection with lenders' attempts to realize upon their security, courts
have invoked general equitable principles. The equitable principles are
generally designed to relieve the borrower from the legal effect of his defaults
under the loan documents. Examples of judicial remedies that have been fashioned
include judicial requirements that the lender undertake affirmative and
expensive actions to determine the causes for the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have substituted their judgment for the lender's judgment and have
required that lenders reinstate loans or recast payment schedules in order to
accommodate borrowers who are experiencing temporary financial disability. In
other cases, courts have limited the right of a lender to realize upon his
security if the default under the security agreement is not monetary, such as
the borrower's failure to adequately maintain the property or the borrower's
execution of secondary financing affecting the property. Finally, some courts
have been faced with the issue of whether or not federal or state constitutional
provisions reflecting due process concerns for adequate notice require that
borrowers under security agreements receive notices in addition to the
statutorily prescribed minimums. For the most part, these cases have

                                       36
 
<PAGE>
upheld the notice provisions as being reasonable or have found that, in cases
involving the sale by a trustee under a deed of trust or by a mortgagee under a
mortgage having a power of sale, there is insufficient state action to afford
constitutional protections to the borrower.

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, 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 former
Borrower equal in most cases to the difference between the amounts due to the
lender and the greater of the net amount realized upon the foreclosure sale and
the market value of the Mortgaged Premises.

     Statutory provisions may limit any deficiency judgment against the former
Borrower following a foreclosure sale to the excess of the outstanding debt over
the fair market value of the Mortgaged Premises at the time of such sale. The
purpose of these statutes is to prevent a beneficiary or a mortgagee from
obtaining a large deficiency judgment against the former Borrower as a result of
receiving low or no bids at the foreclosure sale.

     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 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 in 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
Mortgaged Premises.

     In addition to anti-deficiency and related legislation, numerous 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 a secured
mortgage lender to realize upon its security. For example, in a Chapter 13
proceeding under the federal Bankruptcy Code, when a court determines that the
value of a home is less than the principal balance of the loan, the court may
prevent a lender from foreclosing on the home and, as part of the rehabilitation
plan, reduce the amount of the secured indebtedness to the value of the home as
its exists at the time of the proceeding, leaving the lender as a general
unsecured creditor for the difference between that value and the amount of
outstanding indebtedness. A bankruptcy court may grant the debtor a reasonable
time to cure a payment default and, in the case of a mortgage loan not secured
by the debtor's principal residence, also may reduce the periodic payments due
under such mortgage loan, change the rate of interest and alter the mortgage
loan repayment schedule. Certain court decisions have applied such relief to
claims secured by the debtor's principal residence. If a court relieves a
Borrower's obligation to repay amounts otherwise due on a Mortgage Loan, the
Servicer will not be required to advance such amounts, and any loss in respect
thereof may reduce the amounts available to be paid to the holders of the Bonds.

     The Internal Revenue Code of 1986, as amended, provides priority to certain
tax liens over the lien of the mortgage or deed of trust. Other federal and
state laws provide priority to certain tax and other liens over the lien of the
mortgage or deed of trust. Numerous federal and some state consumer protection
laws impose substantive requirements upon mortgage lenders in connection with
the origination, servicing and the 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 laws and state laws
impose specific statutory liabilities upon lenders who originate or service
mortgage loans and who fail to comply with the provisions of the law. In some
cases, this liability may affect assignees of the mortgage loans.

Soldiers' and Sailors' Civil Relief Act of 1940

     Under the Soldiers' and Sailors' Civil Relief Act of 1940, members of all
branches of the military on active duty, including draftees and reservists in
military service, (i) are entitled to have interest rates reduced and capped at
6% per annum on obligations (including mortgage loans) incurred prior to the
commencement of military service for the duration of military service, (ii) may
be entitled to a stay of proceedings on any kind of foreclosure or repossession
action in the case of defaults

                                       37

<PAGE>
on such obligations entered into prior to military service and (iii) may have
the maturity of such obligations incurred prior to military service extended,
the payments lowered and the payment schedule readjusted for a period of time
after the completion of military service. However, the benefits of (i), (ii), or
(iii) above are subject to challenge by creditors and if, in the opinion of the
court, the ability of a person to comply with such obligations is not materially
impaired by military service, the court may apply equitable principles
accordingly. If a Borrower's obligation to repay amounts otherwise due on a
Mortgage Loan securing the Bonds of a Series is relieved pursuant to the
Soldiers' and Sailors' Civil Relief Act of 1940, neither the Servicer, the
Master Servicer nor the Trustee will be required to advance such amounts, and
any loss in respect thereof may reduce the amounts available to be paid to the
holders of the Bonds of such Series. Unless otherwise provided in the Prospectus
Supplement for a Series, any shortfalls in interest collections on Mortgage
Loans securing the Bonds of a Series resulting from application of the Soldiers'
and Sailors' Civil Relief Act of 1940 will be allocated to each Class of Bonds
of such Series that is entitled to receive interest in respect of such Mortgage
in proportion to the interest that each such Class of Bonds would have otherwise
been entitled to receive in respect of such Mortgage Loans had such interest
shortfall not occurred.

                                   THE ISSUER

     The Issuer was incorporated in Virginia on August 19, 1994, as a
wholly-owned, limited-purpose financing subsidiary of Resource. The Issuer's
principal office is located at 4880 Cox Road, Glen Allen, Virginia 23060,
telephone (804) 967-5800. The Issuer was formed solely for the purpose of
facilitating the financing and sale of mortgage loans such as the Mortgage
Loans. It does not intend to engage in any business or investment activities
other than issuing and selling securities secured primarily by mortgage loans
and taking certain action with respect thereto. Resource has agreed not to file
a petition in bankruptcy with respect to the Issuer. The Issuer's Articles of
Incorporation, which have been filed as an Exhibit to the Registration Statement
of which this Prospectus forms a part, limit the Issuer's business to the
foregoing and place certain other restrictions on the Issuer's activities.

     Under the Indenture, the Issuer is responsible for certain administrative
and accounting matters relating to the outstanding Bonds. It is intended that
Resource will perform these services on behalf of the Issuer and will be paid a
fee for its services relating to the administration of a Series.

                        RESOURCE MORTGAGE CAPITAL, INC.

     Resource is a self-managed real estate investment trust that purchases and
securitizes residential mortgage loans and invests in mortgage-backed
securities. Resource was incorporated in Virginia in December 1987. Resource's
principal office is located at 4880 Cox Road, Glen Allen, Virginia 23060,
telephone (804) 967-5800.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

     The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of the Bonds is based on
the advice of Hunton & Williams, counsel to the Issuer. See "Certain Federal
Income Tax Consequences" in the related Prospectus Supplement. The summary is
based upon the provisions of the Code, the regulations promulgated thereunder,
and the judicial and administrative rulings and decisions now in effect or (with
respect to regulations) proposed, all of which are subject to change or possible
differing interpretations. The statutory provisions, regulations, and
interpretations on which this summary is based are subject to change, and such a
change could apply retroactively.

     The summary does not purport to deal with all aspects of federal income
taxation that may affect particular investors in light of their individual
circumstances, nor with certain categories of investors subject to special
treatment under the federal income tax laws. This summary focuses primarily upon
investors who will hold Bonds as "capital assets," (generally, property held for
investment) within the meaning of Section 1221 of the Code, but much of the
discussion is applicable to other investors as well. The summary does not
purport to address the anticipated state income tax consequences to investors of
owning and disposing of the Bonds. Consequently, potential purchasers of Bonds
are advised to consult their own tax advisors concerning the federal, state or
local tax consequences to them of the purchase, holding, and disposition of the
Bonds.

     No election will be made to treat any Series of Bonds as a real estate
mortgage investment conduit ("REMIC"). There are no regulations, published
rulings or judicial decisions involving the characterization for federal income
tax purposes of securities with terms substantially the same as the Bonds.
However, with respect to each series of Bonds, counsel to the

                                       38

<PAGE>
Issuer will advise the Issuer that, based upon the facts as they exist at the
time the opinion is issued (which may precede the issuance of certain classes of
Bonds for federal income tax purposes), in the firm's opinion the Bonds will be
treated for federal income tax purposes as indebtedness of the Issuer, and not
as an ownership interest in the Collateral, or an equity interest in the Issuer
or in a separate association taxable as a corporation. That opinion will be
based on existing law, but there can be no assurance that the law will not
change or that contrary positions will not be taken by the Internal Revenue
Service (the "Service").

     Taxable mortgage pool ("TMP") rules enacted as part of the Tax Reform Act
of 1986 (the "1986 Act") treat certain arrangements that securitize real estate
mortgages as taxable corporations. An entity will be characterized as a TMP if
(i) substantially all of its assets are debt obligations and more than 50
percent of such debt obligations consist of real estate mortgages or interests
therein, (ii) the entity is the obligor under debt obligations with two or more
maturities, and (iii) payments on the debt obligations referred to in (ii) bear
a relationship to payments on the debt obligations referred to in (i).
Furthermore, a group of assets held by an entity can be treated as a separate
TMP if the assets are expected to produce significant cash flow that will
support one or more of the entity's issues of debt obligation.

     It is likely that the Issuer or the portion of the Issuer relating to the
ownership of the Mortgage Collateral and the issuance of the Bonds will satisfy
the foregoing requirements and will be treated as a TMP. Such characterization
would require that the Issuer be treated as a "separate" corporation and not
includible with any other corporation, therefore subjecting the Issuer to
corporate income tax. However, because the Issuer is also a "qualified REIT
subsidiary" (as defined in Section 856(i)(2) of the Code) of Resource, which
itself is a REIT, characterization of the Issuer as a TMP will result only in
the shareholders of Resource being required to include in income, as "excess
inclusion" income, some or all of their allocable share of the Issuer's net
income that would be excess inclusion income, if any, if the Issuer were treated
as a REMIC. Such characterization will not result in entity-level, corporate
income taxation with respect to the Issuer. If the Issuer were to fail to
continue to be treated as a qualified REIT subsidiary by reason of Resource's
failure to continue to qualify as a REIT for federal income tax purposes or for
any other reason, the net income of the Issuer would be subject to corporate
income tax and the Issuer would not be permitted to be included on a
consolidated income tax return of another corporate entity. No assurance can be
given with regard to the prospective qualification of the Issuer as a qualified
REIT subsidiary or of Resource as a REIT for federal income tax purposes.

     In addition, if the Service were to make and prevail upon the contention
that a Class of Bonds did not constitute indebtedness for federal income tax
purposes, such Bonds could be treated as equity interests in an association
taxable as a corporation, which would result in the imposition of a federal
income tax at the entity level. The imposition of such a tax could result in a
delay or shortfall in payments on the Bonds. The Issuer may redeem a Class or
Classes of Bonds at any time upon a determination by the Issuer, based upon an
opinion of counsel, that a substantial risk exists that the Bonds of the Class
to be redeemed will not be treated for federal income tax purposes as evidences
of indebtedness. Such redemption could occur when a Bondholder could not
reinvest the proceeds at an interest rate at least equal to the applicable Class
Interest Rate.

     Because, in Counsel's opinion, the Bonds will be treated as evidences of
indebtedness for federal income tax purposes and not as ownership interests in
the Collateral, Bondholders should be aware that (i) Bonds held by a mutual
savings bank or domestic building and loan association will not represent
interests in "qualifying real property loans" within the meaning of Code Section
593(d)(1); (ii) Bonds held by a domestic building and loan association will not
constitute "loans secured by an interest in real property," within the meaning
of Code Section 7701(a)(19)(C)(v); (iii) Bonds held by a REIT will not
constitute "real estate assets" or "government securities" within the meaning of
Code Section 856(c)(5)(A); and (iv) income derived from the Bonds will not be
considered "interest on obligations secured by mortgages on real property or on
interests in real property" within the meaning of Code Section 856(c)(3)(B).
Bonds held by a regulated investment company (a "RIC") will not constitute
"government securities" within the meaning of section 851 (b)(4)(A)(i) of the
Code.

