PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
8-K, 1996-04-16
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC, 8-K, 1996-04-16
Next: AMERICAN CONSOLIDATED LABORATORIES INC, 10KSB, 1996-04-16



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934



Date of Report: February 28, 1996
(Date of earliest event reported)

Commission File No. 33-72966




              The Prudential Home Mortgage Securities Company, Inc.




     Delaware                                    43-1490160
(State of Incorporation)           (I.R.S. Employer Identification No.)




          5325 Spectrum Drive, Frederick, Maryland 21701
          Address of principal executive offices (Zip Code)




                             (301) 846-8199
          Registrant's Telephone Number, including area code




Former name, former address and former fiscal year, if changed since last report



<PAGE>



ITEM 5. Other Events

               On February 28, 1996,  The  Prudential  Home Mortgage  Securities
Company,  Inc.,  a  Delaware  corporation  (the  "Registrant"),   sold  Mortgage
Pass-Through Certificates,  Series 1996-3, Class A, Class AP, Class M, Class B-1
and  Class  B-2 (the  "Offered  Certificates"),  having  an  aggregate  original
principal  balance of  $123,623,672.74.  The  Offered  Certificates  were issued
pursuant to a Pooling and  Servicing  Agreement,  dated as of February 28, 1996,
among the Registrant, Securitized Asset Services Corporation, as master servicer
(the "Master Servicer" or "SASCOR"),  First Bank National Association,  as trust
administrator and Firstar Trust Company, as trustee (the "Agreement"), a copy of
which is filed as an exhibit hereto. Mortgage Pass-Through Certificates,  Series
1996-3,  Class B-3,  Class B-4 and Class B-5  Certificates,  having an aggregate
initial  principal  balance of $1,249,241.61  (the "Private  Certificates"  and,
together with the Offered  Certificates,  the "Certificates"),  were also issued
pursuant to the Agreement.

               As of the date of  initial  issuance,  the  Offered  Certificates
evidenced  an  approximate  99%  undivided  interest in a trust fund (the "Trust
Estate"), consisting principally of a pool of fixed interest rate, conventional,
monthly pay,  fully-amortizing,  one-to  four-family  residential first mortgage
loans, other than the Fixed Retained Yield (as defined in the Agreement),  which
may include loans secured by shares issued by cooperative housing  corporations,
originated in connection  with the relocation of employees by various  corporate
employers  participating  in  the  relocation  program  of The  Prudential  Home
Mortgage Company,  Inc. and of employees of various  non-participant  employees.
The  remaining  undivided  interests  in the Trust  Estate are  evidenced by the
Private  Certificates,  distributions on which are subordinated to distributions
on the Offered Certificates.

               Interest  on the  Offered  Certificates  (other than the Class AP
Certificates)  will be distributed on each  Distribution Date (as defined in the
Agreement).  Monthly  distributions in reduction of the principal balance of the
Offered   Certificates   will  be  allocated  to  the   Subclasses  of  Class  A
Certificates,   Class  AP   Certificates,   Class  M  Certificates,   Class  B-1
Certificates  and Class B-2  Certificates  in accordance with the priorities set
forth in the Agreement.  Distributions of interest and in reduction of principal
balance  on any  Distribution  Date  will be made to the  extent  that  the Pool
Distribution Amount is sufficient therefor.

               An election will be made to treat the Trust Estate as a REMIC for
federal income tax purposes (the "REMIC").  The Class A-1, Class A-2, Class A-3,
Class A-4,  Class A-5, Class AP, Class M, Class B-1, Class B-2, Class B-3, Class
B-4 and Class B-5  Certificates  will be treated as "regular  interests"  in the
REMIC and the Class A-R Certificate  will be treated as the "residual  interest"
in the REMIC.



<PAGE>



ITEM 7. Financial Statements and Exhibits

                (c) Exhibits

Item 601(a)
of Regulation S-K
Exhibit No.                                 Description

        (EX-4)                              Pooling  and  Servicing   Agreement,
                                            dated as of February 28, 1996, among
                                            The    Prudential    Home   Mortgage
                                            Securities      Company,       Inc.,
                                            Securitized      Asset      Services
                                            Corporation,   First  Bank  National
                                            Association,  as trust administrator
                                            and  Firstar   Trust   Company,   as
                                            trustee.



<PAGE>



               Pursuant to the  requirements  of the Securities  Exchange Act of
1934,  the  registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.

                                            THE PRUDENTIAL HOME MORTGAGE
                                              SECURITIES COMPANY, INC.

February 28, 1996

                                                /S/  B. David Bialzak
                                                     B. David Bialzak
                                                     Vice President




<PAGE>




                                INDEX TO EXHIBITS



                                                                 Paper (P) or
Exhibit No.      Description                                     Electronic (E)


   (EX-4)        Pooling and Servicing                               E
                 Agreement, dated as of February 28, 1996
                 among The Prudential Home Mortgage
                 Securities Company, Inc., Securitized
                 Asset Services Corporation, First Bank
                 National Association, as trust
                 administrator and Firstar Trust Company,
                 as trustee.




                                    
<PAGE>


        -----------------------------------------------------------------





              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.

                                    (Seller)

                                       and

                     SECURITIZED ASSET SERVICES CORPORATION

                                (Master Servicer)

                                       and

                              FIRSTAR TRUST COMPANY

                                    (Trustee)

                                       and

                         FIRST BANK NATIONAL ASSOCIATION

                              (Trust Administrator)


                         POOLING AND SERVICING AGREEMENT

                          Dated as of February 28, 1996

                                 $124,872,914.35

                       Mortgage Pass-Through Certificates
                                  Series 1996-3




        -----------------------------------------------------------------


<PAGE>

               This Pooling and  Servicing  Agreement,  dated as of February 28,
1996,  executed by THE PRUDENTIAL  HOME MORTGAGE  SECURITIES  COMPANY,  INC., as
Seller,  SECURITIZED ASSET SERVICES CORPORATION,  as Master Servicer, FIRST BANK
NATIONAL  ASSOCIATION,  as Trust  Administrator  and FIRSTAR TRUST  COMPANY,  as
Trustee.


                                WITNESSETH THAT:

               In consideration of the mutual agreements  herein contained,  the
Seller,  the Master Servicer,  the Trust  Administrator and the Trustee agree as
follows:


                                    ARTICLE I

                                   DEFINITIONS

               Section 1.01.  Definitions.  Whenever used herein,  the following
words and  phrases,  unless  the  context  otherwise  requires,  shall  have the
meanings specified in this Article.

               Accepted Master  Servicing  Practices:  Accepted Master Servicing
Practices shall consist of the customary and usual master servicing practices of
prudent master servicing  institutions  which service mortgage loans of the same
type as the Mortgage Loans in the  jurisdictions in which the related  Mortgaged
Properties are located,  regardless of the date upon which the related  Mortgage
Loans were originated.

               Adjusted Pool Amount:  With respect to any Distribution Date, the
Cut-Off Date Aggregate  Principal Balance of the Mortgage Loans minus the sum of
(i) all  amounts in respect of  principal  received  in respect of the  Mortgage
Loans  (including,  without  limitation,  amounts received as Monthly  Payments,
Periodic Advances,  Liquidation Proceeds,  Principal  Prepayments,  Substitution
Principal  Amounts  and Net REO  Proceeds)  and  distributed  to  Holders of the
Certificates on such Distribution Date and all prior Distribution Dates and (ii)
the  principal   portion  of  all  Realized  Losses  (other  than  Debt  Service
Reductions) incurred on the Mortgage Loans from the Cut-Off Date through the end
of the month preceding such Distribution Date.

               Adjusted  Pool Amount  (Class AP  Portion):  With  respect to any
Distribution Date, the sum of the amounts,  calculated as follows,  with respect
to all Outstanding  Mortgage Loans: the product of (i) the Class AP Fraction for
each such Mortgage Loan and (ii) the remainder of (A) the Cut-Off Date Principal
Balance of such Mortgage Loan minus (B) the sum of (x) all amounts in respect of
principal  received  in  respect  of  such  Mortgage  Loan  (including,  without
limitation, amounts received as Monthly Payments, Periodic Advances, Liquidation
Proceeds,  Principal  Prepayments,  Substitution  Principal  Amounts and Net REO
Proceeds) and distributed to Holders of the  Certificates  on such  Distribution
Date and all prior  Distribution  Dates  and (y) the  principal  portion  of any



                                       1
<PAGE>



Realized  Loss (other than a Debt Service  Reduction)  incurred on such Mortgage
Loan  from  the  Cut-Off  Date  through  the  end of the  month  preceding  such
Distribution Date.

               Adjusted Principal  Balance:  As to any Distribution Date and the
Class M  Certificates  or any Class B Subclass,  the greater of (A) zero and (B)
(i) the  principal  balance  of such  Class or  Subclass  with  respect  to such
Distribution  Date minus (ii) the Adjustment  Amount for such  Distribution Date
less,  with respect to the Class M Certificates,  the Class B Principal  Balance
and,  with  respect  to any Class B  Subclass,  the Class B  Subclass  Principal
Balances for any Class B Subclasses with higher numerical designations.

               Adjustment  Amount:  For any  Distribution  Date,  the difference
between  (A) the sum of the  Class  A  Principal  Balance,  Class  AP  Principal
Balance,  Class M  Principal  Balance  and Class B  Principal  Balance as of the
related  Determination  Date  and (B)  the  sum of (i)  the  sum of the  Class A
Principal  Balance,  Class AP Principal  Balance,  Class M Principal Balance and
Class  B  Principal  Balance  as  of  the  Determination  Date  succeeding  such
Distribution  Date, (ii) the principal  portion of Excess Special Hazard Losses,
Excess Fraud Losses and Excess  Bankruptcy  Losses allocated to the Certificates
with respect to such Distribution Date and (iii) the aggregate amount that would
have been  distributed  to all Classes as principal in  accordance  with Section
4.01(a)  for such  Distribution  Date  without  regard  to the  provisos  in the
definitions of Class M Optimal  Principal  Amount,  Class B-1 Optimal  Principal
Amount,  Class B-2 Optimal Principal Amount, Class B-3 Optimal Principal Amount,
Class B-4 Optimal Principal Amount and Class B-5 Optimal Principal Amount.

               Aggregate  Current  Bankruptcy   Losses:   With  respect  to  any
Distribution  Date,  the sum of all  Bankruptcy  Losses  incurred  on any of the
Mortgage Loans in the month preceding the month of such Distribution Date.

               Aggregate Current Fraud Losses:  With respect to any Distribution
Date,  the sum of all Fraud Losses  incurred on any of the Mortgage Loans in the
month preceding the month of such Distribution Date.

               Aggregate  Current  Special  Hazard  Losses:  With respect to any
Distribution  Date, the sum of all Special Hazard Losses  incurred on any of the
Mortgage Loans in the month preceding the month of such Distribution Date.

               Aggregate  Foreclosure  Profits: As to any Distribution Date, the
aggregate  amount of  Foreclosure  Profits  with  respect to all of the Mortgage
Loans.

               Agreement:   This  Pooling  and   Servicing   Agreement  and  all
amendments and supplements hereto.




                                       2
<PAGE>



               Amount Held for Future Distribution: As to any Distribution Date,
the total of the amounts held in the Custodial  P&I Accounts or Master  Servicer
Custodial  Account on account of (a)(i) with respect to any Exhibit F-2 Mortgage
Loans, Principal Prepayments received in the month of such Distribution Date and
all  related  payments  of interest  on such  Principal  Prepayments,  (ii) with
respect to any Exhibit F-1 Mortgage Loans, Principal Prepayments and all related
payments of interest  received on or after the  Determination  Date occurring in
the month of such  Distribution  Date,  (iii)  Liquidation  Proceeds (other than
Partial  Liquidation  Proceeds) received in the month of such Distribution Date,
(iv) with  respect  to any  Exhibit  F-2  Mortgage  Loans,  Partial  Liquidation
Proceeds  (other than with  respect to Mortgage  Loans which  became  Liquidated
Loans in the  month  prior to the  month of such  Distribution  Date),  (v) with
respect to any Exhibit F-1 Mortgage Loans, Partial Liquidation Proceeds received
on or after the  Determination  Date occurring in the month of such Distribution
Date and (vi)  amounts  received  from the Seller  pursuant  to Section  2.02 or
Section  2.03 in the  month of such  Distribution  Date and (b)  payments  which
represent early receipt of scheduled payments of principal and interest due on a
date or dates subsequent to the related Due Date.

               Authenticating  Agent: Any authenticating  agent appointed by the
Trust  Administrator  pursuant  to Section  8.11.  There shall  initially  be no
Authenticating Agent for the Certificates.

               Bankruptcy Code:  The Bankruptcy Code of 1978, as amended.

               Bankruptcy  Loss:  With respect to any Mortgage Loan, a Deficient
Valuation or Debt Service Reduction;  provided,  however, that a Bankruptcy Loss
shall  not be  deemed a  Bankruptcy  Loss  hereunder  so long as the  applicable
Servicer has notified the Master Servicer and the Trust Administrator in writing
that  such  Servicer  is  diligently  pursuing  any  remedies  that may exist in
connection  with the  representations  and warranties made regarding the related
Mortgage  Loan and either (A) the related  Mortgage  Loan is not in default with
regard to payments due  thereunder or (B)  delinquent  payments of principal and
interest  under the related  Mortgage  Loan and any  premiums on any  applicable
primary hazard  insurance  policy and any related escrow  payments in respect of
such  Mortgage  Loan are  being  advanced  on a current  basis by such  Servicer
without giving effect to any Debt Service Reduction.

               Bankruptcy Loss Amount:  As of any Distribution Date prior to the
first  anniversary of the Cut-Off Date,  the  Bankruptcy  Loss Amount will equal
$100,000.00  minus the aggregate amount of Bankruptcy Losses allocated solely to
the Class B  Certificates  or,  following the reduction of the Class B Principal
Balance to zero,  solely to the Class M Certificates  in accordance with Section
4.02(a)  since the Cut-Off  Date.  As of any  Distribution  Date on or after the
first  anniversary of the Cut-Off Date, an amount equal to (1) the lesser of (a)
the  Bankruptcy  Loss  Amount  calculated  as of the  close of  business  on the
Business Day  immediately  preceding the most recent  anniversary of the Cut-Off
Date  coinciding  with  or  preceding  such  Distribution  Date  (the  "Relevant
Anniversary")  and (b) such lesser amount  which,  as determined on the Relevant
Anniversary will not cause any rated  Certificates to be placed on credit review
status (other than for possible upgrading) by either Rating Agency minus (2) the
aggregate  amount  of  Bankruptcy   Losses  allocated  solely  to  the  Class  B
Certificates  or,  following the  reduction of the Class B Principal  Balance to
zero,  solely to the Class M  Certificates  in accordance  with Section  4.02(a)
since the Relevant Anniversary.  On and after the Cross-Over Date the Bankruptcy
Loss Amount shall be zero.




                                       3
<PAGE>



               Beneficial Owner: With respect to a Book-Entry  Certificate,  the
Person who is the beneficial owner of such Book-Entry Certificate,  as reflected
on the books of the Clearing Agency, or on the books of a Person  maintaining an
account with such Clearing Agency  (directly or as an indirect  participant,  in
accordance with the rules of such Clearing Agency), as the case may be.

               Book-Entry Certificate: Any of the Class A-1 Certificates,  Class
A-2 Certificates,  Class A-3  Certificates,  Class A-4 Certificates or Class A-5
Certificates, beneficial ownership and transfers of which shall be evidenced by,
and made  through,  book entries by the Clearing  Agency as described in Section
5.01(b).

               Business  Day: Any day other than (i) a Saturday or a Sunday,  or
(ii) a legal  holiday  in the  City of New  York,  State of  Maryland,  State of
Minnesota,  State of  Missouri  or State  of  Wisconsin  or (iii) a day on which
banking institutions in the City of New York, or the State of Maryland, State of
Minnesota,  State of Missouri or State of Wisconsin are  authorized or obligated
by law or executive order to be closed.

               Certificate:  Any  one of the  Class  A  Certificates,  Class  AP
Certificates, Class M Certificates or Class B Certificates.

               Certificate Register and Certificate Registrar: Respectively, the
register  maintained pursuant to and the registrar provided for in Section 5.02.
The initial Certificate Registrar is the Trust Administrator.

               Certificateholder   or  Holder:   The  Person  in  whose  name  a
Certificate is registered in the Certificate  Register,  except that, solely for
the  purposes  of the  taking of any  action  under  Articles  VII or VIII,  any
Certificate  registered  in the name of the Master  Servicer,  a Servicer or any
affiliate  thereof shall be deemed not to be outstanding and the Voting Interest
evidenced  thereby  shall not be taken into account in  determining  whether the
requisite  percentage  of  Certificates  necessary to effect any such action has
been obtained.

               Class:  All  certificates  whose form is identical except for (i)
variations in the Percentage  Interest evidenced thereby and (ii) in the case of
the  Class A  Certificates  and Class B  Certificates,  variations  in  Subclass
designation and other Subclass characteristics.

               Class A Certificate: Any one of the Class A-1 Certificates, Class
A-2  Certificates,  Class A-3 Certificates,  Class A-4  Certificates,  Class A-5
Certificates or Class A-R Certificate.

               Class A  Certificateholder:  The  registered  holder of a Class A
Certificate.

               Class A Distribution  Amount:  As to any  Distribution  Date, the
aggregate  amount  distributable  to the  Subclasses  of  Class  A  Certificates
pursuant to Paragraphs first,  second and third clause (A) of Section 4.01(a) on
such Distribution Date.




                                       4
<PAGE>



               Class A Fixed Pass-Through Rate: As to any Distribution Date, the
rate per annum set forth in Section 11.01.

               Class A Interest Accrual Amount: As to any Distribution Date, the
sum of the Class A  Subclass  Interest  Accrual  Amounts  with  respect  to such
Distribution Date.

               Class A Loss Denominator: As to any Determination Date, an amount
equal to the sum of the  Class A  Subclass  Principal  Balances  of the  Class A
Subclasses.

               Class A Optimal Amount: As to any Distribution  Date, the sum for
such Distribution Date of (i) the Class A Interest Accrual Amount,  (ii) the sum
of the Class A Subclass Unpaid Interest Shortfalls for each Class A Subclass and
(iii) the Class A Optimal Principal Amount.

               Class A Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum, as to each Outstanding Mortgage Loan, of the product of
(x) the Classes A/M/B  Fraction with respect to such Mortgage  Loan, and (y) the
sum of:

               (i) the Class A Percentage  of (A) the  principal  portion of the
        Monthly  Payment  due on the Due  Date  occurring  in the  month of such
        Distribution Date on such Mortgage Loan, less (B) if the Bankruptcy Loss
        Amount  has been  reduced  to zero,  the  principal  portion of any Debt
        Service Reduction with respect to such Mortgage Loan;

               (ii) the Class A Prepayment Percentage of the Scheduled Principal
        Balance of each Mortgage Loan that was  repurchased by the Seller during
        such  preceding  month  pursuant  to  Section  2.02 or 2.03,  net of any
        unreimbursed  Periodic Advances in respect of principal  previously made
        by the Servicer,  Master Servicer or Trust Administrator with respect to
        such Mortgage Loan;

               (iii) the Class A Prepayment  Percentage of (a) the aggregate Net
        Liquidation  Proceeds  (other  than,  with  respect  to an  Exhibit  F-1
        Mortgage  Loan, Net Partial  Liquidation  Proceeds) of any such Mortgage
        Loan that became a Liquidated  Loan in the month  preceding the month of
        such  Distribution   Date  (excluding  the  portion  thereof,   if  any,
        constituting   Net  Foreclosure   Profits)  less  the  sum  of  (A)  any
        unreimbursed  Periodic Advances in respect of principal  previously made
        by the Servicer,  the Master  Servicer or the Trust  Administrator  with
        respect  to  such  Liquidated  Loan  and  (B)  the  portion  of the  Net
        Liquidation  Proceeds  allocable  to interest and (b) with respect to an
        Exhibit  F-1  Mortgage  Loan,  the  aggregate  Net  Partial  Liquidation
        Proceeds on any such Mortgage Loan received by PHMC, as Servicer, during
        the related Partial  Liquidation Receipt Period, less the sum of (A) the
        amounts  allocable to principal of any  unreimbursed  Periodic  Advances
        previously  made by PHMC, as Servicer,  the Master Servicer or the Trust
        Administrator  and  (B)  the  portion  of the  Net  Partial  Liquidation
        Proceeds allocable to interest;




                                       5
<PAGE>



               (iv) the Class A Prepayment Percentage of the Scheduled Principal
        Balance of such Mortgage Loan if such Mortgage Loan was the subject of a
        Prepayment  in Full (a)  during the month  preceding  the month in which
        such  Distribution  Date occurs with respect to any Exhibit F-2 Mortgage
        Loan or (b) during the period from and including the Determination  Date
        in the month  preceding the month of such  Distribution  Date up to (but
        not  including)  the  Determination  Date occurring in the month of such
        Distribution Date with respect to any Exhibit F-1 Mortgage Loan;

               (v) the Class A Prepayment  Percentage  of all partial  principal
        prepayments  (a) received  with respect to any Exhibit F-2 Mortgage Loan
        during the month  preceding  the month in which such  Distribution  Date
        occurs and (b) received with respect to any Exhibit F-1 Mortgage Loan on
        or after the  Determination  Date  occurring in the month  preceding the
        month  in  which  such   Distribution  Date  occurs  and  prior  to  the
        Determination  Date  occurring  in the month in which such  Distribution
        Date occurs; and

               (vi) the Class A Percentage of the difference  between the unpaid
        principal  balance of such  Mortgage  Loan  substituted  for a defective
        Mortgage  Loan  during  the  month  preceding  the  month in which  such
        Distribution  Date  occurs  and the  unpaid  principal  balance  of such
        defective  Mortgage  Loan,  less the amount  allocable to the  principal
        portion of any  unreimbursed  Periodic  Advances  previously made by the
        Servicer,  the Master Servicer or the Trust  Administrator in respect of
        such defective Mortgage Loan.

               Class A Percentage:  As to any Distribution  Date occurring on or
prior to the  Cross-Over  Date,  the lesser of (i) 100% and (ii) the  percentage
obtained  by  dividing  the  Class A  Principal  Balance  (determined  as of the
Determination  Date  preceding  such  Distribution  Date)  by the  Pool  Balance
(Classes A/M/B Portion). As to any Distribution Date occurring subsequent to the
Cross-Over  Date,  100% or such lesser  percentage  which will cause the Class A
Principal  Balance to decline to zero  following the  distribution  made on such
Distribution Date.

               Class A Prepayment Percentage: As to any Distribution Date to and
including the  Distribution  Date in February 2001, 100%. As to any Distribution
Date  subsequent  to February 2001 to and  including  the  Distribution  Date in
February 2002, the Class A Percentage as of such  Distribution  Date plus 70% of
the Subordinated Percentage as of such Distribution Date. As to any Distribution
Date  subsequent  to February 2002 to and  including  the  Distribution  Date in
February 2003, the Class A Percentage as of such  Distribution  Date plus 60% of
the Subordinated Percentage as of such Distribution Date. As to any Distribution
Date  subsequent  to February 2003 to and  including  the  Distribution  Date in
February 2004, the Class A Percentage as of such  Distribution  Date plus 40% of
the Subordinated Percentage as of such Distribution Date. As to any Distribution
Date  subsequent  to February 2004 to and  including  the  Distribution  Date in
February 2005, the Class A Percentage as of such  Distribution  Date plus 20% of
the Subordinated Percentage as of such Distribution Date. As to any Distribution
Date subsequent to February 2005, the Class A Percentage as of such Distribution
Date.  The  foregoing  is  subject  to  the  following:  (i)  if  the  aggregate



                                       6
<PAGE>



distribution to Holders of Class A Certificates on any Distribution  Date of the
Class A  Prepayment  Percentage  provided  above  of (a)  Principal  Prepayments
distributable  on such  Distribution  Date,  (b) the  principal  portion  of Net
Partial Liquidation  Proceeds (other than Net Partial Liquidation  Proceeds with
respect to Exhibit F-1 Mortgage Loans)  (excluding any amount  constituting  Net
Foreclosure Profits) of each Mortgage Loan which became a Liquidated Loan during
the month preceding the month of such  Distribution  Date or (c) with respect to
Exhibit F-1 Mortgage Loans, Net Partial Liquidation Proceeds received during the
Partial Liquidation  Receipt Period,  would reduce the Class A Principal Balance
below zero, the Class A Prepayment  Percentage for such  Distribution Date shall
be the percentage  necessary to bring the Class A Principal  Balance to zero and
thereafter the Class A Prepayment Percentage shall be zero and (ii) if the Class
A Percentage as of any  Distribution  Date is greater than the Original  Class A
Percentage,  the Class A Prepayment  Percentage for such Distribution Date shall
be 100%. Notwithstanding the foregoing, with respect to any Distribution Date on
which  the  following  criteria  are  not  met,  the  reduction  of the  Class A
Prepayment  Percentage  described in the second through sixth  sentences of this
definition of Class A Prepayment Percentage shall not be applicable with respect
to such Distribution Date. In such event, the Class A Prepayment  Percentage for
such  Distribution  Date will be determined in  accordance  with the  applicable
provision,  as set forth in the first through fifth sentences  above,  which was
actually  used  to  determine  the  Class  A  Prepayment   Percentage   for  the
Distribution Date occurring in the February preceding such Distribution Date (it
being  understood  that for the  purposes  of the  determination  of the Class A
Prepayment  Percentage  for the current  Distribution  Date, the current Class A
Percentage  and  Subordinated  Percentage  shall be utilized).  In order for the
reduction  referred to in the second  through sixth  sentences to be applicable,
with  respect to any  Distribution  Date (a) the average  outstanding  principal
balance on such Distribution Date and for the preceding five Distribution  Dates
on the Mortgage Loans that were  delinquent 60 days or more  (including for this
purpose any payments due with respect to Mortgage Loans in  foreclosure  and REO
Mortgage  Loans)  must  be  less  than  50% of the  sum of the  current  Class M
Principal  Balance and the current Class B Principal  Balance and (b) cumulative
Realized Losses shall not exceed (1) 30% of the Original Subordinated  Principal
Balance if such  Distribution  Date occurs between and including  March 2001 and
February 2002, (2) 35% of the Original  Subordinated  Principal  Balance if such
Distribution Date occurs between and including March 2002 and February 2003, (3)
40% of the Original  Subordinated  Principal  Balance if such  Distribution Date
occurs  between  and  including  March 2003 and  February  2004,  (4) 45% of the
Original Subordinated Principal Balance if such Distribution Date occurs between
and  including  March  2004  and  February  2005,  and (5)  50% of the  Original
Subordinated  Principal Balance if such Distribution Date occurs during or after
March  2005.  With  respect  to any  Distribution  Date  on  which  the  Class A
Prepayment Percentage is reduced below the Class A Prepayment Percentage for the
prior  Distribution  Date,  the  Master  Servicer  shall  certify  to the  Trust
Administrator,  based  upon  information  provided  by each  Servicer  as to the
Mortgage  Loans  serviced  by it that the  criteria  set forth in the  preceding
sentence are met.

               Class A Principal Balance: As of any date, an amount equal to the
sum of the Class A Subclass  Principal  Balances for the Class A-1 Certificates,
Class A-2 Certificates,  Class A-3 Certificates,  Class A-4 Certificates,  Class
A-5 Certificates and Class A-R Certificate.




                                       7
<PAGE>



               Class A Principal  Distribution  Amount:  As to any  Distribution
Date,  the  aggregate  amount  distributed  in respect of the Class A Subclasses
pursuant to Paragraph third clause (A) of Section 4.01(a).

               Class A Subclass:  Any of the  Subclasses of Class A Certificates
consisting  of the Class A-1  Certificates,  Class A-2  Certificates,  Class A-3
Certificates,  Class  A-4  Certificates,  Class A-5  Certificates  and Class A-R
Certificate.

               Class A Subclass Distribution Amount: As to any Distribution Date
and any Class A  Subclass,  the  amount  distributable  to such Class A Subclass
pursuant to Paragraphs first, second and third clause (A) of Section 4.01(a).

               Class A Subclass  Interest Accrual Amount: As to any Distribution
Date and any Class A  Subclass,  (i) the  product  of (a)  1/12th of the Class A
Subclass  Pass-Through  Rate  for  such  Class A  Subclass  and (b) the  Class A
Subclass Principal Balance of such Class A Subclass as of the Determination Date
preceding  such  Distribution  Date  minus  (ii) the Class A  Subclass  Interest
Percentage of such Class A Subclass of (x) any Non-Supported  Interest Shortfall
allocated to the Class A Certificates  with respect to such  Distribution  Date,
(y) the  interest  portion of any Excess  Special  Hazard  Losses,  Excess Fraud
Losses and Excess  Bankruptcy  Losses allocated to the Class A Certificates with
respect  to such  Distribution  Date  pursuant  to Section  4.02(e)  and (z) the
interest  portion of any  Realized  Losses  (other  than Excess  Special  Hazard
Losses, Excess Fraud Losses and Excess Bankruptcy Losses) allocated to the Class
A Certificates on or after the Cross-Over Date pursuant to Section 4.02(e).

               Class A Subclass Interest Percentage: As to any Distribution Date
and any Class A Subclass,  the  percentage  calculated  by dividing  the Class A
Subclass  Interest Accrual Amount of such Class A Subclass  (determined  without
regard to clause (ii) of the definition thereof) by the Class A Interest Accrual
Amount (determined without regard to clause (ii) of the definition of each Class
A Subclass Interest Accrual Amount).

               Class  A  Subclass   Interest   Shortfall   Amount:   As  to  any
Distribution Date and any Subclass of Class A Certificates,  any amount by which
the Class A Subclass  Interest  Accrual  Amount of such  Class A  Subclass  with
respect to such Distribution  Date exceeds the amount  distributed in respect of
such Class A Subclass on such  Distribution  Date pursuant to Paragraph first of
Section 4.01(a).

               Class A Subclass Loss Percentage:  As to any  Determination  Date
and any  Subclass  of Class A  Certificates  then  outstanding,  the  percentage
calculated by dividing the Class A Subclass  Principal  Balance of such Subclass
by the  Class A Loss  Denominator  (determined  without  regard  to any  Class A
Subclass  Principal  Balance of any  Subclass of Class A  Certificates  not then
outstanding), in each case determined as of the preceding Determination Date.

               Class A Subclass  Pass-Through Rate: As to each Class A Subclass,
the Class A Fixed Pass-Through Rate.



                                       8
<PAGE>

               Class A Subclass Principal Balance: As of the first Determination
Date and as to any Class A Subclass,  the  Original  Class A Subclass  Principal
Balance of such Class A Subclass. As of any subsequent  Determination Date prior
to the  Cross-Over  Date and as to any Class A  Subclass  the  Original  Class A
Subclass  Principal  Balance of such  Class A  Subclass  less the sum of (a) all
amounts  previously  distributed  in respect  of such Class A Subclass  on prior
Distribution Dates (A) pursuant to Paragraph third clause (A) of Section 4.01(a)
and (B) as a result of a Principal  Adjustment  and (b) all  amounts  previously
allocated  to such Class A Subclass  with  respect to prior  Distribution  Dates
pursuant to Section  4.02(b).  After the Cross-Over  Date, each Class A Subclass
Principal Balance will also be reduced on each  Determination  Date by an amount
equal to the  product of the Class A Subclass  Loss  Percentage  of such Class A
Subclass and the excess,  if any, of (i) the Class A Principal  Balance for such
Determination  Date without  regard to this  sentence  over (ii) the  difference
between (A) the Adjusted Pool Amount for the preceding Distribution Date and (B)
the Adjusted Pool Amount (Class AP Portion) for the preceding Distribution Date.

               Class A Subclass  Shortfall  Percentage:  As to any  Distribution
Date and Class A Subclass,  the  percentage  calculated  by dividing the Class A
Subclass  Unpaid  Interest  Shortfall  for such Class A Subclass  by the Class A
Unpaid Interest  Shortfall,  in each case determined as of the day preceding the
applicable Distribution Date.

               Class  A  Subclass   Unpaid   Interest   Shortfall:   As  to  any
Distribution  Date and  Class A  Subclass,  the  amount,  if any,  by which  the
aggregate of the Class A Subclass  Interest  Shortfall  Amounts for such Class A
Subclass for prior Distribution Dates is in excess of the amounts distributed in
respect  of such  Class A  Subclass  on prior  Distribution  Dates  pursuant  to
Paragraph second of Section 4.01(a).

               Class A Unpaid Interest  Shortfall:  As to any Distribution Date,
an amount equal to the sum of the Class A Subclass  Unpaid  Interest  Shortfalls
for all the Class A Subclasses.

               Class A Voting  Interest:  The product of (i) the then applicable
Class A Percentage and (ii) the Classes A/M/B Voting Interest.

               Class A-1 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  A-1 and
Exhibit D hereto.

               Class A-1 Certificateholder: The registered holder of a Class A-1
Certificate.

               Class A-2 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  A-2 and
Exhibit D hereto.

               Class A-2 Certificateholder: The registered holder of a Class A-2
Certificate.



                                       9
<PAGE>

               Class A-3 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  A-3 and
Exhibit D hereto.

               Class A-3 Certificateholder: The registered holder of a Class A-3
Certificate.

               Class A-4 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  A-4 and
Exhibit D hereto.

               Class A-4 Certificateholder: The registered holder of a Class A-4
Certificate.

               Class A-5 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  A-5 and
Exhibit D hereto.

               Class A-5 Certificateholder: The registered holder of a Class A-5
Certificate.

               Class A-5 Percentage:  The Class A Subclass  Principal Balance of
the Class A-5 Certificates divided by the Pool Balance (Classes A/M/B Portion).

               Class A-5 Prepayment Shift  Percentage for any Distribution  Date
will be the percentage indicated below:

Distribution Date Occurring In                   Class A-5 Prepayment Shift
                                                           Percentage

March 1996 through February 2001...................              0%
March 2001 through February 2002...................             30%
March 2002 through February 2003...................             40%
March 2003 through February 2004...................             60%
March 2004 through February 2005...................             80%
March 2005 and thereafter..........................            100%

               Class A-5 Priority Amount:  For any Distribution Date, the lesser
of (i) the Class A Subclass  Principal Balance of the Class A-5 Certificates and
(ii) the sum of (A) the  product  of (1) the  Class A-5  Percentage  and (2) the
Scheduled  Principal Amount and (B) the product of (1) the Class A-5 Percentage,
(2) the Class A-5 Prepayment Shift Percentage, and (3) the Unscheduled Principal
Amount.

               Class A-R  Certificate:  The  Certificate  executed  by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-R and Exhibit D hereto.

               Class A-R  Certificateholder:  The registered holder of the Class
A-R Certificate.



                                       10
<PAGE>

               Class AP Certificate: Any one of the Certificates executed by the
Trust  Administrator  and  authenticated  by  the  Trust  Administrator  or  the
Authenticating  Agent  in  substantially  the form set  forth in  Exhibit  C and
Exhibit D hereto.

               Class AP  Certificateholder:  The registered holder of a Class AP
Certificate.

               Class AP Deferred Amount:  For any Distribution Date prior to the
Cross-Over  Date, the difference  between (A) the sum of (i) the amount by which
the sum of the Class AP Optimal  Principal  Amounts  for all prior  Distribution
Dates  exceeded the amounts  distributed  on the Class AP  Certificates  on such
prior  Distribution  Dates  pursuant to  Paragraph  third  clause (B) of Section
4.01(a) and (ii) the sum of the product for each  Discount  Mortgage  Loan which
became a  Liquidated  Loan in any  month  preceding  the  month  of the  current
Distribution  Date of (a) the Class AP Fraction for such Discount  Mortgage Loan
and (b) an amount equal to the principal  portion of Realized Losses (other than
Bankruptcy Losses due to Debt Service Reductions)  incurred with respect to such
Mortgage Loan other than Excess Special  Hazard Losses,  Excess Fraud Losses and
Excess  Bankruptcy   Losses  and  (B)  amounts   distributed  on  the  Class  AP
Certificates on prior Distribution Dates pursuant to Paragraph fourth of Section
4.01(a).  On or after the Cross-Over  Date, the Class AP Deferred Amount will be
zero. No interest will accrue on any Class AP Deferred Amount.

               Class AP Distribution  Amount:  As to any Distribution  Date, the
aggregate  amount  distributable  to  the  Class  AP  Certificates  pursuant  to
Paragraphs  third clause (B) and fourth of Section 4.01(a) on such  Distribution
Date.

               Class AP Fraction:  With respect to any Discount  Mortgage  Loan,
the  difference  between 1.0 and the Classes  A/M/B  Fraction for such  Mortgage
Loan; with respect to any other Mortgage Loan, zero.

               Class AP Optimal Principal  Amount: As to any Distribution  Date,
an amount equal to the sum as to each Outstanding  Mortgage Loan, of the product
of (x) the Class AP Fraction  with respect to such Mortgage Loan and (y) the sum
of:

               (i) (A) the principal  portion of the Monthly  Payment due on the
        Due  Date  occurring  in the  month  of such  Distribution  Date on such
        Mortgage Loan,  less (B) if the Bankruptcy  Loss Amount has been reduced
        to zero,  the  principal  portion  of any Debt  Service  Reduction  with
        respect to such Mortgage Loan;

               (ii) the Scheduled  Principal  Balance of each Mortgage Loan that
        was  repurchased by the Seller during such  preceding  month pursuant to
        Section  2.02 or 2.03,  net of any  unreimbursed  Periodic  Advances  in
        respect of principal previously made by the Servicer, Master Servicer or
        Trust Administrator with respect to such Mortgage Loan;

               (iii) (a) the aggregate  Net  Liquidation  Proceeds  (other than,
        with respect to an Exhibit F-1 Mortgage  Loan,  Net Partial  Liquidation
        Proceeds) of any such Mortgage Loan that became a Liquidated Loan in the


                                       11
<PAGE>

        month  preceding  the month of such  Distribution  Date  (excluding  the
        portion thereof, if any,  constituting Net Foreclosure Profits) less the
        sum of (A) any  unreimbursed  Periodic  Advances in respect of principal
        previously made by the Servicer,  Master Servicer or Trust Administrator
        with  respect  to such  Liquidated  Loan and (B) the  portion of the Net
        Liquidation  Proceeds  allocable  to interest and (b) with respect to an
        Exhibit  F-1  Mortgage  Loan,  the  aggregate  Net  Partial  Liquidation
        Proceeds on any such Mortgage Loan received by PHMC, as Servicer, during
        the related Partial  Liquidation Receipt Period, less the sum of (A) the
        amounts  allocable to principal of any  unreimbursed  Periodic  Advances
        previously  made by PHMC, as Servicer,  the Master Servicer or the Trust
        Administrator  and  (B)  the  portion  of the  Net  Partial  Liquidation
        Proceeds allocable to interest;

               (iv) the  Scheduled  Principal  Balance of such  Mortgage Loan if
        such  Mortgage  Loan was the subject of a Prepayment  in Full (a) during
        the month  preceding  the month in which such  Distribution  Date occurs
        with respect to any Exhibit F-2  Mortgage  Loan or (b) during the period
        from and including  the  Determination  Date in the month  preceding the
        month  of  such   Distribution  Date  up  to  (but  not  including)  the
        Determination Date occurring in the month of such Distribution Date with
        respect to any Exhibit F-1 Mortgage Loan;

               (v) all partial  principal  prepayments (a) received with respect
        to any Exhibit F-2 Mortgage Loan during the month preceding the month in
        which such Distribution Date occurs and (b) received with respect to any
        Exhibit F-1 Mortgage Loan on or after the  Determination  Date occurring
        in the month preceding the month in which such  Distribution Date occurs
        and prior to the Determination Date occurring in the month in which such
        Distribution Date occurs; and

               (vi) the difference  between the unpaid principal balance of such
        Mortgage Loan substituted for a defective Mortgage Loan during the month
        preceding  the month in which  such  Distribution  Date  occurs  and the
        unpaid  principal  balance of such  defective  Mortgage  Loan,  less the
        amount allocable to the principal  portion of any unreimbursed  Periodic
        Advances  previously  made by the Servicer,  the Master  Servicer or the
        Trust Administrator in respect of such defective Mortgage Loan.

               Class AP Principal Balance:  As to the first  Determination Date,
the Original Class AP Principal Balance. As of any subsequent Determination Date
prior to the Cross-Over  Date, the Original Class AP Principal  Balance less the
sum of (a) all  amounts  previously  distributed  in  respect  of the  Class  AP
Certificates on prior Distribution Dates pursuant to Paragraphs third clause (B)
and fourth of Section 4.01(a) and (b) the Realized Losses  previously  allocated
to the  Class AP  Certificates  pursuant  to  Section  4.02(b).  On or after the
Cross-Over  Date,  the Class AP  Principal  Balance will also be reduced on each
Determination  Date by an amount equal to the  difference,  if any,  between the
Class AP Principal Balance as of such  Determination  Date and the Adjusted Pool
Amount (Class AP Portion) as of the preceding Distribution Date.



                                       12
<PAGE>

               Class B Certificate: Any one of the Class B-1 Certificates, Class
B-2 Certificates,  Class B-3  Certificates,  Class B-4 Certificates or Class B-5
Certificates.

               Class B  Certificateholder:  The  registered  holder of a Class B
Certificate.

               Class B Interest Accrual Amount: As to any Distribution Date, the
sum of the Class B  Subclass  Interest  Accrual  Amounts  with  respect  to such
Distribution Date.

               Class B Pass-Through Rate: As to any Distribution Date, 6.75% per
annum.

               Class B Principal Balance: As of any date, an amount equal to the
sum of the Class B-1 Principal Balance,  Class B-2 Principal Balance,  Class B-3
Principal Balance, Class B-4 Principal Balance and Class B-5 Principal Balance.

               Class B Subclass:  Any of the Class B-1  Certificates,  Class B-2
Certificates,  Class  B-3  Certificates,  Class  B-4  Certificates  or Class B-5
Certificates.

               Class B Subclass Distribution Amount: Any of the Class B-1, Class
B-2, Class B-3, Class B-4 or Class B-5 Distribution Amounts.

               Class B Subclass  Interest Accrual Amount: As to any Distribution
Date and any Class B Subclass,  an amount  equal to (i) the product of 1/12th of
the Class B Pass-Through Rate and the Class B Subclass Principal Balance of such
Class B Subclass as of the  Determination  Date preceding such Distribution Date
minus (ii) the Class B Subclass Interest  Percentage of such Class B Subclass of
(x) any Non-Supported  Interest Shortfall  allocated to the Class B Certificates
with  respect  to such  Distribution  Date and (y) the  interest  portion of any
Excess Special Hazard Losses,  Excess Fraud Losses and Excess  Bankruptcy Losses
allocated to the Class B  Certificates  with respect to such  Distribution  Date
pursuant to Section 4.02(e).

               Class B Subclass Interest Percentage: As to any Distribution Date
and any Class B Subclass,  the  percentage  calculated  by dividing  the Class B
Subclass  Interest Accrual Amount of such Class B Subclass  (determined  without
regard to clause (ii) of the definition thereof) by the Class B Interest Accrual
Amount (determined without regard to clause (ii) of the definition of each Class
B Subclass Interest Accrual Amount).

               Class B Subclass Interest  Shortfall Amount: Any of the Class B-1
Interest  Shortfall  Amount,  Class B-2  Interest  Shortfall  Amount,  Class B-3
Interest  Shortfall  Amount,  Class B-4 Interest  Shortfall  Amount or Class B-5
Interest Shortfall Amount.

               Class B Subclass Loss Percentage:  As to any  Determination  Date
and any Class B Subclass then-outstanding, the percentage calculated by dividing
the Class B Subclass  Principal  Balance of such Class B Subclass by the Class B
Principal Balance  (determined  without regard to any Class B Subclass Principal
Balance of any Class B Subclass not then  outstanding),  in each case determined
as of the preceding Determination Date.