     Payments received by Bondholders on the Bonds generally should be accorded
the same tax treatment under the Code as payments received on other taxable
corporate bonds. Except as described below for Bonds issued with original issue
discount, market discount, or premium, interest paid or accrued on a Bond will
be treated as ordinary income to the Bondholder and a principal payment on a
Bond will be treated as a return of capital to the extent that the Bondholder's
basis in the Bond is allocable to that payment. In general, interest paid to
Bondholders who report their income on the cash receipts and disbursements
method should be taxable to them when received. Interest earned by Bondholders
who report their income on the accrual method will be taxable when accrued,
regardless of when it is actually received. The Trustee will report annually to
the Internal Revenue Service and to Bondholders of record with respect to
interest paid or accrued, market discount, and original issue discount, if any,
accrued on the Bonds.

                                       39

<PAGE>
     One or more Classes of Bonds may be subordinated to one or more other
Classes of Bonds of the same Series. In general, such subordination should not
affect the federal income tax treatment of either the Subordinated or the Senior
Bonds. Employee benefit plans subject to the Employee Retirement Income Security
Act of 1974, as amended ("ERISA"), should consult their tax advisors before
purchasing any Subordinated Bond. See "ERISA Considerations" herein and in the
Prospectus Supplement.

Original Issue Discount

General

     Discount Bonds, Accretion Bonds, and certain other Classes of Bonds will be
issued with "original issue discount" within the meaning of Section 1273(a) of
the Code. In general such original issue discount will equal the difference
between the "stated redemption price at maturity" of the Bond (generally, its
principal amount) and its issue price. Original issue discount is treated as
ordinary interest income, and Holders of Bonds with original issue discount
generally must include the amount of original issue discount in income in
advance of the receipt of the cash to which it relates.

     The amount of original issue discount required to be included in a
Bondholder's income in any taxable year will be computed in accordance with
Section 1272(a)(6) of the Code, which provides rules for the accrual of original
issue discount under a constant yield method for certain debt instruments, such
as the Bonds, that are subject to prepayment by reason of prepayments of
underlying obligations. Under Section 1272(a)(6), the amount and rate of accrual
of original issue discount on a Bond generally is to be calculated based on (i)
a single constant yield to maturity and (ii) the Mortgage Collateral prepayment
rate and the reinvestment rate on amounts held pending distribution that were
assumed in pricing the Bond (the "Pricing Prepayment Assumptions"). No
regulatory guidance currently exists under Code Section 1272(a)(6). Accordingly,
until the Treasury issues guidance to the contrary, the Master Servicer or other
person responsible for computing the amount of original issue discount to be
reported to a Bondholder each taxable year (the "Tax Administrator"), except as
otherwise provided herein, expects to base its computations on Code Section
1272(a)(6) and final regulations governing the accrual of original issue
discount on debt instruments that were issued by the Treasury on January 27,
1994, but do not address directly the treatment of instruments that are subject
to Code Section 1272(a)(6) (the "OID Regulations"). However, there can be no
assurance that such methodology, which is described below, represents the
correct manner of calculating original issue discount on the Bonds. The Tax
Administrator intends to account for income on certain Bonds that provide for
one or more contingent payments as described in " -- Interest Weighted Bonds and
Non-VRDI Bonds" herein.

     The amount of original issue discount on a Bond equals the excess, if any,
of the Bond's "stated redemption price at maturity" over its "issue price."
Under the OID Regulations, a debt instrument's stated redemption price at
maturity is the sum of all payments provided by the instrument other than
"qualified stated interest" ( "Deemed Principal Payments"). Qualified stated
interest, in general, is stated interest that is unconditionally payable in cash
or property (other than debt instruments of the issuer) at least annually at (i)
a single fixed rate or (ii) a variable rate that meets certain requirements set
out in the OID Regulations. See " -- Variable Rate Bonds." Thus, in the case of
any Bond providing for such stated interest other than an Accretion Bond, the
stated redemption price at maturity generally will equal the total amount of all
Deemed Principal Payments due on that Bond. Because an Accretion Bond generally
does not require unconditional payments of interest at least annually, the
stated redemption price at maturity of such a Bond will equal the aggregate of
all payments due, whether designed as principal, accrued interest, or current
interest. The issue price of a Bond generally will equal the initial price at
which a substantial amount of such Bonds is sold to the public.

     Under a de minimis rule, a Bond will be considered to have no original
issue discount if the amount of original issue discount is less than 0.25% of
the Bond 's stated redemption price at maturity multiplied by the weighted
average maturity ("WAM") of the Bond. For that purpose, the WAM of a Bond is the
sum of the amounts obtained by multiplying the amount of each Deemed Principal
Payment by a fraction, the numerator of which is the number of complete years
from the Bond 's issue date until the payment is made, and the denominator of
which is the Bond's stated redemption price at maturity. Although no Treasury
regulations have been issued under the relevant provisions of the 1986 Act, it
is expected that the WAM of a Bond will be computed using the Pricing Prepayment
Assumptions. A Bondholder will include de minimis original issue discount in
income on a pro rata basis as stated principal payments on the Bond are received
or, if earlier, upon disposition of the Bond, unless the Bondholder makes an
"All OID Election" (as defined below).

     Bonds of certain Series may bear interest under terms that provide for a
teaser rate period, interest holiday, or other period during which the rate of
interest payable on the Bonds is lower than the rate payable during the
remainder of the life of the Bonds ("Teaser Bonds"). The OID Regulations provide
a more expansive test under which a Teaser Bond may be considered to have a de
minimis amount of original issue discount even though the amount of the original
issue discount on the

                                       40

<PAGE>
Bond would be more than de minimis as determined under the regular test. The
expanded test applies to a Teaser Bond only if the stated interest on such Bond
would be qualified stated interest but for the fact that during one or more
accrual periods its interest rate is below the rate applicable for the remainder
of its term. Under the expanded test, the amount of original issue discount on a
Teaser Bond that is measured against the de minimis amount of original issue
discount allowable on the Bond is the greater of (i) the excess of the stated
principal amount of the Bond over its issue price ("True Discount") and (ii) the
amount of interest that would be necessary to be payable on the Bond in order
for all stated interest to be qualified stated interest (the "Additional
Interest Amount").

     The holder of a Bond generally must include in gross income the sum, for
all days during his taxable year on which he holds the Bond, of the "daily
portions" of the original issue discount on such Bond. In the case of an
original holder of a Bond, the daily portions of original issue discount with
respect to such Bond generally will be determined by allocating to each day in
any accrual period the Bond's ratable portion of the excess, if any, of (i) the
sum of (a) the present value of all payments under the Bond yet to be received
as of the close of such period and (b) the amount of any Deemed Principal
Payments received on the Bond during such period over (ii) the Bond's "adjusted
issue price" at the beginning of such period. The present value of payments yet
to be received on a Bond is computed by using the Pricing Prepayment Assumptions
and the Bond's original yield to maturity (adjusted to take into account the
length of the particular accrual period), and taking into account Deemed
Principal Payments actually received on the Bond prior to the close of the
accrual period. The adjusted issue price of a Bond at the beginning of the first
accrual period is its issue price. The adjusted issue price at the beginning of
each subsequent period is the adjusted issue price of the Bond at the beginning
of the preceding period increased by the amount of original issue discount
allocable to that period and decreased by the amount of any Deemed Principal
Payments received during that period. Thus, an increased (or decreased) rate of
prepayments received with respect to a Bond will be accompanied by a
correspondingly increased (or decreased) rate of recognition of original issue
discount by the holder of such Bond.

     The yield to maturity of a Bond is calculated based on (i) the Pricing
Prepayment Assumptions and (ii) any contingencies not already taken into account
under the Pricing Prepayment Assumptions that, considering all the facts and
circumstances as of the issue date, are more likely than not to occur.
Contingencies, such as the exercise of "mandatory redemptions," that are taken
into account by the parties in pricing the Bond typically will be subsumed in
the Pricing Prepayment Assumptions and thus will be reflected in the Bond's
yield to maturity. The Tax Administrator's determination of whether a
contingency relating to a Class of Bonds is more likely than not to occur is
binding on each holder of a Bond of such Class unless the holder explicitly
discloses on its federal income tax return that its determination of the yield
and maturity of the Bond is different from that of the Tax Administrator.

     In many cases, Bonds will be subject to optional redemption before their
stated maturity dates. Under the OID Regulations, the Issuer will be presumed to
exercise its option to redeem for purposes of computing the accrual of original
issue discount if, and only if, by using the optional redemption date as the
maturity date and the optional redemption price as the stated redemption price
at maturity, the yield to maturity of the Bonds is lower than it would be if the
Bonds were not redeemed early. If the Issuer is presumed to exercise its option
to redeem the Bonds, original issue discount on such Bonds will be calculated as
if the redemption date were the maturity date and the optional redemption price
were the stated redemption price at maturity. In cases in which all of the Bonds
of a particular Series are issued at par or at a discount, the Issuer will not
be presumed to exercise its option to redeem the Bonds because a redemption by
the Issuer would not lower the yield to maturity of the Bonds. If, however, some
Bonds of a particular Series are issued at a premium, the Issuer may be able to
lower the yield to maturity of the Bonds by exercising its redemption option. In
determining whether the Issuer will be presumed to exercise its option to redeem
Bonds when one or more Classes of the Bonds is issued at a premium, the Tax
Administrator will take into account all Classes of Bonds that are subject to
the optional redemption to the extent that they are expected to remain
outstanding as of the optional redemption date, based on the Pricing Prepayment
Assumptions. If, determined on a combined weighted average basis, the Bonds of
such Classes were issued at a premium, the Tax Administrator will presume that
the Issuer will exercise its option. However, the OID Regulations are unclear as
to how the redemption presumption rules should apply to instruments such as the
Bonds, and there can be no assurance that the Service will agree with the Tax
Administrator's position.

     The OID Regulations provide that a Bondholder generally may make an
election (an "All OID Election") to include in gross income all stated interest,
original issue discount, de minimis original issue discount, market discount (as
described below under " -- Market Discount"), and de minimis market discount
that accrues on the Bond (as reduced by any amortizable premium, as described
below under "Amortizable Premium," or acquisition premium, as described below)
under the constant yield method used to account for original issue discount. To
make an All OID Election, the holder of the Bond must attach a statement to its
timely filed federal income tax return for the taxable year in which the holder
acquired the Bond. The

                                       41

<PAGE>
statement must identify the instruments to which the election applies. An All
OID Election is irrevocable unless the holder obtains the consent of the
Service. If an All OID Election is made for a debt instrument with market
discount, the holder is deemed to have made an election to include in income
currently the market discount on all of the holder's other debt instruments with
market discount, as described in " -- Market Discount" below. In addition, if an
All OID Election is made for a debt instrument with amortizable premium, the
holder is deemed to have made an election to amortize the premium on all of the
holder's other debt instruments with amortizable premium under the constant
yield method. See " -- Amortizable Premium." Bondholders should be aware that
the law is unclear as to whether an All OID Election is effective for a Bond
that is subject to the contingent payment rules. See " -- Interest Weighted
Bonds and Non-VRDI Bonds."

     A Bond having original issue discount may be acquired in a transaction
subsequent to its issuance for more than its adjusted issue price. If the
subsequent holder's adjusted basis in such a Bond, immediately after its
acquisition, exceeds the sum of all Deemed Principal Payments to be received on
the Bond after the acquisition date, the Bond will no longer have original issue
discount, and the holder may be entitled to reduce the amount of interest income
recognized on the Bond by the amount of amortizable premium. See "Amortizable
Premium." If the subsequent holder's adjusted basis in the Bond immediately
after the acquisition exceeds the adjusted issue price of the Bond, but is less
than or equal to the sum of the Deemed Principal Payments to be received under
the Bond after the acquisition date, the amount of original issue discount on
the Bond will be reduced by a fraction, the numerator of which is the excess of
the Bond's adjusted basis immediately after its acquisition over the adjusted
issue price of the Bond and the denominator of which is the excess of the sum of
all Deemed Principal Payments to be received on the Bond after the acquisition
date over the adjusted issue price of the Bond. For that purpose, the adjusted
basis of a Bond generally is reduced by the amount of any qualified stated
interest that is accrued but unpaid as of the acquisition date. Alternately, the
subsequent purchaser of a Bond having original issue discount may make an All
OID Election with respect to the Bond.

     If the interval between the issue date of a Current Interest Bond and the
first Distribution Date (the "First Distribution Period") contains more days
than the number of days of stated interest that are payable on the first
Distribution Date, the effective interest rate received by the Bondholder during
the first Distribution Period will be less than the Bond's stated interest rate
making such Bond a Teaser Bond. If the amount of original issue discount on the
Bond measured under the expanded de minimis test exceeds the de minimis amount
of original issue discount allowable on the Bond, the amount by which the stated
interest on the Bond exceeds the interest that would be payable on the Bond at
the effective rate of interest for the First Distribution Period (the
"Nonqualified Interest Amount") would be treated as part of the Bond's stated
redemption price at maturity. Accordingly, the holder of a Teaser Bond may be
required to recognize ordinary income arising from original issue discount
attributable to the First Distribution Period in addition to any qualified
stated interest that accrues in that period.

     Similarly, if the First Distribution Period is shorter than the interval
between subsequent Distribution Dates, the effective rate of interest payable on
a Bond during the First Distribution Period will be higher than the stated rate
of interest if a Bondholder receives interest on the first Distribution Date
based on a full accrual period. Unless the "Pre-Issuance Accrued Interest Rule"
described below applies, such Bond (a "Rate Bubble Bond") would be issued with
original issue discount unless the amount of original issue discount is de
minimis. The amount of original issue discount on a Rate Bubble Bond
attributable to the First Distribution Period would be the amount by which the
interest payment due on the first Distribution Date exceeds the amount that
would have been payable had the effective rate for that Period been equal to the
stated interest rate. However, under the Pre-Issuance Accrued Interest Rule, if
(i) a portion of the initial purchase price of a Rate Bubble Bond is allocable
to interest that has accrued under the terms of the Bond prior to its issue date
("Pre-Issuance Accrued Interest") and (ii) the Bond provides for a payment of
stated interest on the first payment date within one year of the issue date that
equals or exceeds the amount of the Pre-Issuance Accrued Interest, the Bond's
issue price may be computed by subtracting from the issue price the amount of
Pre-Issuance Accrued Interest. If the Bondholder opts to apply the Pre-Issuance
Accrued Interest Rule, the portion of the interest received on the first
Distribution Date equal to the Pre-Issuance Accrued Interest would be treated as
a return of such interest and would not be treated as a payment on the Bond.
Thus, where the Pre-Issuance Accrued Interest Rule applies, a Rate Bubble Bond
will not have original issue discount attributable to the First Distribution
Period, provided that the increased effective interest rate for that Period is
attributable solely to Pre-Issuance Accrued Interest, as typically will be the
case. The Tax Administrator intends to apply the Pre-Issuance Accrued Interest
Rule to each Rate Bubble Bond for which it is available if the Bond 's stated
interest otherwise would be qualified stated interest. If, however, the First
Distribution Period of Rate Bubble Bond is longer than subsequent Distribution
Periods, the application of the Pre-Issuance Accrued Interest Rule typically
will not prevent disqualification of the Bond's stated interest because its
effective interest rate during the First Distribution Period typically will be
less than its stated interest rate. Thus, a Bond with a long First Distribution
Period typically will be a Teaser Bond, as discussed above. The Pre-Issuance

                                       42

<PAGE>
Accrued Interest Rule will not apply to any amount paid at issuance for such a
Teaser Bond that is normally allocable to interest accrued under the terms of
such Bond before its issue date. All amounts paid for such a Teaser Bond at
issuance, regardless of how designated, will be included in the issue price of
such Bond for federal income tax accounting purposes.

     It is not entirely clear how income should be accrued with respect to
Bonds, the payments on which consist entirely or primarily of a specified
nonvarying portion of the interest payable on one or more Mortgage Loans
("Interest Weighted Bonds"). Unless and until the Service provides contrary
administrative guidance on the income tax treatment of an Interest Weighted
Bond, the Tax Administrator will take the position that an Interest Weighted
Bond does not bear qualified stated interest, and will account for the income
thereon as described in " -- Interest Weighted Bonds and Non-VRDI Bonds" herein.
Some Interest Weighted Bonds may provide for a relatively small amount of
principal and for interest that can be expressed as qualified stated interest at
a very high fixed rate with respect to that principal ("Superpremium Bonds").
Superpremium Bonds technically are issued with amortizable premium. However,
because of their close similarity to other Interest Weighted Bonds it appears
more appropriate to account for Superpremium Bonds in the same manner as for
other Interest Weighted Bonds. Consequently, in the absence of further
administrative guidance, the Tax Administrator intends to account for
Superpremium Bonds in the same manner as other Interest Weighted Bonds. However,
there can be no assurance that the Service will not assert a position contrary
to that taken by the Tax Administrator, and, therefore, holders of Superpremium
Bonds should consider making a protective election to amortize premium on such
Bonds.

     In view of the complexities and current uncertainties as to the manner of
inclusion in income of original issue discount on the Bonds, each investor
should consult his own tax advisor to determine the appropriate amount and
method of inclusion in income of original issue discount on the Bonds for
federal income tax purposes.

Variable Rate Bonds

     A Bond may pay interest at a variable rate (a "Variable Rate Bond"). A
Variable Rate Bond that qualifies as a "variable rate debt instrument" as that
term is defined in the OID Regulations (a "VRDI") will be governed by the rules
applicable to VRDIs in the OID Regulations, which are described below. A
Variable Rate Bond qualifies as a VRDI under the OID Regulations if (i) the Bond
is not issued at a premium to its noncontingent principal amount in excess of
the lesser of (a) .015 multiplied by the product of such noncontingent principal
amount and the WAM (as that term is defined above in the discussion of the de
minimis rule) of the Bond or (b) 15 percent of such noncontingent principal
amount (an "Excess Premium"); (ii) stated interest on the Bond compounds or is
payable unconditionally at least annually at (a) one or more qualified floating
rates, (b) a single fixed rate and one or more qualified floating rates, (c) a
single "objective rate," or (d) a single fixed rate and a single objective rate
that is a "qualified inverse floating rate", and (iii) the qualified floating
rate or the objective rate in effect during an accrual period is set at a
current value of that rate (i.e. , the value of the rate on any day occurring
during the interval that begins three months prior to the first day on which
that value is in effect under the Bond and ends one year following that day).

     On December 16, 1994, the Treasury issued proposed regulations that both
address the federal income tax treatment of debt obligations that provide for
one or more contingent payments and would make certain changes to rules
applicable to VRDIs in the OID Regulations (the "1994 Proposed Regulations").
Pursuant to certain of the amendments to the OID Regulations that are set forth
in the 1994 Proposed Regulations, (i) a Variable Rate Bond would qualify as a
VRDI only if, in addition to satisfying the three conditions set forth in the
current OID Regulations (and described above), such Bond does not provide for
any principal payments that are contingent and (ii) a Variable Rate Bond that
does not qualify as a VRDI would be treated as a debt obligation that provides
for one or more contingent payments. Those proposed amendments to the OID
Regulations would apply retroactively to debt instruments issued on or after
April 4, 1994, which is the effective date of the OID Regulations. Consequently,
unless and until the Service provides contrary administrative guidance on the
income tax treatment of Variable Rate Bonds that do not qualify as VRDIs, the
Tax Administrator intends to treat such Bonds as debt obligations that provide
for one or more contingent payments and intends to account for the income
thereon as described in " -- Interest Weighted Bonds and Non-VRDI Bonds" herein.

     Under the OID Regulations, a rate is a qualified floating rate if
variations in the rate reasonably can be expected to measure contemporaneous
variations in the cost of newly borrowed funds in the currency in which the debt
instrument is denominated. A qualified floating rate may measure contemporaneous
variations in borrowing costs for the issuer of the debt instrument or for
issuers in general. A multiple of a qualified floating rate is considered a
qualified floating rate only if the rate is equal to either (a) the product of a
qualified floating rate and a fixed multiple that is greater than zero but not
more than 1.35 or (b) the product of a qualified floating rate and a fixed
multiple that is greater than zero but not more than 1.35, increased or
decreased by a fixed rate. If a Bond provides for two or more qualified floating
rates that reasonably can be

                                       43

<PAGE>
expected to have approximately the same values throughout the term of the Bond,
the qualified floating rates together will constitute a single qualified
floating rate. Two or more qualified floating rates conclusively will be
presumed to have approximately the same values throughout the term of a Bond, if
the values of all such rates on the issue date of the Bond are within 25 basis
points of each other.

     A variable rate will be considered a qualified floating rate if it is
subject to a restriction or restrictions on the maximum stated interest rate (a
"Cap"), a restriction or restrictions on the minimum stated interest rate (a
"Floor"), a restriction or restrictions on the amount of increase or decrease in
the stated interest rate (a "Governor"), or other similar restriction only if:
(a) the Cap, Floor, or Governor is fixed throughout the term of the related Bond
or (b) the Cap, Floor, Governor, or similar restriction is not reasonably
expected, as of the issue date, to cause the yield on the Bond to be
significantly less or significantly more than the expected yield on the Bond
determined without such Cap, Floor, Governor, or similar restriction, as the
case may be. Although the OID Regulations are unclear, it appears that a VRDI,
the principal rate on which is subject to a Cap, Floor, or Governor that itself
is a qualified floating rate, bears interest at an objective rate.

     Under the OID Regulations, an objective rate is a rate (other than a
qualified floating rate) that is determined using a single fixed formula and is
based on (i) one or more qualified floating rates (e.g., a rate equal to a
multiple greater than 1.35 times a qualified floating rate), (ii) one or more
rates where each rate would be a qualified floating rate for a debt instrument
denominated in a currency other than the currency in which the debt instrument
is denominated, (iii) the yield or changes in the price of actively traded
personal property (other than stock or debt of the issuer or certain related
parties), or (iv) any combination of objective rates. Notwithstanding the
foregoing, a variable rate will not be considered an objective rate if the
average value of the rate during the first half of the Bond's term reasonably is
expected to be either significantly less than or significantly greater than the
average value of the rate during the final half of the instrument's term (i.e. ,
if the rate will result in a significant frontloading or backloading of
interest). Additional objective rates subsequently may be designated by the
Service in revenue rulings or revenue procedures. An objective rate also
includes a "qualified inverse floating rate" if the rate is equal to a fixed
rate minus a qualified floating rate and variations in the rate reasonably can
be expected to inversely reflect contemporaneous variations in the cost of newly
borrowed funds (disregarding any Caps, Floors, Governors, or similar
restrictions on the rate).

     Under the 1994 Proposed Regulations, an objective rate would be redefined
as a rate (other than a qualified floating rate) that (i) is determined using a
single fixed formula, (ii) is based on objective financial or economic
information, and (iii) is not based on information that either is within the
control of the issuer (or a related party) or is unique to the circumstances of
the issuer (or related party), such as dividends, profits, or the value of the
issuer's (or related party's) stock. That definition is broader than the
definition of objective rate set forth in the OID Regulations and would include,
in addition to a rate that is based on one or more qualified floating rates or
on the yield of actively traded personal property, a rate that is based on
changes in a general inflation index. In addition, a rate would not fail to be
an objective rate under the 1994 Proposed Regulations merely because it is based
on the credit quality of the issuer. The revised definition of an objective rate
in the 1994 Proposed Regulations is proposed to be effective for debt
instruments issued on or after the date that is 60 days after the date on which
such regulations are published as final regulations in the Federal Register.