                                       13
<PAGE>

               Class B Subclass Percentage: Any one of the Class B-1 Percentage,
Class B-2 Percentage,  Class B-3  Percentage,  Class B-4 Percentage or Class B-5
Percentage.

               Class B  Subclass  Prepayment  Percentage:  Any of the  Class B-1
Prepayment  Percentage,  Class B-2 Prepayment  Percentage,  Class B-3 Prepayment
Percentage, Class B-4 Prepayment Percentage or Class B-5 Prepayment Percentage.

               Class  B  Subclass  Principal  Balance:  Any  of  the  Class  B-1
Principal  Balance,  Class B-2 Principal  Balance,  Class B-3 Principal Balance,
Class B-4 Principal Balance or Class B-5 Principal Balance.

               Class B Subclass Unpaid Interest Shortfall:  Any of the Class B-1
Unpaid Interest Shortfall, Class B-2 Unpaid Interest Shortfall, Class B-3 Unpaid
Interest  Shortfall,  Class B-4 Unpaid  Interest  Shortfall  or Class B-5 Unpaid
Interest Shortfall.

               Class B-1 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  B-1 and
Exhibit D hereto.

               Class B-1 Certificateholder: The registered holder of a Class B-1
Certificate.

               Class B-1 Distribution  Amount: As to any Distribution  Date, any
amount  distributable to the Holders of the Class B-1  Certificates  pursuant to
Paragraphs eighth, ninth and tenth of Section 4.01(a).

               Class B-1 Interest Shortfall Amount: As to any Distribution Date,
any amount by which the Class B Subclass  Interest  Accrual  Amount of the Class
B-1  Certificates  with  respect to such  Distribution  Date  exceeds the amount
distributed in respect of the Class B-1 Certificates on such  Distribution  Date
pursuant to Paragraph eighth of Section 4.01(a).

               Class B-1 Optimal Principal Amount: As to any Distribution  Date,
an amount equal to the sum, as to each Outstanding Mortgage Loan, of the product
of (x) the Classes A/M/B Fraction with respect to such Mortgage Loan and (y) the
sum of:

               (i) the Class B-1 Percentage of (A) the principal  portion of the
        Monthly  Payment  due on the Due  Date  occurring  in the  month of such
        Distribution Date on such Mortgage Loan, less (B) if the Bankruptcy Loss
        Amount  has been  reduced  to zero,  the  principal  portion of any Debt
        Service Reduction with respect to such Mortgage Loan;

               (ii)  the  Class  B-1  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of each  Mortgage  Loan that was  repurchased  by the
        Seller during such preceding month pursuant to Section 2.02 or 2.03, net
        of any unreimbursed Periodic Advances in respect of principal previously
        made by the  Servicer,  Master  Servicer  or  Trust  Administrator  with
        respect to such Mortgage Loan;



                                       14
<PAGE>

               (iii) the Class B-1  Prepayment  Percentage  of (a) the aggregate
        Net  Liquidation  Proceeds  (other than,  with respect to an Exhibit F-1
        Mortgage  Loan, Net Partial  Liquidation  Proceeds) of any such Mortgage
        Loan that became a Liquidated  Loan in the month  preceding the month of
        such  Distribution   Date  (excluding  the  portion  thereof,   if  any,
        constituting   Net  Foreclosure   Profits)  less  the  sum  of  (A)  any
        unreimbursed  Periodic Advances in respect of principal  previously made
        by the Servicer,  the Master  Servicer or the Trust  Administrator  with
        respect  to  such  Liquidated  Loan  and  (B)  the  portion  of the  Net
        Liquidation  Proceeds  allocable  to interest and (b) with respect to an
        Exhibit  F-1  Mortgage  Loan,  the  aggregate  Net  Partial  Liquidation
        Proceeds on any such Mortgage Loan received by PHMC, as Servicer, during
        the related Partial  Liquidation Receipt Period, less the sum of (A) the
        amounts  allocable to principal of any  unreimbursed  Periodic  Advances
        previously  made by PHMC, as Servicer,  the Master Servicer or the Trust
        Administrator  and  (B)  the  portion  of the  Net  Partial  Liquidation
        Proceeds allocable to interest;

               (iv)  the  Class  B-1  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of such  Mortgage  Loan if such Mortgage Loan was the
        subject of a Prepayment in Full (a) during the month preceding the month
        in which such  Distribution  Date occurs with respect to any Exhibit F-2
        Mortgage   Loan  or  (b)  during  the  period  from  and  including  the
        Determination Date in the month preceding the month of such Distribution
        Date up to (but not including) the  Determination  Date occurring in the
        month of such Distribution Date with respect to any Exhibit F-1 Mortgage
        Loan;

               (v) the Class B-1 Prepayment  Percentage of all partial principal
        prepayments  (a) received  with respect to any Exhibit F-2 Mortgage Loan
        during the month  preceding  the month in which such  Distribution  Date
        occurs and (b) received with respect to any Exhibit F-1 Mortgage Loan on
        or after the  Determination  Date  occurring in the month  preceding the
        month  in  which  such   Distribution  Date  occurs  and  prior  to  the
        Determination  Date  occurring  in the month in which such  Distribution
        Date occurs; and

               (vi)  the  Class  B-1  Prepayment  Percentage  of the  difference
        between the unpaid  principal  balance of such Mortgage Loan substituted
        for a defective  Mortgage  Loan during the month  preceding the month in
        which such  Distribution Date occurs and the unpaid principal balance of
        such defective Mortgage Loan, less the amount allocable to the principal
        portion of any  unreimbursed  Periodic  Advances  previously made by the
        Servicer,  the Master Servicer or the Trust  Administrator in respect of
        such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-1 Optimal Principal Amount
will equal the lesser of (A) the Class B-1 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-1 Certificates.



                                       15
<PAGE>

               Class B-1 Percentage:  As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated  Percentage by (ii) a fraction, the numerator of which is the Class
B-1 Principal Balance  (determined as of the  Determination  Date preceding such
Distribution  Date)  and the  denominator  of  which  is the sum of the  Class M
Principal  Balance  and the Class B Subclass  Principal  Balances of the Class B
Subclasses  eligible to receive  principal  distributions  for such Distribution
Date in accordance with the provisions of Section  4.01(d).  Except as set forth
in Section  4.01(d)(ii),  in the event that the Class B-1  Certificates  are not
eligible to receive  distributions  of  principal  in  accordance  with  Section
4.01(d)(i), the Class B-1 Percentage for such Distribution Date will be zero.

               Class B-1 Prepayment  Percentage:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying (i) the Subordinated  Prepayment Percentage by (ii) a fraction,  the
numerator  of which is the Class B-1  Principal  Balance  (determined  as of the
Determination  Date preceding  such  Distribution  Date) and the  denominator of
which is the sum of the  Class M  Principal  Balance  and the  Class B  Subclass
Principal  Balances  of the Class B  Subclasses  eligible  to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d).  Except as set forth in Section 4.01(d)(ii),  in the event that
the  Class  B-1  Certificates  are not  eligible  to  receive  distributions  of
principal in accordance  with Section  4.01(d)(i),  the Class B-1 Percentage for
such Distribution Date will be zero.

               Class B-1 Principal Balance:  As to the first Determination Date,
the Original Class B-1 Principal  Balance.  As of any  subsequent  Determination
Date, the lesser of (i) the Original Class B-1 Principal Balance less the sum of
(a) all amounts previously  distributed in respect of the Class B-1 Certificates
on prior  Distribution  Dates (A) pursuant to Paragraph tenth of Section 4.01(a)
and (B) as a  result  of a  Principal  Adjustment  and (b) the  Realized  Losses
previously  allocated to the Class B-1 Certificates  pursuant to Section 4.02(b)
and (ii) the Adjusted Pool Amount as of the preceding Distribution Date less the
sum of the Class A Principal  Balance,  the Class AP  Principal  Balance and the
Class M Principal Balance as of such Determination Date.

               Class B-1 Unpaid Interest Shortfall: As to any Distribution Date,
the amount,  if any, by which the aggregate of the Class B-1 Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-1  Certificates on prior  Distribution  Dates pursuant to
Paragraph ninth of Section 4.01(a).

               Class B-2 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  B-2 and
Exhibit D hereto.

               Class B-2 Certificateholder: The registered holder of a Class B-2
Certificate.




                                       16
<PAGE>


               Class B-2 Distribution  Amount: As to any Distribution  Date, any
amount  distributable to the Holders of the Class B-2  Certificates  pursuant to
Paragraphs eleventh, twelfth and thirteenth of Section 4.01(a).

               Class B-2 Interest Shortfall Amount: As to any Distribution Date,
any amount by which the Class B Subclass  Interest  Accrual  Amount of the Class
B-2  Certificates  with  respect to such  Distribution  Date  exceeds the amount
distributed in respect of the Class B-2 Certificates on such  Distribution  Date
pursuant to Paragraph eleventh of Section 4.01(a).

               Class B-2 Optimal Principal Amount: As to any Distribution  Date,
an amount equal to the sum, as to each Outstanding Mortgage Loan, of the product
of (x) the Classes A/M/B Fraction with respect to such Mortgage Loan and (y) the
sum of:

               (i) the Class B-2 Percentage of (A) the principal  portion of the
        Monthly  Payment  due on the Due  Date  occurring  in the  month of such
        Distribution Date on such Mortgage Loan, less (B) if the Bankruptcy Loss
        Amount  has been  reduced  to zero,  the  principal  portion of any Debt
        Service Reduction with respect to such Mortgage Loan;

               (ii)  the  Class  B-2  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of each  Mortgage  Loan that was  repurchased  by the
        Seller during such preceding month pursuant to Section 2.02 or 2.03, net
        of any unreimbursed Periodic Advances in respect of principal previously
        made by the  Servicer,  Master  Servicer  or  Trust  Administrator  with
        respect to such Mortgage Loan;

               (iii) the Class B-2  Prepayment  Percentage  of (a) the aggregate
        Net  Liquidation  Proceeds  (other than,  with respect to an Exhibit F-1
        Mortgage  Loan, Net Partial  Liquidation  Proceeds) of any such Mortgage
        Loan that became a Liquidated  Loan in the month  preceding the month of
        such  Distribution   Date  (excluding  the  portion  thereof,   if  any,
        constituting   Net  Foreclosure   Profits)  less  the  sum  of  (A)  any
        unreimbursed  Periodic Advances in respect of principal  previously made
        by the Servicer,  the Master  Servicer or the Trust  Administrator  with
        respect  to  such  Liquidated  Loan  and  (B)  the  portion  of the  Net
        Liquidation  Proceeds  allocable  to interest and (b) with respect to an
        Exhibit  F-1  Mortgage  Loan,  the  aggregate  Net  Partial  Liquidation
        Proceeds on any such Mortgage Loan received by PHMC, as Servicer, during
        the related Partial  Liquidation Receipt Period, less the sum of (A) the
        amounts  allocable to principal of any  unreimbursed  Periodic  Advances
        previously  made by PHMC, as Servicer,  the Master Servicer or the Trust
        Administrator  and  (B)  the  portion  of the  Net  Partial  Liquidation
        Proceeds allocable to interest;

               (iv)  the  Class  B-2  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of such  Mortgage  Loan if such Mortgage Loan was the
        subject of a Prepayment in Full (a) during the month preceding the month
        in which such  Distribution  Date occurs with respect to any Exhibit F-2
        Mortgage   Loan  or  (b)  during  the  period  from  and  including  the
        Determination Date in the month preceding the month of such Distribution


                                       17
<PAGE>

        Date up to (but not including) the  Determination  Date occurring in the
        month of such Distribution Date with respect to any Exhibit F-1 Mortgage
        Loan;

               (v) the Class B-2 Prepayment  Percentage of all partial principal
        prepayments  (a) received  with respect to any Exhibit F-2 Mortgage Loan
        during the month  preceding  the month in which such  Distribution  Date
        occurs and (b) received with respect to any Exhibit F-1 Mortgage Loan on
        or after the  Determination  Date  occurring in the month  preceding the
        month  in  which  such   Distribution  Date  occurs  and  prior  to  the
        Determination  Date  occurring  in the month in which such  Distribution
        Date occurs; and

               (vi)  the  Class  B-2  Prepayment  Percentage  of the  difference
        between the unpaid  principal  balance of such Mortgage Loan substituted
        for a defective  Mortgage  Loan during the month  preceding the month in
        which such  Distribution Date occurs and the unpaid principal balance of
        such defective Mortgage Loan, less the amount allocable to the principal
        portion of any  unreimbursed  Periodic  Advances  previously made by the
        Servicer,  the Master Servicer or the Trust  Administrator in respect of
        such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-2 Optimal Principal Amount
will equal the lesser of (A) the Class B-2 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-2 Certificates.

               Class B-2 Percentage:  As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated  Percentage by (ii) a fraction, the numerator of which is the Class
B-2 Principal Balance  (determined as of the  Determination  Date preceding such
Distribution  Date)  and the  denominator  of  which  is the sum of the  Class M
Principal  Balance  and the Class B Subclass  Principal  Balances of the Class B
Subclasses  eligible to receive  principal  distributions  for such Distribution
Date in accordance with the provisions of Section  4.01(d).  Except as set forth
in Section  4.01(d)(ii),  in the event that the Class B-2  Certificates  are not
eligible to receive  distributions  of  principal  in  accordance  with  Section
4.01(d)(i), the Class B-2 Percentage for such Distribution Date will be zero.

               Class B-2 Prepayment  Percentage:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying (i) the Subordinated  Prepayment Percentage by (ii) a fraction,  the
numerator  of which is the Class B-2  Principal  Balance  (determined  as of the
Determination  Date preceding  such  Distribution  Date) and the  denominator of
which is the sum of the  Class M  Principal  Balance  and the  Class B  Subclass
Principal  Balances  of the Class B  Subclasses  eligible  to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d).  Except as set forth in Section 4.01(d)(ii),  in the event that
the  Class  B-2  Certificates  are not  eligible  to  receive  distributions  of
principal  in  accordance  with  Section  4.01(d)(i),  the Class B-2  Prepayment
Percentage for such Distribution Date will be zero.


                                       18
<PAGE>

               Class B-2 Principal Balance:  As to the first Determination Date,
the Original Class B-2 Principal  Balance.  As of any  subsequent  Determination
Date, the lesser of (i) the Original Class B-2 Principal Balance less the sum of
(a) all amounts previously  distributed in respect of the Class B-2 Certificates
on prior  Distribution  Dates (A)  pursuant to Paragraph  thirteenth  of Section
4.01(a)  and (B) as a result  of a  Principal  Adjustment  and (b) the  Realized
Losses  previously  allocated to the Class B-2 Certificates  pursuant to Section
4.02(b) and (ii) the Adjusted Pool Amount as of the preceding  Distribution Date
less the sum of the Class A Principal  Balance,  the Class AP Principal Balance,
the Class M  Principal  Balance and the Class B-1  Principal  Balance as of such
Determination Date.

               Class B-2 Unpaid Interest Shortfall: As to any Distribution Date,
the amount,  if any, by which the aggregate of the Class B-2 Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-2  Certificates on prior  Distribution  Dates pursuant to
Paragraph twelfth of Section 4.01(a).

               Class B-3 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  B-3 and
Exhibit D hereto.

               Class B-3 Certificateholder: The registered holder of a Class B-3
Certificate.

               Class B-3 Distribution  Amount: As to any Distribution  Date, any
amount  distributable to the Holders of the Class B-3  Certificates  pursuant to
Paragraphs fourteenth, fifteenth and sixteenth of Section 4.01(a).

               Class B-3 Interest Shortfall Amount: As to any Distribution Date,
any amount by which the Class B Subclass  Interest  Accrual  Amount of the Class
B-3  Certificates  with  respect to such  Distribution  Date  exceeds the amount
distributed in respect of the Class B-3 Certificates on such  Distribution  Date
pursuant to Paragraph fourteenth of Section 4.01(a).

               Class B-3 Optimal Principal Amount: As to any Distribution  Date,
an amount equal to the sum, as to each Outstanding Mortgage Loan, of the product
of (x) the Classes A/M/B Fraction with respect to such Mortgage Loan and (y) the
sum of:

               (i) the Class B-3 Percentage of (A) the principal  portion of the
        Monthly  Payment  due on the Due  Date  occurring  in the  month of such
        Distribution Date on such Mortgage Loan, less (B) if the Bankruptcy Loss
        Amount  has been  reduced  to zero,  the  principal  portion of any Debt
        Service Reduction with respect to such Mortgage Loan;

               (ii)  the  Class  B-3  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of each  Mortgage  Loan that was  repurchased  by the
        Seller during such preceding month pursuant to Section 2.02 or 2.03, net
        of any unreimbursed Periodic Advances in respect of principal previously
        made by the  Servicer,  Master  Servicer  or  Trust  Administrator  with
        respect to such Mortgage Loan;



                                       19
<PAGE>

               (iii) the Class B-3  Prepayment  Percentage  of (a) the aggregate
        Net  Liquidation  Proceeds  (other than,  with respect to an Exhibit F-1
        Mortgage  Loan, Net Partial  Liquidation  Proceeds) of any such Mortgage
        Loan that became a Liquidated  Loan in the month  preceding the month of
        such  Distribution   Date  (excluding  the  portion  thereof,   if  any,
        constituting   Net  Foreclosure   Profits)  less  the  sum  of  (A)  any
        unreimbursed  Periodic Advances in respect of principal  previously made
        by the Servicer,  the Master  Servicer or the Trust  Administrator  with
        respect  to  such  Liquidated  Loan  and  (B)  the  portion  of the  Net
        Liquidation  Proceeds  allocable  to interest and (b) with respect to an
        Exhibit  F-1  Mortgage  Loan,  the  aggregate  Net  Partial  Liquidation
        Proceeds on any such Mortgage Loan received by PHMC, as Servicer, during
        the related Partial  Liquidation Receipt Period, less the sum of (A) the
        amounts  allocable to principal of any  unreimbursed  Periodic  Advances
        previously  made by PHMC, as Servicer,  the Master Servicer or the Trust
        Administrator  and  (B)  the  portion  of the  Net  Partial  Liquidation
        Proceeds allocable to interest;

               (iv)  the  Class  B-3  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of such  Mortgage  Loan if such Mortgage Loan was the
        subject of a Prepayment in Full (a) during the month preceding the month
        in which such  Distribution  Date occurs with respect to any Exhibit F-2
        Mortgage   Loan  or  (b)  during  the  period  from  and  including  the
        Determination Date in the month preceding the month of such Distribution
        Date up to (but not including) the  Determination  Date occurring in the
        month of such Distribution Date with respect to any Exhibit F-1 Mortgage
        Loan;

               (v) the Class B-3 Prepayment  Percentage of all partial principal
        prepayments  (a) received  with respect to any Exhibit F-2 Mortgage Loan
        during the month  preceding  the month in which such  Distribution  Date
        occurs and (b) received with respect to any Exhibit F-1 Mortgage Loan on
        or after the  Determination  Date  occurring in the month  preceding the
        month  in  which  such   Distribution  Date  occurs  and  prior  to  the
        Determination  Date  occurring  in the month in which such  Distribution
        Date occurs; and

               (vi)  the  Class  B-3  Prepayment  Percentage  of the  difference
        between the unpaid  principal  balance of such Mortgage Loan substituted
        for a defective  Mortgage  Loan during the month  preceding the month in
        which such  Distribution Date occurs and the unpaid principal balance of
        such defective Mortgage Loan, less the amount allocable to the principal
        portion of any  unreimbursed  Periodic  Advances  previously made by the
        Servicer,  the Master Servicer or the Trust  Administrator in respect of
        such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-3 Optimal Principal Amount
will equal the lesser of (A) the Class B-3 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-3 Certificates.



                                       20
<PAGE>

               Class B-3 Percentage:  As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated  Percentage by (ii) a fraction, the numerator of which is the Class
B-3 Principal Balance  (determined as of the  Determination  Date preceding such
Distribution  Date)  and the  denominator  of  which  is the sum of the  Class M
Principal  Balance  and the Class B Subclass  Principal  Balances of the Class B
Subclasses  eligible to receive  principal  distributions  for such Distribution
Date in accordance with the provisions of Section  4.01(d).  Except as set forth
in Section  4.01(d)(ii),  in the event that the Class B-3  Certificates  are not
eligible to receive  distributions  of  principal  in  accordance  with  Section
4.01(d)(i), the Class B-3 Percentage for such Distribution Date will be zero.

               Class B-3 Prepayment  Percentage:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying (i) the Subordinated  Prepayment Percentage by (ii) a fraction,  the
numerator  of which is the Class B-3  Principal  Balance  (determined  as of the
Determination  Date preceding  such  Distribution  Date) and the  denominator of
which is the sum of the  Class M  Principal  Balance  and the  Class B  Subclass
Principal  Balances  of the Class B  Subclasses  eligible  to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d).  Except as set forth in Section 4.01(d)(ii),  in the event that
the  Class  B-3  Certificates  are not  eligible  to  receive  distributions  of
principal  in  accordance  with  Section  4.01(d)(i),  the Class B-3  Prepayment
Percentage for such Distribution Date will be zero.

               Class B-3 Principal Balance:  As to the first Determination Date,
the Original Class B-3 Principal  Balance.  As of any  subsequent  Determination
Date, the lesser of (i) the Original Class B-3 Principal Balance less the sum of
(a) all amounts previously  distributed in respect of the Class B-3 Certificates
on prior  Distribution  Dates (A)  pursuant to  Paragraph  sixteenth  of Section
4.01(a)  and (B) as a result  of a  Principal  Adjustment  and (b) the  Realized
Losses  previously  allocated to the Class B-3 Certificates  pursuant to Section
4.02(b) and (ii) the Adjusted Pool Amount as of the preceding  Distribution Date
less the sum of the Class A Principal  Balance,  the Class AP Principal Balance,
the Class M Principal Balance, the Class B-1 Principal Balance and the Class B-2
Principal Balance as of such Determination Date.

               Class B-3 Unpaid Interest Shortfall: As to any Distribution Date,
the amount,  if any, by which the aggregate of the Class B-3 Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-3  Certificates on prior  Distribution  Dates pursuant to
Paragraph fifteenth of Section 4.01(a).

               Class B-4 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  B-4 and
Exhibit D hereto.

               Class B-4 Certificateholder: The registered holder of a Class B-4
Certificate.


                                       21
<PAGE>

               Class B-4 Distribution  Amount: As to any Distribution  Date, any
amount  distributable to the Holders of the Class B-4  Certificates  pursuant to
Paragraphs seventeenth, eighteenth and nineteenth of Section 4.01(a).

               Class B-4 Interest Shortfall Amount: As to any Distribution Date,
any amount by which the Class B Subclass  Interest  Accrual  Amount of the Class
B-4  Certificates  with  respect to such  Distribution  Date  exceeds the amount
distributed in respect of the Class B-4 Certificates on such  Distribution  Date
pursuant to Paragraph seventeenth of Section 4.01(a).

               Class B-4 Optimal Principal Amount: As to any Distribution  Date,
an amount equal to the sum, as to each Outstanding Mortgage Loan, of the product
of (x) the Classes A/M/B Fraction with respect to such Mortgage Loan and (y) the
sum of:

               (i) the Class B-4 Percentage of (A) the principal  portion of the
        Monthly  Payment  due on the Due  Date  occurring  in the  month of such
        Distribution Date on such Mortgage Loan, less (B) if the Bankruptcy Loss
        Amount  has been  reduced  to zero,  the  principal  portion of any Debt
        Service Reduction with respect to such Mortgage Loan;

               (ii)  the  Class  B-4  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of each  Mortgage  Loan that was  repurchased  by the
        Seller during such preceding month pursuant to Section 2.02 or 2.03, net
        of any unreimbursed Periodic Advances in respect of principal previously
        made by the  Servicer,  Master  Servicer  or  Trust  Administrator  with
        respect to such Mortgage Loan;

               (iii) the Class B-4  Prepayment  Percentage  of (a) the aggregate
        Net  Liquidation  Proceeds  (other than,  with respect to an Exhibit F-1
        Mortgage  Loan, Net Partial  Liquidation  Proceeds) of any such Mortgage
        Loan that became a Liquidated  Loan in the month  preceding the month of
        such  Distribution   Date  (excluding  the  portion  thereof,   if  any,
        constituting   Net  Foreclosure   Profits)  less  the  sum  of  (A)  any
        unreimbursed  Periodic Advances in respect of principal  previously made
        by the Servicer,  the Master  Servicer or the Trust  Administrator  with
        respect  to  such  Liquidated  Loan  and  (B)  the  portion  of the  Net
        Liquidation  Proceeds  allocable  to interest and (b) with respect to an
        Exhibit  F-1  Mortgage  Loan,  the  aggregate  Net  Partial  Liquidation
        Proceeds on any such Mortgage Loan received by PHMC, as Servicer, during
        the related Partial  Liquidation Receipt Period, less the sum of (A) the
        amounts  allocable to principal of any  unreimbursed  Periodic  Advances
        previously  made by PHMC, as Servicer,  the Master Servicer or the Trust
        Administrator  and  (B)  the  portion  of the  Net  Partial  Liquidation
        Proceeds allocable to interest;

               (iv)  the  Class  B-4  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of such  Mortgage  Loan if such Mortgage Loan was the
        subject of a Prepayment in Full (a) during the month preceding the month
        in which such  Distribution  Date occurs with respect to any Exhibit F-2


                                       22
<PAGE>

        Mortgage   Loan  or  (b)  during  the  period  from  and  including  the
        Determination Date in the month preceding the month of such Distribution
        Date up to (but not including) the  Determination  Date occurring in the
        month of such Distribution Date with respect to any Exhibit F-1 Mortgage
        Loan;

               (v) the Class B-4 Prepayment  Percentage of all partial principal
        prepayments  (a) received  with respect to any Exhibit F-2 Mortgage Loan
        during the month  preceding  the month in which such  Distribution  Date
        occurs and (b) received with respect to any Exhibit F-1 Mortgage Loan on
        or after the  Determination  Date  occurring in the month  preceding the
        month  in  which  such   Distribution  Date  occurs  and  prior  to  the
        Determination  Date  occurring  in the month in which such  Distribution
        Date occurs; and

               (vi)  the  Class  B-4  Prepayment  Percentage  of the  difference
        between the unpaid  principal  balance of such Mortgage Loan substituted
        for a defective  Mortgage  Loan during the month  preceding the month in
        which such  Distribution Date occurs and the unpaid principal balance of
        such defective Mortgage Loan, less the amount allocable to the principal
        portion of any  unreimbursed  Periodic  Advances  previously made by the
        Servicer,  the Master Servicer or the Trust  Administrator in respect of
        such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-4 Optimal Principal Amount
will equal the lesser of (A) the Class B-4 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-4 Certificates.

               Class B-4 Percentage:  As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated  Percentage by (ii) a fraction, the numerator of which is the Class
B-4 Principal Balance  (determined as of the  Determination  Date preceding such
Distribution  Date)  and the  denominator  of  which  is the sum of the  Class M
Principal  Balance  and the Class B Subclass  Principal  Balances of the Class B
Subclasses  eligible to receive  principal  distributions  for such Distribution
Date in accordance with the provisions of Section  4.01(d).  Except as set forth
in Section  4.01(d)(ii),  in the event that the Class B-4  Certificates  are not
eligible to receive  distributions  of  principal  in  accordance  with  Section
4.01(d)(i), the Class B-4 Percentage for such Distribution Date will be zero.

               Class B-4 Prepayment  Percentage:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying (i) the Subordinated  Prepayment Percentage by (ii) a fraction,  the
numerator  of which is the Class B-4  Principal  Balance  (determined  as of the
Determination  Date preceding  such  Distribution  Date) and the  denominator of
which is the sum of the  Class M  Principal  Balance  and the  Class B  Subclass
Principal  Balances  of the Class B  Subclasses  eligible  to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d).  Except as set forth in Section 4.01(d)(ii),  in the event that
the  Class  B-4  Certificates  are not  eligible  to  receive  distributions  of
principal  in  accordance  with  Section  4.01(d)(i),  the Class B-4  Prepayment
Percentage for such Distribution Date will be zero.



                                       23
<PAGE>

               Class B-4 Principal Balance:  As to the first Determination Date,
the Original Class B-4 Principal  Balance.  As of any  subsequent  Determination
Date, the lesser of (i) the Original Class B-4 Principal Balance less the sum of
(a) all amounts previously  distributed in respect of the Class B-4 Certificates
on prior  Distribution  Dates (A)  pursuant to Paragraph  nineteenth  of Section
4.01(a)  and (B) as a result  of a  Principal  Adjustment  and (b) the  Realized
Losses  previously  allocated to the Class B-4 Certificates  pursuant to Section
4.02(b) and (ii) the Adjusted Pool Amount as of the preceding  Distribution Date
less the sum of the Class A Principal  Balance,  the Class AP Principal Balance,
the Class M Principal Balance,  the Class B-1 Principal  Balance,  the Class B-2
Principal Balance and the Class B-3 Principal  Balance as of such  Determination
Date.

               Class B-4 Unpaid Interest Shortfall: As to any Distribution Date,
the amount,  if any, by which the aggregate of the Class B-4 Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-4  Certificates on prior  Distribution  Dates pursuant to
Paragraph eighteenth of Section 4.01(a).

               Class B-5 Certificate:  Any one of the  Certificates  executed by
the Trust  Administrator  and  authenticated  by the Trust  Administrator or the
Authenticating  Agent in  substantially  the form set forth in  Exhibit  B-5 and
Exhibit D hereto.

               Class B-5 Certificateholder: The registered holder of a Class B-5
Certificate.

               Class B-5 Distribution  Amount: As to any Distribution  Date, any
amount  distributable to the Holders of the Class B-5  Certificates  pursuant to
Paragraphs twentieth, twenty-first, and twenty-second of Section 4.01(a).

               Class B-5 Interest Shortfall Amount: As to any Distribution Date,
any amount by which the Class B Subclass  Interest  Accrual  Amount of the Class
B-5  Certificates  with  respect to such  Distribution  Date  exceeds the amount
distributed in respect of the Class B-5 Certificates on such  Distribution  Date
pursuant to Paragraph twentieth of Section 4.01(a).

               Class B-5 Optimal Principal Amount: As to any Distribution  Date,
an amount equal to the sum, as to each Outstanding Mortgage Loan, of the product
of (x) the Classes A/M/B Fraction with respect to such Mortgage Loan and (y) the
sum of:

               (i) the Class B-5 Percentage of (A) the principal  portion of the
        Monthly  Payment  due on the Due  Date  occurring  in the  month of such
        Distribution Date on such Mortgage Loan, less (B) if the Bankruptcy Loss
        Amount  has been  reduced  to zero,  the  principal  portion of any Debt
        Service Reduction with respect to such Mortgage Loan;

               (ii)  the  Class  B-5  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of each  Mortgage  Loan that was  repurchased  by the
        Seller during such preceding month pursuant to Section 2.02 or 2.03, net
        of any unreimbursed Periodic Advances in respect of principal previously
        made by the  Servicer,  Master  Servicer  or  Trust  Administrator  with
        respect to such Mortgage Loan;



                                       24
<PAGE>

               (iii) the Class B-5  Prepayment  Percentage  of (a) the aggregate
        Net  Liquidation  Proceeds  (other than,  with respect to an Exhibit F-1
        Mortgage  Loan, Net Partial  Liquidation  Proceeds) of any such Mortgage
        Loan that became a Liquidated  Loan in the month  preceding the month of
        such  Distribution   Date  (excluding  the  portion  thereof,   if  any,
        constituting   Net  Foreclosure   Profits)  less  the  sum  of  (A)  any
        unreimbursed  Periodic Advances in respect of principal  previously made
        by the Servicer,  the Master  Servicer or the Trust  Administrator  with
        respect  to  such  Liquidated  Loan  and  (B)  the  portion  of the  Net
        Liquidation  Proceeds  allocable  to interest and (b) with respect to an
        Exhibit  F-1  Mortgage  Loan,  the  aggregate  Net  Partial  Liquidation
        Proceeds on any such Mortgage Loan received by PHMC, as Servicer, during
        the related Partial  Liquidation Receipt Period, less the sum of (A) the
        amounts  allocable to principal of any  unreimbursed  Periodic  Advances
        previously  made by PHMC, as Servicer,  the Master Servicer or the Trust
        Administrator  and  (B)  the  portion  of the  Net  Partial  Liquidation
        Proceeds allocable to interest;

               (iv)  the  Class  B-5  Prepayment  Percentage  of  the  Scheduled
        Principal  Balance of such  Mortgage  Loan if such Mortgage Loan was the
        subject of a Prepayment in Full (a) during the month preceding the month
        in which such  Distribution  Date occurs with respect to any Exhibit F-2
        Mortgage   Loan  or  (b)  during  the  period  from  and  including  the
        Determination Date in the month preceding the month of such Distribution
        Date up to (but not including) the  Determination  Date occurring in the
        month of such Distribution Date with respect to any Exhibit F-1 Mortgage
        Loan;

               (v) the Class B-5 Prepayment  Percentage of all partial principal
        prepayments  (a) received  with respect to any Exhibit F-2 Mortgage Loan
        during the month  preceding  the month in which such  Distribution  Date
        occurs and (b) received with respect to any Exhibit F-1 Mortgage Loan on
        or after the  Determination  Date  occurring in the month  preceding the
        month  in  which  such   Distribution  Date  occurs  and  prior  to  the
        Determination  Date  occurring  in the month in which such  Distribution
        Date occurs; and

               (vi)  the  Class  B-5  Prepayment  Percentage  of the  difference
        between the unpaid  principal  balance of such Mortgage Loan substituted
        for a defective  Mortgage  Loan during the month  preceding the month in
        which such  Distribution Date occurs and the unpaid principal balance of
        such defective Mortgage Loan, less the amount allocable to the principal
        portion of any  unreimbursed  Periodic  Advances  previously made by the
        Servicer,  the Master Servicer or the Trust  Administrator in respect of
        such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-5 Optimal Principal Amount
will equal the lesser of (A) the Class B-5 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-5 Certificates.



                                       25
<PAGE>

               Class B-5 Percentage:  As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated  Percentage by (ii) a fraction, the numerator of which is the Class
B-5 Principal Balance  (determined as of the  Determination  Date preceding such
Distribution  Date)  and the  denominator  of  which  is the sum of the  Class M
Principal  Balance  and the Class B Subclass  Principal  Balances of the Class B
Subclasses  eligible to receive  principal  distributions  for such Distribution
Date in accordance with the provisions of Section  4.01(d).  Except as set forth
in Section  4.01(d)(ii),  in the event that the Class B-5  Certificates  are not
eligible to receive  distributions  of  principal  in  accordance  with  Section
4.01(d)(i), the Class B-5 Percentage for such Distribution Date will be zero.

               Class B-5 Prepayment  Percentage:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying (i) the Subordinated  Prepayment Percentage by (ii) a fraction,  the
numerator  of which is the Class B-5  Principal  Balance  (determined  as of the
Determination  Date preceding  such  Distribution  Date) and the  denominator of
which is the sum of the  Class M  Principal  Balance  and the  Class B  Subclass
Principal  Balances  of the Class B  Subclasses  eligible  to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d).  Except as set forth in Section 4.01(d)(ii),  in the event that
the  Class  B-5  Certificates  are not  eligible  to  receive  distributions  of
principal  in  accordance  with  Section  4.01(d)(i),  the Class B-5  Prepayment
Percentage for such Distribution Date will be zero.

               Class B-5 Principal Balance:  As to the first Determination Date,
the Original Class B-5 Principal  Balance.  As of any  subsequent  Determination
Date, the lesser of (i) the Original Class B-5 Principal Balance less the sum of
(a) all amounts previously  distributed in respect of the Class B-5 Certificates
on prior  Distribution  Dates  pursuant to  Paragraph  twenty-second  of Section
4.01(a)  and (b) the  Realized  Losses  previously  allocated  to the  Class B-5
Certificates pursuant to Section 4.02(b) and (ii) the Adjusted Pool Amount as of
the preceding  Distribution Date less the sum of the Class A Principal  Balance,
the Class AP Principal  Balance,  the Class M Principal  Balance,  the Class B-1
Principal  Balance,  the Class B-2  Principal  Balance,  the Class B-3 Principal
Balance and the Class B-4 Principal Balance as of such Determination Date.

               Class B-5 Unpaid Interest Shortfall: As to any Distribution Date,
the amount,  if any, by which the aggregate of the Class B-5 Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-5  Certificates on prior  Distribution  Dates pursuant to
Paragraph twenty-first of Section 4.01(a).

               Class M Certificate:  Any one of the Certificates executed by the
Trust  Administrator  and  authenticated  by  the  Trust  Administrator  or  the
Authenticating  Agent  in  substantially  the form set  forth in  Exhibit  C and
Exhibit D hereto.

               Class M  Certificateholder:  The  registered  holder of a Class M
Certificate.



                                       26
<PAGE>

               Class M Distribution  Amount:  As to any  Distribution  Date, the
aggregate  amount  distributable  to  the  Class  M  Certificates   pursuant  to
Paragraphs  fifth,  sixth,  and seventh of Section 4.01(a) on such  Distribution
Date.

               Class M Interest Accrual Amount: As to any Distribution  Date, an
amount equal to (i) the product of 1/12th of the Class M  Pass-Through  Rate and
the Class M  Principal  Balance  as of the  Determination  Date  preceding  such
Distribution Date minus (ii) (x) any Non-Supported  Interest Shortfall allocated
to the Class M Certificates  with respect to such  Distribution Date and (y) the
interest  portion of any Excess Special  Hazard Losses,  Excess Fraud Losses and
Excess  Bankruptcy  Losses allocated to the Class M Certificates with respect to
such Distribution Date pursuant to Section 4.02(e).

               Class M Interest  Shortfall Amount: As to any Distribution  Date,
any amount by which the Class M Interest  Accrual  Amount  with  respect to such
Distribution  Date  exceeds  the  amount  distributed  in respect of the Class M
Certificates pursuant to Paragraph fifth of Section 4.01(a).

               Class M Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum, as to each Outstanding Mortgage Loan, of the product of
(x) the Classes  A/M/B  Fraction  with respect to such Mortgage Loan and (y) the
sum of:

               (i) the Class M Percentage  of (A) the  principal  portion of the
        Monthly  Payment  due on the Due  Date  occurring  in the  month of such
        Distribution Date on such Mortgage Loan, less (B) if the Bankruptcy Loss
        Amount  has been  reduced  to zero,  the  principal  portion of any Debt
        Service Reduction with respect to such Mortgage Loan;

               (ii) the Class M Prepayment Percentage of the Scheduled Principal
        Balance of each Mortgage Loan that was  repurchased by the Seller during
        such  preceding  month  pursuant  to  Section  2.02 or 2.03,  net of any
        unreimbursed  Periodic Advances in respect of principal  previously made
        by the Servicer,  Master Servicer or Trust Administrator with respect to
        such Mortgage Loan;

               (iii) the Class M Prepayment  Percentage of (a) the aggregate Net
        Liquidation  Proceeds  (other  than,  with  respect  to an  Exhibit  F-1
        Mortgage  Loan, Net Partial  Liquidation  Proceeds) of any such Mortgage
        Loan that became a Liquidated  Loan in the month  preceding the month of
        such  Distribution   Date  (excluding  the  portion  thereof,   if  any,
        constituting   Net  Foreclosure   Profits)  less  the  sum  of  (A)  any
        unreimbursed  Periodic Advances in respect of principal  previously made
        by the Servicer,  the Master  Servicer or the Trust  Administrator  with
        respect  to  such  Liquidated  Loan  and  (B)  the  portion  of the  Net
        Liquidation  Proceeds  allocable  to interest and (b) with respect to an
        Exhibit  F-1  Mortgage  Loan,  the  aggregate  Net  Partial  Liquidation
        Proceeds on any such Mortgage Loan received by PHMC, as Servicer, during
        the related Partial  Liquidation Receipt Period, less the sum of (A) the
        amounts  allocable to principal of any  unreimbursed  Periodic  Advances
        previously  made by PHMC, as Servicer,  the Master Servicer or the Trust


                                       27
<PAGE>

        Administrator  and  (B)  the  portion  of the  Net  Partial  Liquidation
        Proceeds allocable to interest;

               (iv) the Class M Prepayment Percentage of the Scheduled Principal
        Balance of such Mortgage Loan if such Mortgage Loan was the subject of a
        Prepayment  in Full (a)  during the month  preceding  the month in which
        such  Distribution  Date occurs with respect to any Exhibit F-2 Mortgage
        Loan or (b) during the period from and including the Determination  Date
        in the month  preceding the month of such  Distribution  Date up to (but
        not  including)  the  Determination  Date occurring in the month of such
        Distribution Date with respect to any Exhibit F-1 Mortgage Loan;

               (v) the Class M Prepayment  Percentage  of all partial  principal
        prepayments  (a) received  with respect to any Exhibit F-2 Mortgage Loan
        during the month  preceding  the month in which such  Distribution  Date
        occurs and (b) received with respect to any Exhibit F-1 Mortgage Loan on
        or after the  Determination  Date  occurring in the month  preceding the
        month  in  which  such   Distribution  Date  occurs  and  prior  to  the
        Determination  Date  occurring  in the month in which such  Distribution
        Date occurs; and

               (vi) the Class M Prepayment  Percentage of the difference between
        the unpaid  principal  balance of such Mortgage Loan  substituted  for a
        defective  Mortgage  Loan during the month  preceding the month in which
        such  Distribution  Date occurs and the unpaid principal balance of such
        defective  Mortgage  Loan,  less the amount  allocable to the  principal
        portion of any  unreimbursed  Periodic  Advances  previously made by the
        Servicer,  the Master Servicer or the Trust  Administrator in respect of
        such defective Mortgage Loan.

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Class and such Distribution Date, the Class M Optimal Principal Amount will
equal  the  lesser of (A) the Class M Optimal  Principal  Amount  calculated  as
described in the preceding provisions and (B) the Adjusted Principal Balance for
the Class M Certificates.

               Class M Pass-Through Rate: As to any Distribution Date, 6.75% per
annum.

               Class M Percentage:  As to any Distribution  Date, the percentage
calculated by multiplying the Subordinated Percentage by either (a) if the Class
B  Certificates  are  eligible  to  receive  principal  distributions  for  such
Distribution  Date in  accordance  with the  provisions  of Section  4.01(d),  a
fraction, the numerator of which is the Class M Principal Balance (determined as
of the Determination  Date preceding such Distribution Date) and the denominator
of which is the sum of the Class M  Principal  Balance  and the Class B Subclass
Principal  Balances  of the Class B  Subclasses  eligible  to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d) or (b) except as set forth in Section 4.01(d)(ii),  if the Class
B  Certificates  are not eligible to receive  principal  distributions  for such
Distribution Date in accordance with the provisions of Section 4.01(d)(i), one.



                                       28
<PAGE>

               Class M Prepayment  Percentage:  As to any Distribution Date, the
percentage  calculated by multiplying the Subordinated  Prepayment Percentage by
either  (a) if the  Class B  Certificates  are  eligible  to  receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section  4.01(d),  a fraction,  the  numerator of which is the Class M Principal
Balance  (determined as of the  Determination  Date preceding such  Distribution
Date) and the  denominator of which is the sum of the Class M Principal  Balance
and the Class B Subclass Principal  Balances of the Class B Subclasses  eligible
to receive principal distributions for such Distribution Date in accordance with
the  provisions  of  Section  4.01(d)  or (b)  except  as set  forth in  Section
4.01(d)(ii),  if the Class B Certificates are not eligible to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d)(i), one.