     Under the OID Regulations if interest on a Variable Rate Bond is stated at
a fixed rate for an initial period of less than one year followed by a variable
rate that is either a qualified floating rate or an objective rate for a
subsequent period, and the value of the variable rate on the issue date is
intended to approximate the fixed rate, the fixed rate and the variable rate
together constitute a single qualified floating rate or objective rate. A
variable rate conclusively will be presumed to approximate an initial fixed rate
if the value of the variable rate on the issue date does not differ from the
value of the fixed rate by more than 25 basis points.

     Under the OID Regulations, all interest payable on a Variable Rate Bond
that qualifies as a VRDI and provides for stated interest unconditionally
payable in cash or property at least annually at a single qualified floating
rate or a single objective rate (a "Single Rate VRDI Bond") is treated as
qualified stated interest. The amount and accrual of OID on a Single Rate VRDI
Bond is determined, in general, by converting such Bond into a hypothetical
fixed rate bond and applying the rules applicable to fixed rate bonds described
under "Original Issue Discount" above to such hypothetical fixed rate bond.

     Except as provided below, the amount and accrual of OID on a Variable Rate
Bond that qualifies as a VRDI but is not a Single Rate VRDI Bond (a "Multiple
Rate VRDI Bond") is determined by converting such Bond into a hypothetical
equivalent fixed rate bond that has terms that are identical to those provided
under the Multiple Rate VRDI Bond, except that such hypothetical equivalent
fixed rate bond will provide for fixed rate substitutes in lieu of the qualified
floating rates or objective rates provided for under the Multiple Rate VRDI
Bond. A Multiple Rate VRDI Bond that provides for a qualified floating rate or
rates or a qualified inverse floating rate is converted to a hypothetical
equivalent fixed rate bond by assuming

                                       44

<PAGE>
that each qualified floating rate or the qualified inverse floating rate will
remain at its value as of the issue date. A Multiple Rate VRDI Bond that
provides for an objective rate or rates is converted to a hypothetical
equivalent fixed rate bond by assuming that each objective rate will equal a
fixed rate that reflects the yield that reasonably is expected for the Multiple
Rate VRDI Bond. Qualified stated interest or original issue discount allocable
to an accrual period with respect to a Multiple Rate VRDI Bond must be increased
(or decreased) if the interest actually accrued or paid during such accrual
period exceeds (or is less than) the interest assumed to be accrued or paid
during such accrual period under the hypothetical equivalent fixed rate bond.

     The 1994 Proposed Regulations would amend the OID Regulations to clarify
that qualified stated interest or original issue discount allocable to an
accrual period with respect to a Single Rate VRDI Bond also must be increased
(or decreased) if the interest actually accrued or paid during such accrual
period exceeds (or is less than) the interest assumed to be accrued or paid
during such accrual period under the related hypothetical fixed rate bond.
Because that amendment is intended to clarify the OID Regulations, it is
proposed to be effective for debt instruments issued on or after April 4, 1994,
which is the effective date of the OID Regulations.

     Under the OID Regulations, the amount and accrual of OID on a Multiple Rate
VRDI Bond that provides for stated interest at either one or more qualified
floating rates or at a qualified inverse floating rate and in addition provides
for stated interest at a single fixed rate (other than an initial fixed rate
that is intended to approximate the subsequent variable rate) is determined
using the method described above for all other Multiple Rate VRDI Bonds except
that prior to its conversion to a hypothetical equivalent fixed rate bond, such
Multiple Rate VRDI Bond is treated as if it provided for a qualified floating
rate (or a qualified inverse floating rate), rather than the fixed rate. The
qualified floating rate (or qualified inverse floating rate) replacing the fixed
rate must be such that the fair market value of the Multiple Rate VRDI Bond as
of its issue date would be approximately the same as the fair market value of an
otherwise identical debt instrument that provides for the qualified floating
rate (or qualified inverse floating rate), rather than the fixed rate.

     Bonds of certain Series may provide for interest based on a weighted
average of the interest rates on some or all of the Mortgage Loans securing such
Bonds ("Weighted Average Bonds"). Under the OID Regulations, it appears that
Weighted Average Bonds secured by Mortgage Loans that are exclusively ARM Loans
bear interest at an "objective rate" provided the ARM Loans themselves bear
interest at qualified floating rates. However, under the OID Regulations,
weighted Average Bonds secured by Mortgage Loans that do not bear interest at
qualified floating rates ("Non-Objective Weighted Average Bonds" or NOWA Bonds")
do not bear interest at an objective or a qualified floating rate and,
consequently, do not qualify as VRDIs. Accordingly, unless and until the Service
provides contrary administrative guidance on the income tax treatment of NOWA
Bonds, the Tax Administrator intends to treat such Bonds as debt obligations
that provide for one or more contingent payments, and will account for the
income thereon as described in " -- Interest Weighted Bonds and Non-VRDI Bonds"
herein.

     Bonds of certain Series may provide for the payment of interest at a rate
determined as the difference between two interest rate parameters, one of which
is a variable rate and the other of which is a fixed rate or a different
variable rate ("Inverse Floater Bonds"). Under the OID Regulations, Inverse
Floater Bonds generally bear interest at objective rates because their rates
either constitute "qualified inverse floating rates" under those Regulations or,
although not qualified floating rates themselves, are based on one or more
qualified floating rates. Consequently, if such Bonds are not issued at an
Excess Premium and their interest rates otherwise meet the test for qualified
stated interest, the income on such Bonds will be accounted for under the rules
applicable to VRDIs described above. However, an Inverse Floater Bond may have
an interest rate parameter equal to the weighted average of the interest rates
on some or all of the underlying Mortgage Loans in a case where one or more of
those rates is a fixed rate or otherwise may not qualify as a VRDI. Unless and
until the Service provides contrary administrative guidance on the income tax
treatment of such Inverse Floater Bonds, the Tax Administrator intends to treat
such Bonds as debt obligations that provide for one or more contingent payments,
and will account for the income thereon as described in " -- Interest Weighted
Bonds and Non-VRDI Bonds" herein.

Anti-Abuse Rule

     Concerned that taxpayers might be able to structure debt instruments or
transactions, or to apply the bright-line or mechanical rules of the OID
Regulations in a way that produces unreasonable tax results, the Treasury issued
proposed and temporary regulations containing an anti-abuse rule on the same
date as the issuance of the OID Regulations. The proposed and temporary
regulations provide that if a principal purpose in structuring a debt
instrument, engaging in a transaction, or applying the OID Regulations is to
achieve a result that is unreasonable in light of the purposes of the applicable
statutes, the Service can apply or depart from the OID Regulations as necessary
or appropriate to achieve a reasonable result. A result is

                                       45

<PAGE>
not considered unreasonable under the proposed and temporary regulations,
however, in the absence of a substantial effect on the present value of a
taxpayer's tax liability.

Interest Weighted Bonds and Non-VRDI Bonds

     The treatment of a NOWA Bond, a Variable Rate Bond that is issued at an
Excess Premium, or any other Variable Rate Bond that does not qualify as a VRDI
(each a "Non-VRDI Bond") or an Interest Weighted Bond is unclear under current
law. The OID Regulations are ambiguous as to whether interest payments (other
than qualified stated interest) on a Non-VRDI Bond or an Interest Weighted Bond
are considered to be contingent payments subject to special original issue
discount rules described in the next paragraph or whether such payments should
be treated as Deemed Principal Payments subject to the regular original issue
discount rules described in "Original Issue Discount" above. Moreover, to the
extent that the contingent payment rules are applicable, their impact on
instruments that are subject to Section 1272(a)(6) of the Code is unclear.

     The 1994 Proposed Regulations contain provisions (the "Proposed Contingent
Payment Regulations") that address the federal income tax treatment of debt
obligations with one or more contingent payments ("Contingent Payment
Obligations"). The Proposed Contingent Payment Regulations supersede prior
proposed regulations addressing the tax treatment of Contingent Payment
Obligations that were issued by the Service in 1986 and 1992. Under the Proposed
Contingent Payment Regulations, any variable rate debt instrument that is not a
VRDI is classified as a Contingent Payment Obligation. However, the Proposed
Contingent Payment Regulations, by their terms, do not apply to debt instruments
that are subject to Section 1272(a)(6) of the Code. Furthermore, they are
proposed to be effective only for debt instruments issued 60 days or more after
such Regulations are finalized. In the absence of further guidance, the Tax
Administrator will account for Non-VRDI Bonds, Interest Weighted Bonds, and any
other Bonds that are Contingent Payment Obligations in accordance with Code
Section 1272(a)(6). Income will be accrued on such Bonds based on a constant
yield that is derived from a projected payment schedule as of the Closing Date.
The project payment schedule will take into account the Pricing Payment
Assumptions and the interest payments that are expected to be made based on the
value of any relevant indices on the issue date. To the extent that actual
payments differ from projected payments for a particular taxable year,
appropriate adjustments to interest income and expense accruals will be made for
that year. In the case of a Weighted Average Bond, the projected payment
schedule will be derived based on the assumption that the principal balances of
the Mortgage Loans that collateralize the Bond pay down pro rata.

     The method described in the foregoing paragraph for accounting for Interest
Weighted Bonds, Non-VRDI Bonds, and any other Bonds that are Contingent Payment
Obligations is consistent with Code section 1272(a)(6) and the legislative
history thereto. Because of the uncertainty with respect to the treatment of
such Bonds under the OID Regulations and Proposed Contingent Payment
Regulations, however, there can be no assurance that the Service will not assert
successfully that a method less favorable to Bondholders will apply. In view of
the complexities and the current uncertainties as to income inclusions with
respect to Non-VRDI Bonds, Interest Weighted Bonds and other Bonds that are
Contingent Payment Obligations, each investor should consult his own tax advisor
to determine the appropriate amount and method of income inclusion on such Bonds
for federal income tax purposes.

Market Discount

     A subsequent purchaser of a Bond at a discount from its outstanding
principal amount (or, in the case of a Bond having original issue discount, its
"adjustable issue price") will acquire such Bond with market discount. The
purchaser generally will be required to recognize the market discount (in
addition to any original issue discount remaining with respect to the Bond) as
ordinary income. A person who purchases a Bond at a price lower than the Bond's
outstanding principal amount but higher than its adjusted issue price does not
acquire the Bond with market discount, but will be required to report original
issue discount, appropriately adjusted to reflect the excess of the price paid
over the adjusted issue price. See "Original Issue Discount." A Bond will not be
considered to have market discount if the amount of such market discount is de
minimis, i.e., less than the product of (i) 0.25% of the remaining principal
amount (or, in the case of a Bond having original issue discount, the adjusted
issue price of such Bond), multiplied by (ii) the WAM of the Bond (determined as
for original issue discount) remaining after the date of purchase. Regardless of
whether the subsequent purchaser of a Bond with more than a de minimis amount of
market discount is a cash-basis or accrual-basis taxpayer, market discount
generally will be taken into income as principal payments (including, in the
case of a Bond having original issue discount any Deemed Principal Payments) are
received, in an amount equal to the lesser of (i) the amount of the principal
payment received or (ii) the amount of market discount that has "accrued" (as
described below), but that has not yet been included in income. The purchaser
may make a special election, which generally applies to all market discount
instruments held or acquired by the purchaser in the taxable year of election or
thereafter, to recognize market discount currently on an uncapped accrual basis
(the "Current Recognition

                                       46

<PAGE>
Election"). In addition, the purchaser may make an All OID Election with respect
to a Bond purchased with market discount. See " -- Original Issue Discount."