               Class M Principal Balance:  As to the first  Determination  Date,
the Original Class M Principal Balance. As of any subsequent Determination Date,
the lesser of (i) the Original Class M Principal Balance less the sum of (a) all
amounts  previously  distributed in respect of the Class M Certificates on prior
Distribution  Dates (A) pursuant to Paragraph seventh of Section 4.01(a) and (B)
as a result of a Principal  Adjustment  and (b) the Realized  Losses  previously
allocated to the Class M Certificates  pursuant to Section  4.02(b) and (ii) the
Adjusted Pool Amount as of the preceding  Distribution  Date less the sum of the
Class A  Principal  Balance  and  the  Class  AP  Principal  Balance  as of such
Determination Date.

               Class M Unpaid Interest  Shortfall:  As to any Distribution Date,
the amount,  if any, by which the  aggregate  of the Class M Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class M  Certificates  on prior  Distribution  Dates  pursuant to
Paragraph sixth of Section 4.01(a).

               Classes A/M/B  Fraction:  With respect to any Mortgage  Loan, the
quotient  obtained by dividing the Net Mortgage  Interest Rate for such Mortgage
Loan by 6.75%.

               Classes A/M/B Voting Interest: The ratio obtained by dividing the
Pool Balance  (Classes  A/M/B  Portion) by the sum of the Pool Balance  (Classes
A/M/B Portion) and the Pool Balance (Class AP Portion).

               Clearing  Agency:  An  organization  registered  as  a  "clearing
agency"  pursuant  to Section 17A of the  Securities  Exchange  Act of 1934,  as
amended. The initial Clearing Agency shall be The Depository Trust Company.

               Clearing Agency Participant:  A broker,  dealer,  bank, financial
institution  or other  Person  for whom a  Clearing  Agency  effects  book-entry
transfers of securities deposited with the Clearing Agency.

               Closing Date: The date of initial  issuance of the  Certificates,
as set forth in Section 11.24.



                                       29
<PAGE>

               Code:  The Internal  Revenue  Code of 1986,  as it may be amended
from  time  to  time,  any  successor  statutes  thereto,  and  applicable  U.S.
Department  of  the  Treasury   temporary  or  final   regulations   promulgated
thereunder.

               Co-op  Shares:   Shares  issued  by  private  non-profit  housing
corporations.

               Corporate  Trust  Office:  The  principal  office  of  the  Trust
Administrator  or the  Trustee,  as the case may be, at which at any  particular
time its corporate  trust business  shall be  administered,  which office,  with
respect  to the  Trust  Administrator,  at the  date  of the  execution  of this
instrument is located at 180 East Fifth Street,  St. Paul,  Minnesota 55101 and,
with respect to the Trustee,  at the date of the execution of this instrument is
located  at 615 East  Michigan  Street,  Lewis  Center,  4th  Floor,  Milwaukee,
Wisconsin 53202.

               Countrywide  Servicing  Agreement:  The servicing agreement among
PHMC, Securitized Asset Services Corporation and Countrywide Funding Corporation
dated as of October 10, 1994.

               Cross-Over  Date:  The first  Distribution  Date with  respect to
which  the  Class  A  Percentage  (determined  pursuant  to  clause  (ii) of the
definition thereof) equals or exceeds 100%.

               Current  Class  A  Interest   Distribution   Amount:  As  to  any
Distribution  Date, the amount  distributed in respect of the Class A Subclasses
pursuant to Paragraph first of Section 4.01(a) on such Distribution Date.

               Current  Class  B  Interest   Distribution   Amount:  As  to  any
Distribution Date, the amount distributed in respect of the Class B Certificates
pursuant to Paragraphs eighth, eleventh,  fourteenth,  seventeenth and twentieth
of Section 4.01(a) on such Distribution Date.

               Current Class B-1  Fractional  Interest:  As to any  Distribution
Date  subsequent to the first  Distribution  Date,  the  percentage  obtained by
dividing  the sum of the Class B Subclass  Principal  Balances of the Class B-2,
Class  B-3,  Class  B-4 and  Class  B-5  Certificates  by the sum of the Class A
Principal  Balance,  the Class M  Principal  Balance  and the Class B  Principal
Balance.  As to the first  Distribution  Date, the Original Class B-1 Fractional
Interest.

               Current Class B-2  Fractional  Interest:  As to any  Distribution
Date  subsequent to the first  Distribution  Date,  the  percentage  obtained by
dividing  the sum of the Class B Subclass  Principal  Balances of the Class B-3,
Class  B-4  and  Class  B-5  Certificates  by the sum of the  Class A  Principal
Balance,  the Class M Principal Balance and the Class B Principal Balance. As to
the first Distribution Date, the Original Class B-2 Fractional Interest.

               Current Class B-3  Fractional  Interest:  As to any  Distribution
Date  subsequent to the first  Distribution  Date,  the  percentage  obtained by
dividing the Class B Subclass  Principal Balances of the Class B-4 and Class B-5
Certificates by the sum of the Class A Principal Balance,  the Class M Principal
Balance and the Class B Principal  Balance.  As to the first  Distribution Date,
the Original Class B-3 Fractional Interest.



                                       30
<PAGE>

               Current Class B-4  Fractional  Interest:  As to any  Distribution
Date  subsequent to the first  Distribution  Date,  the  percentage  obtained by
dividing the Class B Subclass Principal Balance of the Class B-5 Certificates by
the sum of the Class A Principal Balance,  the Class M Principal Balance and the
Class B Principal Balance. As to the first Distribution Date, the Original Class
B-4 Fractional Interest.

               Current Class M Fractional Interest:  As to any Distribution Date
subsequent to the first Distribution  Date, the percentage  obtained by dividing
the Class B Principal Balance by the sum of the Class A Principal  Balance,  the
Class M Principal  Balance and the Class B  Principal  Balance.  As to the first
Distribution Date, the Original Class M Fractional Interest.

               Current  Class  M  Interest   Distribution   Amount:  As  to  any
Distribution Date, the amount distributed in respect of the Class M Certificates
pursuant to Paragraph fifth of Section 4.01(a) on such Distribution Date.

               Curtailment:  Any Principal  Prepayment made by a Mortgagor which
is not a Prepayment in Full.

               Curtailment  Interest  Shortfall:  On any Distribution  Date, the
amount of  interest,  if any,  that  would  have  accrued  on the  amount of any
Curtailment  with  respect to an Exhibit  F-2  Mortgage  Loan that was  received
during the month preceding the month in which such  Distribution  Date occurs at
the Net  Mortgage  Interest  Rate  for  such  Mortgage  Loan  from  the  date of
application by the related Servicer of such Curtailment  through the last day of
the month in which it was received.  On any Distribution Date which occurs on or
after the  Cross-Over  Date,  with respect to any Exhibit F-1 Mortgage Loan, the
amount of  interest,  if any,  that  would  have  accrued  on the  amount of any
Curtailment  with  respect to a Mortgage  Loan that was received on or after the
Determination  Date in the month preceding the month in which such  Distribution
Date  occurs but prior to the first day of the month in which such  Distribution
Date occurs at the Net Mortgage  Interest  Rate for such  Mortgage Loan from the
date of  application  of such  Curtailment  through the last day of the month in
which received.

               Custodial Agreement:  The Custodial Agreement,  if any, from time
to time in effect between the Custodian named therein,  a Servicer and the Trust
Administrator, substantially in the form of Exhibit E hereto, as the same may be
amended or modified from time to time in accordance with the terms thereof.

               Custodial P&I Account:  The Custodial P&I Account,  as defined in
each of the  Servicing  Agreements,  with  respect  to the  Mortgage  Loans.  In
determining  whether the Custodial P&I Account under any Servicing  Agreement is
"acceptable"  to the Master  Servicer (as may be required by the  definition  of
"Eligible Account" contained in the Servicing  Agreements relating to six of the
Servicers),  the Master  Servicer  shall  require that any such account shall be
acceptable to each of the Rating Agencies.

               Custodian: Initially, the Trust Administrator, and thereafter the
Custodian,  if any, hereafter appointed by the Trust  Administrator  pursuant to
Section 8.13, or its successor in interest  under the Custodial  Agreement.  The
Custodian  may (but need not) be the  Trustee,  the Trust  Administrator  or any


                                       31
<PAGE>

Person  directly or  indirectly  controlling  or  controlled  by or under common
control  of either of them.  Neither a  Servicer,  nor the Seller nor the Master
Servicer nor any Person  directly or indirectly  controlling or controlled by or
under common control with any such Person may be appointed Custodian.

               Cut-Off Date:  The first day of the month of initial  issuance of
the Certificates as set forth in Section 11.02.

               Cut-Off Date Aggregate  Principal  Balance:  The aggregate of the
Cut-Off Date Principal Balances of the Mortgage Loans is as set forth in Section
11.03.

               Cut-Off Date  Principal  Balance:  As to each Mortgage  Loan, its
unpaid  principal  balance as of the close of business on the Cut-Off  Date (but
without  giving effect to any Principal  Prepayments  received or applied on the
Cut-Off Date), reduced by all payments of principal due on or before the Cut-Off
Date and not paid, and increased by scheduled  monthly payments of principal due
after the Cut-Off  Date but  received  by the related  Servicer on or before the
Cut-Off Date.

               DCR:  Duff &  Phelps  Credit  Rating  Co.,  or its  successor  in
interest.

               Debt Service  Reduction:  With  respect to any  Mortgage  Loan, a
reduction in the scheduled  Monthly Payment for such Mortgage Loan by a court of
competent  jurisdiction in a proceeding under the Bankruptcy Code, except such a
reduction constituting a Deficient Valuation.

               Deficient  Valuation:  With  respect  to  any  Mortgage  Loan,  a
valuation by a court of competent  jurisdiction of the Mortgaged  Property in an
amount less than the  then-outstanding  indebtedness under the Mortgage Loan, or
any  reduction  in the amount of  principal  to be paid in  connection  with any
scheduled Monthly Payment that results in a permanent  forgiveness of principal,
which  valuation or reduction  results  from a proceeding  under the  Bankruptcy
Code.

               Definitive Certificates:  As defined in Section 5.07.

               Denomination:  The amount, if any,  specified on the face of each
Certificate  representing  the principal  portion of the Cut-Off Date  Aggregate
Principal Balance evidenced by such Certificate.

               Determination  Date:  The  17th day of the  month  in  which  the
related Distribution Date occurs, or if such 17th day is not a Business Day, the
Business Day preceding such 17th day.

               Discount  Mortgage  Loan:  A  Mortgage  Loan with a Net  Mortgage
Interest Rate of less than 6.75%.



                                       32
<PAGE>

               Distribution  Date:  The 25th day of any month,  beginning in the
month following the month of initial  issuance of the  Certificates,  or if such
25th day is not a Business Day, the Business Day following such 25th day.

               Due Date: With respect to any Mortgage Loan, the day of the month
in which the Monthly Payment on such Mortgage Loan is scheduled to be paid.

               Eligible  Account:  One or more accounts (i) that are  maintained
with a depository  institution whose long-term debt obligations (or, in the case
of a depository  institution which is part of a holding company  structure,  the
long-term  debt  obligations  of such  holding  company)  at the time of deposit
therein  are  rated at  least  "AA" (or the  equivalent)  by each of the  Rating
Agencies,  (ii) the  deposits  in which are fully  insured  by the FDIC  through
either the Bank Insurance Fund or the Savings Association  Insurance Fund, (iii)
the deposits in which are insured by the FDIC through  either the Bank Insurance
Fund or the Savings Association  Insurance Fund (to the limit established by the
FDIC) and the uninsured  deposits in which  accounts are otherwise  secured,  as
evidenced by an Opinion of Counsel  delivered to the Trust  Administrator,  such
that the Trust Administrator,  on behalf of the  Certificateholders  has a claim
with  respect  to the  funds in such  accounts  or a  perfected  first  security
interest  against any collateral  securing such funds that is superior to claims
of any other  depositors or creditors of the depository  institution  with which
such accounts are maintained,  (iv) that are trust accounts  maintained with the
trust department of a federal or state chartered depository institution or trust
company  acting in its  fiduciary  capacity  or (v) such other  account  that is
acceptable  to each of the Rating  Agencies and would not cause the Trust Estate
to fail to qualify as a REMIC or result in the  imposition of any federal tax on
the REMIC.

               Eligible  Investments:  At  any  time,  any  one or  more  of the
following  obligations  and  securities  which  shall  mature not later than the
Business Day preceding the  Distribution  Date next  succeeding the date of such
investment,  provided  that such  investments  continue to qualify as "cash flow
investments" as defined in Code Section 860G(a)(6):

                (i)  obligations  of the United  States of America or any agency
        thereof,  provided  such  obligations  are  backed by the full faith and
        credit of the United States of America;

               (ii) general  obligations  of or  obligations  guaranteed  by any
        state of the  United  States of  America  or the  District  of  Columbia
        receiving  the highest  short-term or highest  long-term  rating of each
        Rating  Agency,  or  such  lower  rating  as  would  not  result  in the
        downgrading  or  withdrawal  of the rating  then  assigned to any of the
        Certificates  by either  Rating  Agency  or result in any of such  rated
        Certificates  being  placed  on credit  review  status  (other  than for
        possible upgrading) by either Rating Agency;

              (iii)  commercial or finance  company paper which is then rated in
        the  highest  long-term  commercial  or  finance  company  paper  rating
        category of each Rating Agency or the highest short-term rating category


                                       33
<PAGE>

        of each Rating Agency, or such lower rating category as would not result
        in the  downgrading  or withdrawal of the rating then assigned to any of
        the  Certificates by either Rating Agency or result in any of such rated
        Certificates  being  placed  on credit  review  status  (other  than for
        possible upgrading) by either Rating Agency;

               (iv)  certificates of deposit,  demand or time deposits,  federal
        funds or banker's  acceptances  issued by any depository  institution or
        trust company incorporated under the laws of the United States or of any
        state  thereof and subject to  supervision  and  examination  by federal
        and/or state banking  authorities,  provided that the  commercial  paper
        and/or debt obligations of such depository  institution or trust company
        (or in the case of the  principal  depository  institution  in a holding
        company system, the commercial paper or debt obligations of such holding
        company)  are  then  rated  in the  highest  short-term  or the  highest
        long-term  rating  category  for such  securities  of each of the Rating
        Agencies,  or such lower  rating  categories  as would not result in the
        downgrading  or  withdrawal  of the rating  then  assigned to any of the
        Certificates  by either  Rating  Agency  or result in any of such  rated
        Certificates  being  placed  on credit  review  status  (other  than for
        possible upgrading) by either Rating Agency;

                (v)  guaranteed  reinvestment  agreements  issued  by any  bank,
        insurance company or other corporation  acceptable to each Rating Agency
        at the time of the issuance of such agreements;

               (vi)  repurchase  agreements on  obligations  with respect to any
        security  described  in clauses (i) or (ii) above or any other  security
        issued  or  guaranteed  by an agency or  instrumentality  of the  United
        States  of  America,  in either  case  entered  into  with a  depository
        institution  or trust company  (acting as  principal)  described in (iv)
        above;

              (vii)  securities  (other than stripped  bonds or stripped  coupon
        securities)  bearing  interest  or  sold  at a  discount  issued  by any
        corporation  incorporated under the laws of the United States of America
        or  any  state  thereof  which,  at  the  time  of  such  investment  or
        contractual commitment providing for such investment,  are then rated in
        the highest  short-term or the highest long-term rating category by each
        Rating Agency,  or in such lower rating  category as would not result in
        the  downgrading or withdrawal of the rating then assigned to any of the
        Certificates  by either  Rating  Agency  or result in any of such  rated
        Certificates  being  placed  on credit  review  status  (other  than for
        possible upgrading) by either Rating Agency; and

             (viii) such other  investments  acceptable to each Rating Agency as
        would not result in the  downgrading  of the rating then assigned to the
        Certificates  by either  Rating  Agency  or result in any of such  rated
        Certificates  being  placed  on credit  review  status  (other  than for
        possible upgrading) by either Rating Agency.

               In no event shall an instrument be an Eligible Investment if such
instrument  evidences either (i) a right to receive only interest  payments with
respect to the obligations  underlying such  instrument,  or (ii) both principal


                                       34
<PAGE>

and interest  payments derived from  obligations  underlying such instrument and
the interest and principal  payments with respect to such  instrument  provide a
yield to maturity at the date of investment of greater than 120% of the yield to
maturity at par of such underlying obligations.

               ERISA:  The Employee  Retirement  Income Security Act of 1974, as
amended.

               ERISA Plan:  Any Person which is an employee  benefit plan within
the meaning of Section 3(3) of ERISA.

               ERISA Prohibited Holder:  As defined in Section 5.02(d).

               Errors and Omissions  Policy: As defined in each of the Servicing
Agreements.

               Event of Default:  Any of the events specified in Section 7.01.

               Excess Bankruptcy Loss: With respect to any Distribution Date and
any  Mortgage  Loan as to  which a  Bankruptcy  Loss is  realized  in the  month
preceding the month of such  Distribution  Date,  (i) if the  Aggregate  Current
Bankruptcy   Losses  with   respect  to  such   Distribution   Date  exceed  the
then-applicable Bankruptcy Loss Amount, then the portion of such Bankruptcy Loss
represented by the ratio of (a) the excess of the Aggregate  Current  Bankruptcy
Losses  over the  then-applicable  Bankruptcy  Loss  Amount,  divided by (b) the
Aggregate Current  Bankruptcy Losses or (ii) if the Aggregate Current Bankruptcy
Losses  with  respect  to such  Distribution  Date are less than or equal to the
then-applicable  Bankruptcy Loss Amount, then zero. In addition,  any Bankruptcy
Loss occurring  with respect to a Mortgage Loan on or after the Cross-Over  Date
will be an Excess Bankruptcy Loss.

               Excess Fraud Loss: With respect to any Distribution  Date and any
Mortgage  Loan as to which a Fraud Loss is realized in the month  preceding  the
month of such Distribution  Date, (i) if the Aggregate Current Fraud Losses with
respect to such Distribution Date exceed the then-applicable  Fraud Loss Amount,
then the portion of such Fraud Loss  represented  by the ratio of (a) the excess
of the  Aggregate  Current  Fraud  Losses  over the  then-applicable  Fraud Loss
Amount,  divided  by (b) the  Aggregate  Current  Fraud  Losses,  or (ii) if the
Aggregate  Current Fraud Losses with respect to such  Distribution Date are less
than or equal to the then-applicable  Fraud Loss Amount, then zero. In addition,
any  Fraud  Loss  occurring  with  respect  to a  Mortgage  Loan on or after the
Cross-Over Date will be an Excess Fraud Loss.

               Excess Special Hazard Loss: With respect to any Distribution Date
and any Mortgage Loan as to which a Special Hazard Loss is realized in the month
preceding the month of such  Distribution  Date,  (i) if the  Aggregate  Current
Special  Hazard  Losses  with  respect  to such  Distribution  Date  exceed  the
then-applicable  Special  Hazard Loss  Amount,  then the portion of such Special
Hazard Loss represented by the ratio of (a) the excess of the Aggregate  Current
Special  Hazard  Losses over the  then-applicable  Special  Hazard Loss  Amount,
divided by (b) the  Aggregate  Current  Special  Hazard  Losses,  or (ii) if the
Aggregate  Current Special Hazard Losses with respect to such  Distribution Date
are less than or equal to the  then-applicable  Special Hazard Loss Amount, then


                                       35
<PAGE>

zero. In addition,  any Special Hazard Loss occurring with respect to a Mortgage
Loan on or after the Cross-Over Date will be an Excess Special Hazard Loss.

               Exhibit F-1 Mortgage Loan:  Any of the Mortgage Loans  identified
in Exhibit  F-1  hereto,  as such  Exhibit  may be amended  from time to time in
connection with a substitution  pursuant to Section 2.02, which Mortgage Loan is
serviced under the PHMC Servicing Agreement.

               Exhibit F-2 Mortgage Loan:  Any of the Mortgage Loans  identified
in Exhibit  F-2  hereto,  as such  Exhibit  may be amended  from time to time in
connection with a substitution  pursuant to Section 2.02, which Mortgage Loan is
serviced under an Other Servicing Agreement.

               FDIC: The Federal Deposit Insurance  Corporation or any successor
thereto.

               FHLMC:  The  Federal  Home  Loan  Mortgage   Corporation  or  any
successor thereto.

               Fidelity Bond: As defined in each of the Servicing Agreements.

               Final Distribution Date: The Distribution Date on which the final
distribution in respect of the Certificates is made pursuant to Section 9.01.

               Fitch:  Fitch  Investors  Service,  L.P.,  or  its  successor  in
interest.

               Fixed Retained  Yield:  The fixed  percentage of interest on each
Mortgage  Loan with a Mortgage  Interest Rate greater than the sum of (a) 6.75%,
(b) the Servicing Fee Rate and (c) the Master  Servicing Fee Rate, which will be
determined on a loan by loan basis and will equal the Mortgage  Interest Rate on
each Mortgage  Loan minus the sum of (a), (b) and (c),  which is not assigned to
and not part of the Trust Estate.

               Fixed Retained Yield Rate:  With respect to each Mortgage Loan, a
per annum rate equal to the  greater of (a) zero and (b) the  Mortgage  Interest
Rate on such  Mortgage  Loan minus the sum of (i) 6.75%,  (ii) the Servicing Fee
Rate and (iii) the Master Servicing Fee Rate.

               FNMA: The Federal National Mortgage  Association or any successor
thereto.

               Foreclosure  Profits: As to any Distribution Date, the excess, if
any,  of (i) Net  Liquidation  Proceeds  (other  than  Net  Partial  Liquidation
Proceeds with respect to Exhibit F-1 Mortgage Loans) in respect of each Mortgage
Loan that became a Liquidated Loan during the month preceding the month in which
such  Distribution Date occurs over (ii) the sum of the unpaid principal balance
of each such  Liquidated Loan plus accrued and unpaid interest at the applicable
Mortgage Interest Rate on the unpaid principal balance thereof from the Due Date
to  which  interest  was  last  paid  by the  Mortgagor  (or,  in the  case of a


                                       36
<PAGE>

Liquidated  Loan that had been an REO Mortgage Loan,  from the Due Date to which
interest  was last  deemed  to have  been  paid) to the  first  day of the month
following the month in which such Mortgage Loan became a Liquidated Loan.

               Fraud Loss: A Liquidated Loan Loss as to which there was fraud in
the origination of such Mortgage Loan.

               Fraud Loss Amount:  As of any Distribution Date after the Cut-Off
Date an amount equal to: (X) prior to the first  anniversary of the Cut-Off Date
an amount  equal to  $2,497,707.01  minus the  aggregate  amount of Fraud Losses
allocated  solely to the Class B Certificates or, following the reduction of the
Class B  Principal  Balance  to zero,  solely  to the  Class M  Certificates  in
accordance  with Section  4.02(a) since the Cut-Off Date, and (Y) from the first
through fifth anniversary of the Cut-Off Date, an amount equal to (1) the lesser
of (a) the Fraud Loss  Amount as of the most recent  anniversary  of the Cut-Off
Date and (b) 1.00% of the aggregate  outstanding principal balance of all of the
Mortgage  Loans as of the most recent  anniversary of the Cut-Off Date minus (2)
the Fraud Losses  allocated solely to the Class B Certificates or, following the
reduction  of the  Class B  Principal  Balance  to zero,  solely  to the Class M
Certificates   in  accordance   with  Section  4.02(a)  since  the  most  recent
anniversary of the Cut-Off Date. On and after the  Cross-Over  Date or after the
fifth anniversary of the Cut-Off Date the Fraud Loss Amount shall be zero.

               Holder:  See "Certificateholder."

               Independent: When used with respect to any specified Person, such
Person who (i) is in fact independent of the Seller, the Master Servicer and any
Servicer,  (ii) does not have any  direct  financial  interest  or any  material
indirect financial interest in the Seller or the Master Servicer or any Servicer
or in an affiliate of either,  and (iii) is not connected  with the Seller,  the
Master Servicer or any Servicer as an officer, employee, promoter,  underwriter,
trustee, partner, director or person performing similar functions.

               Insurance Policy: Any insurance or performance bond relating to a
Mortgage Loan or the Mortgage  Loans,  including any hazard  insurance,  special
hazard  insurance,  flood  insurance,  primary  mortgage  insurance,   mortgagor
bankruptcy bond or title insurance.

               Insurance Proceeds:  Proceeds paid by any insurer pursuant to any
Insurance Policy covering a Mortgage Loan.

               Insured  Expenses:  Expenses  covered  by  any  Insurance  Policy
covering a Mortgage Loan.

               Liquidated  Loan:  A  Mortgage  Loan  with  respect  to which the
related Mortgaged Property has been acquired,  liquidated or foreclosed and with
respect  to which  the  applicable  Servicer  determines  that  all  Liquidation
Proceeds which it expects to recover have been recovered.

               Liquidated Loan Loss: With respect to any Distribution  Date, the
aggregate  of the  amount of losses  with  respect to each  Mortgage  Loan which


                                       37
<PAGE>

became a Liquidated Loan prior to the Due Date preceding such Distribution Date,
equal to the excess of (i) the unpaid principal  balance of each such Liquidated
Loan, plus accrued interest thereon in accordance with the amortization schedule
at the time applicable thereto at the applicable Net Mortgage Interest Rate from
the Due Date as to which interest was last paid with respect thereto through the
last day of the month in which such Mortgage Loan became a Liquidated Loan, over
(ii) Net Liquidation  Proceeds (other than Net Partial Liquidation Proceeds with
respect to Exhibit F-1 Mortgage Loans) with respect to such Liquidated Loan.

               Liquidation   Expenses:   Expenses  incurred  by  a  Servicer  in
connection  with the  liquidation  of any  defaulted  Mortgage  Loan or property
acquired  in respect  thereof  (including,  without  limitation,  legal fees and
expenses,  committee or referee fees, and, if applicable,  brokerage commissions
and  conveyance  taxes),  any  unreimbursed  advances  expended by such Servicer
pursuant  to  its   Servicing   Agreement  or  the  Master   Servicer  or  Trust
Administrator  pursuant hereto  respecting the related Mortgage Loan,  including
any unreimbursed advances for real property taxes or for property restoration or
preservation of the related Mortgaged Property.  Liquidation  Expenses shall not
include any  previously  incurred  expenses in respect of an REO  Mortgage  Loan
which have been netted against related REO Proceeds.

               Liquidation  Proceeds:  Amounts received by a Servicer (including
Insurance  Proceeds) in connection  with the  liquidation of defaulted  Mortgage
Loans or property acquired in respect thereof, whether through foreclosure, sale
or otherwise, including payments in connection with such Mortgage Loans received
from the  Mortgagor,  other than  amounts  required to be paid to the  Mortgagor
pursuant  to the terms of the  applicable  Mortgage  or to be applied  otherwise
pursuant to law.

               Loan-to-Value  Ratio: The ratio,  expressed as a percentage,  the
numerator of which is the  principal  balance of a particular  Mortgage  Loan at
origination  and the  denominator  of which is the  lesser of (x) the  appraised
value of the related Mortgaged Property  determined in the appraisal used by the
originator  at the time of  origination  of such Mortgage  Loan,  and (y) if the
Mortgage is originated in connection with a sale of the Mortgaged Property,  the
sale price for such Mortgaged Property.

               Master Servicer:  Securitized Asset Services Corporation,  or its
successor in interest hereunder.

               Master Servicer Custodial Account:  The trust account established
and  maintained  by the Master  Servicer  in the name of the Master  Servicer on
behalf of the Trustee  pursuant to Section 3.01. The Master  Servicer  Custodial
Account shall be an Eligible Account.

              Master  Servicing  Fee: With respect to any Mortgage Loan and any
Distribution  Date, the fee payable monthly to the Master  Servicer  pursuant to
Section 6.05 equal to a fixed percentage  (expressed as a per annum rate) of the
unpaid principal balance of such Mortgage Loan.

               Master Servicing Fee Rate:  As set forth in Section 11.11.



                                       38
<PAGE>

               Monthly  Payment:  As to any  Mortgage  Loan  (including  any REO
Mortgage  Loan) and any Due Date,  the payment of  principal  and  interest  due
thereon in  accordance  with the  amortization  schedule at the time  applicable
thereto  (after  adjustment  for  any  Curtailments  and  Deficient   Valuations
occurring prior to such Due Date but before any adjustment to such  amortization
schedule,  other than for Deficient  Valuations,  by reason of any bankruptcy or
similar proceeding or any moratorium or similar waiver or grace period).

               Monthly Servicing  Compensation:  As defined in each of the Other
Servicing Agreements.

               Moody's:  Moody's  Investors  Service,  Inc., or its successor in
interest.

               Mortgage:  The  mortgage,  deed  of  trust  or  other  instrument
creating a first lien on Mortgaged  Property  securing a Mortgage  Note together
with any Mortgage Loan Rider, if applicable.

               Mortgage  Interest  Rate: As to any Mortgage  Loan, the per annum
rate at which interest  accrues on the unpaid  principal  balance thereof as set
forth in the related  Mortgage Note,  which rate is as indicated on the Mortgage
Loan Schedule.

               Mortgage  Loan  Rider:  The  standard  FNMA/FHLMC  riders  to the
Mortgage Note and/or Mortgage  riders required when the Mortgaged  Property is a
condominium unit or a unit in a planned unit development.

               Mortgage  Loan   Schedule:   The  list  of  the  Mortgage   Loans
transferred to the Trust  Administrator on the Closing Date as part of the Trust
Estate and attached  hereto as Exhibits  F-1 and F-2,  which list may be amended
following  the  Closing  Date upon  conveyance  of a  substitute  Mortgage  Loan
pursuant to Section 2.02 or 2.03 and which list shall set forth at a minimum the
following  information  of the close of business on the Cut-Off  Date (or,  with
respect to substitute  Mortgage Loans, as of the close of business on the day of
substitution) as to each Mortgage Loan:

                (i)   the Mortgage Loan identifying number;

               (ii)   the city, state and zip code of the Mortgaged Property;

              (iii)   the type of property;

               (iv)   the Mortgage Interest Rate;

                (v)   the Net Mortgage Interest Rate;

               (vi)   the Monthly Payment;

              (vii)   the original number of months to maturity;

             (viii)   the scheduled maturity date;


                                       39
<PAGE>

               (ix)   the Cut-Off Date Principal Balance;

                (x)   the Loan-to-Value Ratio at origination;

               (xi)   whether such Mortgage Loan is a Subsidy Loan;

               (xii) whether such  Mortgage Loan is covered by primary  mortgage
insurance;

             (xiii)   the Servicing Fee Rate;

              (xiv)   the Master Servicing Fee;

               (xv)   Fixed Retained Yield, if applicable;

               (xvi) for Mortgage  Loans  identified on Exhibit F-2, the name of
the Servicer with respect thereto; and

               (xvii) for the Mortgage Loans identified on Exhibit F-2, the name
of the PHMC Loan Seller with respect thereto, if applicable.

               Such schedule may consist of multiple  reports that  collectively
set forth all of the information required.

               Mortgage  Loans:  Each  of the  mortgage  loans  transferred  and
assigned to the Trust Administrator on the Closing Date pursuant to Section 2.01
and any mortgage loans substituted therefor pursuant to Section 2.02 or 2.03, in
each case as from time to time are included in the Trust Estate as identified in
the Mortgage Loan Schedule.

               Mortgage  Note:  The  note  or  other  evidence  of  indebtedness
evidencing the  indebtedness  of a Mortgagor under a Mortgage Loan together with
any related Mortgage Loan Riders, if applicable.

               Mortgaged Property: The property subject to a Mortgage, which may
include Co-op Shares or residential long-term leases.

               Mortgagor:  The obligor on a Mortgage Note.

               Net Foreclosure Profits: As to any Distribution Date, the amount,
if any,  by  which  (i)  Aggregate  Foreclosure  Profits  with  respect  to such
Distribution  Date exceed  (ii)  Liquidated  Loan  Losses  with  respect to such
Distribution Date.

               Net Liquidation Proceeds: As to any Liquidated Loan,  Liquidation
Proceeds net of Liquidation  Expenses.  For all purposes of this Agreement,  Net
Liquidation  Proceeds shall be allocated first to accrued and unpaid interest on
the related Mortgage Loan and then to the unpaid principal balance thereof.



                                       40
<PAGE>

               Net Mortgage Interest Rate: With respect to each Mortgage Loan, a
rate equal to (i) the Mortgage  Interest  Rate on such  Mortgage Loan minus (ii)
the sum of (a) the  Servicing Fee Rate, as set forth on Exhibits F-1 or F-2 with
respect to such Mortgage Loan,  (b) the Master  Servicing Fee Rate, as set forth
in Section 11.11 with respect to such  Mortgage Loan and (c) the Fixed  Retained
Yield Rate,  if any,  with respect to such Mortgage  Loan.  Any regular  monthly
computation of interest at such rate shall be based upon annual interest at such
rate on the applicable amount divided by twelve.

               Net Partial  Liquidation  Proceeds:  With  respect to Exhibit F-1
Mortgage Loans, Partial Liquidation Proceeds with respect to a Mortgage Loan net
of  unreimbursed  Liquidation  Expenses  incurred  with respect to such Mortgage
Loan. For all purposes of this Agreement, Net Partial Liquidation Proceeds shall
be allocated first to accrued and unpaid  interest on the related  Mortgage Loan
and then to the unpaid principal balance thereof.

               Net REO Proceeds:  As to any REO Mortgage  Loan, REO Proceeds net
of any related expenses of the Servicer.

               Non-permitted Foreign Holder:  As defined in Section 5.02(d).

               Nonrecoverable   Advance:  Any  portion  of  a  Periodic  Advance
previously  made or proposed to be made in respect of a Mortgage  Loan which has
not been previously reimbursed to the Servicer, the Master Servicer or the Trust
Administrator, as the case may be, and which the Servicer or the Master Servicer
or the Trust  Administrator  determines  will not,  or in the case of a proposed
Periodic Advance would not, be ultimately  recoverable from Liquidation Proceeds
or other recoveries in respect of the related  Mortgage Loan. The  determination
by the Servicer,  the Master Servicer or the Trust Administrator (i) that it has
made a Nonrecoverable  Advance or (ii) that any proposed  Periodic  Advance,  if
made,  would  constitute  a  Nonrecoverable  Advance,  shall be  evidenced by an
Officer's  Certificate  of the  Servicer  delivered  to the Master  Servicer for
redelivery  to the  Trustee  or,  in the  case of a  Master  Servicer  or  Trust
Administrator determination,  an Officer's Certificate of the Master Servicer or
the Trust  Administrator  delivered to the Trustee,  in each case  detailing the
reasons for such determination.

               Non-Supported   Interest   Shortfall:   With   respect   to   any
Distribution  Date,  the  sum  of (i)  the  excess,  if  any,  of the  aggregate
Prepayment  Interest  Shortfall  on the  Exhibit  F-1  Mortgage  Loans  over the
aggregate  Servicing Fee owed under the PHMC Servicing Agreement with respect to
such Distribution Date and (ii) the excess, if any, of the aggregate  Prepayment
Interest  Shortfall  and  Curtailment  Interest  Shortfall  on the  Exhibit  F-2
Mortgage Loans serviced under each of the respective Other Servicing  Agreements
over  the  aggregate  Monthly  Servicing  Compensation  (or in the  case  of the
Countrywide Servicing Agreement,  the aggregate Servicing Fee) payable under the
related Other Servicing  Agreements with respect to such Distribution Date. With
respect to each Distribution Date occurring on or after the Cross-Over Date, the
Non-Supported  Interest  Shortfall as  determined  pursuant to clause (i) of the
preceding sentence shall be increased by the Curtailment  Interest Shortfall and
the Partial Liquidation Interest Shortfall, if any, for such Distribution Date.



                                       41
<PAGE>

               Non-U.S. Person:  As defined in Section 4.01(g).

               Officers' Certificate:  With respect to any Person, a certificate
signed by the Chairman of the Board,  the President or a Vice President,  and by
the  Treasurer,  the Secretary or one of the  Assistant  Treasurers or Assistant
Secretaries  of  such  Person  (or,  in the  case  of a  Person  which  is not a
corporation, signed by the person or persons having like responsibilities),  and
delivered to the Trustee or the Trust Administrator, as the case may be.

               Opinion of  Counsel:  A written  opinion of  counsel,  who may be
outside or salaried  counsel for the Seller,  a Servicer or the Master Servicer,
or any affiliate of the Seller, a Servicer or the Master Servicer, acceptable to
the Trustee if such opinion is to be delivered to the Trustee,  or acceptable to
the  Trust  Administrator  if  such  opinion  is to be  delivered  to the  Trust
Administrator;  provided,  however, that with respect to REMIC matters,  matters
relating  to the  determination  of  Eligible  Accounts  or matters  relating to
transfers of Certificates, such counsel shall be Independent.

               Optimal   Adjustment   Event:   With   respect  to  the  Class  M
Certificates  or any Class B  Subclass  and any  Distribution  Date,  an Optimal
Adjustment  Event will occur with  respect to such Class or Subclass if: (i) the
principal balance of such Class or Subclass on the Determination Date succeeding
such  Distribution  Date would have been reduced to zero  (regardless of whether
such principal balance was reduced to zero as a result of principal distribution
or the  allocation of Realized  Losses) and (ii) any Class A Subclass  Principal
Balance or Class AP Principal Balance would be subject to further reduction as a
result of the third  sentence of the  definition  of Class A Subclass  Principal
Balance or Class AP Principal  Balance or, with respect to any Class B Subclass,
the Class M  Principal  Balance or the Class B Subclass  Principal  Balance of a
Class B  Subclass  with a lower  numerical  designation  would be  reduced  with
respect to such  Distribution Date as a result of the application of clause (ii)
of the  definition of Class M Principal  Balance,  Class B-1 Principal  Balance,
Class B-2 Principal Balance,  Class B-3 Principal  Balance,  Class B-4 Principal
Balance or Class B-5 Principal Balance.

               Original  Class A  Percentage:  The Class A Percentage  as of the
Cut-Off Date, as set forth in Section 11.04.

               Original Class A Principal Balance: The sum of the Original Class
A Subclass Principal Balances of each Class A Subclass,  as set forth in Section
11.06.

               Original Class A Subclass Principal Balance:  Any of the Original
Class A Subclass Principal Balances as set forth in Section 11.05.

               Original  Class  AP  Principal  Balance:  The  Original  Class AP
Principal Balance, as set forth in Section 11.07.

               Original Class B Principal Balance: The sum of the Original Class
B-1 Principal Balance,  Original Class B-2 Principal Balance, Original Class B-3
Principal  Balance,  Original Class B-4 Principal Balance and Original Class B-5
Principal Balance, as set forth in Section 11.17.



                                       42
<PAGE>

               Original Class B-1 Percentage: The Class B-1 Percentage as of the
Cut-Off Date, as set forth in Section 11.12.

               Original Class B-2 Percentage: The Class B-2 Percentage as of the
Cut-Off Date, as set forth in Section 11.13.

               Original Class B-3 Percentage: The Class B-3 Percentage as of the
Cut-Off Date, as set forth in Section 11.14.

               Original Class B-4 Percentage: The Class B-4 Percentage as of the
Cut-Off Date, as set forth in Section 11.15.

               Original Class B-5 Percentage: The Class B-5 Percentage as of the
Cut-Off Date, as set forth in Section 11.16.

               Original  Class B-1  Principal  Balance:  The Class B-1 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.18.

               Original  Class B-2  Principal  Balance:  The Class B-2 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.18.

               Original  Class B-3  Principal  Balance:  The Class B-3 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.18.

               Original  Class B-4  Principal  Balance:  The Class B-4 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.18.

               Original  Class B-5  Principal  Balance:  The Class B-5 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.18.

               Original  Class  B-1  Fractional   Interest:   As  to  the  first
Distribution  Date, the percentage  obtained by dividing the sum of the Original
Class B-2  Principal  Balance,  the Original  Class B-3 Principal  Balance,  the
Original  Class B-4  Principal  Balance  and the  Original  Class B-5  Principal
Balance by the sum of the Original Class A Principal Balance, the Original Class
M Principal  Balance and the Original  Class B Principal  Balance.  The Original
Class B-1 Fractional Interest is specified in Section 11.19.

               Original  Class  B-2  Fractional   Interest:   As  to  the  first
Distribution  Date, the percentage  obtained by dividing the sum of the Original
Class B-3 Principal  Balance,  the Original Class B-4 Principal  Balance and the
Original  Class  B-5  Principal  Balance  by the  sum of the  Original  Class  A
Principal Balance, the Original Class M Principal Balance and the Original Class
B Principal Balance.  The Original Class B-2 Fractional Interest is specified in
Section 11.20.



                                       43
<PAGE>

               Original  Class  B-3  Fractional   Interest:   As  to  the  first
Distribution  Date, the percentage  obtained by dividing the sum of the Original
Class B-4 Principal  Balance and the Original Class B-5 Principal Balance by the
sum of the Original  Class A Principal  Balance,  the Original Class M Principal
Balance and the  Original  Class B Principal  Balance.  The  Original  Class B-3
Fractional Interest is specified in Section 11.21.

               Original  Class  B-4  Fractional   Interest:   As  to  the  first
Distribution  Date, the  percentage  obtained by dividing the Original Class B-5
Principal  Balance by the sum of the  Original  Class A Principal  Balance,  the
Original Class M Principal  Balance and the Original Class B Principal  Balance.
The Original Class B-4 Fractional Interest is specified in Section 11.22.

               Original   Class  M   Fractional   Interest:   As  to  the  first
Distribution  Date,  the  percentage  obtained by dividing the Original  Class B
Principal  Balance by the sum of the  Original  Class A Principal  Balance,  the
Original Class M Principal  Balance and the Original Class B Principal  Balance.
The Original Class M Fractional Interest is specified in Section 11.10.

               Original  Class M  Percentage:  The Class M Percentage  as of the
Cut-Off Date, as set forth in Section 11.08.

               Original Class M Principal Balance: The Class M Principal Balance
as of the Cut-Off Date, as set forth in Section 11.09.

               Original Subordinated Percentage:  The Subordinated Percentage as
of the Cut-Off Date, as set forth in Section 11.23.

               Original Subordinated  Principal Balance: The sum of the Original
Class M Principal Balance and the Original Class B Principal Balance.

               Other Servicer:  Any of the Servicers other than PHMC.

               Other Servicing  Agreements:  The Servicing Agreements other than
the PHMC Servicing Agreement.

               Outstanding  Mortgage  Loan:  As to any Due Date, a Mortgage Loan
(including  an REO Mortgage  Loan) which was not the subject of a Prepayment  in
Full  prior to such Due Date,  which did not become a  Liquidated  Loan prior to
such Due Date and which was not repurchased by the Seller prior to such Due Date
pursuant to Section 2.02 or 2.03.

               Owner  Mortgage  Loan  File:  A  file  maintained  by  the  Trust
Administrator  (or the  Custodian,  if any) for each Mortgage Loan that contains
the  documents  specified in the  Servicing  Agreements  under their  respective
"Owner  Mortgage  Loan File"  definition  or  similar  definition  and/or  other
provisions  requiring  delivery  of  specified  documents  to the  owner  of the
Mortgage  Loan in  connection  with the  purchase  thereof,  and any  additional
documents  required to be added to the Owner Mortgage Loan File pursuant to this
Agreement.


                                       44
<PAGE>

               Partial Liquidation Interest Shortfall:  On any Distribution Date
which occurs on or after the  Cross-Over  Date,  and with respect to the Exhibit
F-1 Mortgage Loans,  the amount of interest,  if any, that would have accrued on
the amount of any Partial  Liquidation  Proceeds with respect to a Mortgage Loan
that was received on or after the Determination  Date in the month preceding the
month in which such  Distribution  Date occurs but prior to the first day of the
month in which such  Distribution  Date occurs at the Net Mortgage Interest Rate
for such Mortgage Loan from the date of application of such Partial  Liquidation
Proceeds through the last day of the month in which received.