     Until the Treasury promulgates applicable regulations, the purchaser of a
Bond with market discount generally may elect to accrue the market discount
either: (i) on the basis of a constant interest rate; (ii) in the case of a Bond
not issued with original issue discount, in the ratio of stated interest payable
in the relevant period to the total stated interest remaining to be paid from
the beginning of such period; or (iii) in the case of a Bond issued with
original issue discount, in the ratio of original issue discount accrued for the
relevant period to the total remaining original issue discount at the beginning
of such period. Regardless of which computation method is elected, the Pricing
Prepayment Assumptions must be used to calculate the accrual of market discount.

     A Bondholder who has acquired any Bond with market discount generally will
be required to treat a portion of any gain on a sale or exchange of the Bond as
ordinary income to the extent of the market discount accrued to the date of
disposition under one of the foregoing methods, less any accrued market discount
previously reported as ordinary income as partial principal payments were
received. Moreover, such Bondholder generally must defer interest deductions
attributable to any indebtedness incurred or continued to purchase or carry the
Bond to the extent they exceed income on the Bond. Any such deferred interest
expense, in general, is allowed as a deduction not later than the year in which
the related market discount income is recognized. If a Bondholder makes a
Current Recognition Election or an All OID Election, the interest deferral rule
will not apply. Under the Proposed Contingent Payment Regulations, a secondary
market purchaser of a Non-VRDI Bond or an Interest Weighted Bond at discount
generally would continue to accrue interest and determine adjustments on such
Bond based on the original projected payment schedule devised by the issuer of
such Bond. See " -- Original Issue Discount -- Interest Weighted Bonds and
Non-VRDI Bonds" herein. The holder of such a Bond would be required, however, to
allocate the difference between the adjusted issue price of the Bond and its
basis in the Bond as positive adjustments to the accruals or projected payments
on the Bond over the remaining term of the Bond in a manner that is reasonable
(e.g., based on a constant yield to maturity).

     Treasury regulations implementing the market discount rules have not yet
been issued, and uncertainty exists with respect to many aspects of those rules.
For example, the treatment of a Bond subject to redemption at the option of the
Issuer that is acquired at a market discount is unclear. It appears likely,
however, that the market discount rules applicable in such a case would be
similar to the rules pertaining to original issue discount. Due to the
substantial lack of regulatory guidance with respect to the market discount
rules, it is unclear how those rules will affect any secondary market that
develops for a given Class of Bonds. Prospective investors should consult their
own tax advisors regarding the application of the market discount rules to the
Bonds.

Amortizable Premium

     A purchaser of a Bond who purchases the Bond at a premium over the total of
its Deemed Principal Payments may elect to amortize such premium under a
constant yield method that reflects compounding based on the interval between
payments on the Bonds. The legislative history of the 1986 Act indicates that
premium is to be accrued in the same manner as market discount. Accordingly, it
appears that the accrual of premium on a Bond will be calculated using the
Pricing Prepayment Assumptions. Under the Code, except as otherwise provided in
Treasury regulations yet to be issued, amortized premium would be treated as an
offset to interest income on a Bond and not as a separate deduction item. If a
holder makes an election to amortize premium on a Bond, such election will apply
to all taxable debt instruments (including all Bonds) held by the holder at the
beginning of the taxable year in which the election is made, and to all taxable
debt instruments acquired thereafter by such holder, and will be irrevocable
without the consent of the Service. Purchasers who pay a premium for the Bonds
should consult their tax advisors regarding the election to amortize premium and
the method to be employed.

     Amortizable premium on a Bond that is subject to redemption at the option
of the Seller generally must be amortized as if the optional redemption price
and date were the Bond's principal amount and maturity date if doing so would
result in a smaller amount of premium amortization during the period ending with
the optional redemption date. Thus, a Bondholder would not be able to amortize
any premium on a Bond that is subject to optional redemption at a price equal to
or greater than the Bondholder's acquisition price unless and until the
redemption option expires. In cases where premium must be amortized on the basis
of the price and date of an optional redemption, the Bond will be treated as
having matured on the redemption date for the redemption price and then having
been reissued on that date for that price. Any premium remaining on the Bond at
the time of the deemed reissuance will be amortized on the basis of (i) the
original principal amount and maturity date or (ii) the price and date of any
succeeding optional redemption, under the principles described above.

                                       47

<PAGE>
     Under the Proposed Contingent Payment Regulations, a secondary market
purchaser of a Non-VRDI Bond on an Interest Weighted Bond at a premium generally
would continue to accrue interest and determine adjustments on such Bond based
on the original projected payment schedule devised by the issuer of such Bond.
See " -- Original Issue Discount -- Interest Weighted Bonds and Non-VRDI Bonds"
herein. The holder of such a Bond would allocate the difference between its
basis in the Bond and the adjusted issue price of the Bond as negative
adjustments to the accruals or projected payments on the Bond over the remaining
term of the Bond in a manner that is reasonable (e.g., based on a constant yield
to maturity).

Gain or Loss on Disposition

     If a Bond is sold, the Bondholder will recognize gain or loss equal to the
difference between the amount realized on the sale and his adjusted basis in the
Bond. The adjusted basis of a Bond generally will equal the cost of the Bond to
the Bondholder, increased by any original issue discount or market discount
previously includible in the Bondholder's gross income with respect to the Bond
and reduced by the portion of the basis of the Bond allocable to payments on the
Bond (other than qualified stated interest) previously received by the
Bondholder and by any amortized premium. Similarly, a Bondholder who receives a
scheduled or prepaid principal payment with respect to a Bond will recognize
gain or loss equal to the difference between the amount of the payment and the
allocable portion of his adjusted basis in the Bond. Except to the extent that
the market discount rules apply and except as provided below, any gain or loss
on the sale or other disposition of a Bond generally will be capital gain or
loss. Such gain or loss will be long-term gain or loss if the Bond is held as a
capital asset for more than 12 months.

     If the holder of a Bond is a bank, thrift, or similar institution described
in Section 582 of the Code, any gain or loss on the sale or exchange of the Bond
will be treated as ordinary income or loss. In the case of other types of
holders, gain from the disposition of a Bond that otherwise would be capital
gain will be treated as ordinary income to the extent that the amount actually
includible in income with respect to the Bond by the Bondholder during his
holding period is less than the amount that would have been includible in income
if the yield on that Bond during the holding period had been 110% of a specified
U.S. Treasury borrowing rate as of the date that the Bondholder acquired the
Bond. Although the legislative history to the 1986 Act indicates that the
portion of the gain from disposition of a Bond that will be recharacterized as
ordinary income is limited to the amount of original issue discount (if any) on
the Bond that was not previously includible in income, the applicable Code
provision contains no such limitation.

     A portion of any gain from the sale of a Bond that might otherwise be
capital gain may be treated as ordinary income to the extent that such Bond is
held as part of a "conversion transaction" within the meaning of Selection 1258
of the Code. A conversion transaction generally is one in which the taxpayer has
taken two or more positions in Bonds or similar property that reduce or
eliminate market risk, if substantially all of the taxpayer's return is
attributable to the time value of the taxpayer's net investment in such
transaction. The amount of gain realized in a conversion transaction that is
recharacterized as ordinary income generally will not exceed the amount of
interest that would have accrued on the taxpayer's net investment at 120% of the
appropriate "applicable federal rate" (which rate is computed and published
monthly by the Service) at the time the taxpayer entered into the conversion
transaction, subject to appropriate reduction for prior inclusion of interest
and other ordinary income from the transaction.

Miscellaneous Tax Aspects

     Backup Withholding. A Bond may, under certain circumstances, be subject to
"backup withholding" at the rate of 31% with respect to "reportable payments,"
which include interest payments and principal payments to the extent accrued
original issue discount as well as distributions of proceeds from a sale of
Bonds. This withholding generally applies if the Bondholder of a Bond (i) fails
to furnish the Trustee with its taxpayer identification number ("TIN"); (ii)
furnishes the Trustee or the Issuer an incorrect TIN; (iii) fails to report
properly interest, dividends or other "reportable payments" as defined in the
Code; or (iv) under certain circumstances, fails to provide the Trustee or the
Issuer or such Bondholder's securities broker with a certified statement, signed
under penalty of perjury, that the TIN is its correct number and that the
Bondholder is not subject to backup withholding. Backup withholding will not
apply, however, with respect to certain payments made to Bondholders, including
payments to certain exempt recipients (such as exempt organizations) and to
certain Nonresidents (as defined below) complying with requisite certification
procedures. Bondholders of the Bonds should consult their tax advisors as to
their qualification for exemption from backup withholding and the procedure for
obtaining the exemption.

     The Trustee will report to the Bondholders and to the Internal Revenue
Service each calendar year the amount of any "reportable payments" during such
year and the amount of tax withheld, if any, with respect to payments on the
Bonds within a reasonable time after the end of each calendar year.

                                       48

<PAGE>
     Foreign Bondholders. Under the Code, interest and original issue discount
income (including accrued interest or original issue discount recognized on sale
or exchange) paid or accrued with respect to Bonds held by Bondholders who are
nonresident alien individuals, foreign corporations, foreign partnerships or
certain foreign estates and trusts ("Nonresidents") or Bondholders holding on
behalf of a Nonresident generally will be treated as "portfolio interest" and
therefore will not be subject to any United States tax provided that (i) such
interest is not effectively connected with a trade or business in the United
States of the Bondholder and (ii) the Issuer (or other person who would
otherwise be required to withhold tax from such payments) is provided with an
appropriate statement that the beneficial owner of a Bond is a Nonresident.
Interest (including original issue discount) paid on Bonds to Bondholders who
are foreign persons will not be subject to withholding if such interest is
effectively connected with a United States business conducted by the Bondholder.
Such interest (including original issue discount) will, however, generally be
subject to the regular United States income tax.

     DUE TO THE COMPLEXITY OF THE FEDERAL INCOME TAX RULES APPLICABLE TO
BONDHOLDERS AND THE CONSIDERABLE UNCERTAINTY THAT EXISTS WITH RESPECT TO MANY
ASPECTS OF THOSE RULES, POTENTIAL INVESTORS SHOULD CONSULT THEIR OWN TAX
ADVISORS REGARDING THE TAX TREATMENT OF THE ACQUISITION, OWNERSHIP, AND
DISPOSITION OF THE BONDS.

                            STATE TAX CONSIDERATIONS

     In addition to the federal income tax consequences described in "Certain
Federal Income Tax Consequences," potential investors should consider the state
income tax consequences of the acquisition, ownership, and disposition of the
Bonds. State 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. Therefore, potential investors should consult
their own tax advisors with respect to the various state tax consequences of an
investment in the Bonds.

                              ERISA CONSIDERATIONS

     The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain requirements on those pension, profit sharing, and other
employee benefit plans to which it applies ("Plans") and on those persons who
are fiduciaries or parties in "interest" with respect to such Plans. In
considering an investment of the assets of a Plan in Bond, a fiduciary should
consider, among other things, (i) the purposes, requirements, and liquidity
needs of such Plan; (ii) the definition of Plan assets under ERISA and the
applicable U.S. Department of Labor ("DOL") regulations; (iii) whether the
investment satisfies the diversification requirements of Section 404(a)(1)(C) of
ERISA; (iv) whether such an investment is appropriate for the Plan and prudent,
considering the nature of the investment and the fact that no market in which
such fiduciary can sell or otherwise dispose of Offered Bonds is expected to
arise. The prudence of a particular investment must be determined by the
responsible fiduciary (usually the trustee or investment manager) with respect
to each Plan taking into account all of the facts and circumstances of the
investment.

     Sections 406 and 407 of ERISA and Section 4975 of the Code prohibit certain
transactions that involve (i) a Plan and any party in interest under ERISA or
"disqualified person" under the Code with respect to the Plan and (ii) Plan
assets. A violation of those prohibited transaction rules may generate other
disqualified persons. Consequently, a Plan contemplating an investment in the
Bonds should consider whether the Issuer, any other person associated with the
issuance and administration of the Bonds, or any affiliate of the foregoing is
or might become a party in interest or a disqualified person with respect to the
Plan. In addition, a Plan should consider whether other persons who are parties
in interest or disqualified persons might acquire ownership rights in the Issuer
or its assets by virtue of the "Look-Through Rule" described below, or
otherwise. In either case, the acquisition or holding of Bonds by or on behalf
of the Plan could be considered to give rise to an indirect prohibited
transaction under ERISA and the Code in the nature of an extension of credit by
the Plan. Conversely, if a party in interest or disqualified person with respect
to a Plan acquires or holds Bonds while the Plan is deemed to own ownership
rights in the Issuer or its assets by virtue of the "Look-Through Rule"
described below, an indirect prohibited transaction also could arise. However,
certain exemptions to the prohibited transaction rules could be applicable to
the situations described in this paragraph, depending on the type and
circumstances of the Plan fiduciary making the decision to acquire the Bond
(including a Bond recharacterized as an ownership interest in the Issuer or its
assets). Those exemptions potentially include Prohibited Transaction Class
Exemption ("PTCE") 90-1, regarding investments by insurance company pooled
separate accounts, PTCE 91-38, regarding investments by bank collective
investment funds, and PTCE 84-14, regarding transactions effected by a
"qualified professional asset manager."

                                       49

<PAGE>
     If a Plan were deemed to have acquired indirectly ownership rights in the
Issuer or its assets, certain transactions involving the operations of the
Issuer might be deemed to be prohibited transactions under ERISA and the Code.
Regulations of the DOL set forth in 29 C.F.R. 2510.3-101 (the "Plan Asset
Regulations") define "plan assets" to include not only securities held by a Plan
but also the underlying assets of the Issuer of any equity securities (the
"Look-Through Rule") unless one or more exceptions specified in the regulations
are satisfied. The Plan Asset Regulations define an equity security as a
security other than a security that is treated as debt for state law purposes
and that has no substantial equity features. Consequently, to the extent a Class
of Bonds is treated as debt for purposes of the Plan Asset Regulations, the
Look-through Rule should not apply to a Plan's purchase or holding of Bonds of
that Class. If a Class of Bonds is treated as equity for those purposes (a
"Recharacterized Class"), however, the Look-Through Rule would apply unless one
or more exceptions specified in the Plan Asset Regulations is satisfied.

     Under the Plan Asset Regulations, two exceptions might be available to a
Recharacterized Class of Bonds. The first (the "Publicly Offered Exception") is
available to a Recharacterized Class of Bonds that is registered under the
Securities Exchange Act of 1934, as amended, freely transferable, and held by
more than 100 unrelated investors. The second is available if, immediately after
the most recent acquisition of a Bond of a Recharacterized Class, benefit plan
investors (which include government plans and individual retirement accounts) do
not own 25% or more of the value of any Class of Recharacterized Bonds (the
"Insignificant Participation Exception"). Prospective Plan investors should be
aware that even if the Look-Through Rule does not apply to a Recharacterized
Class as a result of the applicability of the Publicly Offered Exception or the
Insignificant Participation Exception, the purchase of Bonds of such Class
nonetheless could constitute a prohibited transaction if the Underwriter and
certain of its affiliates were considered parties in interest or disqualified
persons, such as where the Underwriter is a fiduciary or other service provider
for a Plan. PTCE 75-1 generally exempts purchases by a Plan from an underwriter
who is a party in interest or disqualified person, if, among other things, the
underwriter is not acting as a fiduciary for the Plan in such circumstances.
Such a Plan considering the purchase of Bonds should exercise caution with
respect to such purchase and consult with its counsel regarding the availability
of relief under PTCE 75-1.

     Due to the complexity of the rules and penalties under ERISA and the Code
applicable to Plans, potential Plan investors should consult their advisors and
counsel regarding (i) the characterization of each Class of Bonds as debt or
equity for ERISA purposes and (ii) the application of the Publicly Offered
Exception, the Insignificant Participation Exception or other available
exemptions from the prohibited transaction rules of ERISA and the Code.
Potential investors also should be aware that ERISA requires that the assets of
a Plan be valued at their fair market value as of the close of the plan year and
that the Issuer does not plan to provide any valuations to Bondholders.

                                LEGAL INVESTMENT

     As set forth in the related Prospectus Supplement, one or more Classes of
Offered Bonds of any Series may constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA") so
long as they are secured by first liens on residential properties and are rated
in one of the two highest rating categories by at least one nationally
recognized statistical rating organization and, as such, will be legal
investments for persons, trusts, corporations, partnerships, associations,
business trusts and business entities (including, but not limited to,
state-chartered savings banks, commercial banks, savings and loan associations
and insurance companies, as well as trustees and state government employee
retirement systems) 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 that under applicable law, obligations issued by or guaranteed as to
principal and interest by the United States or any agency or instrumentality
thereof constitute legal investments for such entities. Bonds of a Series that
are secured by second liens on residential properties will not be treated as
"mortgage related securities" under SMMEA, regardless of the rating assigned
such Bonds.

     Under SMMEA, if a State enacted legislation prior to October 4, 1991
specifically limiting the legal investment authority of any such entities with
respect to "mortgage related securities," the Bonds will constitute legal
investments for entities subject to such legislation only to the extent provided
in such legislation. Several states have enacted legislation overriding SMMEA.

     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 any securities, or require the sale or other disposition of any
securities, so long as such contractual commitment was made or such securities
acquired prior to the enactment of such legislation.

                                       50

<PAGE>
     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 with mortgage
related securities 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 mortgage related securities for
their own account without regard to the limitations generally applicable to
investment securities set forth in 12 U.S.C. Section 24 (Seventh), subject in
each case to such regulations as the applicable federal regulatory authority may
prescribe. Bonds that do not constitute "mortgage related securities" under
SMMEA will require registration, qualification or an exemption under applicable
state securities laws and may not be "legal investments" to the same extent as
"mortgage related securities" under SMMEA.

     There may be restrictions on the ability of certain investors, including
depository institutions, either to purchase certain types of the Bonds or to
purchase Bonds 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 Bonds constitute legal investments for such investors.

                                USE OF PROCEEDS

     The Issuer will apply all or substantially all of the net proceeds from the
sale of each Series offered hereby and by the related Prospectus Supplement to
purchase the Mortgage Loans, to repay indebtedness that has been incurred to
obtain funds to acquire the Mortgage Loans, to establish the Reserve Fund, if
any, for the Series and to pay costs of structuring and issuing the Bonds.

                              PLAN OF DISTRIBUTION

     The Issuer may sell the Bonds offered hereby either directly or through one
or more underwriters or underwriting syndicates or through designated agents.
The Issuer also may sell the Bonds initially to an affiliate, and such affiliate
may sell the Bonds, from time to time, either directly or through one or more
underwriters, underwriting syndicates or through designated agents. The Bonds of
a Series may be acquired by underwriters for their own account and may be resold
from time to time in one or more transactions, at a fixed public offering price
or prices, which may change, or at varying prices determined at the time of
sale. The Issuer also may authorize, from time to time, underwriters acting as
agents to offer and sell the Bonds upon the terms and conditions set forth in
the related Prospectus Supplement.

     The related Prospectus Supplement or Supplements for each Series will set
forth the terms of the offering of such Series and of each Class of Bonds within
such Series, including the name or names of the underwriters, the proceeds to
and their use by the Issuer, and either the initial public offering price, the
discounts and commissions to the underwriters and any discounts or concessions
allowed or reallowed to certain dealers, or the method by which the price at
which the underwriters will sell the Bonds will be determined. If Bonds of a
Series are offered other than through underwriters, the related Prospectus
Supplement will contain information regarding the nature of such offering and
any agreements to be entered into between the Issuer and purchasers of Bonds of
such Series.

     Underwriters, dealers and agents may be entitled, under agreements entered
into with the Issuer, to indemnification against and contribution toward certain
civil liabilities, including liabilities under the Securities Act of 1933.
Certain of the underwriters and their affiliates may engage in transactions
with, and perform services for, the Issuer or its affiliates.

     The place and time of delivery for the Bonds of a Series in respect of
which this Prospectus is delivered will be set forth in the related Prospectus
Supplement.

                                 LEGAL MATTERS

     Certain legal matters in connection with the Bonds offered hereby will be
passed upon for the Issuer by Hunton & Williams, Richmond, Virginia, and for the
underwriters by the firm specified in the related Prospectus Supplement.

                             FINANCIAL INFORMATION

     Resource is not obligated with respect to the Bonds. Accordingly, the
Issuer has determined that financial statements of Resource are not material to
the offering made hereby. Any prospective purchaser who desires to review
financial information concerning the Issuer, however, will be provided with a
copy of the most recent financial statements of the Issuer upon request.

                                       51

<PAGE>
                                    GLOSSARY

     There follows an abbreviated definition of certain capitalized terms used
in this Prospectus. The Indenture, the Master Servicing Agreement, the
Prospectus Supplement or the Servicing Agreement may contain a more complete
definition of certain of the terms defined herein and reference should be made
to the Indenture, the Master Servicing Agreement, the Prospectus Supplement and
the Servicing Agreement for a more complete definition of all such terms.

     "Accounting Date" means with respect to each Payment Date the last day of
the month preceding the month in which such Payment Date occurs on such other
date as may be specified in the related Prospectus Supplement.

     "Accretion Class" or "Accretion Bonds" means a Class of Bonds comprised of
Accretion Bonds upon which interest is accrued and is compounded and added to
the principal thereof periodically, but which is not entitled to payments of
principal or interest until a specified date or specified Classes of the same
Series have been paid in full.

     "Additional Mortgage Collateral" means any Mortgage Loans or other Mortgage
Collateral added to the Trust Estate for a Series of Bonds (other than a
substitute Mortgage Loan) after the initial closing for the Series of Bonds.

     "Advance" means as to any Mortgage Loan, any P&I Advance, T&I Advance or
Property Protection Advance made by a Servicer or a Special Servicer or, upon
the default by a Servicer on its obligation to make such an Advance, by the
Master Servicer or such other party as may be specified in the related
Prospectus Supplement.

     "Affiliate" means any person or entity controlling, controlled by or under
common control with a specified entity. "Control" means the power to direct the
management and policies of a person or entity, directly or indirectly, whether
through ownership of voting securities, by contract or otherwise. "Controlling"
and "Controlled" will have meanings correlative to the foregoing.

     "Bonds" means the Issuer's Collateralized Mortgage Bonds issued pursuant to
the Indenture.

     "Bondholder" or "Holder" means the person in whose name a Bond is
registered in the Bond Register for the related Series.

     "Book-Entry Bonds" means a Class or Classes of Bonds that are initially
issued in book-entry form through a depository.

     "Borrower" means the individual or individuals obligated to repay a
Mortgage Loan. (The Borrower may be the beneficiary or beneficiaries of an
Illinois land trust when the Mortgaged Premises are located in Illinois.)

     "Business Day" means any day that is not a Saturday, Sunday or other day on
which commercial banking institutions in the city in which the corporate trust
office of the Trustee is then located, or in the city or cities in which the
offices of the Master Servicer are then located, are authorized or obligated by
law or executive order to be closed.

     "Class" means, collectively, all of the Bonds bearing the same designation.

     "Class Interest Rate" means with respect to any Class of Bonds the annual
rate, which may be a variable rate, at which interest accrues on the Bonds of
such Class, as specified in the related Prospectus Supplement.