               Partial Liquidation Proceeds: Liquidation Proceeds received prior
to the month in which the related Mortgage Loan became a Liquidated Loan.

               Partial  Liquidation  Receipt Period: As to any Distribution Date
and  any  Exhibit  F-1  Mortgage   Loan,  the  period  from  and  including  the
Determination   Date  occurring  in  the  month  preceding  the  month  of  such
Distribution  Date (or,  in the case of the first  Distribution  Date,  from and
including  the  Cut-Off  Date)  to but  not  including  the  Determination  Date
occurring in the month of such Distribution Date.

               Paying  Agent:  The  Person  authorized  on  behalf  of the Trust
Administrator,  as agent  for the  Master  Servicer,  to make  distributions  to
Certificateholders   with  respect  to  the   Certificates  and  to  forward  to
Certificateholders  the periodic and annual statements required by Section 4.04.
The  Paying  Agent may be any  Person  directly  or  indirectly  controlling  or
controlled  by or under common  control with the Master  Servicer and may be the
Trustee or the Trust  Administrator.  The initial  Paying  Agent is appointed in
Section 4.03(a).

               Payment  Account:  The  account  maintained  pursuant  to Section
4.03(b).

               Percentage Interest:  With respect to a Class A Certificate,  the
undivided  percentage  interest  obtained by  dividing  the  original  principal
balance of such Certificate by the aggregate  original  principal balance of all
Certificates  of such Class A Subclass.  With respect to a Class AP Certificate,
the undivided  percentage  interest obtained by dividing the original  principal
balance of such Certificate by the aggregate  original  principal balance of all
Certificates of such Class. With respect to a Class M Certificate, the undivided
percentage  interest obtained by dividing the original principal balance of such
Certificate by the aggregate  original  principal balance of all Certificates of
such Class.  With respect to a Class B  Certificate,  the  undivided  percentage
interest obtained by dividing the original principal balance of such Certificate
by the aggregate  original principal balance of all Certificates of such Class B
Subclass.

               Periodic  Advance:  The aggregate of the advances  required to be
made by a Servicer on any Distribution Date pursuant to its Servicing  Agreement
or by the Master Servicer or the Trust  Administrator  hereunder,  the amount of
any such advances being equal to the total of all Monthly Payments (adjusted, in
each case (i) in respect of interest,  to the applicable  Mortgage Interest Rate
less the  applicable  Servicing  Fee in the case of Periodic  Advances made by a
Servicer  and to the  applicable  Net  Mortgage  Interest  Rate  in the  case of
Periodic Advances made by the Master Servicer or Trust Administrator and (ii) by


                                       45
<PAGE>

the amount of any related Debt Service Reductions or reductions in the amount of
interest  collectable from the Mortgagor  pursuant to the Soldiers' and Sailors'
Civil Relief Act of 1940, as amended, or similar legislation or regulations then
in effect) on the Mortgage  Loans,  that (x) were  delinquent as of the close of
business  on the  related  Determination  Date,  (y) were not the  subject  of a
previous  Periodic  Advance by such  Servicer  or of a  Periodic  Advance by the
Master Servicer or the Trust Administrator,  as the case may be and (z) have not
been determined by the Master Servicer,  such Servicer or Trust Administrator to
be Nonrecoverable Advances.

               Person: Any individual, corporation,  partnership, joint venture,
association,   joint-stock  company,  trust,   unincorporated   organization  or
government or any agency or political subdivision thereof.

               PHMC:  The Prudential Home Mortgage Company, Inc.

               PHMC Loan  Sellers:  The  entities  listed on the  Mortgage  Loan
Schedule, from which PHMC purchased the Mortgage Loans.

               PHMC Servicing  Agreement:  The Servicing Agreement providing for
the servicing of the Exhibit F-1 Mortgage Loans initially by PHMC.

               Plan:  As defined in Section 5.02(c).

               Pool Balance  (Classes  A/M/B  Portion):  As of any  Distribution
Date,  the sum of the  amounts  for each  Mortgage  Loan that is an  Outstanding
Mortgage Loan of the product of (i) the Classes A/M/B Fraction for such Mortgage
Loan and (ii) the Scheduled Principal Balance of such Mortgage Loan.

               Pool Balance (Class AP Portion): As of any Distribution Date, the
sum of the amounts for each Mortgage Loan that is an  Outstanding  Mortgage Loan
of the product of (i) the Class AP Fraction for such  Mortgage Loan and (ii) the
Scheduled Principal Balance of such Mortgage Loan.

               Pool Distribution  Amount: As of any Distribution Date, the funds
eligible  for   distribution  to  the  Holders  of  the   Certificates  on  such
Distribution  Date,  which shall be the sum of (i) all previously  undistributed
payments or other receipts on account of principal and interest on or in respect
of the Mortgage Loans (including, without limitation, Principal Prepayments, Net
REO Proceeds,  Insurance  Proceeds,  Liquidation  Proceeds,  the proceeds of any
repurchase  of a  Mortgage  Loan by the Seller  and any  Substitution  Principal
Amount)  received by the Master  Servicer on or prior to the Remittance  Date in
the  month of such  Distribution  Date,  (ii) all  Periodic  Advances  made by a
Servicer pursuant to the related  Servicing  Agreement or Periodic Advances made
by the Master Servicer or the Trust  Administrator  pursuant to Section 3.03 and
(iii) all other amounts  required to be placed in the Master Servicer  Custodial
Account  by the  Servicer  on or before  the  Remittance  Date or by the  Master
Servicer or the Trust  Administrator on or prior to the  Distribution  Date, but
excluding the following:



                                       46
<PAGE>

               (a) amounts  received as late  payments of  principal or interest
and respecting which the Master Servicer or the Trust Administrator has made one
or more unreimbursed Periodic Advances;

               (b) the portion of Net Liquidation Proceeds used to reimburse any
unreimbursed   Periodic   Advances   by  the  Master   Servicer   or  the  Trust
Administrator;

               (c) those  portions of each  payment of interest on a  particular
Mortgage Loan which represent (i) the Fixed Retained Yield, if any, and (ii) the
Master Servicing Fee;

               (d) the Amount Held for Future Distribution;

               (e) that portion of Liquidation Proceeds,  Insurance Proceeds and
REO Proceeds which represents any unpaid Master Servicing Fee;

               (f) all  income  from  Eligible  Investments  that is held in the
Master Servicer Custodial Account for the account of the Master Servicer;

               (g) all other amounts  permitted to be withdrawn  from the Master
Servicer  Custodial  Account in respect of the Mortgage Loans, to the extent not
covered by clauses (a) through (f) above, or not required to be deposited in the
Master Servicer Custodial Account under this Agreement;

               (h) Net Foreclosure Profits; and

               (i) the amount of any  recoveries  in respect of principal  which
had previously  been allocated as a loss to one or more Classes or Subclasses of
Certificates pursuant to Section 4.02.

               Pool Scheduled  Principal  Balance:  As to any Distribution Date,
the  aggregate  Scheduled  Principal  Balances of all  Mortgage  Loans that were
Outstanding  Mortgage Loans on the Due Date in the month  preceding the month of
such Distribution Date.

               Prepayment In Full:  With respect to any Mortgage Loan, a payment
consisting of a Principal Prepayment in the amount of the outstanding  principal
balance of such loan and resulting in the full satisfaction of such obligation.

               Prepayment  Interest  Shortfall:  On any  Distribution  Date, the
amount of interest,  if any,  that would have accrued on any Mortgage Loan which
was the subject of a Prepayment  in Full at the Net Mortgage  Interest  Rate for
such Mortgage Loan from the date of its Prepayment in Full, through the last day
of the month in which such Prepayment in Full occurred.

               Principal  Adjustment:  In the  event  that the  Class M  Optimal
Principal  Amount,  Class  B-1  Optimal  Principal  Amount,  Class  B-2  Optimal
Principal  Amount,  Class  B-3  Optimal  Principal  Amount,  Class  B-4  Optimal
Principal  Amount  or Class  B-5  Optimal  Principal  Amount  is  calculated  in


                                       47
<PAGE>

accordance with the proviso in such definition with respect to any  Distribution
Date,  the Principal  Adjustment  for the Class M  Certificates  or such Class B
Subclass shall equal the difference  between (i) the amount that would have been
distributed  to such Class or Subclass as principal in  accordance  with Section
4.01(a) for such Distribution  Date,  calculated  without regard to such proviso
and assuming there are no Principal  Adjustments for such  Distribution Date and
(ii) the Adjusted Principal Balance for such Subclass.

               Principal Prepayment:  Any Mortgagor payment or other recovery of
principal on a Mortgage Loan which is received in advance of its Due Date and is
not  accompanied  by an amount  representing  scheduled  interest for any period
subsequent  to the  date  of  prepayment,  including,  without  limitation,  all
proceeds   received  from  any  condemnation   award  or  proceeds  in  lieu  of
condemnation  other than that portion of such proceeds released to the Mortgagor
in accordance with the terms of the Mortgage or Prudent Servicing Practices.

               Prohibited Transaction Tax: Any tax imposed under Section 860F of
the Code.

               Prudent  Servicing  Practices:  The standard of care set forth in
each Servicing Agreement.

               Rating  Agency:  Any  nationally  recognized  statistical  credit
rating  agency,  or its  successor,  that  rated  one  or  more  Classes  of the
Certificates at the request of the Seller at the time of the initial issuance of
the  Certificates.  The Rating Agencies for the Class A  Certificates,  Class AP
Certificates, the Class M Certificates, the Class B-1 Certificates and the Class
B-2  Certificates are DCR and S&P. The Rating Agency for the Class B-3 and Class
B-4  Certificates  is S&P.  If any such  agency or a  successor  is no longer in
existence,  "Rating Agency" shall be such statistical  credit rating agency,  or
other comparable Person,  designated by the Seller,  notice of which designation
shall be given to the Trustee,  the Trust Administrator and the Master Servicer.
References  herein to the highest  short-term rating category of a Rating Agency
shall  mean A-1+ in the case of DCR,  A-1+ in the case of S&P and in the case of
any other Rating Agency shall mean its  equivalent  of such ratings.  References
herein to the highest  long-term rating categories of a Rating Agency shall mean
AAA and in the case of any other Rating Agency shall mean its equivalent of such
rating without any plus or minus.

               Realized  Losses:  With  respect to any  Distribution  Date,  (i)
Liquidated  Loan Losses  (including  Special Hazard Losses and Fraud Losses) and
(ii)  Bankruptcy  Losses  incurred  in the  month  preceding  the  month of such
Distribution Date.

               Record Date:  The last  Business Day of the month  preceding  the
month of the related Distribution Date.

               Relevant Anniversary:  See "Bankruptcy Loss Amount."

               REMIC: A "real estate mortgage  investment conduit" as defined in
Code Section 860D.



                                       48
<PAGE>

               REMIC  Provisions:  Provisions  of the  federal  income  tax  law
relating to REMICs,  which  appear at Sections  860A  through 860G of Part IV of
Subchapter M of Chapter 1 of Subtitle A of the Code, and related provisions, and
U.S.  Department  of the  Treasury  temporary,  proposed  or  final  regulations
promulgated thereunder, as the foregoing are in effect (with respect to proposed
regulations, are proposed to be in effect) from time to time.

               Remittance  Date:  The 18th day of each  month or, if such day is
not a Business Day, the preceding Business Day.

               REO Mortgage  Loan:  Any Mortgage  Loan which is not a Liquidated
Loan and as to which the indebtedness  evidenced by the related Mortgage Note is
discharged  and the  related  Mortgaged  Property  is held as part of the  Trust
Estate.

               REO  Proceeds:  Proceeds  received in respect of any REO Mortgage
Loan  (including,  without  limitation,  proceeds from the rental of the related
Mortgaged Property).

               Request for Release:  A request for release in substantially  the
form attached as Exhibit G hereto.

               Responsible Officer: When used with respect to the Trustee or the
Trust Administrator,  the Chairman or Vice-Chairman of the Board of Directors or
Trustees,  the Chairman or Vice-Chairman of the Executive or Standing  Committee
of the Board of  Directors  or  Trustees,  the  President,  the  Chairman of the
Committee on Trust Matters,  any Vice  President,  the Secretary,  any Assistant
Secretary,  the Treasurer,  any Assistant Treasurer,  the Cashier, any Assistant
Cashier,  any Trust Officer or Assistant  Trust Officer,  the Controller and any
Assistant  Controller  or  any  other  officer  of  the  Trustee  or  the  Trust
Administrator,  as the case may be, customarily  performing functions similar to
those performed by any of the  above-designated  officers and also, with respect
to a  particular  matter,  any other  officer  to whom such  matter is  referred
because of such  officer's  knowledge  of and  familiarity  with the  particular
subject.

               Rule 144A:  Rule 144A  promulgated  under the  Securities  Act of
1933, as amended.

               S&P:  Standard & Poor's, or its successor in interest.

               Scheduled Principal Amount: The sum for each outstanding Mortgage
Loan (including each defaulted Mortgage Loan, other than a Liquidated Loan, with
respect to which the related  Mortgaged  Property has been acquired by the Trust
Estate) of the product of (A) the Classes A/M/B  Fraction for such Mortgage Loan
and (B) the sum of the  amounts  described  in  clauses  y(i)  and  y(vi) of the
definition of Class A Optimal  Principal  Amount,  but without that amount being
multiplied by the Class A Percentage.

               Scheduled   Principal  Balance:  As  to  any  Mortgage  Loan  and
Distribution  Date,  the  principal  balance of such Mortgage Loan as of the Due


                                       49
<PAGE>

Date in the month preceding the month of such  Distribution Date as specified in
the amortization schedule at the time relating thereto (before any adjustment to
such  amortization  schedule by reason of any  bankruptcy  (other than Deficient
Valuations)  or similar  proceeding or any moratorium or similar waiver or grace
period) after giving effect to (A) Principal  Prepayments received prior to such
Due Date,  (B) Deficient  Valuations  incurred  prior to such Due Date, (C) with
respect to an Exhibit  F-1  Mortgage  Loan,  any  Curtailments  and Net  Partial
Liquidation  Proceeds  applied  by the  Servicer  in  reduction  of  the  unpaid
principal  balance of such Mortgage Loan as of such Due Date, (D) the payment of
principal due on such Due Date and irrespective of any delinquency in payment by
the related Mortgagor and (E), with respect to an Exhibit F-1 Mortgage Loan, any
Principal  Prepayments in Full received prior to the  Determination  Date in the
month of such Due  Date.  Accordingly,  the  Scheduled  Principal  Balance  of a
Mortgage  Loan which  becomes a Liquidated  Loan prior to such Due Date shall be
zero.

               Seller: The Prudential Home Mortgage Securities Company, Inc., or
its successor in interest.

               Senior Optimal Amount:  As to any Distribution  Date, the sum for
such  Distribution  Date of (a) the Class A Optimal  Amount and (b) the Class AP
Optimal Principal Amount.

               Servicer  Mortgage Loan File: As defined in each of the Servicing
Agreements.

               Servicers:  Each  of  PHMC,  Bank  of  Hawaii,  Barnett  Mortgage
Company, Countrywide Funding Corporation,  FBS Mortgage Corporation,  First Town
Mortgage  Corporation and National City Mortgage Company,  as Servicer under the
related Servicing Agreement.

               Servicing  Agreements:  Each of the Servicing Agreements executed
with respect to a portion of the Mortgage Loans by one of the  Servicers,  which
agreements are attached hereto, collectively, as Exhibit L.

               Servicing  Fee: With respect to any  Servicer,  as defined in its
Servicing Agreement.

               Servicing Fee Rate: With respect to a Mortgage Loan, as set forth
on Exhibits F-1 or F-2.

               Servicing  Officer:  Any  officer of a Servicer  involved  in, or
responsible for, the administration and servicing of the Mortgage Loans.

               Similar Law:  As defined in Section 5.02(e).

               Single  Certificate:  A Certificate of any Class or Subclass that
evidences the smallest permissible  Denomination for such Class or Subclass,  as
set forth in Section 11.27.


                                       50
<PAGE>

               Special  Hazard Loss:  (i) A Liquidated  Loan Loss  suffered by a
Mortgaged Property on account of direct physical loss, exclusive of (a) any loss
covered by a hazard policy or a flood insurance policy  maintained in respect of
such  Mortgaged  Property  pursuant  to a Servicing  Agreement  and (b) any loss
caused by or resulting from:

               (1) normal wear and tear;

               (2) infidelity,  conversion or other dishonest act on the part of
the Trustee or the Trust  Administrator,  the Servicer or any of their agents or
employees; or

               (3) errors in design,  faulty  workmanship  or faulty  materials,
unless the collapse of the property or a part thereof ensues;

               or (ii) any  Liquidated  Loan Loss  suffered by the Trust  Estate
arising  from or related to the  presence or  suspected  presence  of  hazardous
wastes or hazardous  substances  on a Mortgaged  Property  unless such loss to a
Mortgaged  Property is covered by a hazard  policy or a flood  insurance  policy
maintained  in  respect  of such  Mortgaged  Property  pursuant  to a  Servicing
Agreement.

               Special  Hazard Loss  Amount:  As of any  Distribution  Date,  an
amount  equal to  $1,987,480.00  minus  the sum of (i) the  aggregate  amount of
Special Hazard Losses allocated solely to the Class B Certificates in accordance
with Section 4.02(a) and (ii) the Special Hazard  Adjustment  Amount (as defined
below) as most recently  calculated.  For each  anniversary of the Cut-Off Date,
the Special Hazard  Adjustment  Amount shall be calculated and shall be equal to
the  amount,  if any,  by which the amount  calculated  in  accordance  with the
preceding sentence (without giving effect to the deduction of the Special Hazard
Adjustment Amount for such  anniversary)  exceeds the greater of (A) the product
of  the  Special  Hazard  Percentage  for  such  anniversary  multiplied  by the
outstanding principal balance of all the Mortgage Loans on the Distribution Date
immediately  preceding such  anniversary,  (B) twice the  outstanding  principal
balance  of the  Mortgage  Loan  in the  Trust  Estate  which  has  the  largest
outstanding  principal  balance on the Distribution  Date immediately  preceding
such  anniversary  and (C) that which is  necessary  to  maintain  the  original
ratings on the Certificates, other than the Class B-5 Certificates, as evidenced
by letters to that effect  delivered by Rating  Agencies to the Master  Servicer
and the Trust  Administrator.  On and or after the Cross-Over  Date, the Special
Hazard Loss Amount shall be zero.

               Special Hazard Percentage:  As of each anniversary of the Cut-Off
Date,  the  greater of (i) 1.00% and (ii) the  largest  percentage  obtained  by
dividing the  aggregate  outstanding  principal  balance (as of the  immediately
preceding  Distribution  Date)  of  the  Mortgage  Loans  secured  by  Mortgaged
Properties  located  in a  single,  five-digit  zip  code  area in the  State of
California by the outstanding  principal balance of all the Mortgage Loans as of
the immediately preceding Distribution Date.

               Startup Day:  As defined in Section 2.05.

                                       51
<PAGE>

               Subclass:   Each   subdivision  of  the  Class  A   Certificates,
denominated  respectively  as Class A-1,  Class A-2, Class A-3, Class A-4, Class
A-5 and Class A-R and each subdivision of the Class B Certificates,  denominated
respectively as Class B-1, Class B-2, Class B-3, Class B-4 and Class B-5.

               Subordinated  Percentage:   As  to  any  Distribution  Date,  the
percentage  which is the difference  between 100% and the Class A Percentage for
such date.

               Subordinated Prepayment Percentage:  As to any Distribution Date,
the percentage  which is the difference  between 100% and the Class A Prepayment
Percentage for such date.

               Subsidy Loan:  Any Mortgage Loan subject to a temporary  interest
subsidy  agreement  pursuant to which the monthly interest  payments made by the
related  Mortgagor will be less than the scheduled  monthly interest payments on
such Mortgage  Loan,  with the resulting  difference in interest  payments being
provided by the employer of the Mortgagor.  Each Subsidy Loan will be identified
as such in the Mortgage Loan Schedule.

               Substitution  Principal Amount: With respect to any Mortgage Loan
substituted  in accordance  with Section 2.02 or pursuant to Section  2.03,  the
excess  of (x) the  unpaid  principal  balance  of the  Mortgage  Loan  which is
substituted for over (y) the unpaid principal balance of the substitute Mortgage
Loan, each balance being determined as of the date of substitution.

               Trust Administrator:  First Bank National Association, a national
banking  association,  or any successor trust administrator  appointed as herein
provided.

               Trust Estate:  The corpus of the trust created by this Agreement,
consisting of the Mortgage  Loans,  other than any Fixed  Retained  Yield,  such
amounts  as may be held  from  time to time  in the  Master  Servicer  Custodial
Account,  other  than any  Fixed  Retained  Yield  and the  rights  of the Trust
Administrator,  on  behalf  of the  Trustee,  to  receive  the  proceeds  of all
insurance  policies and  performance  bonds,  if any,  required to be maintained
hereunder or under the related  Servicing  Agreement,  property  which secured a
Mortgage  Loan and which has been  acquired  by  foreclosure  or deed in lieu of
foreclosure.

               Trustee:   Firstar  Trust  Company,   or  any  successor  trustee
appointed as herein provided.

               Unscheduled  Principal  Amount:  The  sum  for  each  outstanding
Mortgage Loan (including each defaulted  Mortgage Loan,  other than a Liquidated
Loan, with respect to which the related Mortgaged  Property has been acquired by
the Trust  Estate) of the product of (A) the  Classes  A/M/B  Fraction  for such
Mortgage Loan and (B) the sum of the amounts described in clauses y(ii), y(iii),
y(iv)  and y(v) of the  definition  of Class A  Optimal  Principal  Amount,  but
without that amount being multiplied by the Class A Prepayment Percentage.



                                       52
<PAGE>

               Voting Interest:  With respect to any provisions hereof providing
for  the  action,  consent  or  approval  of the  Holders  of  all  Certificates
evidencing  specified Voting  Interests in the Trust Estate,  (a) the Holders of
the Class A  Certificates  will  collectively  be entitled to the Class A Voting
Interest,  (b) the Holders of the Class AP  Certificates  will  collectively  be
entitled to a percentage of the aggregate  Voting  Interest  represented  by all
Certificates  equal to the  percentage  obtained  by dividing  the Pool  Balance
(Class AP Portion) by the sum of the Pool Balance  (Classes  A/M/B  Portion) and
the Pool Balance (Class AP Portion), (c) the Holders of the Class M Certificates
will collectively be entitled to the then applicable percentage of the aggregate
Voting Interest  represented by all Certificates equal to the product of (i) the
ratio obtained by dividing the Class M Principal Balance by the sum of the Class
A Principal  Balance,  the Class M  Principal  Balance and the Class B Principal
Balance and (ii) the Classes  A/M/B  Voting  Interest and (d) the Holders of the
Class B  Certificates  will  collectively  be  entitled  to the  balance  of the
aggregate  Voting Interest  represented by all Series 1996-3  Certificates.  The
aggregate  Voting Interests of each Subclass of Class A Certificates on any date
will be equal to the product of (a) the Class A Voting Interest on such date and
(b) the fraction obtained by dividing the Class A Subclass  Principal Balance of
such  Subclass on such date by the Class A Principal  Balance on such date.  The
aggregate Voting  Interests of each Subclass of Class B Certificates  will equal
such Subclass' pro rata portion of the Voting Interest  allocated to the Class B
Certificates  based  on  such  Subclass'  outstanding  principal  balance.  Each
Certificateholder  of a Class or Subclass will have a Voting  Interest  equal to
the  product  of the  Voting  Interest  to  which  such  Class  or  Subclass  is
collectively  entitled  and the  Percentage  Interest  in such Class or Subclass
represented by such Holder's Certificates. With respect to any provisions hereof
providing  for  action,  consent  or  approval  of each  Class  or  Subclass  of
Certificates  or  specified   Classes  or  Subclasses  of   Certificates,   each
Certificateholder  of a Class or  Subclass  will have a Voting  Interest in such
Class or Subclass  equal to such Holder's  Percentage  Interest in such Class or
Subclass.

               Weighted   Average  Net  Mortgage   Interest   Rate:  As  to  any
Distribution  Date,  a rate per  annum  equal  to the  average,  expressed  as a
percentage of the Net Mortgage  Interest  Rates of all Mortgage  Loans that were
Outstanding  Mortgage Loans as of the Due Date in the month  preceding the month
of such  Distribution  Date,  weighted on the basis of the respective  Scheduled
Principal Balances of such Mortgage Loans.

               Section 1.02.  Acts of Holders.

               (a)  Any  request,  demand,  authorization,   direction,  notice,
consent,  waiver or other action provided by this Agreement to be given or taken
by Holders  may be  embodied  in and  evidenced  by one or more  instruments  of
substantially similar tenor signed by such Holders in person or by an agent duly
appointed in writing. Except as herein otherwise expressly provided, such action
shall become  effective when such instrument or instruments are delivered to the
Trustee and the Trust  Administrator.  Proof of execution of any such instrument
or of a writing appointing any such agent shall be sufficient for any purpose of
this   Agreement  and   conclusive  in  favor  of  the  Trustee  and  the  Trust
Administrator,  if made in the manner provided in this Section 1.02. The Trustee
shall promptly  notify the Master Servicer in writing of the receipt of any such
instrument or writing.

                                       53
<PAGE>

               (b) The fact and date of the  execution by any Person of any such
instrument  or  writing  may be proved  by the  affidavit  of a witness  of such
execution or by a certificate of a notary public or other officer  authorized by
law to take  acknowledgments  of deeds,  certifying that the individual  signing
such instrument or writing acknowledged to him the execution thereof.  When such
execution is by a signer acting in a capacity  other than his or her  individual
capacity,  such certificate or affidavit shall also constitute  sufficient proof
of his or her  authority.  The  fact  and  date  of the  execution  of any  such
instrument or writing,  or the authority of the  individual  executing the same,
may also be proved in any other manner which the Trustee deems sufficient.

               (c)  The   ownership  of   Certificates   (whether  or  not  such
Certificates shall be overdue and  notwithstanding  any notation of ownership or
other writing thereon made by anyone other than the Trustee, Trust Administrator
and the Authenticating Agent) shall be proved by the Certificate  Register,  and
neither the Trustee, the Trust Administrator, the Seller nor the Master Servicer
shall be affected by any notice to the contrary.

               (d)  Any  request,  demand,  authorization,   direction,  notice,
consent,  waiver or other  action of the  Holder of any  Certificate  shall bind
every future Holder of the same Certificate and the Holder of every  Certificate
issued upon the registration of transfer  thereof or in exchange  therefor or in
lieu thereof in respect of anything done,  omitted or suffered to be done by the
Trustee, the Trust Administrator,  the Seller or the Master Servicer in reliance
thereon, whether or not notation of such action is made upon such Certificate.

               Section  1.03.  Effect of  Headings  and Table of  Contents.  The
Article and Section headings in this Agreement and the Table of Contents are for
convenience  of  reference  only and  shall not  affect  the  interpretation  or
construction of this Agreement.

               Section 1.04. Benefits of Agreement. Nothing in this Agreement or
in the Certificates,  express or implied,  shall give to any Person,  other than
the parties to this Agreement and their successors hereunder, the Holders of the
Certificates,  any benefit or any legal or  equitable  right,  power,  remedy or
claim under this Agreement.



                                       54
<PAGE>







                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF THE CERTIFICATES

               Section  2.01.   Conveyance  of  Mortgage   Loans.   The  Seller,
concurrently  with the execution and delivery hereof,  does hereby assign to the
Trust Administrator,  on behalf of the Trustee,  without recourse all the right,
title and interest of the Seller in and to (a) the Trust  Estate,  including all
interest (other than the portion, if any, representing the Fixed Retained Yield)
and  principal  received by the Seller on or with respect to the Mortgage  Loans
after the  Cut-Off  Date (and  including  scheduled  payments of  principal  and
interest  due after the Cut-Off Date but received by the Seller on or before the
Cut-Off Date and Principal  Prepayments received or applied on the Cut-Off Date,
but not including  payments of principal and interest due on the Mortgage  Loans
on or before the Cut-Off Date), (b) the Insurance Policies,  (c) the obligations
of the  Servicers  under the Servicing  Agreements  with respect to the Mortgage
Loans and (d) proceeds of all the foregoing.

               In  connection  with such  assignment,  the  Seller  shall,  with
respect to each Mortgage Loan, deliver,  or cause to be delivered,  to the Trust
Administrator,  as initial  custodian,  on or before the Closing  Date, an Owner
Mortgage  Loan File.  If any lease,  Mortgage,  assignment  of a Mortgage to the
Trust  Administrator or any prior assignment is in the process of being recorded
on the Closing Date, the Seller shall deliver a copy thereof,  certified by PHMC
or the  applicable  PHMC  Loan  Seller  to be a true  and  complete  copy of the
document sent for recording,  and the Seller shall use its best efforts to cause
each such original  recorded  document or certified copy thereof to be delivered
to the Trust Administrator promptly following its recordation.  The Seller shall
also  cause to be  delivered  to the  Trust  Administrator  any  other  original
mortgage loan document to be included in the Owner  Mortgage Loan File if a copy
thereof has been delivered.

               In lieu of  recording  an  assignment  of any Mortgage the Seller
may, to the extent set forth in any Servicing Agreement,  deliver or cause to be
delivered to the Trust  Administrator  the  assignment of the Mortgage Loan from
the  Seller to the  Trust  Administrator  in a form  suitable  for  recordation,
together  with an Opinion of Counsel (of which S&P will be an  addressee or with
respect to which S&P shall be  delivered  a reliance  letter) to the effect that
recording is not required to protect the Trustee's right,  title and interest in
and to the related Mortgage Loan or, in case a court should  recharacterize  the
sale of the Mortgage Loans as a financing,  to perfect a first priority security
interest in favor of the Trustee in the related Mortgage Loan. In the event that
the Master  Servicer  receives  notice that recording is required to protect the
right,  title and interest of the Trustee in and to any such  Mortgage  Loan for
which recordation of an assignment has not previously been required,  the Master
Servicer  shall  promptly   notify  the  Trust   Administrator   and  the  Trust
Administrator  shall within five Business Days (or such other reasonable  period
of time mutually agreed upon by the Master Servicer and the Trust Administrator)
of its receipt of such notice

                                       55
<PAGE>

deliver  each  previously  unrecorded  assignment  to the related  Servicer  for
recordation.

               Section  2.02.  Acceptance  by  Trust  Administrator.  The  Trust
Administrator  acknowledges  receipt of the Mortgage Notes,  the Mortgages,  the
assignments and other  documents  referred to in Section 2.01 above and declares
that it holds and will hold such documents and the other documents  constituting
a part of the Owner  Mortgage  Loan  Files  delivered  to it in trust,  upon the
trusts  herein set forth,  for the use and  benefit  of all  present  and future
Certificateholders.   The  Trust  Administrator   agrees,  for  the  benefit  of
Certificateholders, to review each Owner Mortgage Loan File within 45 days after
execution of this  Agreement in order to ascertain  that all required  documents
set forth in Section 2.01 have been executed and received and appear  regular on
their face, and that such documents  relate to the Mortgage Loans  identified in
the Mortgage Loan Schedule,  and in so doing the Trust Administrator may rely on
the  purported due  execution  and  genuineness  of any such document and on the
purported genuineness of any signature thereon. If within such 45 day period the
Trust Administrator finds any document  constituting a part of an Owner Mortgage
Loan  File not to have been  executed  or  received  or to be  unrelated  to the
Mortgage Loans identified in the Mortgage Loan Schedule or not to appear regular
on its face, the Trust  Administrator  shall promptly  notify the Seller,  which
shall have a period of 60 days after such notice within which to correct or cure
any such defect.  The Seller  hereby  covenants and agrees that, if any material
defect is not so  corrected or cured,  the Seller  will,  not later than 60 days
after the Trust  Administrator's  notice to it referred to above respecting such
defect, either (i) repurchase the related Mortgage Loan or any property acquired
in respect  thereof  from the Trustee at a price equal to (a) 100% of the unpaid
principal  balance  of such  Mortgage  Loan  plus (b)  accrued  interest  at the
Mortgage  Interest  Rate less any Fixed  Retained  Yield of such  Mortgage  Loan
through the last day of the month in which such  repurchase  takes place or (ii)
if within two years of the Startup  Day, or such other  period  permitted by the
REMIC Provisions, substitute for any Mortgage Loan to which such material defect
relates,  a new  mortgage  loan  (a  "substitute  Mortgage  Loan")  having  such
characteristics  so that the  representations  and  warranties of the Seller set
forth in Section 2.03(b) hereof (other than Section  2.03(b)(i))  would not have
been  incorrect had such  substitute  Mortgage Loan  originally  been a Mortgage
Loan. In no event shall any  substitute  Mortgage Loan have an unpaid  principal
balance,  as of the date of substitution,  greater than the Scheduled  Principal
Balance  (reduced by the  scheduled  payment of principal due on the Due Date in
the month of substitution) of the Mortgage Loan for which it is substituted.  In
addition,  such substitute  Mortgage Loan shall have a Loan-to-Value  Ratio less
than or equal to and a Mortgage Interest Rate equal to that of the Mortgage Loan
for which it is substituted.

               In the  case of a  repurchased  Mortgage  Loan or  property,  the
purchase price shall be deposited by the Seller in the Master Servicer Custodial
Account  maintained by the Master Servicer pursuant to Section 3.02. In the case
of a substitute  Mortgage Loan,  the Owner  Mortgage Loan File relating  thereto
shall be delivered to the Trust  Administrator  and the  Substitution  Principal
Amount,  together with (i) interest on such Substitution Principal Amount at the
applicable Net Mortgage Interest Rate to the following Due Date of such Mortgage
Loan which is being  substituted  for and (ii) an amount equal to the  aggregate


                                       56
<PAGE>

amount of unreimbursed  Periodic Advances in respect of interest previously made
by the Servicer,  Master  Servicer or Trust  Administrator  with respect to such
Mortgage Loan, shall be deposited in the Master Servicer Custodial Account.  The
Monthly Payment on the substitute Mortgage Loan for the Due Date in the month of
substitution  shall not be part of the Trust  Estate.  Upon receipt by the Trust
Administrator  of written  notification of any such deposit signed by an officer
of the  Seller,  or the new Owner  Mortgage  Loan File,  as the case may be, the
Trust  Administrator shall release to the Seller the related Owner Mortgage Loan
File and shall execute and deliver such instrument of transfer or assignment, in
each case  without  recourse,  as shall be necessary to vest in the Seller legal
and beneficial  ownership of such  substituted  or repurchased  Mortgage Loan or
property.  It is  understood  and agreed  that the  obligation  of the Seller to
substitute a new Mortgage Loan for or  repurchase  any Mortgage Loan or property
as to which  such a  material  defect in a  constituent  document  exists  shall
constitute   the  sole  remedy   respecting   such  defect   available   to  the
Certificateholders,  the Trust  Administrator  on behalf of the  Trustee  or the
Trustee  on  behalf  of  the  Certificateholders.   The  failure  of  the  Trust
Administrator to give any notice contemplated herein within forty-five (45) days
after the execution of this  Agreement  shall not affect or relieve the Seller's
obligation to repurchase any Mortgage Loan pursuant to this Section 2.02.

               The Trust Administrator may,  concurrently with the execution and
delivery  hereof or at any time  thereafter,  enter into a  Custodial  Agreement
substantially  in the form of  Exhibit  E hereto  pursuant  to which  the  Trust
Administrator  appoints a Custodian to hold the Mortgage  Notes,  the Mortgages,
the assignments  and other  documents  related to the Mortgage Loans received by
the Trust Administrator,  as agent for the Trust Administrator, in trust for the
benefit of all present and future  Certificateholders,  which may provide, among
other  things,  that the Custodian  shall  conduct the review of such  documents
required under the first paragraph of this Section 2.02.

               Section  2.03.  Representations  and  Warranties  of  the  Master
Servicer and the Seller.  (a) The Master Servicer hereby represents and warrants
to the Trustee and the Trust Administrator for the benefit of Certificateholders
that, as of the date of execution of this Agreement:

               (i) The Master Servicer is a corporation  duly formed and validly
existing under the laws of the State of New Jersey;

               (ii) The execution  and delivery of this  Agreement by the Master
Servicer and its  performance  and  compliance  with the terms of this Agreement
will  not  violate  the  Master  Servicer's  corporate  charter  or  by-laws  or
constitute a default (or an event which,  with notice or lapse of time, or both,
would  constitute  a default)  under,  or result in the breach of, any  material
contract,  agreement or other instrument to which the Master Servicer is a party
or which may be applicable to the Servicer or any of its assets;

               (iii) This Agreement,  assuming due authorization,  execution and
delivery by the Trustee,  the Trust Administrator and the Seller,  constitutes a
valid, legal and binding obligation of the Master Servicer,  enforceable against


                                       57
<PAGE>

it in  accordance  with the  terms  hereof  subject  to  applicable  bankruptcy,
insolvency, reorganization,  moratorium and other laws affecting the enforcement
of creditors' rights generally and to general  principles of equity,  regardless
of whether such enforcement is considered in a proceeding in equity or at law;

               (iv) The Master  Servicer is not in default  with  respect to any
order or decree of any court or any order,  regulation or demand of any federal,
state,  municipal or governmental  agency, which default might have consequences
that would materially and adversely affect the condition (financial or other) or
operations of the Master  Servicer or its properties or might have  consequences
that would affect its performance hereunder; and

               (v) No  litigation  is  pending  or,  to the  best of the  Master
Servicer's  knowledge,  threatened  against  the  Master  Servicer  which  would
prohibit its entering into this  Agreement or performing its  obligations  under
this Agreement.

               It  is  understood  and  agreed  that  the   representations  and
warranties  set forth in this  Section  2.03(a)  shall  survive  delivery of the
respective  Owner  Mortgage  Loan  Files  to  the  Trust  Administrator  or  the
Custodian.