     "Closing Date" means the date on which a Series of Bonds is issued as set
forth in the Prospectus Supplement.

     "Code" means the Internal Revenue Code of 1986, as amended.

     "Collateral" means the Mortgage Loans, other mortgage collateral, and any
funds and Insurance Policies pledged to secure a Series.

     "Collateral Proceeds Account" means the account created and maintained by
the Trustee for each Series of Bonds.

     "Collateral Value" means, unless otherwise specified in the related
Prospectus Supplement, with respect to a Mortgage Loan (or REO to the extent of
a Foreclosure of a Mortgage Loan), an amount generally equal to (i) the
Scheduled Principal Balance of such Mortgage Loan (or related REO) or (ii) as
specified in the related Prospectus Supplement, the Scheduled Principal Balance
of such Mortgage Loan multiplied by a fraction, the numerator of which is the
Net Rate of the Mortgage Loan and the denominator of which is the Collateral
Value Discount Rate (the "Interest Method").

     "Collateral Value Discount Rate" means the percentage rate that, multiplied
by the required payments on the Mortgage Loans securing the Bonds, will assure
the availability of sufficient funds to pay on the Bonds.

                                       52

<PAGE>
     "Compound Value" means with respect to any Payment Date for an Accretion
Class, the original principal amount of such Class of Bonds, plus all interest
accrued and added to the principal thereof through the Accounting Date preceding
the Payment Date, compounded at the interest rate for such Class of Bonds, and
with respect to any calculation on a date other than a Payment Date, the
Compound Value as of the immediately preceding Accounting Date or (if prior to
the first Payment Date) the original principal amount of such Accretion Class of
Bonds. The principal amount of any Accretion Bond at any time will be equal to
its Compound Value. The Compound Value of an Accretion Bond will be reduced by
any payments of principal on such Bond.

     "Condemnation Award" means any awards, payments, proceeds or damages
received pursuant to any action or proceeding relating to any condemnation or
other taking, whether direct or indirect, of the Mortgaged Premises or for
conveyances in lieu of condemnation.

     "Converted Mortgage Loans" means a Mortgage Loan that, pursuant to the
terms of the related Note, has converted from an adjustable to a fixed Note Rate
or from one fixed Note Rate to a lower fixed Note Rate.

     "Current Interest Class" or "Current Interest Bond" means any Class of
Bonds that bear interest at the Class Interest Rate, other than Accretion Bonds
or Principal-Only Bonds.

     "Curtailment" means any partial prepayment of principal permitted under the
terms of a Note on a Mortgage Loan that otherwise is current.

     "Custodial P&I Account" means the account established by each Servicer into
which the Servicer deposits collections of principal and interest on the
Mortgage Loans.

     "Custodial Taxes and Insurance (T&I) Account" means an account maintained
by a Servicer specifically for the deposit and payment of required escrows.

     "Cut-off Date" means the date specified in the Prospectus Supplement and
used as a basis for identifying which payments of principal of and interest due
on the Mortgage Loans are for the benefit of the Bondholders.

     "Delinquency" means when all or part of the Borrower's Monthly Payment is
not paid on or before the Due Date.

     "Discount Class" or "Discount Bonds" means any Class comprised of Bonds
that have a purchase price less than the Parity Price.

     "Due Date" means the day of each month on which the Borrower's Monthly
Payment is due as stated in the Note.

     "Due Period" means with respect to any Payment Date, the period commencing
on the second day of the calendar month preceding the calendar month in which
such Payment Date occurs and continuing through the first day of the calendar
month in which such Payment Date occurs.

     "Eligible Investments" means those investments permitted under the
Indenture and acceptable to the Rating Agencies.

     "Event of Default" means an event of default under the Indenture as
described under "The Indenture -- Events of Default."

     "FHLMC" means Federal Home Loan Mortgage Corporation.

     "Flood Insurance (Flood Insurance Policy)" means an Insurance Policy
insuring against flood damage to a Mortgaged Premises, required for Mortgaged
Premises located in "flood hazard" areas identified by the Secretary of HUD or
the Director of the Federal Emergency Management Agency.

     "FNMA" means Federal National Mortgage Association.

     "Foreclosure" means a proceeding pursuant to which a Security Instrument is
satisfied or released by foreclosure (whether by power of sale or judicial
proceeding), deed in lieu of foreclosure or any other comparable means.

     "Hazard Insurance (Hazard Insurance Policy)" means replacement value
insurance coverage insuring against loss or damage from fire and other perils in
an amount not less than the greater of (i) the Unpaid Principal Balance of the
Mortgage Loan and (ii) 100% of the actual replacement value of the improvements,
annually adjusted, exclusive of foundations and excavations, naming the Issuer,
its successors and assigns as a loss payee, together with all riders and
endorsements thereto. Such coverage will include an inflation guard endorsement
and an agreed amount endorsement that suspends the applicability of any
co-insurance clause.

                                       53

<PAGE>
     "HUD" means the United States Department of Housing and Urban Development.

     "Indenture" means the indenture between the Issuer and the Trustee,
pursuant to which a Series of Bonds is issued, as such indenture may be
supplemented or amended from time to time by a Series Supplement.

     "Insurance Policy" or "Insurance Policies" means any insurance for a
Mortgage Loan required by the terms of the Mortgage Loan and the Servicing
Agreement, including Primary Mortgage Insurance, Hazard Insurance, Flood
Insurance, and Title Insurance.

     "Insurance Proceeds" means proceeds payable from an Insurance Policy or a
Pool Insurance Policy.

     "Issuer" means MERIT Securities Corporation, a Virginia corporation.

     "Liquidation" means (i) application of a payment to a Mortgage Loan that
results in the release of the lien of the Security Instrument on any Mortgaged
Premises, whether through foreclosure, condemnation, prepayment in full or
otherwise or, with respect to REO, an REO Disposition or (ii) the sale of any
defaulted Mortgage Loan.

     "Liquidation Proceeds" means the amount received by the Servicer or Special
Servicer in connection with any Liquidation of a Mortgage Loan.

     "Losses" means and includes for any Prepayment Period (i) any Realized
Losses on a defaulted Mortgage Loan and (ii) any reduction by a bankruptcy court
of either the Unpaid Principal Balance or Note Rate of a Mortgage Loan subject
to a bankruptcy proceeding.

     "Master Servicer" means Resource or the entity specified in the Prospectus
Supplement for a Series that will administer and supervise the performance by
the Servicers of their duties and responsibilities under Servicing Agreements in
respect to Mortgage Loans securing a Series.

     "Master Servicer Custodial Account" means a trust account established by
the Master Servicer into which the Servicer remits by wire transfer the Servicer
Remittance in respect of the Mortgage Loans.

     "Master Servicer Remittance Date" means the date specified in the Master
Servicing Agreement by which the Master Servicer must remit funds in the Master
Servicer Custodial Account to the Collateral Proceeds Account for a Series.

     "Monthly Payment" means with respect to any Mortgage Loan, the total
monthly payment due in the applicable month under the terms of the Note (i.e.,
the sum of the Scheduled Payment, and the monthly escrow deposit to the
Custodial Taxes and Insurance Account).

     "Mortgage Collateral" means the Mortgage Loans and certain other assets
evidencing interests in loans secured by residential property securing a Series
or any REO.

     "Mortgage Insurer" means any insurance company or other entity that
provides a Primary Mortgage Insurance Policy.

     "Mortgage Loan" means the one- to four-family residential mortgage loans
evidenced by the Notes and Security Instruments that the Issuer has pledged to
the Trustee as Collateral for a Series of Bonds.

     "Mortgage Loan Documents" means the original Note, the original Security
Instrument, the original assignment of the Security Instrument and any original
intervening assignments, the original Title Insurance Policy and the appraisal
report made at the time the Mortgage Loan was originated, and all other
documents held by the custodian or the Servicer.

     "Mortgage Pool" means the group of Mortgage Loans securing a Series of
Bonds.

     "Mortgaged Premises" means land and improvements thereon subject to the
lien of a Security Instrument.

     "Net Rate" means, with respect to any Mortgage Loan, the Note Rate thereon
minus applicable servicing and administration fees, expressed as a percentage of
the applicable Mortgage Loan.

     "Non-Recoverable Advance" means any portion of an Advance previously made
or proposed to be made by the Servicer, Special Servicer or Master Servicer that
has not been previously reimbursed, which in the good faith judgment of the
Special Servicer or the Master Servicer (in the case of the Servicer and the
Master Servicer) will not, or in the case of a proposed P&I Advance, would not
ultimately be recoverable from future payments by the Borrower, Insurance
Proceeds, Condemnation Awards, Liquidation Proceeds or collections related to
the REO, with respect to the Mortgaged Premises for which the Advance was made
or is proposed to be made, or in the case of a proposed T&I Advance or Property
Protection

                                       54

<PAGE>
Advance, would not be ultimately recoverable from future cash flows on the
Mortgage Loans pledged as collateral for a Series of Bonds.

     "Note" means a manually executed written instrument evidencing the
Borrower's promise to repay a stated sum of money, plus interest, to the
noteholder by a specific date according to a schedule of principal and interest
payments.

     "Note Rate" means, with respect to a Mortgage Loan, the interest rate
payable by the Borrower on the Mortgage Loan according to the terms of the Note.

     "Offered Bonds" means the Bonds actually offered pursuant to a Prospectus
Supplement appended to this Prospectus.

     "Original Mortgage Collateral" means Mortgage Collateral initially pledged
to the Trustee to secure a Series of Bonds.

     "Originator" means a savings and loan association, savings bank, commercial
bank, credit union, insurance company, or similar institution or an HUD approved
mortgagee that originates a Mortgage Loan.

     "Parity Price" is the price at which a Class has a yield to maturity that
is equal to its coupon, after giving effect to any payment delay.

     "Participant" means Resource or an affiliate thereof.

     "Payment Date" means as to a Series, the date specified in the related
Prospectus Supplement for payment on the Bonds of such Series.

     "P&I Advance" means an advance of principal and interest (net of servicing
fees) by the Servicer or the Special Servicer (or, upon a default by such party,
by the Master Servicer or such other party specified in the related Prospectus
Supplement) on a Mortgage Loan subject to a Delinquency.

     "Pool Insurer" means any insurance company or other person that provides a
Pool Insurance Policy for a Series.

     "Pool Insurance Policy" means an insurance policy to cover any loss
(subject to certain limitations) by reason of default by the Borrowers of the
Mortgage Loans securing a Series to the extent not covered by any Primary
Mortgage Insurance Policy.

     "Premium Class" or "Premium Bonds" means any Class comprised of Bonds that
have a purchase price greater than or equal to the Parity Price.

     "Prepayment Period" means, as to any Payment Date, the time period used to
identify prepayments or other unscheduled payments of principal or interest
received with respect to Mortgage Collateral that will be used to pay
Bondholders on such Payment Date.

     "Primary Mortgage Insurance Policy" means an insurance policy covering a
Mortgage Loan securing a Series against loss of the insured portion of the
Unpaid Principal Balance of the covered Mortgage Loan together with accrued and
unpaid interest thereon.

     "Principal Distribution Amount" means, with respect to a current Payment
Date for a Series of Bonds, the amount, if any, by which (i) the aggregate
Collateral Value of the Mortgage Loans securing the Series as of the most recent
Payment Date (or, in regard to the first Payment Date, as of the Cut-off Date
for such Series) exceeds (ii) the aggregate Collateral Value of the Mortgage
Loans securing the Series as of the current Payment Date, unless otherwise
specified in the Prospectus Supplement.

     "Principal-Only Class" or "Principal-Only Bonds" means a Class of Bonds
that does not pay or accrue interest.