               (b) The Seller hereby  represents and warrants to the Trustee and
the Trust  Administrator for the benefit of  Certificateholders  that, as of the
date of execution of this Agreement, with respect to the Mortgage Loans, or each
Mortgage Loan, as the case may be:

               (i) The  information  set forth in the Mortgage Loan Schedule was
        true  and  correct  in all  material  respects  at  the  date  or  dates
        respecting  which such  information  is  furnished  as  specified in the
        Mortgage Loan Schedule;

              (ii) Immediately prior to the transfer and assignment contemplated
        herein,  the Seller was the sole owner and holder of the  Mortgage  Loan
        free and  clear  of any and all  liens,  pledges,  charges  or  security
        interests  of any nature and has full  right and  authority  to sell and
        assign the same;

             (iii) The Mortgage is a valid,  subsisting  and  enforceable  first
        lien on the property therein  described,  and the Mortgaged  Property is
        free and clear of all  encumbrances  and liens having  priority over the
        first lien of the  Mortgage  except for liens for real estate  taxes and
        special  assessments  not yet due and  payable  and  liens or  interests
        arising  under  or as a result  of any  federal,  state  or  local  law,
        regulation  or  ordinance  relating  to  hazardous  wastes or  hazardous
        substances,  and, if the  related  Mortgaged  Property is a  condominium
        unit,  any lien for common  charges  permitted by statute or  homeowners
        association fees; and if the Mortgaged  Property consists of shares of a
        cooperative  housing  corporation,  any  lien  for  amounts  due  to the
        cooperative housing corporation for unpaid assessments or charges or any
        lien of any assignment of rents or maintenance  expenses  secured by the
        real property  owned by the  cooperative  housing  corporation;  and any


                                       58
<PAGE>

        security agreement,  chattel mortgage or equivalent document related to,
        and delivered to the Trust  Administrator  or to the Custodian with, any
        Mortgage  establishes in the Seller a valid and subsisting first lien on
        the property described therein and the Seller has full right to sell and
        assign the same to the Trust Administrator on behalf of the Trustee;

              (iv)  Neither the Seller nor any prior  holder of the  Mortgage or
        the  related  Mortgage  Note has  modified  the  Mortgage or the related
        Mortgage  Note  in  any  material   respect,   satisfied,   canceled  or
        subordinated  the Mortgage in whole or in part,  released the  Mortgaged
        Property in whole or in part from the lien of the Mortgage,  or executed
        any instrument of release,  cancellation,  modification or satisfaction,
        except in each case as is  reflected  in an  agreement  delivered to the
        Trust Administrator or the Custodian pursuant to Section 2.01;

               (v) All taxes, governmental assessments,  insurance premiums, and
        water,  sewer and municipal  charges,  which  previously  became due and
        owing have been paid, or an escrow of funds has been established, to the
        extent  permitted by law, in an amount  sufficient to pay for every such
        item which remains  unpaid;  and the Seller has not advanced  funds,  or
        received  any  advance  of funds by a party  other  than the  Mortgagor,
        directly or indirectly (except pursuant to any Subsidy Loan arrangement)
        for the  payment  of any amount  required  by the  Mortgage,  except for
        interest  accruing  from  the  date  of the  Mortgage  Note  or  date of
        disbursement  of the Mortgage Loan proceeds,  whichever is later, to the
        day which  precedes  by thirty days the first Due Date under the related
        Mortgage Note;

              (vi)  The  Mortgaged   Property  is  undamaged  by  water,   fire,
        earthquake,  earth movement  other than  earthquake,  windstorm,  flood,
        tornado or similar  casualty  (excluding  casualty  from the presence of
        hazardous wastes or hazardous  substances,  as to which the Seller makes
        no  representations),  so  as to  affect  adversely  the  value  of  the
        Mortgaged  Property as  security  for the  Mortgage  Loan or the use for
        which  the  premises  were  intended  and to the  best  of the  Seller's
        knowledge, there is no proceeding pending or threatened for the total or
        partial condemnation of the Mortgaged Property;

             (vii) The  Mortgaged  Property is free and clear of all  mechanics'
        and  materialmen's  liens  or  liens in the  nature  thereof;  provided,
        however, that this warranty shall be deemed not to have been made at the
        time of the  initial  issuance  of the  Certificates  if a title  policy
        affording,  in substance,  the same protection afforded by this warranty
        is furnished to the Trust Administrator by the Seller;

            (viii)  Except  for  Mortgage  Loans  secured  by Co-op  Shares  and
        Mortgage Loans secured by residential  long-term  leases,  the Mortgaged
        Property  consists of a fee simple estate in real  property;  all of the
        improvements  which are  included  for the  purpose of  determining  the
        appraised  value  of  the  Mortgaged  Property  lie  wholly  within  the
        boundaries  and  building  restriction  lines  of such  property  and no
        improvements  on  adjoining   properties  encroach  upon  the  Mortgaged


                                       59
<PAGE>

        Property  (unless  insured  against  under the related  title  insurance
        policy);  and to the  best  of the  Seller's  knowledge,  the  Mortgaged
        Property and all  improvements  thereon comply with all  requirements of
        any applicable zoning and subdivision laws and ordinances;

              (ix)  with  respect  to a  Mortgage  Loan  that  is  secured  by a
        long-term  residential  lease,  (A) the  terms of such  lease  expressly
        permit the  mortgaging of the leasehold  estate,  the  assignment of the
        lease without the lessor's  consent and the acquisition by the holder of
        the Mortgage of the rights of the lessee upon  foreclosure or assignment
        in lieu of  foreclosure  or  provide  the  holder of the  Mortgage  with
        substantially  similar  protections;  (B) the terms of such lease do not
        (i) allow the termination  thereof upon the lessee's default without the
        holder of the Mortgage being entitled to receive  written notice of, and
        opportunity  to cure,  such default,  (ii) allow the  termination of the
        lease in the event of damage or  destruction  as long as the Mortgage is
        in  existence or (iii)  prohibit  the holder of the Mortgage  from being
        insured under the hazard  insurance  policy or policies  relating to the
        related  premises;  (C) the original term of such lease is not less than
        15 years;  (D) the term of such lease does not  terminate  earlier  than
        five years after the maturity  date of the Mortgage  Note;  and (E) such
        Mortgage Loan was originated,  and the leased  premises are located,  in
        the State of Hawaii;

               (x) The Mortgage Loan meets, or is exempt from,  applicable state
        or federal  laws,  regulations  and other  requirements,  pertaining  to
        usury, and the Mortgage Loan is not usurious;

              (xi)  To the  best of the  Seller's  knowledge,  all  inspections,
        licenses and certificates  required to be made or issued with respect to
        all occupied portions of the Mortgaged Property and, with respect to the
        use  and  occupancy  of  the  same,  including,   but  not  limited  to,
        certificates of occupancy and fire underwriting certificates,  have been
        made or obtained from the appropriate authorities;

             (xii)  All  payments  required  to be  made  up  to  the  Due  Date
        immediately  preceding the Cut-Off Date for such Mortgage Loan under the
        terms of the related Mortgage Note have been made;

            (xiii) The Mortgage Note, the related  Mortgage and other agreements
        executed in  connection  therewith  are genuine,  and each is the legal,
        valid and  binding  obligation  of the  maker  thereof,  enforceable  in
        accordance with its terms,  except as such enforcement may be limited by
        bankruptcy,  insolvency,  reorganization or other similar laws affecting
        the  enforcement  of creditors'  rights  generally and by general equity
        principles  (regardless  of whether such  enforcement is considered in a
        proceeding  in  equity  or at law);  and,  to the  best of the  Seller's
        knowledge,  all parties to the Mortgage  Note and the Mortgage had legal
        capacity to execute the Mortgage Note and the Mortgage and each Mortgage
        Note and Mortgage has been duly and properly executed by the Mortgagor;



                                       60
<PAGE>

             (xiv) Any and all  requirements of any federal,  state or local law
        with respect to the origination of the Mortgage Loans including, without
        limitation,   truth-in-lending,   real  estate  settlement   procedures,
        consumer credit protection,  equal credit opportunity or disclosure laws
        applicable to the Mortgage Loans have been complied with;

              (xv) The proceeds of the Mortgage Loans have been fully disbursed,
        there is no requirement for future  advances  thereunder and any and all
        requirements  as to completion  of any on-site or off-site  improvements
        and as to  disbursements of any escrow funds therefor have been complied
        with  (except  for escrow  funds for  exterior  items which could not be
        completed due to weather);  and all costs, fees and expenses incurred in
        making,  closing or recording the Mortgage  Loan have been paid,  except
        recording  fees with respect to Mortgages not recorded as of the Closing
        Date;

             (xvi) The  Mortgage  Loan  (except  any  Mortgage  Loan  secured by
        Mortgaged Property located in Iowa, as to which an opinion of counsel of
        the type  customarily  rendered in such State in lieu of title insurance
        is instead  received) is covered by an American  Land Title  Association
        mortgagee title insurance  policy or other generally  acceptable form of
        policy  or  insurance  acceptable  to FNMA or  FHLMC,  issued by a title
        insurer  acceptable  to FNMA  or  FHLMC  insuring  the  originator,  its
        successors and assigns, as to the first priority lien of the Mortgage in
        the original  principal  amount of the Mortgage Loan and subject only to
        (A) the lien of current real property taxes and  assessments not yet due
        and payable, (B) covenants, conditions and restrictions,  rights of way,
        easements and other matters of public record as of the date of recording
        of such Mortgage acceptable to mortgage lending institutions in the area
        in which the Mortgaged  Property is located or specifically  referred to
        in the appraisal  performed in connection  with the  origination  of the
        related Mortgage Loan, (C) liens created pursuant to any federal,  state
        or local law,  regulation or ordinance  affording liens for the costs of
        clean-up  of  hazardous  substances  or  hazardous  wastes  or for other
        environmental  protection  purposes and (D) such other  matters to which
        like properties are commonly  subject which do not  individually,  or in
        the  aggregate,  materially  interfere with the benefits of the security
        intended to be provided by the Mortgage;  the Seller is the sole insured
        of such mortgagee  title insurance  policy,  the assignment to the Trust
        Administrator of the Seller's interest in such mortgagee title insurance
        policy does not require  any consent of or  notification  to the insurer
        which has not been  obtained or made,  such  mortgagee  title  insurance
        policy is in full  force and effect and will be in full force and effect
        and inure to the  benefit  of the Trust  Administrator  on behalf of the
        Trustee,  no claims have been made under such mortgagee  title insurance
        policy,  and no prior  holder of the  related  Mortgage,  including  the
        Seller,  has done, by act or omission,  anything  which would impair the
        coverage of such mortgagee title insurance policy;



                                       61
<PAGE>

            (xvii) The Mortgaged Property securing each Mortgage Loan is insured
        by an insurer  acceptable to FNMA or FHLMC against loss by fire and such
        hazards as are covered under a standard extended  coverage  endorsement,
        in an amount which is not less than the lesser of 100% of the  insurable
        value of the Mortgaged Property and the outstanding principal balance of
        the  Mortgage  Loan,  but in no  event  less  than  the  minimum  amount
        necessary to fully  compensate  for any damage or loss on a  replacement
        cost basis;  if the  Mortgaged  Property is a  condominium  unit,  it is
        included  under  the  coverage  afforded  by a  blanket  policy  for the
        project;  if upon  origination of the Mortgage Loan, the improvements on
        the  Mortgaged  Property  were  in an  area  identified  in the  Federal
        Register by the Federal  Emergency  Management  Agency as having special
        flood hazards,  a flood insurance policy meeting the requirements of the
        current guidelines of the Federal Insurance  Administration is in effect
        with a generally acceptable insurance carrier, in an amount representing
        coverage  not less  than  the  least  of (A) the  outstanding  principal
        balance of the Mortgage Loan,  (B) the full insurable  value and (C) the
        maximum amount of insurance which was available under the Flood Disaster
        Protection  Act of  1973;  and each  Mortgage  obligates  the  Mortgagor
        thereunder to maintain all such  insurance at the  Mortgagor's  cost and
        expense;

           (xviii) To the best of the Seller's  knowledge,  there is no default,
        breach,  violation or event of acceleration  existing under the Mortgage
        or the related  Mortgage  Note and no event  which,  with the passage of
        time or with  notice  and the  expiration  of any grace or cure  period,
        would constitute a default,  breach, violation or event of acceleration;
        the Seller has not waived any  default,  breach,  violation  or event of
        acceleration;  and no foreclosure action is currently  threatened or has
        been commenced with respect to the Mortgage Loan;

             (xix) No  Mortgage  Note or  Mortgage  is  subject  to any right of
        rescission,  set-off,  counterclaim or defense, including the defense of
        usury,  nor will the  operation of any of the terms of the Mortgage Note
        or  Mortgage,  or the  exercise  of any  right  thereunder,  render  the
        Mortgage Note or Mortgage unenforceable, in whole or in part, or subject
        it to  any  right  of  rescission,  set-off,  counterclaim  or  defense,
        including  the  defense  of  usury,  and no such  right  of  rescission,
        set-off, counterclaim or defense has been asserted with respect thereto;

              (xx) Each Mortgage Note is payable in monthly payments,  resulting
        in complete  amortization  of the Mortgage  Loan over a term of not more
        than 360 months;

             (xxi) Each Mortgage contains  customary and enforceable  provisions
        such as to render the rights and remedies of the holder thereof adequate
        for the  realization  against the Mortgaged  Property of the benefits of
        the security,  including realization by judicial foreclosure (subject to
        any limitation arising from any bankruptcy,  insolvency or other law for
        the relief of debtors),  and there is no  homestead  or other  exemption
        available  to the  Mortgagor  which would  interfere  with such right of
        foreclosure;



                                       62
<PAGE>

            (xxii) To the best of the Seller's  knowledge,  no Mortgagor is a
        debtor in any state or federal bankruptcy or insolvency proceeding;

           (xxiii) Each  Mortgaged  Property is located in the United States and
        consists of a one- to four-unit residential property,  which may include
        a detached home, townhouse, condominium unit or a unit in a planned unit
        development  or, in the case of Mortgage  Loans secured by Co-op Shares,
        leases or occupancy agreements;

            (xxiv) No payment  required  under any Mortgage Loan is more than 30
        days past due and no Mortgage Loan had more than one  delinquency in the
        preceding 13 months; and

             (xxv)  The  Mortgage  Loan is a  "qualified  mortgage"  within  the
        meaning of Section 860G of the Code.

               Notwithstanding  the foregoing,  no representations or warranties
are made by the  Seller  as to the  absence  or effect  of  hazardous  wastes or
hazardous  substances on any of the  Mortgaged  Properties or on the lien of any
Mortgage.  In addition,  no representations or warranties are made by the Seller
with  respect  to the  absence  or  effect  of fraud in the  origination  of any
Mortgage Loan.

               It  is  understood  and  agreed  that  the   representations  and
warranties  set forth in this  Section  2.03(b)  shall  survive  delivery of the
respective Owner Mortgage Loan Files to the Trust  Administrator and shall inure
to  the   benefit  of  the  Trust   Administrator   on  behalf  of  the  Trustee
notwithstanding any restrictive or qualified endorsement or assignment.

               (c) Upon discovery by either the Seller, the Master Servicer, the
Trustee,   the  Trust   Administrator   or  the   Custodian   that  any  of  the
representations  and  warranties  made in  subsection  (b) above is not accurate
(referred to herein as a "breach") and that such breach materially and adversely
affects the interests of the  Certificateholders  in the related  Mortgage Loan,
the party  discovering such breach shall give prompt written notice to the other
parties (any Custodian being so obligated under a Custodial  Agreement).  Within
60 days of its discovery or its receipt of notice of any such breach, the Seller
shall cure such breach in all material  respects or shall either (i)  repurchase
the  Mortgage  Loan or any property  acquired in respect  thereof from the Trust
Administrator  at a price equal to (A) 100% of the unpaid  principal  balance of
such Mortgage Loan plus (B) accrued  interest at the Net Mortgage  Interest Rate
for  such  Mortgage  Loan  through  the last  day of the  month  in  which  such
repurchase  took place or (ii) if within two years of the  Startup  Day, or such
other period  permitted by the REMIC  Provisions,  substitute  for such Mortgage
Loan in the  manner  described  in  Section  2.02.  The  purchase  price  of any
repurchase described in this paragraph and the Substitution Principal Amount, if
any, plus accrued  interest thereon and the other amounts referred to in Section
2.02,  shall be  deposited  in the  Master  Servicer  Custodial  Account.  It is
understood  and  agreed  that the  obligation  of the  Seller to  repurchase  or
substitute  for any  Mortgage  Loan or  property  as to which  such a breach has
occurred and is continuing  shall  constitute  the sole remedy  respecting  such
breach available to Certificateholders, the Trust Administrator on behalf of the
Trustee or the  Trustee  on behalf of  Certificateholders,  and such  obligation
shall survive until termination of the Trust Estate hereunder.



                                       63
<PAGE>

               Section 2.04.  Execution and Delivery of Certificates.  The Trust
Administrator  acknowledges  the  assignment to it of the Mortgage Loans and the
delivery of the Owner  Mortgage  Loan Files to it, and,  concurrently  with such
delivery,  has  executed and  delivered  to or upon the order of the Seller,  in
exchange for the Mortgage Loans  together with all other assets  included in the
definition  of  "Trust  Estate,"  receipt  of  which  is  hereby   acknowledged,
Certificates in authorized  denominations which evidence ownership of the entire
Trust Estate.

               Section 2.05. Designation of Certificates; Designation of Startup
Day and  Latest  Possible  Maturity  Date.  The  Seller  hereby  designates  the
Subclasses of Class A Certificates  (other than the Class A-R Certificate),  the
Class AP  Certificates,  the Class M Certificates  and the Subclasses of Class B
Certificates as classes of "regular  interests" and the Class A-R Certificate as
the single  class of  "residual  interest" in the REMIC for the purposes of Code
Sections  860G(a)(1) and  860G(a)(2),  respectively.  The Closing Date is hereby
designated  as the "Startup Day" of the REMIC within the meaning of Code Section
860G(a)(9).  The "latest possible maturity date" of the regular interests in the
REMIC is March 25, 2011 for purposes of Code Section 860G(a)(1).




                                       64
<PAGE>

                                   ARTICLE III

                  ADMINISTRATION OF THE TRUST ESTATE; SERVICING
                              OF THE MORTGAGE LOANS

               Section 3.01. Master Servicer Custodial  Account.  (a) The Master
Servicer shall  establish and maintain a Master Servicer  Custodial  Account for
the  deposit  of funds  received  by the  Master  Servicer  with  respect to the
Mortgage  Loans  serviced by each  Servicer  pursuant  to each of the  Servicing
Agreements.  Such account shall be maintained as an Eligible Account. The Master
Servicer  shall give notice to each  Servicer  and the Seller of the location of
the Master Servicer Custodial Account and of any change in the location thereof.

               (b) The Master  Servicer  shall deposit into the Master  Servicer
Custodial  Account on the day of receipt thereof all amounts received by it from
any  Servicer  pursuant  to any of  the  Servicing  Agreements,  and  shall,  in
addition,  deposit  into the Master  Servicer  Custodial  Account the  following
amounts,  in the case of amounts  specified  in clause  (i),  not later than the
Distribution  Date on which such  amounts  are  required  to be  distributed  to
Certificateholders and, in the case of the amounts specified in clause (ii), not
later than the Business Day next following the day of receipt and posting by the
Master Servicer:

               (i)  Periodic  Advances  pursuant to Section  3.03(a) made by the
Master Servicer or the Trust Administrator, if any; and

               (ii) in the case of any Mortgage Loan that is  repurchased by the
Seller  pursuant  to  Section  2.02 or 2.03 or that is  auctioned  by the Master
Servicer  pursuant to Section 3.08 or purchased by the Master Servicer  pursuant
to Section 3.08 or 9.01, the purchase price therefor or, where  applicable,  any
Substitution  Principal  Amount  and any  amounts  received  in  respect  of the
interest portion of unreimbursed Periodic Advances.

               (c) The  Master  Servicer  shall  cause the  funds in the  Master
Servicer  Custodial  Account to be  invested in  Eligible  Investments.  No such
Eligible  Investments  will be sold or  disposed  of at a gain prior to maturity
unless the Master  Servicer has received an Opinion of Counsel or other evidence
satisfactory to it that such sale or disposition will not cause the Trust Estate
to be subject to Prohibited Transactions Tax, otherwise subject the Trust Estate
to tax,  or cause  the  Trust  Estate to fail to  qualify  as a REMIC  while any
Certificates  are  outstanding.  Any amounts  deposited  in the Master  Servicer
Custodial  Account  prior to the  Distribution  Date shall be  invested  for the
account  of the Master  Servicer  and any  investment  income  thereon  shall be
additional  compensation to the Master Servicer for services rendered under this
Agreement.  The amount of any losses incurred in respect of any such investments
shall be  deposited  in the  Master  Servicer  Custodial  Account  by the Master
Servicer out of its own funds immediately as realized.



                                       65
<PAGE>

               Section  3.02.  Permitted  Withdrawals  from the Master  Servicer
Custodial  Account.  (a) The  Master  Servicer  may,  from  time to  time,  make
withdrawals  from  the  Master  Servicer  Custodial  Account  for the  following
purposes (limited, in the case of Servicer reimbursements,  to cases where funds
in the respective Custodial P&I Account are not sufficient therefor):

               (i) to reimburse the Master Servicer,  the Trust Administrator or
any  Servicer  for Periodic  Advances  made by the Master  Servicer or the Trust
Administrator  pursuant  to Section  3.03(a)  or any  Servicer  pursuant  to any
Servicing  Agreement with respect to previous  Distribution Dates, such right to
reimbursement  pursuant to this subclause (i) being limited to amounts  received
on or in respect of  particular  Mortgage  Loans  (including,  for this purpose,
Liquidation  Proceeds,  Insurance  Proceeds,  REO Proceeds and proceeds from the
purchase,  sale,  repurchase  or  substitution  of  Mortgage  Loans  pursuant to
Sections 2.02,  2.03, 3.08 or 9.01)  respecting  which any such Periodic Advance
was made;

               (ii) to reimburse any Servicer,  the Master Servicer or the Trust
Administrator for any Periodic Advances  determined in good faith to have become
Nonrecoverable Advances;  provided,  however, that any portion of Nonrecoverable
Advances  representing  Fixed  Retained  Yield shall be  reimbursable  only from
amounts  constituting  Fixed Retained Yield and not from the assets of the Trust
Estate;

               (iii) to  reimburse  the Master  Servicer  or any  Servicer  from
Liquidation  Proceeds or  Insurance  Proceeds for  Liquidation  Expenses and for
amounts  expended by the Master  Servicer or any Servicer  pursuant hereto or to
any Servicing  Agreement,  respectively,  in good faith in  connection  with the
restoration of damaged property or for foreclosure expenses;

               (iv) from any  Mortgagor  payment on account of interest or other
recovery  (including  Net REO  Proceeds)  with respect to a particular  Mortgage
Loan, to pay the Master  Servicing Fee with respect to such Mortgage Loan to the
Master Servicer;

               (v) to reimburse the Master  Servicer,  any Servicer or the Trust
Administrator  (or, in certain  cases,  the Seller) for expenses  incurred by it
(including  taxes  paid on behalf of the Trust  Estate)  and  recoverable  by or
reimbursable  to it pursuant to Section  3.03(c),  3.03(d) or 6.03 or the second
sentence of Section 8.14(a) or pursuant to such Servicer's Servicing Agreement;

               (vi) to pay to the Seller or other purchaser with respect to each
Mortgage Loan or property  acquired in respect thereof that has been repurchased
or replaced  pursuant to Section 2.02 or 2.03 or  auctioned  pursuant to Section
3.08 or to pay to the Master  Servicer  with  respect to each  Mortgage  Loan or
property acquired in respect thereof that has been purchased pursuant to Section
3.08 or 9.01, all amounts received thereon and not required to be distributed as
of the date on which the  related  repurchase  or  purchase  price or  Scheduled
Principal Balance was determined;



                                       66
<PAGE>

               (vii) to remit  funds to the Paying  Agent in the  amounts and in
the manner provided for herein;

               (viii) to pay to the Master  Servicer any  interest  earned on or
investment  income  with  respect  to funds  in the  Master  Servicer  Custodial
Account;

               (ix) to pay to the Master  Servicer  or any  Servicer  out of Net
Liquidation  Proceeds  allocable  to  interest  the amount of any unpaid  Master
Servicing  Fee or  Servicing  Fee  (as  adjusted  pursuant  to  such  Servicer's
Servicing  Agreement) and any unpaid  assumption  fees,  late payment charges or
other Mortgagor charges on the related Mortgage Loan;

               (x) to withdraw from the Master  Servicer  Custodial  Account any
amount deposited in the Master Servicer  Custodial Account that was not required
to be deposited therein;

               (xi) to clear and terminate the Master Servicer Custodial Account
pursuant to Section 9.01; and

               (xii) to pay to PHMC from any  Mortgagor  payment  on  account of
interest  or other  recovery  (including  Net REO  Proceeds)  with  respect to a
particular Mortgage Loan, the Fixed Retained Yield, if any, with respect to such
Mortgage Loan; provided,  however,  that with respect to any payment of interest
received by the Master  Servicer in respect of a Mortgage  Loan (whether paid by
the  Mortgagor  or  received  as  Liquidation  Proceeds,  Insurance  Proceeds or
otherwise)  which is less than the full amount of interest then due with respect
to such Mortgage Loan,  only that portion of such payment of interest that bears
the same  relationship  to the total  amount of such  payment of interest as the
Fixed Retained Yield Rate, if any, in respect of such Mortgage Loan bears to the
Mortgage  Interest  Rate shall be  allocated  to the Fixed  Retained  Yield with
respect thereto.

               (b)  The  Master  Servicer  shall  keep  and  maintain   separate
accounting,  on a Mortgage  Loan by  Mortgage  Loan  basis,  for the  purpose of
justifying  any payment to and  withdrawal  from the Master  Servicer  Custodial
Account.

               Section 3.03 Advances by Master Servicer and Trust Administrator.
(a) In the event a Servicer  fails to make any  required  Periodic  Advances  of
principal and interest on a Mortgage  Loan as required by the related  Servicing
Agreement  prior to the  Distribution  Date  occurring in the month during which
such Periodic  Advance is due, the Master Servicer shall make Periodic  Advances
to the extent  provided  hereby.  The Master Servicer shall certify to the Trust
Administrator  with respect to such Distribution Date (i) the amount of Periodic
Advances required of such Servicer, (ii) the amount actually advanced, (iii) the
amount  that the Master  Servicer  is  required  to advance  hereunder  and (iv)
whether  it has been  determined  not to make an advance  because it  reasonably
believes  that  such  Periodic  Advance  is a  Nonrecoverable  Advance.  Amounts
advanced  by the Master  Servicer  shall be  deposited  in the  Master  Servicer
Custodial  Account at least one Business  Day prior to the related  Distribution


                                       67
<PAGE>

Date. If the Master Servicer fails to make any Periodic  Advance  required of it
hereunder,  the Trust  Administrator shall instead make such Periodic Advance to
the extent required by Section 8.15,  provided that the Trust  Administrator has
previously   received  the  foregoing   certificate  of  the  Master   Servicer.
Notwithstanding  the  foregoing,  neither  the  Master  Servicer  nor the  Trust
Administrator  will be obligated to make a Periodic  Advance that it  reasonably
believes  to  be  a  Nonrecoverable   Advance.   The  Trust   Administrator  may
conclusively  rely for any  determination  to be made by it  hereunder  upon the
determination of the Master Servicer as set forth in its certificate.

               (b) To the extent a Servicer  fails to make an advance on account
of the taxes or  insurance  premiums  with respect to a Mortgage  Loan  required
pursuant to Section 17.3 of the related Servicing Agreement, the Master Servicer
shall,  if the Master  Servicer  knows of such failure of the Servicer,  advance
such funds and take such steps as are  necessary  to pay such taxes or insurance
premiums.

               (c) The Master Servicer and the Trust Administrator shall each be
entitled to be reimbursed  from the Master  Servicer  Custodial  Account for any
Periodic  Advance made by it under  Section  3.03(a) to the extent  described in
Section 3.02(a)(i) or with respect to any such Periodic Advance which the Master
Servicer or the Trust Administrator shall ultimately determine in its good faith
judgment to be a  Nonrecoverable  Advance from funds generally  available in the
Master Servicer Custodial Account.

               (d) Except as  provided in Section  3.03(a) and (b),  neither the
Master Servicer nor the Trust  Administrator shall be required to pay or advance
any amount which any Servicer was required, but failed, to deposit in the Master
Servicer Custodial Account.

               The Master  Servicer shall be entitled to be reimbursed  pursuant
to Section  3.02(a)(v)  for any advance by it pursuant to Section  3.03(b),  but
shall  diligently  pursue  restoration  of such  amount to the  Master  Servicer
Custodial Account from the related Servicer.

               Section 3.04. Trust Administrator to Cooperate;  Release of Owner
Mortgage  Loan Files.  Upon the receipt by the Master  Servicer of a Request for
Release in connection  with the deposit by a Servicer  into the Master  Servicer
Custodial  Account of the proceeds from a Liquidated  Loan or of a Prepayment in
Full,  the Master  Servicer  shall confirm to the Trust  Administrator  that all
amounts  required  to be remitted to the Master  Servicer  Custodial  Account in
connection  with such Mortgage  Loan have been so  deposited,  and shall deliver
such  Request for Release to the Trust  Administrator.  The Trust  Administrator
shall,  within five  Business Days of its receipt of such a Request for Release,
release  the related  Owner  Mortgage  Loan File to the Master  Servicer or such
Servicer,  as  requested  by  the  Master  Servicer.  No  expenses  incurred  in
connection with any instrument of satisfaction or deed of reconveyance  shall be
chargeable to the Master Servicer Custodial Account.

               From  time to  time  and as  appropriate  for  the  servicing  or
foreclosure of any Mortgage Loan, including but not limited to, collection under
any insurance policies, or to effect a partial release of any Mortgaged Property
from the lien of the Mortgage,  the Servicer of such Mortgage Loan shall deliver


                                       68
<PAGE>

to the Master Servicer a Request for Release. Upon the Master Servicer's receipt
of any such Request for Release, the Master Servicer shall promptly forward such
request to the Trust  Administrator and the Trust  Administrator  shall,  within
five Business  Days,  release the related Owner Mortgage Loan File to the Master
Servicer or such Servicer, as requested by the Master Servicer. Any such Request
for Release shall obligate the Master Servicer or such Servicer, as the case may
be,  to return  each and  every  document  previously  requested  from the Owner
Mortgage Loan File to the Trust  Administrator by the twenty-first day following
the release  thereof,  unless (i) the Mortgage Loan has been  liquidated and the
Liquidation  Proceeds  relating to the Mortgage Loan have been  deposited in the
Master Servicer  Custodial  Account or (ii) the Owner Mortgage Loan File or such
document  has been  delivered to an  attorney,  or to a public  trustee or other
public official as required by law, for purposes of initiating or pursuing legal
action or other proceedings for the foreclosure of the Mortgaged Property either
judicially or non-judicially, and the Master Servicer has delivered to the Trust
Administrator a certificate of the Master  Servicer or such Servicer  certifying
as to the name and address of the Person to which such Owner  Mortgage Loan File
or such  document was  delivered  and the purpose or purposes of such  delivery.
Upon receipt of an Officer's Certificate of the Master Servicer or such Servicer
stating that such Mortgage Loan was liquidated and that all amounts  received or
to be received in  connection  with such  liquidation  which are  required to be
deposited into the Master Servicer Custodial Account have been so deposited,  or
that such Mortgage Loan has become an REO Mortgage Loan, the Request for Release
shall be  released  by the Trust  Administrator  to the Master  Servicer or such
Servicer, as appropriate.

               Upon written certification of the Master Servicer or the Servicer
of such Mortgage Loan, the Trust  Administrator shall execute and deliver to the
Master  Servicer or such  Servicer,  as directed by the Master  Servicer,  court
pleadings,  requests  for  trustee's  sale or other  documents  necessary to the
foreclosure or trustee's sale in respect of a Mortgaged Property or to any legal
action brought to obtain judgment  against any Mortgagor on the Mortgage Note or
Mortgage or to obtain a deficiency judgment, or to enforce any other remedies or
rights  provided by the Mortgage Note or Mortgage or otherwise  available at law
or in  equity.  Each  such  certification  shall  include  a  request  that such
pleadings or documents be executed by the Trust Administrator and a statement as
to the reason such  documents or pleadings  are required and that the  execution
and delivery thereof by the Trust Administrator will not invalidate or otherwise
affect the lien of the Mortgage,  except for the termination of such a lien upon
completion of the foreclosure proceeding or trustee's sale.

               Section  3.05.  Reports  to  the  Trust   Administrator;   Annual
Compliance Statements.  (a) Not later than 15 days after each Distribution Date,
the Master  Servicer shall deliver to the Trustee and the Trust  Administrator a
statement  setting forth the status of the Master Servicer  Custodial Account as
of  the  close  of  business  on  such   Distribution   Date  stating  that  all
distributions  required to be made by the Master  Servicer  under this Agreement
have been made (or, if any required distribution has not been made by the Master
Servicer,  specifying the nature and status thereof) and showing, for the period
covered by such statement, the aggregate amount of deposits into and withdrawals
from such  account  for each  category of deposit and  withdrawal  specified  in
Sections  3.01 and 3.02.  Such  statement may be in the form of the then current
FNMA monthly accounting report for its Guaranteed Mortgage  Pass-Through Program


                                       69
<PAGE>

with appropriate additions and changes, and shall also include information as to
the aggregate  unpaid  principal  balance of all of the Mortgage Loans as of the
close of business as of the last day of the calendar month immediately preceding
such Distribution  Date. Copies of such statement shall be provided by the Trust
Administrator  to any  Certificateholder  upon written  request,  provided  such
statement is delivered, or caused to be delivered, by the Master Servicer to the
Trust Administrator.

               (b) The Master  Servicer  shall  deliver to the  Trustee  and the
Trust Administrator on or before April 30 of each year, an Officers' Certificate
signed by an officer of the Master  Servicer,  certifying  that (i) such officer
has reviewed the activities of the Master Servicer during the preceding calendar
year or portion thereof and its performance under this agreement and (ii) to the
best of such officer's knowledge,  based on such review, the Master Servicer has
performed and fulfilled its duties,  responsibilities and obligations under this
agreement in all material respects throughout such year, or, if there has been a
default in the fulfillment of any such duties,  responsibilities or obligations,
specifying  each such  default  known to such  officer and the nature and status
thereof,  and,  (iii) (A) an officer of the Master  Servicer  has  conducted  an
examination  of the  activities of the Servicers  during the preceding  calendar
year and their performance under the Servicing Agreements, (B) an officer of the
Master  Servicer  has  examined  the  Servicers'  Fidelity  Bond and  Errors and
Omissions Policies and each such bond or policy is in effect and conforms to the
requirements of the applicable Servicing Agreement,  (C) the Master Servicer has
received from each  Servicer any required  financial  statements  and such other
information as is required by such Servicer's Servicing Agreement and (D) to the
best of such officer's knowledge,  based on such examination,  each Servicer has
performed and fulfilled its duties,  responsibilities  and obligations under its
Servicing  Agreement in all material respects throughout such year, or, if there
has been a  default  in the  performance  or  fulfillment  of any  such  duties,
responsibilities  or  obligations,  specifying  each such default  known to such
officer and the nature and status thereof.  Copies of such Officers' Certificate
shall be  provided  by the Trust  Administrator  to any  Certificateholder  upon
written  request  provided  such  certificate  is  delivered,  or  caused  to be
delivered, by the Master Servicer to the Trust Administrator.

               (c) Each year the Master  Servicer  shall 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 such Servicer under
its Servicing Agreement.

               Section  3.06.  Title,  Management  and  Disposition  of Any  REO
Mortgage  Loan.  In the event  that a  Servicer  is unable to dispose of any REO
Mortgage  Loan  within the  period  mandated  by  Section  14.4.2 of each of the
Servicing Agreements,  the Master Servicer shall monitor such Servicer to verify
that such REO Mortgage Loan is auctioned to the highest bidder within the period
so  specified.  In the event of any such sale of REO  Mortgage  Loan,  the Trust
Administrator  shall,  at the written  request of the Master  Servicer  and upon
being supported with  appropriate  forms therefor,  within five Business Days of
the deposit by the Master  Servicer of the proceeds of such sale or auction into
the Master Servicer  Custodial  Account,  release or cause to be released to the
entity  identified by the Master  Servicer the related Owner  Mortgage Loan File


                                       70
<PAGE>

and Servicer  Mortgage Loan File and shall execute and deliver such  instruments
of transfer or assignment,  in each case without recourse, as shall be necessary
to vest in the auction  purchaser  title to the REO Mortgage  Loan and the Trust
Administrator  shall have no further  responsibility  with  regard to such Owner
Mortgage  Loan  File  or  Servicer   Mortgage  Loan  File.   Neither  the  Trust
Administrator,  the Master  Servicer nor any  Servicer,  acting on behalf of the
Trust Estate,  shall provide financing from the Trust Estate to any purchaser of
REO Mortgage Loan.

               Section 3.07. Amendments to Servicing Agreements, Modification of
Standard Provisions. (a) Subject to the prior written consent of the Trustee and
the Trust  Administrator  pursuant to Section 3.07(b),  the Master Servicer from
time to time may, to the extent permitted by the applicable Servicing Agreement,
make such modifications and amendments to such Servicing Agreement as the Master
Servicer  deems  necessary or appropriate to confirm or carry out more fully the
intent and purpose of such Servicing Agreement and the duties,  responsibilities
and obligations to be performed by the Servicer  thereunder.  Such modifications
may only be made if they are consistent with the REMIC Provisions,  as evidenced
by an  Opinion  of  Counsel.  Prior  to  the  issuance  of any  modification  or
amendment,  the  Master  Servicer  shall  deliver to the  Trustee  and the Trust
Administrator such Opinion of Counsel and an Officer's Certificate setting forth
(i) the provision that is to be modified or amended,  (ii) the  modification  or
amendment  that the  Master  Servicer  desires  to issue and (iii) the reason or
reasons for such proposed amendment or modification.

               (b) The Trustee and the Trust  Administrator shall consent to any
amendment or supplement to a Servicing Agreement proposed by the Master Servicer
pursuant to Section  3.07(a),  which consent and amendment shall not require the
consent  of any  Certificateholder  if it is (i) for the  purpose  of curing any
mistake  or  ambiguity  or to  further  effect  or  protect  the  rights  of the
Certificateholders  or (ii) for any other  purpose,  provided such  amendment or
supplement  for such other  purpose  cannot  reasonably be expected to adversely
affect  Certificateholders.  The lack of an adverse effect on Certificateholders
may be established through various means,  including the delivery to the Trustee
and the Trust  Administrator of (i) an Opinion of Counsel to such effect or (ii)
written  notification  from each Rating Agency to the effect that such amendment
or  supplement  will not result in reduction of the current  rating  assigned by
that  Rating  Agency  to the  Certificates.  Either  the  Trustee  or the  Trust
Administrator  may, in its  discretion,  decline to enter into or consent to any
such  supplement or amendment if its own rights,  duties or immunities  shall be
adversely affected.

               Section 3.08.  Oversight of Servicing.  The Master Servicer shall
supervise,  monitor and  oversee the  servicing  of the  Mortgage  Loans by each
Servicer  and  the  performance  by  each  Servicer  of  all  services,  duties,
responsibilities  and  obligations  that are to be observed or  performed by the
Servicer under its respective Servicing Agreement. In performing its obligations
hereunder,  the Master  Servicer shall act in a manner  consistent with Accepted
Master Servicing Practices and with the Trustee's, the Trust Administrator's and
the  Certificateholders'  reliance  on the  Master  Servicer,  and  in a  manner
consistent with the terms and provisions of any insurance  policy required to be
maintained by the Master Servicer or any Servicer  pursuant to this Agreement or
any Servicing Agreement.  The Master Servicer  acknowledges that prior to taking


                                       71
<PAGE>

certain actions required to service the Mortgage Loans, each Servicing Agreement
provides that the Servicer  thereunder  must notify,  consult  with,  obtain the
consent of or otherwise  follow the  instructions  of the Master  Servicer.  The
Master Servicer is also given  authority to waive  compliance by a Servicer with
certain provisions of its Servicing Agreement. In each such instance, the Master
Servicer  shall  promptly  instruct such  Servicer or otherwise  respond to such
Servicer's  request. In no event will the Master Servicer instruct such Servicer
to take any  action,  give any  consent  to  action  by such  Servicer  or waive
compliance  by such Servicer  with any  provision of such  Servicer's  Servicing
Agreement if any resulting  action or failure to act would be inconsistent  with
the  requirements  of the Rating  Agencies that rated the  Certificates or would
otherwise have an adverse effect on the  Certificateholders.  Any such action or
failure   to  act   shall  be  deemed   to  have  an   adverse   effect  on  the
Certificateholders  if such  action or failure to act either  results in (i) the
downgrading  of the rating  assigned by any Rating  Agency to the  Certificates,
(ii) the loss by the  Trust  Estate  of REMIC  status  for  federal  income  tax
purposes  or (iii)  the  imposition  of any  Prohibited  Transaction  Tax or any
federal taxes on the REMIC or the Trust Estate.  The Master  Servicer shall have
full power and authority in its sole  discretion to take any action with respect
to the Trust Estate as may be necessary or advisable to avoid the  circumstances
specified including clause (ii) or (iii) of the preceding sentence.

               For the purposes of  determining  whether any  modification  of a
Mortgage  Loan  shall be  permitted  by the Trust  Administrator  or the  Master
Servicer, such modification shall be construed as a substitution of the modified
Mortgage Loan for the Mortgage Loan originally deposited in the Trust Estate. No
modification  shall be  approved  unless (i) the  modified  Mortgage  Loan would
qualify as a substitute  Mortgage  Loan under Section 2.02 and (ii) with respect
to any  modification  that occurs more than three  months after the Closing Date
and is not the result of a default or a reasonably foreseeable default under the
Mortgage Loan, there is delivered to the Trustee and the Trust  Administrator an
Opinion of Counsel (at the expense of the party  seeking to modify the  Mortgage
Loan) to the effect that such  modification  would not be treated as giving rise
to a new debt instrument for federal income tax purposes.

               During  the term of this  Agreement,  the Master  Servicer  shall
consult  fully  with  each  Servicer  as may be  necessary  from time to time to
perform and carry out the Master Servicer's  obligations hereunder and otherwise
exercise  reasonable  efforts to encourage  such Servicer to perform and observe
the  covenants,  obligations  and  conditions  to be performed or observed by it
under its Servicing Agreement.

               The  relationship  of the Master  Servicer to the Trustee and the
Trust  Administrator  under this Agreement is intended by the parties to be that
of an independent contractor and not that of a joint venturer, partner or agent.

               The Master  Servicer shall  administer the Trust Estate on behalf
of the Trustee and shall have full power and authority, acting alone or (subject
to Section 6.06) through one or more subcontractors, to do any and all things in
connection  with such  administration  which it may deem necessary or desirable.
Upon the execution and delivery of this Agreement,  and from time to time as may
be required thereafter, the Trust Administrator, on behalf of the Trustee, shall


                                       72
<PAGE>

furnish the Master  Servicer or its  subcontractors  with any powers of attorney
and such other documents as may be necessary or appropriate to enable the Master
Servicer to carry out its administrative duties hereunder.

               The  Master  Servicer  shall  be  entitled,  at  its  option,  to
repurchase  any defaulted  Mortgage Loan from the Trust Estate if, in the Master
Servicer's judgment, the default is not likely to be cured by the Mortgagor. The
purchase price for any such Mortgage Loan shall be 100% of the unpaid  principal
balance of such  Mortgage  Loan plus  accrued  interest  thereon at the Mortgage
Interest Rate less any Fixed  Retained  Yield for such Mortgage Loan through the
last day of the month in which such repurchase occurs.  Upon the receipt of such
purchase price, the Master Servicer shall provide to the Trust Administrator the
certification  required  by  Section  3.04 and the Trust  Administrator  and the
Custodian,  if any,  shall  promptly  release to the Master  Servicer  the Owner
Mortgage Loan File relating to the Mortgage Loan being repurchased.

               In the event that (i) the Master Servicer  determines at any time
that,  notwithstanding  the  representations and warranties set forth in Section
2.03(b),  any Mortgage Loan is not a "qualified  mortgage" within the meaning of
Section  860G of the Code and (ii) the Master  Servicer is unable to enforce the
obligation of the Seller to purchase such Mortgage Loan pursuant to Section 2.02
within two months of such  determination,  the Master  Servicer shall cause such
Mortgage  Loan to be auctioned  to the highest  bidder and sold out of the Trust
Estate no later than the date 90 days after such determination.  In the event of
any such sale of a Mortgage Loan, the Trust Administrator  shall, at the written
request of the Master Servicer and upon being supported with  appropriate  forms
therefor, within five Business Days of the deposit by the Master Servicer of the
proceeds of such auction into the Master Servicer Custodial Account,  release or
cause to be released to the entity identified by the Master Servicer the related
Owner  Mortgage Loan File and Servicer  Mortgage Loan File and shall execute and
deliver  such  instruments  of  transfer  or  assignment,  in each case  without
recourse,  as shall be necessary to vest in the auction  purchaser  title to the
Mortgage Loan and the Trust Administrator  shall have no further  responsibility
with regard to such Owner  Mortgage  Loan File or Servicer  Mortgage  Loan File.
Neither the Trust Administrator, the Master Servicer nor any Servicer, acting on
behalf of the Trust Administrator, shall provide financing from the Trust Estate
to any purchaser of a Mortgage Loan.

               The Master Servicer, on behalf of the Trustee, shall, pursuant to
the  Servicing  Agreements,  object to the  foreclosure  upon,  or other related
conversion of the ownership of, any Mortgaged  Property by the related  Servicer
if (i) the Master Servicer believes such Mortgaged  Property may be contaminated
with or  affected  by  hazardous  wastes or  hazardous  substances  or (ii) such
Servicer does not agree to administer such Mortgaged Property,  once the related
Mortgage  Loan becomes an REO Mortgage  Loan, in a manner which would not result
in a federal tax being imposed upon the Trust Estate or the REMIC.

               The Master Servicer may enter into a special servicing  agreement
with an unaffiliated holder of 100% Percentage Interest of a Class B Subclass or
a  holder  of a  class  of  securities  representing  interests  in the  Class B
Certificates and/or other subordinated mortgage pass-through certificates,  such


                                       73
<PAGE>

agreement to be substantially in the form of Exhibit M hereto or subject to each
Rating Agency's  acknowledgment  that the ratings of the  Certificates in effect
immediately prior to the entering into of such agreement would not be qualified,
downgraded  or  withdrawn  and the  Certificates  would  not be placed on credit
review status (except for possible upgrading) as a result of such agreement. Any
such  agreement  may contain  provisions  whereby  such holder may  instruct the
Master  Servicer to instruct a Servicer to the extent provided in the applicable
Servicing Agreement to commence or delay foreclosure proceedings with respect to
delinquent Mortgage Loans and will contain provisions for the deposit of cash by
the holder that would be available for  distribution  to  Certificateholders  if
Liquidation Proceeds are less than they otherwise may have been had the Servicer
acted in accordance with its normal procedures.

               Section  3.09.   Termination   and   Substitution   of  Servicing
Agreements.  Upon the  occurrence  of any  event  for  which a  Servicer  may be
terminated  pursuant  to its  Servicing  Agreement,  the Master  Servicer  shall
promptly  deliver to the  Seller,  the Trust  Administrator  and the  Trustee an
Officer's  Certificate  certifying  that an event has occurred which may justify
termination  of  such   Servicing   Agreement,   describing  the   circumstances
surrounding  such  event and  recommending  what  action  should be taken by the
Trustee with respect to such Servicer.  If the Master  Servicer  recommends that
such Servicing Agreement be terminated, the Master Servicer's certification must
state  that the breach is  material  and not merely  technical  in nature.  Upon
written  direction of the Master Servicer,  based upon such  certification,  the
Trustee shall promptly terminate such Servicing Agreement.

               The Master  Servicer  shall  indemnify  the Trustee and the Trust
Administrator  and hold  each  harmless  from and  against  any and all  claims,
liabilities,  costs and  expenses  (including,  without  limitation,  reasonable
attorneys'  fees)  arising out of, or assessed  against the Trustee or the Trust
Administrator in connection with termination of such Servicing  Agreement at the
direction  of the Master  Servicer.  If the Trustee  terminates  such  Servicing
Agreement,  the Trustee may enter into a substitute Servicing Agreement with the
Master Servicer or, at the Master Servicer's  nomination,  with another mortgage
loan service company  acceptable to the Trustee,  the Trust  Administrator,  the
Master  Servicer and each Rating Agency under which the Master  Servicer or such
substitute  servicer,  as the case may be, shall  assume,  satisfy,  perform and
carry out all liabilities,  duties, responsibilities and obligations that are to
be, or otherwise were to have been, satisfied, performed and carried out by such
Servicer  under  such  terminated  Servicing  Agreement.  Until such time as the
Trustee  enters  into a  substitute  servicing  agreement  with  respect  to the
Mortgage Loans previously  serviced by such Servicer,  the Master Servicer shall
assume,  satisfy,  perform and carry out all obligations which otherwise were to
have been  satisfied,  performed  and  carried  out by such  Servicer  under its
terminated Servicing  Agreement.  However, in no event shall the Master Servicer
be deemed to have assumed the  obligations of a Servicer to advance  payments of
principal  and  interest on a delinquent  Mortgage  Loan in excess of the Master
Servicer's  independent  Periodic Advance  obligation under Section 3.03 of this
Agreement.  As compensation for the Master Servicer of any servicing obligations
fulfilled  or assumed  by the Master  Servicer,  the  Master  Servicer  shall be
entitled  to any  servicing  compensation  to which a  Servicer  would have been
entitled if the Servicing Agreement with such Servicer had not been terminated.



                                       74
<PAGE>


                                   ARTICLE IV

                    DISTRIBUTIONS IN RESPECT OF CERTIFICATES;
                         PAYMENTS TO CERTIFICATEHOLDERS;
                             STATEMENTS AND REPORTS

               Section 4.01.  Distributions.  (a) On each Distribution Date, the
Pool Distribution Amount will be applied in the following amounts, to the extent
the Pool Distribution  Amount is sufficient  therefor,  in the manner and in the
order of priority as follows:

               first, to the Subclasses of Class A Certificates, pro rata, based
upon their respective Class A Subclass Interest Accrual Amounts, in an aggregate
amount up to the Class A Interest Accrual Amount;

               second,  to the  Subclasses  of Class A  Certificates,  pro rata,
based upon their  respective  Class A Subclass Unpaid Interest  Shortfalls in an
aggregate amount up to the Class A Unpaid Interest Shortfall;

               third,  concurrently,  to the Class A and Class AP  Certificates,
pro rata based on their respective Class A Optimal Principal Amount and Class AP
Optimal Principal Amount,  (A) to the Subclasses of Class A Certificates,  in an
aggregate amount up to the Class A Optimal Principal  Amount,  such distribution
to be allocated  among such  Subclasses  in accordance  with Section  4.01(b) or
Section  4.01(c),  as applicable and (B) to the Class AP  Certificates up to the
Class AP Optimal Principal Amount;

               fourth, to the Class AP Certificates in an amount up to the Class
AP Deferred Amount first from amounts otherwise distributable (without regard to
this Paragraph fourth) first to the Class B-5 Certificates pursuant to Paragraph
twenty-second, below, second to the Class B-4 Certificates pursuant to Paragraph
nineteenth,  below,  third to the Class B-3  Certificates  pursuant to Paragraph
sixteenth,  below,  fourth to the Class B-2  Certificates  pursuant to Paragraph
thirteenth,  below and fifth to the Class B-1 Certificates pursuant to Paragraph
tenth below and then from amounts  otherwise  distributable  (without  regard to
this  paragraph  fourth)  to the  Class M  Certificates  pursuant  to  Paragraph
seventh, below;

               fifth, to the Class M Certificates in an amount up to the Class M
Interest Accrual Amount;

               sixth, to the Class M Certificates in an amount up to the Class M
Unpaid Interest Shortfall;

               seventh, to the Class M Certificates in an amount up to the Class
M Optimal Principal Amount; provided,  however, that the amount distributable to
the Class M Certificates  pursuant to this Paragraph  seventh will be reduced by


                                       75
<PAGE>

the  amount,  if  any,  that  would  have  been  distributable  to the  Class  M
Certificates  hereunder used to pay the Class AP Deferred  Amount as provided in
Paragraph fourth above;

               eighth,  to the  Class  B-1  Certificates  in an amount up to the
Class B Subclass  Interest  Accrual Amount for the Class B-1  Certificates  with
respect to such Distribution Date;

               ninth, to the Class B-1 Certificates in an amount up to the Class
B-1 Unpaid Interest Shortfall;

               tenth, to the Class B-1 Certificates in an amount up to the Class
B-1 Optimal Principal Amount;  provided,  however, that the amount distributable
to the Class B-1  Certificates  pursuant to this Paragraph tenth will be reduced
by the  amount,  if any,  that  would have been  distributable  to the Class B-1
Certificates  hereunder used to pay the Class AP Deferred  Amount as provided in
Paragraph fourth above;

               eleventh,  to the Class B-2  Certificates  in an amount up to the
Class B Subclass  Interest  Accrual Amount for the Class B-2  Certificates  with
respect to such Distribution Date;

               twelfth,  to the  Class B-2  Certificates  in an amount up to the
Class B-2 Unpaid Interest Shortfall;

               thirteenth,  to the Class B-2 Certificates in an amount up to the
Class  B-2  Optimal  Principal  Amount;  provided,   however,  that  the  amount
distributable  to  the  Class  B-2  Certificates   pursuant  to  this  Paragraph
thirteenth  will  be  reduced  by the  amount,  if any,  that  would  have  been
distributable to the Class B-2  Certificates  hereunder used to pay the Class AP
Deferred Amount as provided in Paragraph fourth above;

               fourteenth,  to the Class B-3 Certificates in an amount up to the
Class B Subclass  Interest  Accrual Amount for the Class B-3  Certificates  with
respect to such Distribution Date;

               fifteenth,  to the Class B-3  Certificates in an amount up to the
Class B-3 Unpaid Interest Shortfall;

               sixteenth,  to the Class B-3  Certificates in an amount up to the
Class  B-3  Optimal  Principal  Amount;  provided,   however,  that  the  amount
distributable to the Class B-3 Certificates pursuant to this Paragraph sixteenth
will be reduced by the amount, if any, that would have been distributable to the
Class B-3  Certificates  hereunder  used to pay the Class AP Deferred  Amount as
provided in Paragraph fourth above;

               seventeenth, to the Class B-4 Certificates in an amount up to the
Class B Subclass  Interest  Accrual Amount for the Class B-4  Certificates  with
respect to such Distribution Date;

               eighteenth,  to the Class B-4 Certificates in an amount up to the
Class B-4 Unpaid Interest Shortfall;


                                       76
<PAGE>

               nineteenth,  to the Class B-4 Certificates in an amount up to the
Class  B-4  Optimal  Principal  Amount;  provided,   however,  that  the  amount
distributable  to  the  Class  B-4  Certificates   pursuant  to  this  Paragraph
nineteenth  will  be  reduced  by the  amount,  if any,  that  would  have  been
distributable to the Class B-4  Certificates  hereunder used to pay the Class AP
Deferred Amount as provided in Paragraph fourth above;

               twentieth,  to the Class B-5  Certificates in an amount up to the
Class B Subclass  Interest  Accrual Amount for the Class B-5  Certificates  with
respect to such Distribution Date;

               twenty-first,  to the Class B-5  Certificates  in an amount up to
the Class B-5 Unpaid Interest Shortfall;

               twenty-second,  to the Class B-5  Certificates in an amount up to
the Class B-5  Optimal  Principal  Amount;  provided,  however,  that the amount
distributable  to  the  Class  B-5  Certificates   pursuant  to  this  Paragraph
twenty-second  will be  reduced  by the  amount,  if any,  that  would have been
distributable to the Class B-5  Certificates  hereunder used to pay the Class AP
Deferred Amount as provided in Paragraph fourth above; and

               twenty-third, to the Holder of the Class A-R Certificate.

               In addition,  Net  Foreclosure  Profits,  if any, with respect to
such  Distribution Date minus any portion thereof payable to a Servicer pursuant
to Section  3.02(ix)  hereof shall be distributed to the Holder of the Class A-R
Certificate.

               With  respect  to  any  Distribution  Date,  the  amount  of  the
Principal  Adjustment,  if any,  attributable  to any Class B  Subclass  will be
allocated  pro rata  based on  principal  balance  among the Class A and Class M
Certificates and any Class B Subclass with a lower numerical designation and the
amount  of the  Principal  Adjustment,  if  any,  attributable  to the  Class  M
Certificates  will be allocated to the  Subclasses of Class A  Certificates  pro
rata based on Class A Subclass Principal Balance.

               (b) On each  Distribution  Date occurring prior to the Cross-Over
Date,  the Class A Principal  Distribution  Amount shall be allocated  among and
distributed,  pursuant to Section 4.01(e) hereof,  in reduction of the principal
balances of the Subclasses of Class A Certificates as follows:

               first, to the Class A-5 Certificates up to the Class A-5 Priority
Amount;

               second,  to the Class A-R Certificate  until the Class A Subclass
Principal Balance thereof has been reduced to zero;

               third, concurrently, as follows:

               (i) 4.95905905% to the Class A-1  Certificates  until the Class A
Subclass Principal Balance thereof has been reduced to zero; and



                                       77
<PAGE>

               (ii)   sequentially, 95.04094095% as follows:

               (a) concurrently,  43.10589511% to the Class A-2 Certificates and
56.89410489% to the Class A-3 Certificates  until the Class A Subclass Principal
Balance of the Class A-2 Certificates has been reduced to zero; and

               (b) sequentially, to the Class A-3 and Class A-4 Certificates, in
that order,  until the Class A Subclass  Principal Balance of each such Subclass
has been reduced to zero;

               fourth, to the Class A-5 Certificates  until the Class A Subclass
Principal Balance thereof has been reduced to zero.

               (c) On each  Distribution  Date occurring on or subsequent to the
Cross-Over Date, the Class A Principal  Distribution Amount shall be distributed
among the Subclasses of Class A Certificates  pro rata in accordance  with their
outstanding Class A Subclass Principal Balances.

               (d) (i) For purposes of  determining  whether the  Subclasses  of
Class B  Certificates  are eligible to receive  distributions  of principal with
respect to any Distribution Date, the following tests shall apply:

               (a) if the Current  Class M Fractional  Interest is less than the
        Original Class M Fractional  Interest and the Class M Principal  Balance
        is greater than zero, the Class B-1, Class B-2, Class B-3, Class B-4 and
        Class B-5 Certificates shall not be eligible to receive distributions of
        principal; or

               (b) if the Current Class B-1 Fractional Interest is less than the
        Original  Class B-1  Fractional  Interest  and the  Class B-1  Principal
        Balance is greater than zero,  the Class B-2,  Class B-3,  Class B-4 and
        Class B-5 Certificates shall not be eligible to receive distributions of
        principal; or

               (c) if the Current Class B-2 Fractional Interest is less than the
        Original  Class B-2  Fractional  Interest  and the  Class B-2  Principal
        Balance is greater  than  zero,  the Class B-3,  Class B-4 and Class B-5
        Certificates   shall  not  be  eligible  to  receive   distributions  of
        principal; or

               (d) if the Current Class B-3 Fractional Interest is less than the
        Original  Class B-3  Fractional  Interest  and the  Class B-3  Principal
        Balance is greater than zero,  the Class B-4 and Class B-5  Certificates
        shall not be eligible to receive distributions of principal; or

               (e) if the Current Class B-4 Fractional Interest is less than the
        Original  Class B-4  Fractional  Interest  and the  Class B-4  Principal
        Balance is greater than zero,  the Class B-5  Certificates  shall not be
        eligible to receive distributions of principal.

               (ii)  Notwithstanding the foregoing,  if on any Distribution Date
the aggregate  distributions  to Holders of the Class M Certificates  and/or the


                                       78
<PAGE>

Subclasses  of  Class  B  Certificates  entitled  to  receive  distributions  of
principal  would  reduce the  Subclasses  of Class B  Certificates  entitled  to
receive  distributions  of  principal  below zero,  first the Class M Prepayment
Percentage  and/or the Class B Subclass  Prepayment  Percentage  of any affected
Class B Subclass for such Distribution Date beginning with the affected Subclass
with the lowest numerical Subclass designation and then, if necessary, the Class
M  Percentage  and/or the Class B Subclass  Percentage  of such  Subclass of the
Class B  Certificates  for  such  Distribution  Date  shall  be  reduced  to the
respective  percentages  necessary to bring the Class M Principal Balance and/or
the Class B Subclass  Principal  Balance of such Class B Subclass  to zero.  The
Class B Subclass Prepayment  Percentages and the Class B Subclass Percentages of
the  remaining  Class B  Subclasses  will  be  recomputed  substituting  for the
Subordinated   Prepayment   Percentage  and  Subordinated   Percentage  in  such
computations the difference between (A) the Subordinated  Prepayment  Percentage
or  Subordinated  Percentage,  as the  case  may be,  and  (B)  the  percentages
determined in  accordance  with the  preceding  sentence  necessary to bring the
Class M Principal  Balance and/or the Class B Subclass  Principal Balance of the
affected  Class B Subclasses  to zero;  provided,  however,  that if the Class B
Subclass  Principal  Balances of all the Class B Subclasses  eligible to receive
distributions  of principal shall be reduced to zero on such  Distribution  Date
the Class B Subclass  Prepayment  Percentage and the Class B Subclass Percentage
of the Class B Subclass with the lowest  numerical  Subclass  designation  which
would  otherwise  be  ineligible  to  receive   distributions  of  principal  in
accordance  with this  Section  shall equal the  remainder  of the  Subordinated
Prepayment  Percentage for such  Distribution  Date minus the sum of the Class M
Prepayment  Percentage  and the Class B Subclass  Prepayment  Percentages of the
Class B Subclasses having lower numerical Subclass designations, if any, and the
remainder of the Subordinated  Percentage for such  Distribution  Date minus the
sum of the Class M Percentage and the Class B Subclass  Percentages of the Class
B Subclasses having lower numerical Subclass designations, if any, respectively.
Any entitlement of any Class B Subclass to principal payments solely pursuant to
this clause (ii) shall not cause such Subclass to be regarded as being  eligible
to receive principal distributions for the purpose of applying the definition of
its Class B Subclass Percentage or Class B Subclass Prepayment Percentage.

               (e) On each Distribution  Date other than the Final  Distribution
Date (if such Final  Distribution  Date is in connection  with a purchase of the
assets of the Trust Estate by the Master  Servicer),  the Paying Agent shall, on
behalf of the Master Servicer, from funds remitted to it by the Master Servicer,
distribute  to each  Certificateholder  of record on the  preceding  Record Date
(other than as provided in Section 9.01  respecting  the final  distribution  to
Certificateholders  or in the last paragraph of this Section 4.01(e)  respecting
the  final  distribution  in  respect  of  any  Class  or  Subclass)  either  in
immediately   available   funds  by  wire   transfer  to  the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor, if such Certificateholder  holds Certificates having a Denomination at
least equal to that specified in Section  11.26,  and has so notified the Master
Servicer or, if applicable,  the Paying Agent at least seven Business Days prior
to the Distribution  Date or, if such Holder holds  Certificates  having, in the
aggregate,  a Denomination  less than the requisite  minimum  Denomination or if
such Holder  holds the Class A-R  Certificate  or has not so notified the Paying


                                       79
<PAGE>

Agent, by check mailed to such Holder at the address of such Holder appearing in
the  Certificate  Register,  such Holder's  share (based on the aggregate of the
Percentage  Interests  represented by Certificates of the applicable Subclass or
Class of Certificates held by such Holder) of the Class A Subclass  Distribution
Amount  with  respect to each  Subclass  of Class A  Certificates,  the Class AP
Distribution  Amount  with  respect  to the Class AP  Certificates,  the Class M
Distribution  Amount with  respect to the Class M  Certificates  and the Class B
Subclass  Distribution  Amount  with  respect to each such  Subclass  of Class B
Certificates.

               In the event that,  on any  Distribution  Date prior to the Final
Distribution  Date,  the Class A Subclass  Principal  Balance of any Subclass of
Class A  Certificates  (other  than the  Class  A-R  Certificate),  the Class AP
Principal Balance of the Class AP Certificates, the Class M Principal Balance of
the  Class M  Certificates  or the Class B  Subclass  Principal  Balance  of any
Subclass of Class B Certificates  would be reduced to zero, the Master  Servicer
shall,  as soon as  practicable  after the  Determination  Date relating to such
Distribution  Date,  send  a  notice  to  the  Trust  Administrator.  The  Trust
Administrator will then send a notice to each Certificateholder of such Subclass
or Class with a copy to the  Certificate  Registrar,  specifying  that the final
distribution  with respect to such  Subclass  will be made on such  Distribution
Date  only  upon the  presentation  and  surrender  of such  Certificateholder's
Certificates  at the  office  or  agency  of  the  Trust  Administrator  therein
specified;  provided,  however,  that the  failure to give such  notice will not
entitle a  Certificateholder  to any interest  beyond the interest  payable with
respect to such Distribution Date in accordance with Section 4.01(a).

               (g) The Paying  Agent (or if no Paying  Agent is appointed by the
Master  Servicer,  the Master  Servicer)  shall withhold or cause to be withheld
such  amounts  as may be  required  by  the  Code  (giving  full  effect  to any
exemptions from withholding and related certifications  required to be furnished
by  Certificateholders  and any  reductions  to  withholding  by  virtue  of any
bilateral tax treaties and any applicable certification required to be furnished
by  Certificateholders  with respect  thereto) from  distributions to be made to
Non-U.S. Persons. For the purposes of this paragraph, a "Non-U.S.  Person" is an
individual,  corporation,  partnership  or other  person other than a citizen or
resident  of the United  States,  a  corporation,  partnership  or other  entity
created or organized in or under the laws of the United  States or any political

                                       80
<PAGE>

subdivision  thereof,  or an estate or trust  that is  subject  to U.S.  federal
income tax regardless of the source of its income.

               Section 4.02.  Allocation of Realized Losses. (a) With respect to
any Distribution Date, the principal portion of Realized Losses (other than Debt
Service Reductions, Excess Special Hazard Losses, Excess Fraud Losses and Excess
Bankruptcy Losses) will be allocated as follows:

               first,  to  the  Class  B-5  Certificates  until  the  Class  B-5
Principal Balance has been reduced to zero;

               second,  to the  Class  B-4  Certificates  until  the  Class  B-4
Principal Balance has been reduced to zero;

               third,  to  the  Class  B-3  Certificates  until  the  Class  B-3
Principal Balance has been reduced to zero;

               fourth,  to the  Class  B-2  Certificates  until  the  Class  B-2
Principal Balance has been reduced to zero;

               fifth,  to  the  Class  B-1  Certificates  until  the  Class  B-1
Principal Balance has been reduced to zero;

               sixth,  to the Class M  Certificates  until the Class M Principal
Balance has been reduced to zero; and

               seventh,  to the Class A and Class AP Certificates pro rata based
on the Classes A/M/B Fraction and the Class AP Fraction, respectively.

               This allocation of Realized  Losses will be effected  through the
reduction of the applicable Subclass principal balance.

               (b) With respect to any Distribution  Date, the principal portion
of Excess  Special  Hazard  Losses,  Excess Fraud  Losses and Excess  Bankruptcy
Losses  occurring  with respect to any Mortgage  Loan  allocable to the Class AP
Certificates will equal the product of the amount of any such principal loss and
the Class AP Fraction  for such  Mortgage  Loan.  The  principal  portion of any
Excess Special Hazard Losses,  Excess Fraud Losses and Excess  Bankruptcy Losses
remaining  after  allocation to the Class AP Certificates in accordance with the
preceding  sentence  shall be allocated  pro rata among the Class A, Class M and
Class B  Certificates  based  on the  Class A  Principal  Balance,  the  Class M
Principal Balance and the Class B Principal Balance.  Any such loss allocated to
the Class A Certificates shall be allocated on the subsequent Determination Date
among the outstanding  Subclasses of Class A Certificates in accordance with the

                                      81
<PAGE>

Class A Subclass Loss Percentages as of such  Determination  Date. Any such loss
allocated  to the Class B  Certificates  shall be  allocated  pro rata among the
outstanding  Subclasses of Class B Certificates  based on their Class B Subclass
Principal Balances.

               (c) Any  Realized  Losses  allocated  to a  Subclass  of  Class A
Certificates  or Class B Certificates or to the Class AP Certificates or Class M
Certificates  pursuant to Section  4.02(a) or Section 4.02(b) shall be allocated
among the  Certificates  of such  Subclass  or Class  based on their  Percentage
Interests.

               (d) In the event that there is a recovery of an amount in respect
of  principal  of a  Mortgage  Loan which had  previously  been  allocated  as a
Realized  Loss  to  any  Subclasses  of  Class  A  Certificates,  the  Class  AP
Certificates,   the  Class  M   Certificates   or  any  Subclasses  of  Class  B
Certificates, each outstanding Subclass or Class to which such Realized Loss had
previously  been  allocated  shall be entitled to its share (with respect to the
Class AP Certificates, based on the Class AP Fraction of such Mortgage Loan and,
with  respect  to the Class A  Certificates,  Class M  Certificates  and Class B
Certificates,  based on their pro rata share of the  Classes  A/M/B  Fraction of
such  Mortgage  Loan) of such  recovery up to the amount of such  Realized  Loss
previously  allocated to such Subclass or Class on the Distribution  Date in the
month  following  the month in which such  recovery is  received.  A Subclass or
Class of Certificates that is no longer outstanding shall not be entitled to any
share of such  recovery.  In the event that the amount of such recovery  exceeds
the amount of such recovery  allocated to each outstanding  Subclass or Class in
accordance with the preceding  provisions,  each  outstanding  Subclass or Class
shall be entitled to its pro rata share  (determined as described above) of such
excess up to the amount of any unrecovered Realized Loss previously allocated to
such Subclass or Class .

               (e) The interest portion of Excess Special Hazard Losses,  Excess
Fraud Losses and Excess  Bankruptcy  Losses shall be allocated among the Class A
Certificates,  the Class M Certificates  and the Class B Certificates,  pro rata
based on the Class A  Interest  Accrual  Amount,  the Class M  Interest  Accrual
Amount and the Class B Interest  Accrual  Amount  for the  related  Distribution
Date.  Any such loss  allocated to the Class A  Certificates  shall be allocated
among the outstanding  Subclasses of Class A Certificates based on their Class A
Subclass  Interest  Percentages.   Any  such  loss  allocated  to  the  Class  B
Certificates  will be  allocated  among the  outstanding  Subclasses  of Class B
Certificates based on their Class B Subclass Interest Percentages.  In addition,
after the Class M Principal  Balance and the Class B Principal Balance have been
reduced to zero,  the  interest  portion of Realized  Losses  (other than Excess
Special Hazard Losses, Excess Fraud Losses and Excess Bankruptcy Losses) will be
allocated  among the  outstanding  Subclasses of Class A  Certificates  based on
their Class A Subclass Interest Percentages.



                                       82
<PAGE>

               (f) Realized  Losses  allocated in  accordance  with this Section
4.02 will be allocated on the  Determination  Date in the second month following
the  month in which  such  loss  was  incurred  with  respect  to the  preceding
Distribution Date.

               Section  4.03  Paying  Agent.  (a)  The  Master  Servicer  hereby
appoints the Trust  Administrator as initial Paying Agent to make  distributions
to  Certificateholders   and  to  forward  to  Certificateholders  the  periodic
statements  and the annual  statements  required by Section 4.04 as agent of the
Master Servicer.

               The Master  Servicer  may,  at any time,  remove or  replace  the
Paying Agent.

               The Master  Servicer shall cause any Paying Agent that is not the
Trust  Administrator  to  execute  and  deliver  to the Trust  Administrator  an
instrument in which such Paying Agent agrees with the Trust  Administrator  that
such Paying Agent shall:

               (i) hold all amounts  remitted to it by the Master  Servicer  for
distribution   to    Certificateholders    in   trust   for   the   benefit   of
Certificateholders  until such amounts are distributed to  Certificateholders or
otherwise disposed of as herein provided;

               (ii) give the Trust  Administrator  notice of any  default by the
Master Servicer in remitting any required amount; and

               (iii) at any time  during the  continuance  of any such  default,
upon the written request of the Trust Administrator,  forthwith pay to the Trust
Administrator all amounts held in trust by such Paying Agent.

               (b) The  Paying  Agent  shall  establish  and  maintain a Payment
Account,  which shall be a separate  trust account and an Eligible  Account,  in
which the Master  Servicer  shall cause to be deposited from funds in the Master
Servicer  Custodial Account or, to the extent required  hereunder,  from its own
funds (i) at or before 10:00 a.m.,  New York time, on the Business Day preceding
each  Distribution  Date, by wire transfer of immediately  available  funds, any
Periodic Advance for such Distribution  Date,  pursuant to Section 3.03 and (ii)
at or before  10:00 a.m.,  New York time,  on the Business  Day  preceding  each
Distribution  Date,  by wire transfer of  immediately  available  funds,  (a) an
amount equal to the Pool Distribution  Amount, (b) Net Foreclosure  Profits,  if
any, with respect to such  Distribution  Date and (c) the amount of any recovery
in respect of a Realized Loss. The Master Servicer may cause the Paying Agent to
invest  the  funds  in the  Payment  Account.  Any such  investment  shall be in
Eligible  Investments,  which  shall  mature  not later  than the  Business  Day
preceding the related  Distribution  Date (unless the Eligible  Investments  are
obligations of the Trust Administrator,  in which case such Eligible Investments
shall  mature not later than the  Distribution  Date),  and shall not be sold or
disposed  of prior to  maturity.  All  income  and gain  realized  from any such
investment  shall be for the benefit of the Master Servicer and shall be subject
to its withdrawal or order from time to time. The amount of any losses  incurred
in respect of any such investments  shall be deposited in the Payment Account by
the Master  Servicer out of its own funds  immediately  as realized.  The Paying


                                       83
<PAGE>

Agent may withdraw from the Payment Account any amount  deposited in the Payment
Account  that  was not  required  to be  deposited  therein  and may  clear  and
terminate the Payment Account pursuant to Section 9.01.

               Section  4.04.  Statements to  Certificateholders;  Report to the
Trust Administrator and the Seller. Concurrently with each distribution pursuant
to Section 4.01(e),  the Master  Servicer,  or the Paying Agent appointed by the
Master Servicer (upon receipt of such statement from the Master Servicer), shall
forward or cause to be forwarded by mail to each Holder of a Certificate and the
Seller a statement setting forth:

               (i) the  amount of such  distribution  to Holders of each Class A
Subclass allocable to principal,  separately identifying the aggregate amount of
any Principal Prepayments included therein;

               (ii) (a) the  amount  of such  distribution  to  Holders  of each
Subclass of Class A  Certificates  allocable to interest,  (b) the amount of the
Current Class A Interest Distribution Amount allocated to each Class A Subclass,
(c) any Class A Subclass Interest Shortfall Amounts arising with respect to such
Distribution  Date and any remaining Class A Subclass Unpaid Interest  Shortfall
with respect to each Subclass after giving effect to such distribution,  (d) the
amount  of any  Non-Supported  Interest  Shortfall  allocated  to  each  Class A
Subclass  for such  Distribution  Date and (e) the  interest  portion  of Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
allocated to each Subclass for such Distribution Date;

               (iii) the amount of such  distribution to Holders of the Class AP
Certificates,  identifying  the aggregate  amount of any  Principal  Prepayments
included therein;

               (iv) the  amount of such  distribution  to Holders of the Class M
Certificates allocable to principal, separately identifying the aggregate amount
of any Principal Prepayments included therein;

               (v) (a) the amount of such distribution to Holders of the Class M
Certificates  allocable  to  interest,  (b) the  amount of the  Current  Class M
Interest  Distribution Amount, (c) any Class M Interest Shortfall Amount arising
with respect to such Distribution Date and any remaining Class M Unpaid Interest
Shortfall  after  giving  effect  to such  distribution,  (d) the  amount of any
Non-Supported  Interest Shortfall allocated to the Class M Certificates for such
Distribution  Date and (e) the interest portion of Excess Special Hazard Losses,
Excess  Fraud  Losses  and Excess  Bankruptcy  Losses  allocated  to the Class M
Certificates for such Distribution Date;

               (vi) the amount of such  distribution  to Holders of each Class B
Subclass allocable to principal,  separately identifying the aggregate amount of
any Principal Prepayments included therein;

               (vii) (a) the  amount of such  distribution  to  Holders  of each
Class B Subclass  allocable to interest,  (b) the amount of the Current  Class B
Interest  Distribution  Amount  allocated  to  each  Class  B  Subclass  and the
Pass-Through Rate applicable to such Distribution Date, (c) any Class B Subclass
Interest  Shortfall  Amounts arising with respect to such  Distribution Date and


                                       84
<PAGE>

any remaining Class B Subclass  Unpaid  Interest  Shortfall with respect to each
Class B Subclass after giving effect to such distribution, (d) the amount of any
Non-Supported  Interest  Shortfall  allocated  to each Class B Subclass for such
Distribution Date, and (e) the interest portion of Excess Special Hazard Losses,
Excess  Fraud  Losses and Excess  Bankruptcy  Losses  allocated  to each Class B
Subclass for such Distribution Date;

               (viii) the amount of any Periodic  Advance by any  Servicer,  the
Master Servicer or the Trust Administrator  pursuant to the Servicing Agreements
or this Agreement;

               (ix) the number of Mortgage Loans outstanding as of the preceding
Determination Date;

               (x) the Class A Principal Balance, the Class A Subclass Principal
Balance  of each  Subclass  of Class A  Certificates,  the  Class  AP  Principal
Balance,  the Class M Principal  Balance,  the Class B Principal Balance and the
Class B Subclass  Principal  Balance of each Subclass of Class B Certificates as
of the following  Determination Date after giving effect to the distributions of
principal made, and the principal portion of Realized Losses, if any,  allocated
with respect to such Distribution Date;

               (xi) the Adjusted Pool Amount, the Adjusted Pool Amount (Class AP
Portion),  the Pool Scheduled  Principal  Balance of the Mortgage Loans for such
Distribution Date and the aggregate  Scheduled Principal Balance of the Discount
Mortgage Loans for such Distribution Date;

               (xii) the aggregate  Scheduled Principal Balances of the Mortgage
Loans  serviced by PHMC and,  collectively,  by the Other  Servicers  as of such
Distribution Date;

               (xiii) the Class A Percentage for the following Distribution Date
(without,  in  the  case  of  Exhibit  F-1  Mortgage  Loans,  giving  effect  to
Curtailments   and  Net  Partial   Liquidation   Proceeds   received  after  the
Determination  Date in the  current  month  which are applied as of the Due Date
occurring in such month);

               (xiv)  the  Class  A  Prepayment  Percentage  for  the  following
Distribution  Date (without,  in the case of Exhibit F-1 Mortgage Loans,  giving
effect to Curtailments and Net Partial  Liquidation  Proceeds received after the
Determination  Date in the  current  month  which are applied as of the Due Date
occurring in such month);

               (xv) the Class M Percentage for the following  Distribution  Date
(without,  in  the  case  of  Exhibit  F-1  Mortgage  Loans,  giving  effect  to
Curtailments   and  Net  Partial   Liquidation   Proceeds   received  after  the
Determination  Date in the  current  month  which are applied as of the Due Date
occurring in such month);

               (xvi)  the  Class  M  Prepayment  Percentage  for  the  following
Distribution  Date (without,  in the case of Exhibit F-1 Mortgage Loans,  giving
effect to Curtailments and Net Partial  Liquidation  Proceeds received after the
Determination  Date in the  current  month  which are applied as of the Due Date
occurring in such month);



                                       85
<PAGE>

               (xvii) the Class B-1,  Class B-2,  Class B-3, Class B-4 and Class
B-5 Percentages  for the following  Distribution  Date (without,  in the case of
Exhibit  F-1  Mortgage  Loans,  giving  effect to  Curtailments  and Net Partial
Liquidation  Proceeds received after the Determination Date in the current month
which are applied as of the Due Date occurring in such month);

               (xviii) the Class B-1,  Class B-2, Class B-3, Class B-4 and Class
B-5 Prepayment  Percentages for the following Distribution Date (without, in the
case of Exhibit  F-1  Mortgage  Loans,  giving  effect to  Curtailments  and Net
Partial  Liquidation  Proceeds  received  after  the  Determination  Date in the
current month which are applied as of the Due Date occurring in such month);

               (xix) the number and  aggregate  principal  balances  of Mortgage
Loans delinquent (a) one month, (b) two months and (c) three months or more;

               (xx) the number and aggregate  principal balances of the Mortgage
Loans in foreclosure as of the preceding Determination Date;

               (xxi)  the  book  value  of  any  real  estate  acquired  through
foreclosure or grant of a deed in lieu of foreclosure;

               (xxii) the amount of the  remaining  Special  Hazard Loss Amount,
Fraud Loss Amount and Bankruptcy Loss Amount as of the close of business on such
Distribution Date;

               (xxiii) the  principal and interest  portions of Realized  Losses
allocated as of such  Distribution  Date and the amount of such Realized  Losses
constituting  Excess  Special  Hazard  Losses,  Excess  Fraud  Losses  or Excess
Bankruptcy Losses;

               (xxiv) the  aggregate  amount of Bankruptcy  Losses  allocated to
each Subclass of Class B Certificates or, following the reduction of the Class B
Principal Balance to zero, solely to the Class M Certificates in accordance with
Section 4.02(a) since the Relevant Anniversary;

               (xxv) the amount by which the Class B Subclass  Principal Balance
of each Subclass of Class B Certificates  and the Class M Principal  Balance has
been reduced as a result of Realized  Losses  allocated as of such  Distribution
Date;

               (xxvi) the unpaid  principal  balance of any Mortgage  Loan as to
which the Servicer of such Mortgage Loan has determined not to foreclose because
it believes the related Mortgaged  Property may be contaminated with or affected
by hazardous wastes or hazardous substances;

               (xxvii)  the amount of the  aggregate  Servicing  Fees and Master
Servicing  Fees paid (and not  previously  reported) with respect to the related
Distribution Date and the amount by which the aggregate  Servicing  Compensation
has been reduced by the Prepayment  Interest  Shortfall or Curtailment  Interest
Shortfall for the related Distribution Date;

               (xxviii) the Class AP Deferred Amount, if any; and



                                       86
<PAGE>

               (xxix) such other  customary  information as the Master  Servicer
deems necessary or desirable to enable  Certificateholders  to prepare their tax
returns; and

               deliver  a  copy  of  each  type  of   statement   to  the  Trust
Administrator,  who shall  provide  copies  thereof  to Persons  making  written
request therefor at the Corporate Trust Office.

               In the case of  information  furnished  with respect to a Class A
Subclass  pursuant to clauses (i) and (ii) above,  with  respect to the Class AP
Certificates  pursuant  to  clause  (iii)  above,  with  respect  to the Class M
Certificates  pursuant to clauses (iv) and (v) above and with respect to a Class
B Subclass  pursuant  to clauses  (vi) and (vii)  above,  the  amounts  shall be
expressed as a dollar amount per Class A Certificate with a $1,000 Denomination,
and as a dollar amount per Class B Certificate with a $1 Denomination.

               Within a reasonable period of time after the end of each calendar
year, the Master  Servicer shall furnish or cause to be furnished to each Person
who at any time  during  the  calendar  year was the Holder of a  Certificate  a
statement  containing the information set forth in clauses (i) and (ii)(a) above
in the case of a Class A Certificateholder,  the information contained in clause
(iii)  above  in the  case  of a Class  AP  Certificateholder,  the  information
contained  in  clauses  (iv)  and  (v)(a)  above  in  the  case  of  a  Class  M
Certificateholder  and the  information  contained  in clauses (vi) and (vii)(a)
above in the case of a Class B  Certificateholder  aggregated  for such calendar
year  or   applicable   portion   thereof   during   which  such  Person  was  a
Certificateholder.  Such  obligation of the Master  Servicer  shall be deemed to
have been  satisfied  to the extent that  substantially  comparable  information
shall be provided by the Master  Servicer  pursuant to any  requirements  of the
Code.

               Prior  to the  close  of  business  on  the  third  Business  Day
preceding each Distribution  Date, the Master Servicer shall furnish a statement
to the Trust Administrator,  any Paying Agent and the Seller (the information in
such statement to be made available to Certificateholders by the Master Servicer
on written request) setting forth the Class A Subclass  Distribution Amount with
respect to each Class A Subclass,  the Class AP Distribution Amount, the Class M
Distribution Amount and the Class B Subclass Distribution Amount with respect to
each Class B Subclass.  The determination by the Master Servicer of such amounts
shall,  in the absence of obvious error, be  presumptively  deemed to be correct
for all  purposes  hereunder  and the Trust  Administrator  and the Paying Agent
shall be protected in relying  upon the same  without any  independent  check or
verification.

               In  addition  to the reports  required  pursuant to this  Section
4.04,  the Master  Servicer shall make available upon request to each Holder and
each proposed transferee of a Class B-3, Class B-4 or Class B-5 Certificate such
additional  information,  if any,  as may be  required  to permit  the  proposed
transfer to be effected pursuant to Rule 144A.

               Section  4.05  Reports to  Mortgagors  and the  Internal  Revenue
Service.  The Master  Servicer  shall,  in each year beginning after the Cut-Off
Date,  make the  reports  of  foreclosures  and  abandonments  of any  Mortgaged
Property  as  required  by Code  Section  6050J.  In  order to  facilitate  this


                                       87
<PAGE>

reporting process,  the Master Servicer shall request that each Servicer,  on or
before January 15th of each year, shall provide to the Internal Revenue Service,
with copies to the Master Servicer,  reports relating to each instance occurring
during the previous  calendar  year in which such  Servicer (i) on behalf of the
Trustee  acquires an interest in a Mortgaged  Property  through  foreclosure  or
other comparable  conversion in full or partial  satisfaction of a Mortgage Loan
serviced by such Servicer,  or (ii) knows or has reason to know that a Mortgaged
Property has been  abandoned.  Reports from the  Servicers  shall be in form and
substance sufficient to meet the reporting  requirements imposed by Code Section
6050J.  In  addition,  each  Servicer  shall  provide the Master  Servicer  with
sufficient  information  to allow the Master  Servicer  to, for each year ending
after the  Cut-Off  Date,  provide,  or cause to be  provided,  to the  Internal
Revenue  Service and the Mortgagors  such  information as is required under Code
Sections 6050H (regarding payment of interest) and 6050P (regarding cancellation
of indebtedness).




                                       88
<PAGE>

                                    ARTICLE V

                                THE CERTIFICATES

               Section 5.01. The Certificates.  (a) The Class A, Class AP, Class
M and Class B Certificates  shall be issued only in minimum  denominations  of a
Single  Certificate  and,  except  for  the  Class  A-R  Certificates,  integral
multiples  of $1,000 (or $1 in the case of the Class AP  Certificates  and Class
B-5 Certificates) in excess thereof (except,  if necessary,  for one Certificate
of each  Subclass  (other than the Class A-R  Certificate)  that  evidences  one
Single  Certificate  plus such  additional  principal  portion as is required in
order for all  Certificates  of such  Subclass to equal the  aggregate  Original
Class A  Subclass  Principal  Balance,  Original  Class  AP  Principal  Balance,
Original  Class M Principal  Balance or the aggregate  Original Class B Subclass
Principal  Balance  of  such  Subclass,  as the  case  may  be),  and  shall  be
substantially  in the respective forms set forth as Exhibits A-1, A-2, A-3, A-4,
A-5, A-R,  B-1, B-2, B-3, B-4, B-5, C, C-1 and D (reverse side of  Certificates)
hereto.  On original issue the  Certificates  shall be executed and delivered by
the Trust  Administrator  to or upon the order of the Seller upon receipt by the
Trust Administrator or the Custodian of the documents specified in Section 2.01.
The aggregate  principal portion evidenced by the Class A, Class AP, Class M and
Class B Certificates  shall be the sum of the amounts  specifically set forth in
the respective  Certificates.  The  Certificates  shall be executed by manual or
facsimile  signature  on behalf of the Trust  Administrator  by any  Responsible
Officer  thereof.  Certificates  bearing the manual or facsimile  signatures  of
individuals who were at any time the proper officers of the Trust  Administrator
shall bind the Trust Administrator  notwithstanding that such individuals or any
of them  have  ceased  to hold  such  offices  prior to the  authentication  and
delivery of such  Certificates  or did not hold such offices at the date of such
Certificates.  No  Certificate  shall be  entitled  to any  benefit  under  this
Agreement,  or be valid for any  purpose,  unless  manually  countersigned  by a
Responsible Officer of the Trust Administrator,  or unless there appears on such
Certificate a certificate of authentication executed by the Authenticating Agent
by manual signature, and such countersignature or certificate upon a Certificate
shall be conclusive evidence,  and the only evidence,  that such Certificate has
been duly authenticated and delivered hereunder. All Certificates shall be dated
the date of their authentication.

               Until such time as Definitive Certificates are issued pursuant to
Section 5.07, each Book-Entry Certificate shall bear the following legend:

               "Unless  this   certificate   is   presented  by  an   authorized
representative of [the Clearing Agency] to the Trust  Administrator or its agent
for registration of transfer, exchange or payment, and any certificate issued is
registered in the name of [the Clearing  Agency] or such other name as requested
by an authorized representative of [the Clearing Agency] and any payment is made
to [the Clearing Agency], any transfer,  pledge or other use hereof for value or
otherwise by or to any person is wrongful  since the  registered  owner  hereof,
[the Clearing Agency], has an interest herein."

               (b) Upon original issuance, the Book-Entry  Certificates shall be
issued in the form of one or more typewritten  certificates,  to be delivered to
The Depository Trust Company,  the initial Clearing Agency, by, or on behalf of,
the Seller.  Such Certificates  shall initially be registered in the Certificate
Register  in the name of the  nominee of the  initial  Clearing  Agency,  and no
Beneficial  Owner  will  receive  a  definitive  certificate  representing  such


                                       89
<PAGE>

Beneficial Owner's interest in the Book-Entry  Certificates,  except as provided
in Section 5.07.  Unless and until  definitive,  fully  registered  certificates
("Definitive  Certificates")  have been issued to Beneficial  Owners pursuant to
Section 5.07:

               (i) the provisions of this Section 5.01(b) shall be in full force
and effect;

               (ii) the Seller, the Master Servicer,  the Certificate  Registrar
and the Trust  Administrator  may deal with the Clearing Agency for all purposes
(including the making of  distributions  on the Book-Entry  Certificates and the
taking of actions by the Holders of Book-Entry  Certificates)  as the authorized
representative of the Beneficial Owners;

               (iii) to the extent that the  provisions of this Section  5.01(b)
conflict with any other  provisions of this  Agreement,  the  provisions of this
Section 5.01(b) shall control;

               (iv) the rights of  Beneficial  Owners  shall be  exercised  only
through the Clearing  Agency and shall be limited to those  established  by law,
the rules,  regulations  and  procedures of the Clearing  Agency and  agreements
between  such  Beneficial  Owners and the  Clearing  Agency  and/or the Clearing
Agency  Participants,  and  all  references  in this  Agreement  to  actions  by
Certificateholders shall, with respect to the Book-Entry Certificates,  refer to
actions taken by the Clearing Agency upon  instructions from the Clearing Agency
Participants,  and all references in this Agreement to  distributions,  notices,
reports  and  statements  to  Certificateholders  shall,  with  respect  to  the
Book-Entry Certificates, refer to distributions, notices, reports and statements
to the Clearing  Agency or its nominee,  as registered  holder of the Book-Entry
Certificates,  as the case may be,  for  distribution  to  Beneficial  Owners in
accordance with the procedures of the Clearing Agency; and

               (v) the initial  Clearing Agency will make  book-entry  transfers
among the Clearing Agency Participants and receive and transmit distributions of
principal and interest on the Certificates to the Clearing Agency  Participants,
for distribution by such Clearing Agency  Participants to the Beneficial  Owners
or their nominees.

               For  purposes of any  provision  of this  Agreement  requiring or
permitting  actions  with the consent  of, or at the  direction  of,  Holders of
Book-Entry Certificates evidencing specified Voting Interests, such direction or
consent  shall  be  given by  Beneficial  Owners  having  the  requisite  Voting
Interests, acting through the Clearing Agency.

               Unless  and until  Definitive  Certificates  have been  issued to
Beneficial  Owners pursuant to Section 5.07, copies of the reports or statements
referred to in Section 4.04 shall be available to Beneficial Owners upon written
request to the Trust Administrator at the Corporate Trust Office.