     "Property Protection Advance" means an Advance made by a Servicer or the
Special Servicer in connection with the protection of a Mortgaged Premises,
including, without limitation, expenses related to Foreclosure proceedings and
Servicing Fees.

     "Rating Agency(ies)" means, for any Class of Bonds, any nationally
recognized statistical rating agency, or its successor, that on the Closing Date
rated such Class of the Bonds at the request of the Issuer. If such agency or a
successor is no longer in existence, "Rating Agency" will be such nationally
recognized statistical rating agency, or other comparable Person, designated by
the Issuer, notice of which designation will be given to the Trustee and the
Master Servicer. References herein to any rating category of a Rating Agency
will mean such rating category without regard to any plus or minus or numerical
designation.

                                       55

<PAGE>
     "Realized Loss" means, with respect to each defaulted Mortgage Loan or REO
as to which a Liquidation has been made, an amount equal to the sum of (a) the
Unpaid Principal Balance of the Mortgage Loan as of the date of such
Liquidation, (b) interest at the applicable Note Rate, from the date as to which
interest was last paid through the end of the calendar month in which the
Liquidation occurred, on the Unpaid Principal Balance of such Mortgage Loan
outstanding during each Due Period in which accrued interest was not paid, (c)
any Property Protection Advances and Advances for taxes, assessments and
comparable items and insurance premiums, as required by the Servicing Agreement
or Special Servicing Agreement and (d) any other expenses (including any
servicing related fees) related to the Liquidation of the Mortgage Loan or REO,
minus the sum of (i) any funds received in connection with the Liquidation of
the related Mortgage Loan or REO prior to or during the month in which such
Liquidation occurred, (ii) and any Insurance Proceeds received with respect to
such Mortgage Loan or REO.

     "With respect to a Mortgage Loan subject to a loan modification, the
Realized Loss is an amount equal to the sum of (a) the Unpaid Principal Balance
of the Mortgage Loan as of the date of such modification, (b) interest at the
applicable Note Rate, from the date as to which interest was last paid through
the end of the calendar month in which the modification occurred, on the Unpaid
Principal Balance of such Mortgage Loan outstanding during each Due Period in
which accrued interest was not paid, (c) any Property Protection Advances and
Advances for taxes, assessments and comparable items and insurance premiums, as
required by the Servicing Agreement, the Master Servicing Agreement or the
Special Servicing Agreement and (d) any other expenses (including any servicing
related fees) related to the modification of the Mortgage Loan, minus the
product of (x) the ratio of the Scheduled Payment (net of the dollar equivalent
of all ongoing servicing related fees on the first Due Date) on the modified
Mortgage Loan divided by the Scheduled Payment (net of the dollar equivalent of
all servicing related fees on such Due Date) on the prior Mortgage Loan, and (y)
the Unpaid Principal Balance of the modified Mortgage Loan.

     "Remittance Date" means, the date specified in the related Servicing
Agreement by which the funds in the Custodial P&I Account must be remitted to
the Master Servicer Custodial Account, which in no case will be later in any
month than the Master Servicer Remittance Date.

     "REO" or "REO Properties" means Mortgaged Premises acquired by Foreclosure
or by deed-in-lieu of foreclosure.

     "REO Disposition" means the receipt by the Servicer in connection with an
REO of Insurance Proceeds, Condemnation Awards and other payments and recoveries
that the Servicer recovers from the sale or other final disposition thereof.

     "Reserve Fund" means, unless otherwise provided in the Prospectus
Supplement, any fund in the Trust Estate other than the Collateral Proceeds
Account.

     "Resource" means Resource Mortgage Capital, Inc., a Virginia corporation.

     "Scheduled Payment" means with respect to any Mortgage Loan, the scheduled
monthly payment of principal and interest at the Note Rate due in the applicable
month under the terms of the Note.

     "Scheduled Principal Balance" means with respect to each Mortgage Loan (or
related REO) as of a determination date, the scheduled principal balance thereof
as of the Cut-off Date, increased by the amount of negative amortization, if
any, with respect thereto, and reduced by (a) the principal portion of all
Scheduled Payments due on or before such determination date, whether paid by the
Borrower or advanced by a Servicer or other party, (b) all amounts allocable to
unscheduled principal payments received on or before the last day of the
Prepayment Period preceding such date of determination, and (c) without
duplication, the amounts of any Realized Loss that has occurred with respect to
such Mortgage Loan.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Security Instrument" means a written instrument creating a valid lien on
the Mortgaged Premises, including any riders thereto. A Security Instrument may
be in a form of a mortgage, deed of trust, deed to secure debt or security deed.

     "Senior Bonds" or "Senior Class" means any Class of Bonds of a Series,
designated as such in the Prospectus Supplement, that is entitled to
preferential priority rights, as to a Subordinated Class of Bonds, to payment of
principal and interest from the proceeds of the Mortgage Loans and other assets
securing such Series.

     "Series" means a group of Bonds issued pursuant to a separate Series
Supplement.

     "Series Supplement" means an indenture that is supplemental to the
Indenture and that authorizes a particular Series.

                                       56

<PAGE>
     "Servicer Remittance" means a Servicer's aggregate payment due each month
to the Master Servicer Custodial Account for Mortgage Loans that have been
pledged as security for a Series of Bonds, which, unless otherwise specified in
the Prospectus Supplement for a Series of Bonds, is equal to (A) the sum of the
following:

          (i) all payments of principal and interest with respect to the
     Mortgage Loans and any REO (including net Liquidation and Insurance
     Proceeds) collected during the related Due Period and deposited in the
     Custodial P&I Account;

          (ii) any Advance by the Servicer that represents principal of or
     interest on a defaulted Mortgage Loan with respect to such Payment Date;
     and

           (iii) any Scheduled Payments due during, but collected prior to, the
related Due Period; less (B) the sum of the following:

          (i) all amounts due the Servicer as the servicing fee, including late
     charges, assumption fees, prepayment premiums and similar charges and fees
     (but not default interest);

          (ii) any Scheduled Payments collected but due on a date subsequent to
     the related Due Period; and

          (iii) all amounts required to reimburse the Servicer for any
     Non-Recoverable Advances.

     "Servicer(s)" means the entity or entities identified in the related
Prospectus Supplement that perform the servicing functions with respect to
Mortgage Loans included in the Trust Estate for a Series.

     "Special Servicer" means the entity, as may be specified in the Prospectus
Supplement for a Series, that will service, make certain decisions and take
various actions with respect to delinquent or defaulted Mortgage Loans (or
related REO) pledged as security for a Series pursuant to the terms of a Special
Servicing Agreement between the Servicer or Master Servicer and the Special
Servicer.

     "Stated Maturity Date" means, with respect to any Class of Bonds of a
Series, the date specified in such Bond of such Class as the fixed date on which
the final installment of the principal of such Bond is due and payable.

     "Subordinated Bonds" or "Subordinated Class" means any Class of Bonds of a
Series as to which the right to receive payment of principal and interest from
the proceeds of the Mortgage Loans and other assets securing such Series is
subordinate to the priority rights of Bondholders of a Senior Class of Bonds of
such Series to the extent specified in the related Prospectus Supplement.

     "Substitute Mortgage Collateral" means an item of Mortgage Collateral
pledged to the Trustee to secure a Series of Bonds in substitution for an item
of defective Original Mortgage Collateral.

     "Substitute Mortgage Loan" means a Mortgage Loan pledged to secure a Series
of Bonds in substitution of a defaulted Mortgage Loan or REO securing a Series
of Bonds.

     "Super-Premium Bond" means any Class comprised of Bonds that have a
purchase price significantly greater than the Parity Price as discussed under
"Certain Federal Income Tax Consequences" herein.

     "Surplus" means amounts in the Collateral Proceeds Account in excess of the
amount required to pay principal of and interest on the Bonds of a Series and
certain expenses.

     "T&I Advance" means an Advance by the Servicer or the Special Servicer of
escrow amounts for tax and insurance payments with respect to any Mortgage Loan
subject to a Delinquency.

     "Title Insurance" or "Title Insurance Policy" means an American Land Title
Association (ALTA) mortgage loan title policy form 1970, or other form of Title
Insurance Policy acceptable to the Issuer, including all riders and endorsements
thereto.

     "Trustee" means the bank, trust company or other fiduciary named in the
Prospectus Supplement for each Series of Bonds as the trustee under the
Indenture pursuant to which such Series is issued.

     "Trust Estate" means, with respect to each Series of Bonds, all right,
title and interest in and to the Collateral pledged or assigned to the Trustee
for such Series of Bonds pursuant to the Indenture for that Series.

     "Unpaid Principal Balance" means with respect to any Mortgage Loan, the
outstanding principal balance payable by the Borrower under the terms of the
Note.

                                       57



NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR MAKE ANY
REPRESENTATIONS, OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND PROSPECTUS
SUPPLEMENT, IN CONNECTION WITH THE OFFERINGS MADE HEREBY, AND, IF GIVEN OR MADE,
SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE ISSUER OR ANY OTHER PERSON. THIS PROSPECTUS AND PROSPECTUS
SUPPLEMENT DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY ANY SECURITIES OTHER THAN THOSE TO WHICH IT RELATES OR AN OFFER TO ANY
PERSON IN ANY JURISDICTION IN WHICH IT IS UNLAWFUL TO MAKE SUCH OFFER OR
SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS AND PROSPECTUS SUPPLEMENT
NOR ANY OFFER OR SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY
IMPLICATION THAT THE INFORMATION SET FORTH HEREIN IS CORRECT AS OF ANY TIME
SUBSEQUENT TO THE DATE HEREOF.

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                        PAGE
<S>                                                     <C>
                   PROSPECTUS SUPPLEMENT
Summary of Terms.....................................    S-5
Risk Factors.........................................   S-18
Recent Developments..................................   S-21
Description of the Bonds.............................   S-21
Security for the Bonds...............................   S-30
MBIA Insurance Policy................................   S-47
MBIA Insurance Corporation...........................   S-48
Boston Safe Deposit and Trust Company................   S-49
Long Beach Mortgage Company..........................   S-50
Servicing of the Mortgage Loans......................   S-51
Maturity and Prepayment Considerations...............   S-58
Yield Considerations.................................   S-67
Use of Proceeds......................................   S-68
Underwriting.........................................   S-68
Experts..............................................   S-68
Legal Matters........................................   S-68
Legal Investment.....................................   S-68
Ratings..............................................   S-69
ERISA Considerations.................................   S-69
APPENDIX A...........................................    A-1
APPENDIX B...........................................    B-1
</TABLE>

<TABLE>
<CAPTION>
                                                        PAGE
<S>                                                     <C>
                         PROSPECTUS
Additional Information...............................     2
Incorporation of Certain Documents by Reference......     2
Reports to Bondholders...............................     2
Prospectus Summary...................................     3
Risk Factors.........................................     7
Description of the Bonds.............................    12
Maturity and Prepayment Considerations...............    15
Yield Considerations.................................    15
Security for the Bonds...............................    16
Origination of the Mortgage Loans....................    23
Servicing of the Mortgage Loans......................    25
The Indenture........................................    30
Certain Legal Aspects of the Mortgage Loans..........    33
The Issuer...........................................    38
Resource Mortgage Capital, Inc.......................    38
Certain Federal Income Tax Consequences..............    38
State Tax Considerations.............................    49
ERISA Considerations.................................    49
Legal Investment.....................................    50
Use of Proceeds......................................    51
Plan of Distribution.................................    51
Legal Matters........................................    51
Financial Information................................    51
Glossary.............................................    52
</TABLE>

                                  $516,900,000
                                 (APPROXIMATE)

                                MERIT SECURITIES
                                  CORPORATION

                         COLLATERALIZED MORTGAGE BONDS,
                                    SERIES 7

                             PROSPECTUS SUPPLEMENT

                                LEHMAN BROTHERS

                                  MAY 30, 1996





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