               Section   5.02.   Registration   of  Transfer   and  Exchange  of
Certificates.  (a) The Trust  Administrator shall cause to be kept at one of the
offices or  agencies to be  maintained  in  accordance  with the  provisions  of


                                       90
<PAGE>

Section  5.06 a  Certificate  Register  in  which,  subject  to such  reasonable
regulations as it may prescribe,  the Trust  Administrator shall provide for the
registration of  Certificates  and of transfers and exchanges of Certificates as
herein  provided.  The Trust  Administrator  shall act as, or shall  appoint,  a
Certificate Registrar for the purpose of registering  Certificates and transfers
and exchanges of Certificates as herein provided.

               Upon surrender for registration of transfer of any Certificate at
any office or agency  maintained for such purpose  pursuant to Section 5.06 (and
subject to the  provisions of this Section 5.02) the Trust  Administrator  shall
execute,  and shall date,  authenticate  (or cause the  Authenticating  Agent to
authenticate)  and  deliver,  in  the  name  of  the  designated  transferee  or
transferees,  one or more new Certificates of a like aggregate principal portion
or Percentage Interest and of the same Class or Subclass.

               At the  option  of the  Certificateholders,  Certificates  may be
exchanged for other Certificates of authorized Denominations of a like aggregate
principal portion or Percentage  Interest and of the same Class or Subclass upon
surrender  of the  Certificates  to be  exchanged  at any such office or agency.
Whenever  any   Certificates   are  so  surrendered  for  exchange,   the  Trust
Administrator  shall  execute,  and  shall  date,  authenticate  (or  cause  the
Authenticating  Agent to authenticate) and deliver,  the Certificates  which the
Certificateholder  making the exchange is entitled to receive. Every Certificate
presented or  surrendered  for transfer or exchange shall (if so required by the
Certificate  Registrar or the Trust  Administrator)  be duly  endorsed by, or be
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Certificate Registrar,  duly executed by the Holder thereof or his attorney duly
authorized in writing.

               No service  charge  shall be made for any transfer or exchange of
Certificates,  but the Trust  Administrator  or the  Certificate  Registrar  may
require payment of a sum sufficient to cover any tax or governmental charge that
may be imposed in connection with any transfer or exchange of Certificates.

               All  Certificates  surrendered for transfer and exchange shall be
canceled  by  the  Certificate   Registrar,   the  Trust  Administrator  or  the
Authenticating Agent in accordance with their standard procedures.

               (b)  No  transfer  of  a  Class  B-3,  Class  B-4  or  Class  B-5
Certificate shall be made unless the registration requirements of the Securities
Act of 1933, as amended,  and any applicable  State securities laws are complied
with, or such transfer is exempt from the registration  requirements  under said
Act and laws.  In the event that a transfer  is to be made in  reliance  upon an
exemption from said Act or laws, (i) unless such transfer is made in reliance on
Rule 144A, the Trust  Administrator or the Seller may, if such transfer is to be
made  within  three  years from the date of the  initial  sale of  Certificates,
require  a Class  B-3,  Class B-4 or Class B-5  Certificateholder  to  deliver a
written Opinion of Counsel acceptable to and in form and substance  satisfactory
to the Trust  Administrator and the Seller, to the effect that such transfer may
be made pursuant to an exemption,  describing the  applicable  exemption and the
basis therefor, from said Act and laws or is being made pursuant to said Act and
laws,   which  Opinion  of  Counsel  shall  not  be  an  expense  of  the  Trust
Administrator,   the  Seller  or  the  Master  Servicer,   and  (ii)  the  Trust
Administrator  shall require the  transferee to execute an investment  letter in


                                       91
<PAGE>

the  form  of  Exhibit  J  hereto   certifying  to  the  Seller  and  the  Trust
Administrator the facts surrounding such transfer, which investment letter shall
not be an expense of the Trust Administrator, the Seller or the Master Servicer.
The Holder of a Class B-3, Class B-4 or Class B-5 Certificate desiring to effect
such   transfer   shall,   and  does  hereby  agree  to,   indemnify  the  Trust
Administrator,  the Seller,  the Master  Servicer and any Paying Agent acting on
behalf of the Trust  Administrator  against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  federal and
state  laws.  Neither  the  Seller  nor the  Trust  Administrator  is  under  an
obligation to register the Class B-3, Class B-4 or Class B-5 Certificates  under
said Act or any other securities law.

               (c) No transfer of a Class M or Class B Certificate shall be made
unless the Trust Administrator  shall have received (i) a representation  letter
from the  transferee in the form of Exhibit J hereto,  to the effect that either
(a) such  transferee  is not an employee  benefit plan subject to the  fiduciary
responsibility provisions of ERISA, or a governmental plan as defined in Section
3(32) of ERISA or Code Section  4975 or subject to any  federal,  state or local
law  ("Similar  Law") which is to a material  extent,  similar to the  foregoing
provisions  of ERISA or the Code  (collectively,  a "Plan")  and is not a person
acting on behalf of any such Plan, which  representation  letter shall not be an
expense of the Trust Administrator,  the Seller or the Master Servicer or (b) if
such  transferee is an insurance  company,  the source of funds used to purchase
the Class M or Class B Certificate is an "insurance company general account" (as
such term is defined in Section V(e) of Prohibited  Transaction  Class Exemption
95-60 ("PTE  95-60"),  60 Fed.  Reg.  35925 (July 12, 1995) and there is no Plan
with  respect  to which  the  amount  of such  general  account's  reserves  and
liabilities for the contract(s)  held by or on behalf of such Plan and all other
Plans  maintained  by the same  employer  (or  affiliate  thereof  as defined in
Section V(a)(1) of PTE 95-60) or by the same employee  organization,  exceed 10%
of the total of all reserves and  liabilities  of such general  account (as such
amounts  are  determined  under  Section  I(a)  of PTE  95-60)  at the  date  of
acquisition  or (ii) in the  case of any  such  Class M or  Class B  Certificate
presented for  registration in the name of a Plan, or a Trust  Administrator  of
any such Plan, an Opinion of Counsel satisfactory to the Trust Administrator and
the Seller to the effect that the purchase or holding of such Class M or Class B
Certificate will not result in the assets of the Trust Estate being deemed to be
"plan assets" and subject to the prohibited  transaction provisions of ERISA and
the Code or Similar Law and will not subject the Trust Administrator, the Seller
or the Master Servicer to any obligation in addition to those undertaken in this
Agreement,  which  Opinion  of  Counsel  shall  not be an  expense  of the Trust
Administrator,  the  Seller  or the  Master  Servicer.  The  Class M or  Class B
Certificates  shall  bear  a  legend  referring  to the  foregoing  restrictions
contained in this paragraph.

               (d) No legal or beneficial  interest in all or any portion of the
Class  A-R  Certificate   may  be  transferred   directly  or  indirectly  to  a
"disqualified  organization" within the meaning of Code Section 860E(e)(5) or an
agent  of  a  disqualified   organization   (including  a  broker,  nominee,  or
middleman),  to a Plan or a Person  investing the assets of a Plan (such plan or
Person,  an  "ERISA  Prohibited  Holder")  or  to  an  individual,  corporation,
partnership or other person unless such transferee (i) is not a Non-U.S.  Person
or (ii) is a Non-U.S.  Person that holds the Class A-R Certificate in connection
with the  conduct  of a trade or  business  within  the  United  States  and has


                                       92
<PAGE>

furnished the transferor and the Trust  Administrator with an effective Internal
Revenue  Service Form 4224 or (iii) is a Non-U.S.  Person that has  delivered to
both the  transferor  and the Trust  Administrator  an opinion  of a  nationally
recognized  tax  counsel  to the  effect  that the  transfer  of the  Class  A-R
Certificate  to it is in accordance  with the  requirements  of the Code and the
regulations  promulgated  thereunder  and that  such  transfer  of the Class A-R
Certificate  will not be  disregarded  for federal income tax purposes (any such
person who is not covered by clauses (i), (ii) or (iii) above being  referred to
herein as a "Non-permitted  Foreign  Holder"),  and any such purported  transfer
shall be void and have no effect. The Trust Administrator shall not execute, and
shall not authenticate (or cause the  Authenticating  Agent to authenticate) and
deliver,  a new Class A-R  Certificate in connection with any such transfer to a
disqualified  organization  or agent  thereof  (including  a broker,  nominee or
middleman),  an ERISA Prohibited Holder or a Non-permitted  Foreign Holder,  and
neither the  Certificate  Registrar nor the Trust  Administrator  shall accept a
surrender for transfer or registration of transfer, or register the transfer of,
the Class A-R  Certificate,  unless the  transferor  shall have  provided to the
Trust Administrator an affidavit,  substantially in the form attached as Exhibit
H hereto,  signed by the  transferee,  to the effect that the  transferee is not
such a disqualified  organization,  an agent  (including a broker,  nominee,  or
middleman)  for any  entity  as to  which  the  transferee  has not  received  a
substantially  similar affidavit,  an ERISA Prohibited Holder or a Non-permitted
Foreign  Holder,  which affidavit shall contain the consent of the transferee to
any such  amendments of this Agreement as may be required to further  effectuate
the  foregoing  restrictions  on  transfer  of  the  Class  A-R  Certificate  to
disqualified  organizations,  ERISA Prohibited Holders or Non-permitted  Foreign
Holders.  Such affidavit shall also contain the statement of the transferee that
(i) the  transferee  has  historically  paid its debts as they have come due and
intends to do so in the  future,  (ii) the  transferee  understands  that it may
incur  liabilities in excess of cash flows  generated by the residual  interest,
(iii) the transferee  intends to pay taxes  associated with holding the residual
interest as they become due and (iv) the transferee  will not transfer the Class
A-R Certificate to any Person who does not provide an affidavit substantially in
the form attached as Exhibit H hereto.

               The  affidavit  described  in  the  preceding  paragraph,  if not
executed in connection with the initial  issuance of the Class A-R  Certificate,
shall be  accompanied  by a written  statement in the form attached as Exhibit I
hereto,  signed  by the  transferor,  to the  effect  that as of the time of the
transfer,  the  transferor  has no actual  knowledge  that the  transferee  is a
disqualified  organization,  ERISA Prohibited  Holder or  Non-permitted  Foreign
Holder,  and has no knowledge or reason to know that the statements  made by the
transferee  with  respect to clauses  (i) and (iii) of the last  sentence of the
preceding  paragraph are not true. The Class A-R Certificate shall bear a legend
referring to the  foregoing  restrictions  contained in this  paragraph  and the
preceding paragraph.

               Upon notice to the Master  Servicer  that any legal or beneficial
interest  in any  portion  of the Class A-R  Certificate  has been  transferred,
directly  or  indirectly,  to  a  disqualified  organization  or  agent  thereof
(including a broker,  nominee,  or middleman) in  contravention of the foregoing


                                       93
<PAGE>

restrictions,  (i)  such  transferee  shall be  deemed  to hold  the  Class  A-R
Certificate  in  constructive  trust  for  the  last  transferor  who  was not a
disqualified  organization  or  agent  thereof,  and  such  transferor  shall be
restored as the owner of such Class A-R  Certificate  as  completely  as if such
transfer had never  occurred,  provided that the Master Servicer may, but is not
required to, recover any  distributions  made to such transferee with respect to
the Class A-R Certificate, and (ii) the Master Servicer agrees to furnish to the
Internal  Revenue  Service and to any transferor of the Class A-R Certificate or
such agent (within 60 days of the request  therefor by the  transferor or agent)
such information  necessary to the application of Code Section 860E(e) as may be
required by the Code,  including  but not  limited to the  present  value of the
total  anticipated  excess  inclusions with respect to the Class A-R Certificate
(or portion  thereof) for periods  after such  transfer.  At the election of the
Master  Servicer,  the cost to the Master  Servicer of computing and  furnishing
such  information  may be charged to the  transferor  or such agent  referred to
above; however, the Master Servicer shall in no event be excused from furnishing
such information.

               Section 5.03. Mutilated,  Destroyed, Lost or Stolen Certificates.
If (i) any mutilated  Certificate is surrendered to the Trust  Administrator  or
the Authenticating Agent, or the Trust Administrator or the Authenticating Agent
receives  evidence to its satisfaction of the destruction,  loss or theft of any
Certificate,  and (ii)  there is  delivered  to the Trust  Administrator  or the
Authenticating  Agent such  security or  indemnity as may be required by them to
hold  each of them  harmless,  then,  in the  absence  of  notice  to the  Trust
Administrator  or the  Authenticating  Agent  that  such  Certificate  has  been
acquired by a bona fide  purchaser,  the Trust  Administrator  shall execute and
authenticate (or cause the Authenticating Agent to authenticate) and deliver, in
exchange  for or in lieu  of any  such  mutilated,  destroyed,  lost  or  stolen
Certificate, a new Certificate of like tenor and principal portion or Percentage
Interest  and of the  same  Class or  Subclass.  Upon  the  issuance  of any new
Certificate  under this  Section,  the Trust  Administrator  or the  Certificate
Registrar may require the payment of a sum  sufficient to cover any tax or other
governmental  charge  that may be  imposed  in  relation  thereto  and any other
expense  (including  the fees and  expenses  of the Trust  Administrator  or the
Authenticating Agent) in connection therewith.  Any duplicate Certificate issued
pursuant to this Section shall constitute complete and indefeasible  evidence of
ownership in the Trust Estate, as if originally issued, whether or not the lost,
stolen, or destroyed Certificate shall be found at any time.

               Section  5.04.   Persons   Deemed   Owners.   Prior  to  the  due
presentation of a Certificate  for  registration  of transfer,  the Seller,  the
Master Servicer, the Trustee, the Trust Administrator, the Certificate Registrar
and any  agent of the  Seller,  the  Master  Servicer,  the  Trustee,  the Trust
Administrator  or the  Certificate  Registrar may treat the Person in whose name
any  Certificate is registered as the owner of such  Certificate for the purpose
of receiving  distributions pursuant to Section 4.01, and for all other purposes
whatsoever,  and neither the Seller, the Master Servicer, the Trustee, the Trust
Administrator, the Certificate Registrar nor any agent of the Seller, the Master
Servicer,  the Trustee,  the Trust  Administrator  or the Certificate  Registrar
shall be affected by notice to the contrary.



                                       94
<PAGE>

               Section  5.05.  Access to List of  Certificateholders'  Names and
Addresses.  (a)  If  the  Trust  Administrator  is  not  acting  as  Certificate
Registrar,  the Certificate  Registrar shall furnish or cause to be furnished to
the  Trust  Administrator,  within  15 days  after  receipt  by the  Certificate
Registrar of a request by the Trust  Administrator  in writing,  a list, in such
form as the  Trust  Administrator  may  reasonably  require,  of the  names  and
addresses  of the  Certificateholders  of each Class or  Subclass as of the most
recent Record Date.

               (b) If five or more  Certificateholders  (hereinafter referred to
as  "applicants")  apply  in  writing  to  the  Trust  Administrator,  and  such
application  states  that  the  applicants  desire  to  communicate  with  other
Certificateholders  with respect to their  rights under this  Agreement or under
the  Certificates and is accompanied by a copy of the  communication  which such
applicants propose to transmit,  then the Trust Administrator shall, within five
Business Days following the receipt of such application,  afford such applicants
access   during   normal   business   hours   to  the   most   recent   list  of
Certificateholders held by the Trust Administrator.  If such a list is as of the
date more than 90 days prior to the date of receipt of such applicants'  request
and  the  Trust  Administrator  is not  the  Certificate  Registrar,  the  Trust
Administrator  shall promptly  request from the Certificate  Registrar a current
list as  provided in  paragraph  (a) hereof,  and shall  afford such  applicants
access to such list promptly upon receipt.

               (c)  Every   Certificateholder,   by  receiving   and  holding  a
Certificate,  agrees  with the  Seller,  the Master  Servicer,  the  Certificate
Registrar,  the Trust Administrator and the Trustee that neither the Seller, the
Master Servicer,  the Certificate  Registrar,  the Trust  Administrator  nor the
Trustee  shall be held  accountable  by  reason  of the  disclosure  of any such
information  as  to  the  names,  addresses  and  Percentage  Interests  of  the
Certificateholders   hereunder,   regardless  of  the  source  from  which  such
information was delivered.

               Section  5.06.   Maintenance  of  Office  or  Agency.  The  Trust
Administrator  will  maintain,  at  its  expense,  an  office  or  agency  where
Certificates  may be surrendered  for  registration  of transfer or exchange and
where notices and demands to or upon the Certificate Registrar in respect of the
Certificates and this Agreement may be served. The Trust Administrator initially
designates the Corporate  Trust Office and the principal  corporate trust office
of the  Authenticating  Agent,  if any,  as its offices  and  agencies  for said
purposes.

               Section  5.07.  Definitive  Certificates.  If (i)(A)  the  Master
Servicer advises the Trust  Administrator in writing that the Clearing Agency is
no  longer  willing  or able  properly  to  discharge  its  responsibilities  as
depository  with  respect  to the  Book-Entry  Certificates,  and (B) the Master
Servicer is unable to locate a qualified successor, (ii) the Master Servicer, at
its  option,  advises  the  Trust  Administrator  in  writing  that it elects to
terminate the book-entry  system through the Clearing  Agency or (iii) after the
occurrence of dismissal or resignation of the Master Servicer, Beneficial Owners
representing  aggregate  Voting  Interests of not less than 51% of the aggregate
Voting Interests of each outstanding Subclass of Book-Entry  Certificates advise
the  Trust  Administrator  through  the  Clearing  Agency  and  Clearing  Agency


                                       95
<PAGE>

Participants in writing that the continuation of a book-entry system through the
Clearing Agency is no longer in the best interests of the Beneficial Owners, the
Trust  Administrator  shall notify the Beneficial  Owners,  through the Clearing
Agency,  of the  occurrence  of any  such  event  and  of  the  availability  of
Definitive Certificates to Beneficial Owners requesting the same. Upon surrender
to the Trust  Administrator by the Clearing Agency of the  Certificates  held of
record by its nominee, accompanied by reregistration instructions and directions
to execute and authenticate new Certificates from the Master Servicer, the Trust
Administrator  shall  execute  and  authenticate   Definitive  Certificates  for
delivery at its Corporate  Trust Office.  The Master Servicer shall arrange for,
and will  bear all  costs of,  the  printing  and  issuance  of such  Definitive
Certificates. Neither the Seller, the Master Servicer, the Trustee nor the Trust
Administrator  shall be liable for any delay in delivery of such instructions by
the  Clearing  Agency and may  conclusively  rely on, and shall be  protected in
relying on, such instructions.

               Section  5.08.  Notices to Clearing  Agency.  Whenever  notice or
other communication to the Holders of Book-Entry  Certificates is required under
this Agreement,  unless and until Definitive Certificates shall have been issued
to Beneficial  Owners  pursuant to Section 5.07, the Trust  Administrator  shall
give all such notices and communications specified herein to be given to Holders
of Book-Entry Certificates to the Clearing Agency.



                                       96
<PAGE>

                                   ARTICLE VI

                       THE SELLER AND THE MASTER SERVICER

               Section  6.01.  Liability of the Seller and the Master  Servicer.
The Seller and the Master  Servicer shall each be liable in accordance  herewith
only to the extent of the obligations specifically imposed by this Agreement and
undertaken hereunder by the Seller and the Master Servicer.

               Section 6.02. Merger or Consolidation of the Seller or the Master
Servicer. Subject to the following paragraph, the Seller and the Master Servicer
each  will  keep in full  effect  its  existence,  rights  and  franchises  as a
corporation  under the laws of the jurisdiction of its  incorporation,  and will
obtain and preserve its qualification to do business as a foreign corporation in
each  jurisdiction  in which  such  qualification  is or shall be  necessary  to
protect the validity and  enforceability of this Agreement,  the Certificates or
any of the  Mortgage  Loans and to  perform  its  respective  duties  under this
Agreement.

               The Seller or the Master  Servicer may be merged or  consolidated
with or into any Person,  or transfer all or substantially  all of its assets to
any Person,  in which case any Person resulting from any merger or consolidation
to  which  the  Seller  or  Master  Servicer  shall be a  party,  or any  Person
succeeding  to the  business  of the  Seller  or Master  Servicer,  shall be the
successor of the Seller or Master Servicer  hereunder,  without the execution or
filing of any paper or any further act on the part of any of the parties hereto,
anything herein to the contrary notwithstanding; provided, however, that, in the
case of the Master  Servicer,  any such  successor or resulting  Person shall be
qualified to service mortgage loans for FNMA or FHLMC.

               Section 6.03.  Limitation on Liability of the Seller,  the Master
Servicer and Others.  Neither the Seller nor the Master  Servicer nor any of the
directors,  officers,  employees  or agents of either  entity shall be under any
liability  to the Trust  Estate or the  Certificateholders  and all such Persons
shall be held harmless for any action taken or for refraining from the taking of
any action in good faith pursuant to this Agreement,  or for errors in judgment;
provided, however, that this provision shall not protect any such Person against
any breach of warranties or representations made herein or against any liability
which would otherwise be imposed by reason of willful misfeasance,  bad faith or
gross negligence in the performance of duties or by reason of reckless disregard
of obligations and duties hereunder.  The Seller,  the Master Servicer,  and any
director,  officer,  employee  or agent of either of them shall be  entitled  to
indemnification  by the Trust Estate and will be held harmless against any loss,
liability or expense  incurred in connection  with any legal action  relating to
this Agreement or the  Certificates,  other than any loss,  liability or expense
incurred by reason of willful misfeasance,  bad faith or gross negligence in the
performance of his or its duties hereunder or by reason of reckless disregard of
his or its obligations and duties hereunder. The Seller, the Master Servicer and
any of the directors,  officers,  employees or agents of either may rely in good
faith on any document of any kind which,  prima facie, is properly  executed and
submitted by any Person  respecting any matters arising  hereunder.  Neither the


                                       97
<PAGE>

Seller  nor the  Master  Servicer  shall be under any  obligation  to appear in,
prosecute  or defend  any legal  action  unless  such  action is  related to its
respective duties under this Agreement and which in its opinion does not involve
it in any expense or liability; provided, however, that the Seller or the Master
Servicer  may in its  discretion  undertake  any such  action  which it may deem
necessary or desirable  with respect to this Agreement and the rights and duties
of the parties hereto and the interests of the  Certificateholders  hereunder if
the  Certificateholders  offer to the Seller or the Master Servicer, as the case
may be,  reasonable  security  or  indemnity  against  the costs,  expenses  and
liabilities  which may be incurred therein or thereby.  In such event, the legal
expenses and costs of such action and any liability resulting therefrom shall be
expenses,  costs and  liabilities  of the Trust  Estate,  and the  Seller or the
Master  Servicer  shall be entitled to be reimbursed  therefor out of the Master
Servicer   Custodial   Account,   and  such  amounts  shall,  on  the  following
Distribution   Date  or  Distribution   Dates,  be  allocated  in  reduction  of
distributions  on the  Class A,  Class  AP,  Class M and  Subclasses  of Class B
Certificates  in the same manner as Realized  Losses are  allocated  pursuant to
Section 4.02(a).

               Section  6.04.  Resignation  of the Master  Servicer.  The Master
Servicer shall not resign from the  obligations  and duties hereby imposed on it
except upon  determination  that its duties hereunder are no longer  permissible
under  applicable  law or are in material  conflict by reason of applicable  law
with any other activities  carried on by it. Any such  determination  permitting
the  resignation  of the Master  Servicer  shall be  evidenced  by an Opinion of
Counsel to such effect delivered to the Trust  Administrator and the Trustee. No
such  resignation  shall become  effective  until the Trust  Administrator,  the
Trustee or a  successor  servicer  shall  have  assumed  the  Master  Servicer's
responsibilities, duties, liabilities and obligations hereunder.

               Section 6.05.  Compensation  to the Master  Servicer.  The Master
Servicer  shall be  entitled  to  receive  a  monthly  fee  equal to the  Master
Servicing  Fee, as  compensation  for services  rendered by the Master  Servicer
under this  Agreement.  The Master  Servicer  also will be  entitled to any late
reporting  fees paid by a Servicer  pursuant to its Servicing  Agreement and any
investment  income on funds on deposit in the Master Servicer  Custodial Account
as additional compensation.

               Section  6.06.  Assignment  or  Delegation  of  Duties  by Master
Servicer.  The Master  Servicer  shall not assign or transfer any of its rights,
benefits or privileges under this Agreement to any other Person,  or delegate to
or subcontract  with, or authorize or appoint any other Person to perform any of
the duties,  covenants or  obligations  to be  performed by the Master  Servicer
without the prior  written  consent of the Trustee and the Trust  Administrator,
and any agreement,  instrument or act purporting to effect any such  assignment,
transfer,   delegation  or  appointment  shall  be  void.   Notwithstanding  the
foregoing,  the Master  Servicer  shall have the right without the prior written
consent of the Trustee or the Trust  Administrator  (i) to assign its rights and
delegate its duties and obligations hereunder;  provided,  however, that (a) the
purchaser or transferee  accepting such assignment or delegation is qualified to


                                       98
<PAGE>

service  mortgage  loans  for  FNMA  or  FHLMC,  is  satisfactory  to the  Trust
Administrator and the Trustee, in the exercise of its reasonable  judgment,  and
executes and delivers to the Trust  Administrator  and the Trustee an agreement,
in form and substance reasonably satisfactory to the Trust Administrator and the
Trustee, which contains an assumption by such purchaser or transferee of the due
and punctual  performance  and  observance  of each covenant and condition to be
performed or observed by the Master  Servicer  hereunder from and after the date
of such  agreement;  and (b)  each  applicable  Rating  Agency's  rating  of any
Certificates in effect immediately prior to such assignment, sale or transfer is
not  reasonably  likely to be qualified,  downgraded or withdrawn as a result of
such assignment, sale or transfer and the Certificates are not reasonably likely
to be placed on credit  review  status by any such  Rating  Agency;  and (ii) to
delegate to, subcontract with, authorize,  or appoint an affiliate of the Master
Servicer to perform and carry out any duties,  covenants  or  obligations  to be
performed and carried out by the Master Servicer under this Agreement and hereby
agrees so to delegate, subcontract,  authorize or appoint to an affiliate of the
Master Servicer any duties, covenants or obligations to be performed and carried
out by the  Master  Servicer  to the  extent  that  such  duties,  covenants  or
obligations  are to be  performed  in any state or  states  in which the  Master
Servicer is not authorized to do business as a foreign  corporation but in which
the  affiliate  is so  authorized.  In no case,  however,  shall  any  permitted
assignment  and delegation  relieve the Master  Servicer of any liability to the
Trust Administrator, the Trustee or the Seller under this Agreement, incurred by
it prior to the time that the conditions contained in clause (i) above are met.




                                       99
<PAGE>

                                   ARTICLE VII

                                     DEFAULT

               Section  7.01.  Events  of  Default.  In case  one or more of the
following  Events  of  Default  by  the  Master  Servicer  shall  occur  and  be
continuing, that is to say:

                (i) any failure by the Master Servicer (a) to remit any funds to
        the Paying  Agent as required by Section  4.03 or (b) to  distribute  or
        cause to be distributed to Certificateholders any payment required to be
        made by the Master Servicer under the terms of this Agreement  which, in
        either case,  continues  unremedied  for a period of three business days
        after the date upon which written notice of such failure,  requiring the
        same to be remedied, shall have been given to the Master Servicer by the
        Trustee  or to the Master  Servicer  and the  Trustee by the  holders of
        Certificates  evidencing  in the  aggregate  not  less  than  25% of the
        aggregate Voting Interest represented by all Certificates; or

               (ii) any  failure  on the  part of the  Master  Servicer  duly to
        observe or perform in any material respect any other of the covenants or
        agreements on the part of the Master Servicer in the  Certificates or in
        this Agreement which continues  unremedied for a period of 60 days after
        the date on which written notice of such failure,  requiring the same to
        be  remedied,  shall  have  been  given to the  Master  Servicer  by the
        Trustee,  or to the Master  Servicer  and the  Trustee by the holders of
        Certificates  evidencing  in the  aggregate  not  less  than  25% of the
        aggregate Voting Interest represented by all Certificates; or

              (iii) a  decree  or  order of a court  or  agency  or  supervisory
        authority  having  jurisdiction in the premises for the appointment of a
        trustee,   conservator,   receiver  or  liquidator  in  any  bankruptcy,
        insolvency,  readjustment of debt,  marshaling of assets and liabilities
        or similar  proceedings,  or for the  winding-up or  liquidation  of its
        affairs,  shall have been entered  against the Master  Servicer and such
        decree or order shall have remained in force  undischarged  and unstayed
        for a period of 60 days; or

               (iv) the Master  Servicer  shall consent to the  appointment of a
        trustee, conservator, receiver or liquidator or liquidating committee in
        any bankruptcy,  insolvency,  readjustment of debt, marshaling of assets
        and  liabilities,  voluntary  liquidation  or similar  proceedings of or
        relating  to  the  Master  Servicer,   or  of  or  relating  to  all  or
        substantially all of its property; or

                (v) the Master  Servicer shall admit in writing its inability to
        pay its debts  generally  as they  become  due,  file a petition to take
        advantage of any  applicable  insolvency,  bankruptcy or  reorganization
        statute,  make  an  assignment  for  the  benefit  of its  creditors  or
        voluntarily suspend payment of its obligations; or



                                      100
<PAGE>

               (vi) the Master Servicer shall be dissolved,  or shall dispose of
        all or  substantially  all of its assets;  or consolidate  with or merge
        into another  entity or shall permit  another  entity to  consolidate or
        merge into it, such that the resulting entity does not meet the criteria
        for a successor servicer, as specified in Section 6.02 hereof;

then, and in each and every such case,  subject to applicable law, so long as an
Event of Default shall not have been remedied, either the Trustee or the holders
of  Certificates  evidencing in the aggregate not less than 25% of the aggregate
Voting  Interest  represented by all  Certificates,  by notice in writing to the
Master  Servicer  (and to the  Trustee if given by the  Certificateholders)  may
terminate all of the rights and  obligations  of the Master  Servicer under this
Agreement and in and to the Mortgage Loans, but without  prejudice to any rights
which the Master  Servicer may have to the aggregate  Master  Servicing Fees due
prior  to the  date  of  transfer  of  the  Master  Servicer's  responsibilities
hereunder,  reimbursement of expenses to the extent permitted by this Agreement,
Periodic  Advances  and other  advances  of its own funds.  Upon  receipt by the
Master  Servicer of such written  notice,  all authority and power of the Master
Servicer under this Agreement,  whether with respect to the  Certificates or the
Mortgage  Loans  or  otherwise,  shall  pass  to and  be  vested  in  the  Trust
Administrator  pursuant to and under this Section,  subject to the provisions of
Section  7.05;  and,  without  limitation,  the  Trust  Administrator  is hereby
authorized  and  empowered  to  execute  and  deliver,  on behalf of the  Master
Servicer,  as  attorney-in-fact  or  otherwise,  any and all documents and other
instruments,  and to do or  accomplish  all other  acts or things  necessary  or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete the transfer and  endorsement  or assignment of the Mortgage  Loans and
related documents or otherwise. The Master Servicer agrees to cooperate with the
Trust  Administrator  in  effecting  the  termination  of the Master  Servicer's
responsibilities  and rights  hereunder  and shall  promptly  provide  the Trust
Administrator all documents and records reasonably  requested by it to enable it
to assume the Master  Servicer's  functions  hereunder  and shall  promptly also
transfer to the Trust  Administrator  all amounts which then have been or should
have been  deposited  in the  Master  Servicer  Custodial  Account by the Master
Servicer or which are thereafter received by the Master Servicer with respect to
the Mortgage Loans.

               Section 7.02.  Other Remedies of Trustee.  During the continuance
of any Event of  Default,  so long as such Event of Default  shall not have been
remedied,  the Trustee,  in addition to the rights  specified  in Section  7.01,
shall have the right,  in its own name as trustee of an express  trust,  to take
all actions now or hereafter existing at law, in equity or by statute to enforce
its rights and remedies and to protect the interests, and enforce the rights and
remedies, of the  Certificateholders  (including the institution and prosecution
of all judicial,  administrative  and other proceedings and the filing of proofs
of claim  and debt in  connection  therewith).  Except  as  otherwise  expressly
provided in this  Agreement,  no remedy  provided for by this Agreement shall be
exclusive of any other remedy, and each and every remedy shall be cumulative and
in addition to any other  remedy and no delay or omission to exercise  any right
or  remedy  shall  impair  any such  right or  remedy or shall be deemed to be a
waiver of any Event of Default.



                                      101
<PAGE>

               Section  7.03.  Directions  by  Certificateholders  and Duties of
Trustee During Event of Default. During the continuance of any Event of Default,
Holders of  Certificates  evidencing  in the  aggregate not less than 25% of the
aggregate  Voting Interest  represented by all Certificates may direct the time,
method and place of conducting any  proceeding  for any remedy  available to the
Trustee, or exercising any trust or power conferred upon the Trustee, under this
Agreement;  provided,  however, that the Trustee shall be under no obligation to
pursue any such remedy,  or to exercise any of the trusts or powers vested in it
by  this  agreement  (including,  without  limitation,  (i)  the  conducting  or
defending of any  administrative  action or litigation  hereunder or in relation
hereto  and (ii) the  terminating  of the  Master  Servicer  from its rights and
duties as servicer  hereunder) at the request,  order or direction of any of the
Certificateholders,  unless such  Certificateholders  shall have  offered to the
Trustee  reasonable  security  or  indemnity  against  the  cost,  expenses  and
liabilities  which may be incurred  therein or thereby  and,  provided  further,
that,  subject to the  provisions  of Section  8.01,  the Trustee shall have the
right to decline to follow any such direction if the Trustee, in accordance with
an Opinion of Counsel,  determines that the action or proceeding so directed may
not lawfully be taken or if the Trustee in good faith determines that the action
or proceeding so directed would involve it in personal  liability or be unjustly
prejudicial to the nonassenting Certificateholders.

               Section 7.04. Action upon Certain Failures of the Master Servicer
and  upon  Event  of  Default.  In the  event  that  the  Trustee  or the  Trust
Administrator  shall  have  knowledge  of any  failure  of the  Master  Servicer
specified in Section 7.01(i) or (ii) which would become an Event of Default upon
the Master  Servicer's  failure to remedy the same after notice,  the Trustee or
the  Trust  Administrator  may,  but  need  not if  the  Trustee  or  the  Trust
Administrator,  as the case may be, deems it not in the Certificateholders' best
interest,  give notice thereof to the Master Servicer.  For all purposes of this
Agreement,  in the absence of actual  knowledge by a corporate  trust officer of
the Trustee or the Trust Administrator, the Trustee or Trust Administrator shall
not be deemed  to have  knowledge  of any  failure  of the  Master  Servicer  as
specified in Section  7.01(i) and (ii) or any Event of Default  unless  notified
thereof in writing by the Master Servicer or by a Certificateholder.

               Section  7.05.  Trust   Administrator  to  Act;   Appointment  of
Successor.  When the Master Servicer receives notice of termination  pursuant to
Section 7.01 or the Trustee or the Trust Administrator  receives the resignation
of the Master  Servicer  evidenced by an Opinion of Counsel  pursuant to Section
6.04,  the Trust  Administrator  shall be the  successor  in all respects to the
Master  Servicer in its capacity as master servicer under this Agreement and the
transactions  set forth or  provided  for  herein  and shall have the rights and
powers  and be  subject  to all the  responsibilities,  duties  and  liabilities
relating  thereto  placed on the  Master  Servicer  by the terms and  provisions
hereof and in its capacity as such successor  shall have the same  limitation of
liability  herein  granted to the Master  Servicer.  In the event that the Trust
Administrator  is succeeding to the Master Servicer as the Master  Servicer,  as
compensation  therefor,  the Trust  Administrator  shall be  entitled to receive


                                      102
<PAGE>

monthly  such  portion of the Master  Servicing  Fee,  together  with such other
servicing  compensation as is agreed to at such time by the Trust  Administrator
and the Master Servicer, but in no event more than 25% thereof until the date of
final  cessation  of  the  Master  Servicer's  servicing  activities  hereunder.
Notwithstanding the above, the Trust Administrator may, if it shall be unwilling
to so act, or shall,  if it is unable to so act or to obtain a qualifying bid as
described  below,  appoint,  or petition a court of  competent  jurisdiction  to
appoint,  any housing and home finance  institution,  bank or mortgage servicing
institution  having a net worth of not less than  $10,000,000  and meeting  such
other  standards  for a  successor  servicer  as are set  forth  herein,  as the
successor to the Master Servicer  hereunder in the assumption of all or any part
of the responsibilities, duties or liabilities of the Master Servicer hereunder;
provided,  however, that until such a successor master servicer is appointed and
has assumed the responsibilities,  duties and liabilities of the Master Servicer
hereunder, the Trust Administrator shall continue as the successor to the Master
Servicer as provided above. The compensation of any successor master servicer so
appointed shall not exceed the compensation specified in Section 6.05 hereof. In
the event the Trust Administrator is required to solicit bids as provided above,
the Trust Administrator shall solicit, by public announcement, bids from housing
and home finance institutions, banks and mortgage servicing institutions meeting
the  qualifications  set forth in the preceding sentence for the purchase of the
master  servicing  functions.  Such public  announcement  shall specify that the
successor  master  servicer  shall be  entitled to the full amount of the Master
Servicing Fee as compensation together with the other servicing  compensation in
the form of late reporting fees or otherwise as provided in Section 6.05. Within
30 days  after  any such  public  announcement,  the Trust  Administrator  shall
negotiate and effect the sale,  transfer and assignment of the master  servicing
rights and  responsibilities  hereunder to the qualified  party  submitting  the
highest  qualifying  bid.  The Trust  Administrator  shall  deduct all costs and
expenses of any public  announcement and of any sale, transfer and assignment of
the servicing rights and responsibilities hereunder from any sum received by the
Trust Administrator from the successor to the Master Servicer in respect of such
sale, transfer and assignment.  After such deductions, the remainder of such sum
shall be paid by the Trust  Administrator  to the Master Servicer at the time of
such sale, transfer and assignment to the Master Servicer's successor. The Trust
Administrator  and such successor  shall take such action,  consistent with this
Agreement,  as shall be necessary to effectuate any such succession.  The Master
Servicer  agrees to cooperate  with the Trust  Administrator  and any  successor
servicer  in  effecting  the  termination  of the  Master  Servicer's  servicing
responsibilities  and rights  hereunder  and shall  promptly  provide  the Trust
Administrator or such successor master  servicer,  as applicable,  all documents
and  records  reasonably  requested  by it to  enable it to  assume  the  Master
Servicer's  function  hereunder  and shall  promptly  also transfer to the Trust
Administrator  or such successor  master  servicer,  as applicable,  all amounts
which  then have  been or should  have been  deposited  in the  Master  Servicer
Custodial Account by the Master Servicer or which are thereafter received by the
Master  Servicer  with  respect  to  the  Mortgage  Loans.   Neither  the  Trust
Administrator  nor any other successor  master servicer shall be deemed to be in
default hereunder by reason of any failure to make, or any delay in making,  any
distribution  hereunder or any portion  thereof caused by (i) the failure of the
Master  Servicer to deliver,  or any delay in  delivering,  cash,  documents  or
records to it, or (ii) restrictions  imposed by any regulatory  authority having


                                      103
<PAGE>

jurisdiction over the Master Servicer.  Notwithstanding anything to the contrary
contained in Section 7.01 above or this Section 7.05, the Master  Servicer shall
retain  all of its  rights  and  responsibilities  hereunder,  and no  successor
(including the Trust  Administrator)  shall succeed  thereto,  if the assumption
thereof by such successor would cause the rating assigned to any Certificates to
be  revoked,  downgraded  or placed  on credit  review  status  (other  than for
possible  upgrading) by either  Rating  Agency and the retention  thereof by the
Master Servicer would avert such revocation, downgrading or review.

               Section  7.06.  Notification  to  Certificateholders.   Upon  any
termination  of  the  Master  Servicer  or  appointment  of a  successor  master
servicer, in each case as provided herein, the Trustee shall give prompt written
notice thereof to  Certificateholders at their respective addresses appearing in
the  Certificate  Register.  The Trustee  shall  also,  within 45 days after the
occurrence  of any Event of Default  known to the Trustee,  give written  notice
thereof to  Certificateholders  at their respective  addresses  appearing in the
Certificate  Register,  unless  such Event of  Default  shall have been cured or
waived within said 45 day period.



                                      104
<PAGE>


                                  ARTICLE VIII

               CONCERNING THE TRUSTEE AND THE TRUST ADMINISTRATOR

               Section  8.01.  Duties  of  Trustee.  The  Trustee,  prior to the
occurrence  of an Event of Default and after the curing of all Events of Default
which may have occurred,  undertakes to perform such duties and only such duties
as are specifically set forth in this Agreement. In case an Event of Default has
occurred (which has not been cured),  the Trustee,  subject to the provisions of
Sections 7.01, 7.03, 7.04 and 7.05, shall exercise such of the rights and powers
vested in it by this Agreement, and use the same degree of care and skill in its
exercise as a prudent investor would exercise or use under the  circumstances in
the conduct of such investor's own affairs.

               The  Trustee,  upon  receipt  of all  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee,  which are specifically required to be furnished pursuant to any
provision of this Agreement, shall examine them to determine whether they are in
the form required by this Agreement;  provided,  however, that the Trustee shall
not be responsible  for the accuracy or content of any  certificate,  statement,
instrument, report, notice or other document furnished by the Servicers pursuant
to Articles III, IV and IX.

               No provision of this Agreement  shall be construed to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct; provided, however, that:

                (i) Prior to the occurrence of an Event of Default and after the
        curing of all such Events of Default which may have occurred, the duties
        and obligations of the Trustee shall be determined solely by the express
        provisions of this Agreement, the Trustee shall not be liable except for
        the performance of such duties and obligations as are  specifically  set
        forth in this Agreement,  no implied  covenants or obligations  shall be
        read into this Agreement  against the Trustee and, in the absence of bad
        faith on the part of the Trustee,  the Trustee may conclusively rely, as
        to the  truth of the  statements  and the  correctness  of the  opinions
        expressed  therein,  upon any certificates or opinions  furnished to the
        Trustee, and conforming to the requirements of this Agreement;

               (ii) The Trustee shall not be  personally  liable with respect to
        any action taken, suffered or omitted to be taken by it in good faith in
        accordance with the direction of holders of Certificates  which evidence
        in the aggregate not less than 25% of the Voting Interest represented by
        all  Certificates  relating to the time,  method and place of conducting
        any  proceeding for any remedy  available to the Trustee,  or exercising
        any trust or power conferred upon the Trustee, under this Agreement; and

              (iii) the  Trustee  shall not be liable for any error of  judgment
        made in good faith by any of its Responsible  Officers,  unless it shall
        be proved that the Trustee, or such Responsible Officer was negligent in
        ascertaining the pertinent facts.



                                      105
<PAGE>

               None of the provisions  contained in this Agreement shall require
the  Trustee  or the  Trust  Administrator  to  expend  or risk its own funds or
otherwise  incur personal  financial  liability in the performance of any of its
duties  hereunder  or in the exercise of any of its rights or powers if there is
reasonable  ground  for  believing  that  repayment  of such  funds or  adequate
indemnity against such risk or liability is not reasonably assured to it.

               Section 8.02.  Certain Matters Affecting the Trust  Administrator
and the Trustee. Except as otherwise provided in Section 8.01:

                (i) Each of the Trust Administrator and the Trustee may rely and
        shall  be  protected  in  acting  or  refraining  from  acting  upon any
        resolution, Officers' Certificate,  certificate of auditors or any other
        certificate,  statement,  instrument,  opinion, report, notice, request,
        consent, order,  appraisal,  bond or other paper or document believed by
        it to be  genuine  and to have been  signed or  presented  by the proper
        party or parties;

               (ii) Each of the Trust  Administrator and the Trustee may consult
        with  counsel,  and any  Opinion of Counsel  shall be full and  complete
        authorization  and protection in respect of any action taken or suffered
        or omitted by it  hereunder  in good faith and in  accordance  with such
        Opinion of Counsel;

              (iii) Each of the Trust Administrator and the Trustee shall not be
        personally  liable for any action  taken,  suffered  or omitted by it in
        good faith and believed by it to be authorized or within the  discretion
        or rights or powers conferred upon it by this Agreement; and

               (iv) Each of the Trust  Administrator and the Trustee may execute
        any of the trusts or powers  hereunder  or perform any duties  hereunder
        either directly or by or through agents or attorneys.

               Section 8.03. Neither Trustee nor Trust Administrator Required to
Make Investigation. Prior to the occurrence of an Event of Default hereunder and
after the curing of all Events of Default which may have  occurred,  neither the
Trustee nor the Trust Administrator shall not be bound to make any investigation
into the facts or  matters  stated in any  resolution,  certificate,  statement,
instrument,  opinion, report, notice, request, consent, order, appraisal,  bond,
Mortgage,  Mortgage  Note or other paper or document  (provided the same appears
regular  on its  face),  unless  requested  in  writing  to do so by  holders of
Certificates  evidencing  in the  aggregate  not  less  than  51% of the  Voting
Interest represented by all Certificates; provided, however, that if the payment
within a reasonable time to the Trustee or the Trust Administrator of the costs,
expenses  or  liabilities  likely  to be  incurred  by it in the  making of such
investigation is, in the opinion of the Trustee or the Trust Administrator,  not
reasonably  assured to the Trustee or the Trust  Administrator  by the  security
afforded  to it by the  terms  of  this  Agreement,  the  Trustee  or the  Trust
Administrator may require reasonable indemnity against such expense or liability
as  a  condition  to  so  proceeding.  The  reasonable  expense  of  every  such
investigation shall be paid by the Master Servicer or, if paid by the Trustee or
the Trust Administrator, shall be repaid by the Master Servicer upon demand.



                                      106
<PAGE>

               Section 8.04. Neither Trustee nor Trust Administrator  Liable for
Certificates  or  Mortgage  Loans.  The  recitals  contained  herein  and in the
Certificates  (other than the certificate of authentication on the Certificates)
shall be taken as the statements of the Seller,  and neither the Trustee nor the
Trust  Administrator  assumes  responsibility as to the correctness of the same.
Neither the Trustee nor the Trust  Administrator  makes a representation for the
correctness of the same. Neither the Trustee nor the Trust Administrator makes a
representation  as to the validity or  sufficiency  of this  Agreement or of the
Certificates  or of any Mortgage Loan or related  document.  Neither the Trustee
nor, subject to Section 2.04, the Trust Administrator,  shall be accountable for
the  use or  application  by the  Seller  of any of the  Certificates  or of the
proceeds of such  Certificates,  or for the use or application of any funds paid
to the Master  Servicer  in respect of the  Mortgage  Loans  deposited  into the
Master Servicer  Custodial Account by the Master Servicer or, in its capacity as
trustee, for investment of any such amounts.

               Section   8.05.   Trustee   and  Trust   Administrator   May  Own
Certificates.  Each of the  Trustee,  the  Trust  Administrator  and  any  agent
thereof,  in its  individual  or any other  capacity,  may  become  the owner or
pledgee  of  Certificates  with the  same  rights  it would  have if it were not
Trustee, Trust Administrator or such agent.

               Section 8.06. The Master  Servicer to Pay Fees and Expenses.  The
Master Servicer covenants and agrees to pay to each of the Trustee and the Trust
Administrator  from  time to  time,  and  each  of the  Trustee  and  the  Trust
Administrator shall be entitled to receive, reasonable compensation (which shall
not be  limited  by any  provision  of law in  regard to the  compensation  of a
trustee of an express trust) for all services rendered by it in the execution of
the trusts  hereby  created and in the  exercise and  performance  of any of the
powers and duties  hereunder of the Trustee or the Trust  Administrator,  as the
case may be, and the Master  Servicer  will pay or reimburse  the Trustee or the
Trust  Administrator,  as the case may be, upon its  request for all  reasonable
expenses,  disbursements  and advances incurred or made by it in accordance with
any of the provisions of this Agreement  (including the reasonable  compensation
and the  expenses  and  disbursements  of its  counsel  and of all  persons  not
regularly in its employ)  except any such expense,  disbursement,  or advance as
may arise from its negligence or bad faith.

               Section 8.07. Eligibility  Requirements.  Each of the Trustee and
the Trust Administrator hereunder shall at all times be a corporation having its
principal  office in a state and city  acceptable  to the Seller,  organized and
doing  business  under the laws of such state or the United  States of  America,
authorized under such laws to exercise corporate trust powers, having a combined
capital  and  surplus  of at least  $50,000,000,  or shall be a member of a bank
holding system,  the aggregate combined capital and surplus of which is at least
$50,000,000,  provided that its 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 shall be subject to supervision or examination by federal or state
authority. If such corporation publishes reports of condition at least annually,
pursuant to law or to the requirements of the aforesaid supervising or examining
authority,  then for the  purposes  of this  Section  the  combined  capital and
surplus  of such  corporation  shall be deemed to be its  combined  capital  and
surplus as set forth in its most recent  report of  condition so  published.  In


                                      107
<PAGE>

case at any  time the  Trustee  or the  Trust  Administrator  shall  cease to be
eligible in accordance  with the  provisions of this Section,  such entity shall
resign immediately in the manner and with the effect specified in Section 8.08.

               Section 8.08.  Resignation  and Removal.  Each of the Trustee and
the Trust  Administrator may at any time resign and be discharged from the trust
hereby created by giving  written notice of resignation to the Master  Servicer,
such resignation to be effective upon the appointment of a successor  trustee or
trust  administrator,  as the  case  may  be.  Upon  receiving  such  notice  of
resignation,  the Master Servicer shall promptly appoint a successor  trustee by
written  instrument,  in  duplicate,  one  copy of  which  instrument  shall  be
delivered to the resigning entity and one copy to its successor. If no successor
trustee or trust  administrator  shall  have been  appointed  and have  accepted
appointment  within 30 days after the giving of such notice of resignation,  the
resigning Trustee or Trust  Administrator,  as the case may be, may petition any
court of competent  jurisdiction  for the appointment of a successor  trustee or
successor trust administrator.

               If at any time the Trustee or the Trust Administrator shall cease
to be eligible in accordance  with the provisions of Section 8.07 and shall fail
to resign after written request for its resignation by the Master  Servicer,  or
if at any time the Trustee or the Trust  Administrator shall become incapable of
acting,  or an order for relief  shall have been  entered in any  bankruptcy  or
insolvency  proceeding with respect to such entity, or a receiver of such entity
or of its property  shall be appointed,  or any public officer shall take charge
or  control of the  Trustee or the Trust  Administrator  or of the  property  or
affairs  of  the  Trustee  or  the  Trust   Administrator  for  the  purpose  of
rehabilitation,  conversion or liquidation, or the Master Servicer shall deem it
necessary  in order to  change  the  situs of the  Trust  Estate  for  state tax
reasons,  then the Master  Servicer  shall  remove the Trustee  and/or the Trust
Administrator,  as the case may be,  and  appoint  a  successor  trustee  and/or
successor trust administrator by written instrument,  in duplicate,  one copy of
which  instrument  shall be delivered to the Trustee or Trust  Administrator  so
removed and one copy to the successor trustee or successor trust  administrator,
as the case may be.

               The Holders of Certificates  evidencing in the aggregate not less
than 51% of the Voting Interests  represented by all  Certificates  (except that
any Certificate registered in the name of the Seller, the Master Servicer or any
affiliate  thereof  will not be taken into  account in  determining  whether the
requisite Voting Interests has been obtained) may at any time remove the Trustee
and/or the Trust  Administrator and appoint a successor by written instrument or
instruments,  in triplicate,  signed by such holders or their  attorneys-in-fact
duly authorized, one complete set of which instruments shall be delivered to the
Master  Servicer,  one complete set of which shall be delivered to the entity or
entities so removed and one  complete  set of which  shall be  delivered  to the
successor so appointed.

               Any   resignation   or  removal  of  the  Trustee  or  the  Trust
Administrator  and appointment of a successor  pursuant to any of the provisions
of this Section shall become  effective  upon  acceptance of  appointment by the
successor as provided in Section 8.09.



                                      108
<PAGE>

               Section 8.09. Successor. Any successor trustee or successor trust
administrator  appointed as provided in Section 8.08 shall execute,  acknowledge
and  deliver  to the Master  Servicer  and to its  predecessor  trustee or trust
administrator,  as the case may be, an  instrument  accepting  such  appointment
hereunder,  and thereupon the resignation or removal of the predecessor  trustee
or trust administrator shall become effective,  and such successor,  without any
further  act,  deed or  reconveyance,  shall  become  fully  vested with all the
rights, powers, duties and obligations of its predecessor  hereunder,  with like
effect as if originally named as trustee or trust administrator, as the case may
be, herein. The predecessor  trustee or trust administrator shall deliver to its
successor  all Owner  Mortgage Loan Files and related  documents and  statements
held by it hereunder  (other than any Owner Mortgage Loan Files at the time held
by a Custodian,  which Custodian shall become the agent of any successor trustee
hereunder), and the Seller, the Master Servicer and the predecessor entity shall
execute and deliver such  instruments and do such other things as may reasonably
be required for more fully and certainly vesting and confirming in the successor
trustee or successor trust  administrator,  as the case may be, all such rights,
powers,  duties and  obligations.  No  successor  shall  accept  appointment  as
provided in this Section  unless at the time of such  acceptance  such successor
shall be eligible under the provisions of Section 8.07.

               Upon acceptance of appointment by a successor as provided in this
Section, the Master Servicer shall mail notice of the succession of such trustee
or  trust  administrator  hereunder  to all  Holders  of  Certificates  at their
addresses as shown in the Certificate  Register. If the Master Servicer fails to
mail such notice within ten days after  acceptance  of the successor  trustee or
trust administrator,  the successor trustee or trust administrator,  as the case
may be,  shall  cause  such  notice to be mailed at the  expense  of the  Master
Servicer.

               Section  8.10.  Merger or  Consolidation.  Any Person  into which
either the Trustee or the Trust Administrator may be merged or converted or with
which it may be  consolidated,  to which it may sell or transfer  its  corporate
trust business and assets as a whole or  substantially  as a whole or any Person
resulting from any merger, sale, transfer,  conversion or consolidation to which
the  Trustee  or the  Trust  Administrator  shall  be a  party,  or  any  Person
succeeding to the business of such entity, shall be the successor of the Trustee
or the Trust Administrator,  as the case may be, hereunder;  provided,  however,
that (i) such Person shall be eligible  under the  provisions  of Section  8.07,
without the  execution  or filing of any paper or any further act on the part of
any of the parties hereto, anything herein to the contrary notwithstanding,  and
(ii) the Trustee or the Trust  Administrator,  as the case may be, shall deliver
an Opinion of Counsel to the Seller and the Master  Servicer  to the effect that
such  merger,  consolidation,  sale or  transfer  will not  subject the REMIC to
federal,  state or local tax or cause the Trust  Estate to fail to  qualify as a
REMIC,  which  Opinion of Counsel shall be at the sole expense of the Trustee or
the Trust Administrator, as the case may be.



                                      109
<PAGE>

               Section 8.11.  Authenticating  Agent. The Trust Administrator may
appoint an Authenticating  Agent,  which shall be authorized to act on behalf of
the Trust  Administrator in authenticating  Certificates.  Wherever reference is
made in this  Agreement  to the  authentication  of  Certificates  by the  Trust
Administrator  or the Trust  Administrator's  countersignature,  such  reference
shall be deemed to include  authentication on behalf of the Trust  Administrator
by the  Authenticating  Agent and a certificate  of  authentication  executed on
behalf  of  the  Trust   Administrator   by  the   Authenticating   Agent.   The
Authenticating  Agent must be acceptable  to the Seller and the Master  Servicer
and must be a  corporation  organized and doing  business  under the laws of the
United States of America or of any state, having a principal office and place of
business in a state and city  acceptable to the Seller and the Master  Servicer,
having a combined capital and surplus of at least $15,000,000,  authorized under
such laws to do a trust  business and subject to  supervision  or examination by
federal or state authorities.

               Any corporation into which the Authenticating Agent may be merged
or converted or with which it may be consolidated,  or any corporation resulting
from any merger,  conversion or consolidation to which the Authenticating  Agent
shall be a party, or any corporation succeeding to the corporate agency business
of the  Authenticating  Agent,  shall be the  Authenticating  Agent  without the
execution  or filing of any  paper or any  further  act on the part of the Trust
Administrator or the Authenticating Agent.

               The  Authenticating  Agent  may at any time  resign  by giving at
least 30 days' advance  written notice of resignation to the Trustee,  the Trust
Administrator,  the Seller and the Master Servicer.  The Trust Administrator may
at any time terminate the agency of the  Authenticating  Agent by giving written
notice thereof to the Authenticating  Agent, the Seller and the Master Servicer.
Upon receiving a notice of resignation or upon such a termination, or in case at
any time the Authenticating  Agent shall cease to be eligible in accordance with
the  provisions of this Section 8.11,  the Trust  Administrator  promptly  shall
appoint a  successor  Authenticating  Agent,  which shall be  acceptable  to the
Master  Servicer,  and shall  give  written  notice of such  appointment  to the
Seller, and shall mail notice of such appointment to all Certificateholders. Any
successor  Authenticating  Agent upon  acceptance of its  appointment  hereunder
shall become vested with all the rights,  powers, duties and responsibilities of
its  predecessor  hereunder,   with  like  effect  as  if  originally  named  as
Authenticating  Agent  herein.  No  successor   Authenticating  Agent  shall  be
appointed unless eligible under the provisions of this Section 8.11.

               The   Authenticating   Agent  shall  have  no  responsibility  or
liability  for any  action  taken by it as such at the  direction  of the  Trust
Administrator.  Any reasonable  compensation  paid to the  Authenticating  Agent
shall be a reimbursable expense under Section 8.06.

               Section  8.12.  Separate  Trustees and  Co-Trustees.  The Trustee
shall  have the  power  from  time to time to  appoint  one or more  persons  or
corporations  to act  either as  co-trustees  jointly  with the  Trustee,  or as
separate trustees, for the purpose of holding title to, foreclosing or otherwise
taking  action with  respect to any  Mortgage  Loan  outside the state where the
Trustee has its  principal  place of business,  where such  separate  trustee or


                                      110
<PAGE>

co-trustee  is necessary  or advisable  (or the Trustee is advised by the Master
Servicer  that such  separate  trustee or  co-trustee is necessary or advisable)
under the laws of any state in which a Mortgaged  Property is located or for the
purpose  of  otherwise  conforming  to any  legal  requirement,  restriction  or
condition in any state in which a Mortgaged  Property is located or in any state
in which any portion of the Trust Estate is located.  The Master  Servicer shall
advise the  Trustee  when,  in its good  faith  opinion,  a separate  trustee or
co-trustee  is necessary or advisable  as  aforesaid.  The separate  trustees or
co-trustees  so  appointed  shall  be  trustees  for the  benefit  of all of the
Certificateholders  and shall have such powers,  rights and remedies as shall be
specified in the  instrument of  appointment;  provided,  however,  that no such
appointment  shall, or shall be deemed to,  constitute the appointee an agent of
the  Trustee.  The  Seller  and the  Master  Servicer  shall  join  in any  such
appointment,  but such joining shall not be necessary for the  effectiveness  of
such appointment.

               Every  separate  trustee  and  co-trustee  shall,  to the  extent
permitted by law, be appointed and act subject to the following  provisions  and
conditions:

                (i) all powers,  duties,  obligations and rights  conferred upon
        the Trustee,  in respect of the  receipt,  custody and payment of moneys
        shall be exercised solely by the Trustee;

               (ii) all other rights,  powers,  duties and obligations conferred
        or imposed  upon the  Trustee  shall be  conferred  or imposed  upon and
        exercised  or  performed  by the  Trustee and such  separate  trustee or
        co-trustee  jointly,  except  to the  extent  that  under any law of any
        jurisdiction  in which any  particular  act or acts are to be  performed
        (whether as Trustee  hereunder or as  successor  to the Master  Servicer
        hereunder)  the Trustee shall be  incompetent  or unqualified to perform
        such act or  acts,  in which  event  such  rights,  powers,  duties  and
        obligations  (including  the holding of title to the Trust Estate or any
        portion  thereof  in any  such  jurisdiction)  shall  be  exercised  and
        performed by such separate trustee or co-trustee;

              (iii)  no  separate  trustee  or  co-trustee  hereunder  shall  be
        personally liable by reason of any act or omission of any other separate
        trustee or co-trustee hereunder; and

               (iv) the  Trustee may at any time  accept the  resignation  of or
        remove any separate  trustee or  co-trustee  so appointed by it, if such
        resignation  or  removal  does  not  violate  the  other  terms  of this
        Agreement.

               Any notice,  request or other  writing given to the Trustee shall
be  deemed  to have  been  given  to  each of the  then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  trustee,  co-trustee,  or custodian shall refer to this
Agreement  and the  conditions  of  this  Article.  Each  separate  trustee  and
co-trustee,  upon its acceptance of the trusts  conferred,  shall be vested with


                                      111
<PAGE>

the estates or property  specified  in its  instrument  of  appointment,  either
jointly with the Trustee, or separately,  as may be provided therein, subject to
all the provisions of this Agreement,  specifically including every provision of
this  Agreement  relating to the  conduct of,  affecting  the  liability  of, or
affording  protection to, the Trustee.  Every such instrument shall be furnished
to the Trustee.

               Any separate trustee,  co-trustee, or custodian may, at any time,
constitute  the  Trustee,  its agent or  attorney-in-fact,  with full  power and
authority, to the extent not prohibited by law, to do any lawful act under or in
respect of this Agreement on its behalf and in its name. If any separate trustee
or co-trustee shall die, become incapable of acting,  resign or be removed,  all
of its  estates,  properties,  rights,  remedies and trusts shall vest in and be
exercised by the Trustee to the extent permitted by law, without the appointment
of a new or successor trustee.

               No separate trustee or co-trustee  hereunder shall be required to
meet the  terms  of  eligibility  as a  successor  trustee  under  Section  8.07
hereunder and no notice to  Certificateholders  of the appointment thereof shall
be required under Section 8.09 hereof.

               The Trustee  agrees to instruct its  co-trustees,  if any, to the
extent necessary to fulfill such entity's obligations hereunder.

               The Master Servicer shall pay the reasonable  compensation of the
co-trustees to the extent,  and in accordance  with the standards,  specified in
Section 8.06 hereof.

               Section 8.13. Appointment of Custodians.  The Trust Administrator
may at any time on or after the  Closing  Date,  with the  consent of the Master
Servicer and the Seller, appoint one or more Custodians to hold all or a portion
of the  Owner  Mortgage  Loan  Files as agent for the  Trust  Administrator,  by
entering into a Custodial  Agreement.  Subject to this Article  VIII,  the Trust
Administrator agrees to comply with the terms of each Custodial Agreement and to
enforce the terms and provisions  thereof  against the Custodian for the benefit
of the  Certificateholders.  Each  Custodian  shall be a depository  institution
subject to  supervision  by federal  or state  authority,  shall have a combined
capital  and  surplus  of at least  $10,000,000  and  shall be  qualified  to do
business in the  jurisdiction  in which it holds any Owner  Mortgage  Loan File.
Each Custodial Agreement may be amended only as provided in Section 10.01.

               Section 8.14. Tax Matters;  Compliance with REMIC Provisions. (a)
Each of the Trustee,  the Trust  Administrator and the Master Servicer covenants
and agrees that it shall  perform its duties  hereunder  in a manner  consistent
with the REMIC  Provisions  and shall not  knowingly  take any action or fail to
take any action that would (i) affect the  determination  of the Trust  Estate's
status as a REMIC;  or (ii) cause the imposition of any federal,  state or local
income, prohibited transaction, contribution or other tax on either the REMIC or
the Trust Estate.  The Master Servicer,  or, in the case of the execution of any
tax return or other action required by law to be performed directly by the Trust
Administrator,  the  Trust  Administrator,  shall  (i)  prepare,  or cause to be


                                      112
<PAGE>

prepared,  and timely cause to be signed by the Trustee and file annual  federal
and  applicable  state and local income tax returns using a calendar year as the
taxable  year for the REMIC and the accrual  method of  accounting;  (ii) in the
first such federal tax return,  make, or cause to be made,  elections satisfying
the  requirements  of the REMIC  Provisions,  on behalf of the Trust Estate,  to
treat the Trust Estate as a REMIC; (iii) prepare,  execute and forward, or cause
to  be  prepared,   executed  and  forwarded,   to  the  Certificateholders  all
information reports or tax returns required with respect to the Trust Estate, as
and when required to be provided to the Certificateholders,  and to the Internal
Revenue  Service  and  any  other  relevant  governmental  taxing  authority  in
accordance with the REMIC Provisions and any other applicable federal,  state or
local  laws,  including  without  limitation  information  reports  relating  to
"original  issue  discount"  and "market  discount" as defined in the Code based
upon the issue  prices,  prepayment  assumption  and cash flows  provided by the
Seller to the Trust Administrator and calculated on a monthly basis by using the
issue price of the Certificates;  (iv) make available  information necessary for
the  application  of any tax imposed on  transferors  of residual  interests  to
"disqualified  organizations"  (as  defined in the REMIC  Provisions);  (v) file
Forms SS-4 and 8811 and  respond to  inquiries  by  Certificateholders  or their
nominees concerning  information returns,  reports or tax returns; (vi) maintain
(or cause to be maintained by the Servicers) such records  relating to the Trust
Estate, including but not limited to the income,  expenses,  individual Mortgage
Loans  (including REO Mortgage Loans,  other assets and liabilities of the Trust
Estate,  and the fair  market  value  and  adjusted  basis of the  Trust  Estate
property  determined at such intervals as may be required by the Code, as may be
necessary  to prepare  the  foregoing  returns  or  information  reports;  (vii)
exercise  reasonable  care not to allow the creation of any  "interests"  in the
REMIC within the meaning of Code  Section  860D(a)(2)  other than the  interests
represented  by the Class  A-l,  Class A-2,  Class A-3,  Class A-5 and Class A-R
Certificates,  the Class AP Certificates, the Class M Certificates and the Class
B-l, Class B-2, Class B-3, Class B-4 and Class B-5 Certificates; (viii) exercise
reasonable  care not to allow the  occurrence of any  "prohibited  transactions"
within the meaning of Code Section  860F(a),  unless the Master  Servicer  shall
have  provided an Opinion of Counsel to the Trustee and the Trust  Administrator
that such  occurrence  would not (a)  result in a taxable  gain,  (b)  otherwise
subject  either  the  Trust  Estate  or the  REMIC to tax or (c) cause the Trust
Estate to fail to qualify as a REMIC; (ix) exercise reasonable care not to allow
the Trust  Estate to receive  income  from the  performance  of services or from
assets not permitted under the REMIC  Provisions to be held by a REMIC;  (x) pay
(on behalf of the Trust Estate) the amount of any federal income tax, including,
without  limitation,  prohibited  transaction  taxes,  taxes on net income  from
foreclosure  property,  and taxes on certain  contributions to a REMIC after the
Startup  Day,  imposed on the Trust Estate when and as the same shall be due and
payable (but such obligation  shall not prevent the Master Servicer or any other
appropriate  Person from contesting any such tax in appropriate  proceedings and
shall not prevent the Master Servicer from withholding or depositing  payment of
such tax, if permitted  by law,  pending the outcome of such  proceedings);  and
(xi) if  required  or  permitted  by the Code and  applicable  law,  act as "tax
matters person" for the REMIC within the meaning of Treasury Regulations Section
1.860F-4(d),  and the Master Servicer is hereby designated as agent of the Class
A-R  Certificateholder  for such  purpose  (or if the Master  Servicer is not so


                                      113
<PAGE>

permitted,  the Holder of the Class A-R Certificate  shall be tax matters person
in accordance with the REMIC Provisions).  The Master Servicer shall be entitled
to be  reimbursed  pursuant to Section 3.02 for any taxes paid by it pursuant to
clause (x) of the preceding  sentence,  except to the extent that such taxes are
imposed as a result of the bad faith, willful misfeasance or gross negligence of
the Master Servicer in the performance of its obligations hereunder. The Trustee
shall sign the Tax Returns referred to in clause (i) of the preceding  sentence.
In order to enable the Master Servicer,  the Trust Administrator or the Trustee,
as the case may be, to perform its duties as set forth  above,  the Seller shall
provide,  or cause to be provided,  to the Master Servicer within ten days after
the Closing Date all information or data that the Master Servicer  determines to
be  relevant  for tax  purposes to the  valuations  and  offering  prices of the
Certificates,  including,  without  limitation,  the  price,  yield,  prepayment
assumption and projected  cash flows of each Class and Subclass of  Certificates
and the Mortgage Loans in the aggregate. Thereafter, the Seller shall provide to
the Master Servicer, the Trust Administrator or the Trustee, as the case may be,
promptly upon request therefor, any such additional information or data that the
Master Servicer, the Trust Administrator or the Trustee, as the case may be, may
from time to time, request in order to enable the Master Servicer to perform its
duties as set forth above.  The Seller hereby  indemnifies the Master  Servicer,
the Trust  Administrator  or the  Trustee,  as the case may be, for any  losses,
liabilities,  damages,  claims or  expenses  of the Master  Servicer,  the Trust
Administrator or the Trustee arising from any errors or  miscalculations  by the
Master Servicer, the Trust Administrator or the Trustee pursuant to this Section
that  result  from any  failure  of the  Seller  to  provide,  or to cause to be
provided,  accurate  information  or  data to the  Master  Servicer,  the  Trust
Administrator or the Trustee,  as the case may be, on a timely basis. The Master
Servicer hereby indemnifies the Seller, the Trust  Administrator and the Trustee
for any losses,  liabilities,  damages,  claims or  expenses of the Seller,  the
Trust  Administrator or the Trustee arising from the Master  Servicer's  willful
misfeasance,  bad faith or gross  negligence  in  preparing  any of the federal,
state and local tax returns of the REMIC as described  above.  In the event that
the Trust Administrator prepares any of the federal, state and local tax returns
of the REMIC as described above, the Trust Administrator  hereby indemnifies the
Seller,  the  Master  Servicer  and the  Trustee  for any  losses,  liabilities,
damages,  claims or expenses of the Seller,  the Master  Servicer or the Trustee
arising  from  the  Trust  Administrator's  willful  misfeasance,  bad  faith or
negligence in connection with such preparation.

               (b)  Notwithstanding  anything in this Agreement to the contrary,
each of the Master Servicer,  the Trust  Administrator and the Trustee shall pay
from its own funds, without any right of reimbursement  therefor,  the amount of
any costs,  liabilities  and expenses  incurred by the Trust Estate  (including,
without limitation,  any and all federal,  state or local taxes, including taxes
imposed on "prohibited transactions" within the meaning of the REMIC Provisions)
if and to the extent  that such costs,  liabilities  and  expenses  arise from a
failure  of the  Master  Servicer,  the Trust  Administrator  or the  Trustee to
perform its obligations under this Section 8.14.



                                      114
<PAGE>

               Section  8.15.  Monthly  Advances.  In the event  that the Master
Servicer  fails to make a  Periodic  Advance  required  to be made  pursuant  to
Section  3.03(a)  on or before the  Distribution  Date (and  similarly  fails to
deliver an Officers' Certificate evidencing the Master Servicer's  determination
that any Periodic Advance if made would be a Nonrecoverable  Advance), the Trust
Administrator shall provide to the Master Servicer by telecopy notice of such an
Event of Default and shall deposit in the Master Servicer  Custodial  Account an
amount equal to the excess of (a) Periodic  Advances  required to be made by the
Master  Servicer  pursuant to this  Agreement (as  evidenced by the  certificate
required  to be  delivered  to the Trust  Administrator  by the Master  Servicer
pursuant to Section  3.03(a))  over (b) the amount of Periodic  Advances made by
the Master  Servicer,  or a Servicer acting on its behalf,  with respect to such
Distribution Date;  provided that the Trust  Administrator shall not be required
to make such Periodic  Advances if  prohibited  by law or if it determines  that
such Periodic Advance would be a Nonrecoverable Advance. The Trust Administrator
shall be entitled to be reimbursed  from the Master Servicer  Custodial  Account
for Periodic  Advances and  Nonrecoverable  Advances made by it pursuant to this
Section 8.15 in like manner as if it were the Master Servicer.

                                      115
<PAGE>


                                   ARTICLE IX

                                   TERMINATION

               Section 9.01. Termination upon Purchase by the Master Servicer or
Liquidation  of All Mortgage  Loans.  Subject to Section  9.02,  the  respective
obligations and  responsibilities of the Seller, the Master Servicer,  the Trust
Administrator  and the Trustee  created hereby (other than the obligation of the
Trust  Administrator to make certain payments after the Final  Distribution Date
to Certificateholders  and the obligation of the Master Servicer to send certain
notices  as  hereinafter  set  forth  and the tax  reporting  obligations  under
Sections 4.05 and 8.14 hereof) shall  terminate upon the last action required to
be taken by the Trust  Administrator on the Final  Distribution Date pursuant to
this Article IX following the earlier of (i) the purchase by the Master Servicer
of all Mortgage Loans and all property  acquired in respect of any Mortgage Loan
remaining  in the Trust Estate at a price equal to the greater of (a) the sum of
(x) 100% of the unpaid  principal  balance of each Mortgage Loan (other than any
REO Mortgage  Loan) as of the Final  Distribution  Date, and (y) the fair market
value of the Mortgaged  Property related to any REO Mortgage Loan (as determined
by the Master  Servicer as of the close of business  on the third  Business  Day
next  preceding the date upon which notice of any such  termination is furnished
to  Certificateholders  pursuant to the third  paragraph of this Section  9.01),
plus any accrued and unpaid interest through the last day of the month preceding
the month of such  purchase at the  applicable  Mortgage  Interest Rate less any
Fixed Retained Yield on each Mortgage Loan (including any REO Mortgage Loan) and
(b) the aggregate fair market value (as determined by the Master  Servicer as of
the close of  business on such third  Business  Day) of all of the assets of the
Trust Estate,  and (ii) the final payment or other  liquidation  (or any advance
with respect  thereto) of the last Mortgage  Loan  remaining in the Trust Estate
(including  for this purpose the  discharge of any  Mortgagor  under a defaulted
Mortgage  Loan  on  which  a  Servicer  is not  obligated  to  foreclose  due to
environmental  impairment)  or the  disposition  of all property  acquired  upon
foreclosure  or deed in lieu of  foreclosure  of any  Mortgage  Loan;  provided,
however,  that in no event shall the trust created  hereby  continue  beyond the
expiration of 21 years from the death of the last survivor of the descendants of
Joseph P. Kennedy,  the late ambassador of the United States to the Court of St.
James's, living on the date hereof.

               The right of the Master  Servicer to  purchase  all the assets of
the Trust Estate  pursuant to clause (i) of the preceding  paragraph are subject
to Section 9.02 and conditioned upon the Pool Scheduled Principal Balance of the
Mortgage Loans as of the Final  Distribution Date being less than the amount set
forth in Section  11.25.  In the case of any  purchase  by the  Master  Servicer
pursuant to said  clause (i),  the Master  Servicer  shall  provide to the Trust
Administrator  the  certification   required  by  Section  3.04  and  the  Trust
Administrator  and  the  Custodian  shall,  promptly  following  payment  of the
purchase  price,  release to the Master  Servicer the Owner  Mortgage Loan Files
pertaining to the Mortgage Loans being purchased.



                                      116
<PAGE>

               Notice of any termination, specifying the Final Distribution Date
(which shall be a date that would  otherwise be a Distribution  Date) upon which
the   Certificateholders   may  surrender   their   Certificates  to  the  Trust
Administrator for payment of the final  distribution and cancellation,  shall be
given promptly by the Master Servicer (if it is exercising its right to purchase
the  assets of the Trust  Estate)  or by the Trust  Administrator  (in any other
case) by letter to  Certificateholders  mailed not earlier  than the 15th day of
the month preceding the month of such final  distribution and not later than the
twentieth day of the month of such final  distribution  specifying (A) the Final
Distribution Date upon which final payment of the Certificates will be made upon
presentation  and surrender of Certificates at the office or agency of the Trust
Administrator  therein designated,  (B) the amount of any such final payment and
(C) that the Record Date otherwise  applicable to such  Distribution Date is not
applicable,  payments  being made (except in the case of any Class A Certificate
surrendered  on a prior  Distribution  Date  pursuant to Section 4.01) only upon
presentation  and surrender of the  Certificates  at the office or agency of the
Trust  Administrator  therein specified.  If the Master Servicer is obligated to
give notice to Certificateholders as aforesaid, it shall give such notice to the
Trust  Administrator  and the  Certificate  Registrar at the time such notice is
given to  Certificateholders.  In the event  such  notice is given by the Master
Servicer,  the Master  Servicer shall deposit in the Master  Servicer  Custodial
Account on or before the Final Distribution Date in immediately  available funds
an  amount  equal to the  purchase  price for the  assets  of the  Trust  Estate
computed as above  provided.  Failure to give notice of termination as described
herein shall not entitle a Certificateholder to any interest beyond the interest
payable on the Final Distribution Date.

               Upon  presentation and surrender of the  Certificates,  the Trust
Administrator shall cause to be distributed to  Certificateholders  on the Final
Distribution  Date in proportion  to their  respective  Percentage  Interests an
amount equal to (i) as to the Subclasses of Class A Certificates, the respective
Class A Subclass  Principal  Balance  together with any related Class A Subclass
Unpaid  Interest  Shortfall  and one month's  interest in an amount equal to the
respective  Class A Subclass  Interest  Accrual Amount,  (ii) as to the Class AP
Certificates,  the  Class  AP  Principal  Balance,  (iii)  as  to  the  Class  M
Certificates,  the Class M Principal  Balance  together  with any Class M Unpaid
Interest  Shortfall and one month's interest at the Class M Pass-Through Rate on
the  Class  M  Principal  Balance,   (iv)  as  to  the  Subclasses  of  Class  B
Certificates,  the respective Class B Subclass  Principal  Balance together with
any related Class B Subclass Unpaid Interest  Shortfall and one month's interest
in an amount equal to the respective  Class B Subclass  Interest  Accrual Amount
and (v) as to the Class A-R  Certificate,  the amount,  if any, which remains on
deposit in the Master Servicer Custodial Account (other than amounts retained to
meet claims) after application pursuant to clauses (i), (ii) and (iii) above and
payment to the Master Servicer of any amounts it is entitled as reimbursement or
otherwise  hereunder;  provided,  however,  that if the price paid  pursuant  to
clause (i) of the first paragraph of this Section 9.01,  after  reimbursement to
the Servicers,  the Master Servicer and the Trust  Administrator of any Periodic
Advances,  is  insufficient to pay in full the amounts set forth in clauses (i),
(ii),  (iii)  and (iv) of this  paragraph,  then  any  shortfall  in the  amount
available for distribution to Certificateholders shall be allocated in reduction
of the amounts  otherwise  distributable on the Final  Distribution  Date in the


                                      117
<PAGE>

same manner as Realized Losses are allocated pursuant to Section 4.02(b) hereof.
Such  distribution  on the  Final  Distribution  Date  shall  be in  lieu of the
distribution  otherwise required to be made on such Distribution Date in respect
of each Class of Certificates.

               In  the  event  that  all  of the  Certificateholders  shall  not
surrender their  Certificates  for final payment and  cancellation  within three
months following the Final Distribution Date, the Trust  Administrator  shall on
such date cause all funds, if any, in the Master Servicer  Custodial Account not
distributed  in  final  distribution  to   Certificateholders  to  be  withdrawn
therefrom and credited to the remaining  Certificateholders  by depositing  such
funds in a separate  escrow account for the benefit of such  Certificateholders,
and the Master Servicer (if it exercised its right to purchase the assets of the
Trust Estate) or the Trust Administrator (in any other case) shall give a second
written  notice  to  the  remaining   Certificateholders   to  surrender   their
Certificates for cancellation  and receive the final  distribution  with respect
thereto.  If within three months  after the second  notice all the  Certificates
shall not have been surrendered for  cancellation,  the Trust  Administrator may
take appropriate  steps, or may appoint an agent to take  appropriate  steps, to
contact  the  remaining   Certificateholders   concerning   surrender  of  their
Certificates,  and the cost thereof shall be paid out of the funds on deposit in
such escrow account.

               Section 9.02. Additional Termination  Requirements.  In the event
of a termination of the Trust Estate upon the exercise by the Master Servicer of
its  purchase  option as provided in Section  9.01,  the Trust  Estate  shall be
terminated in accordance with the following  additional  requirements,  provided
that the Trust  Administrator  has  received  an  Opinion  of  Counsel  or other
evidence to the effect that such  termination  (i) will  constitute a "qualified
liquidation"   of  the  Trust   Estate   within  the  meaning  of  Code  Section
860F(a)(4)(A)  and (ii) will not subject either the Trust Estate or the REMIC to
federal tax or cause the Trust  Estate to fail to qualify as a REMIC at any time
that any Certificates are outstanding:

                (i) The notice given by the Master  Servicer  under Section 9.01
        shall  provide  that such notice  constitutes  the adoption of a plan of
        complete  liquidation of the REMIC as of the date of such notice (or, if
        earlier,  the  date  on  which  the  first  such  notice  is  mailed  to
        Certificateholders). The Master Servicer shall also specify such date in
        a statement attached to the final tax returns of the REMIC; and

               (ii) At or after the time of  adoption of such a plan of complete
        liquidation  and at or prior to the Final  Distribution  Date, the Trust
        Administrator  shall sell all of the  assets of the Trust  Estate to the
        Master Servicer for cash at the purchase price specified in Section 9.01
        and shall distribute such cash in the manner specified in Section 9.01.


                                      118
<PAGE>


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

               Section   10.01.Amendment.   This   Agreement  or  any  Custodial
Agreement may be amended from time to time by the Seller,  the Master  Servicer,
the Trust  Administrator  and the  Trustee,  without  the  consent of any of the
Certificateholders,  (i) to cure any  ambiguity  or mistake,  (ii) to correct or
supplement any provisions  herein or therein which may be inconsistent  with any
other provisions herein or therein, (iii) to modify,  eliminate or add to any of
its   provisions   to  such  extent  as  shall  be  necessary  to  maintain  the
qualification  of the Trust Estate as a REMIC at all times that any Certificates
are  outstanding  or to avoid or  minimize  the  risk of the  imposition  of any
federal tax on the Trust Estate or the REMIC  pursuant to the Code that would be
a claim  against the Trust  Estate,  provided that (a) the Trustee and the Trust
Administrator have received an Opinion of Counsel to the effect that such action
is necessary or desirable to maintain such qualification or to avoid or minimize
the risk of the  imposition  of any such tax and (b) such  action  shall not, as
evidenced by such Opinion of Counsel,  adversely  affect in any material respect
the interests of any Certificateholder,  (iv) to change the timing and/or nature
of deposits into the Master Servicer  Custodial  Account  provided that (a) such
change shall not, as evidenced by an Opinion of Counsel, adversely affect in any
material  respect the  interests  of any  Certificateholder  and (b) such change
shall not  adversely  affect  the  then-current  rating of the  Certificates  as
evidenced  by a letter from each Rating  Agency to such  effect,  (v) to modify,
eliminate  or add to the  provisions  of  Section  5.02 or any other  provisions
hereof  restricting  transfer  of the  Certificates,  provided  that the  Master
Servicer for purposes of Section 5.02 has determined in its sole discretion that
any such  modifications  to this  Agreement  will neither  adversely  affect the
rating on the  Certificates nor give rise to a risk that either the Trust Estate
or the REMIC or any of the Certificateholders will be subject to a tax caused by
a transfer to a non-permitted  transferee and (vi) to make any other  provisions
with  respect to matters  or  questions  arising  under this  Agreement  or such
Custodial  Agreement  which  shall  not  be  materially  inconsistent  with  the
provisions of this Agreement,  provided that such action shall not, as evidenced
by an Opinion of Counsel, adversely affect in any material respect the interests
of any Certificateholder.

               This  Agreement or any  Custodial  Agreement  may also be amended
from time to time by the Seller,  the Master Servicer,  the Trust  Administrator
and the Trustee with the consent of the Holders of  Certificates  evidencing  in
the aggregate not less than 66-2/3% of the  aggregate  Voting  Interests of each
Class or Subclass of Certificates affected thereby for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
this  Agreement  or such  Custodial  Agreement or of modifying in any manner the
rights of the  Holders  of  Certificates  of such Class or  Subclass;  provided,
however, that no such amendment shall (i) reduce in any manner the amount of, or
delay the timing of,  payments  received on Mortgage Loans which are required to
be  distributed  on any  Certificate  without  the consent of the Holder of such
Certificate,  (ii) adversely  affect in any material respect the interest of the


                                      119
<PAGE>

Holders  of  Certificates  of any Class or  Subclass  in a manner  other than as
described in clause (i) hereof without the consent of Holders of Certificates of
such  Class  or  Subclass  evidencing,  as to such  Class  or  Subclass,  Voting
Interests  aggregating  not less than  66-2/3%  or (iii)  reduce  the  aforesaid
percentage  of  Certificates  of any Class or Subclass  the Holders of which are
required to consent to any such amendment, without the consent of the Holders of
all Certificates of such Class or Subclass then outstanding.

               Notwithstanding  any contrary  provision of this  Agreement,  the
Trustee and the Trust  Administrator  shall not consent to any amendment to this
Agreement  unless  each shall have first  received  an Opinion of Counsel to the
effect that such amendment will not subject either the Trust Estate or the REMIC
to tax or cause the Trust  Estate to fail to qualify as a REMIC at any time that
any Certificates are outstanding.

               Promptly  after the  execution  of any  amendment  requiring  the
consent of  Certificateholders,  the Trust  Administrator  shall furnish written
notification of the substance of such amendment to each Certificateholder.

               It shall not be necessary  for the consent of  Certificateholders
under  this  Section  10.01  to  approve  the  particular  form of any  proposed
amendment,  but it  shall  be  sufficient  if such  consent  shall  approve  the
substance  thereof.  The manner of obtaining such consents and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable regulations as the Trust Administrator may prescribe.

               Section 10.02.  Recordation  of Agreement.  This Agreement (or an
abstract hereof, if acceptable to the applicable recording office) is subject to
recordation in all appropriate  public offices for real property  records in all
the towns or other comparable jurisdictions in which any or all of the Mortgaged
Properties  are  situated,  and  in  any  other  appropriate  public  office  or
elsewhere,  such  recordation  to be effected by the Master  Servicer and at its
expense  on  direction  by the  Trust  Administrator,  but only  upon  direction
accompanied  by an  Opinion  of  Counsel  to the  effect  that such  recordation
materially and beneficially affects the interests of the Certificateholders.

               For the purpose of facilitating the recordation of this Agreement
as herein  provided  and for other  purposes,  this  Agreement  may be  executed
simultaneously in any number of counterparts,  each of which  counterparts shall
be deemed to be an original,  and such counterparts shall constitute but one and
the same instrument.

               Section 10.03.  Limitation on Rights of  Certificateholders.  The
death or incapacity of any Certificateholder shall not operate to terminate this
Agreement  or the Trust  Estate,  nor  entitle  such  Certificateholder's  legal
representatives or heirs to claim an accounting or take any action or proceeding
in any court for a partition or winding up of the Trust  Estate,  nor  otherwise
affect the rights,  obligations  and liabilities of the parties hereto or any of
them.



                                      120
<PAGE>

               Except   as   otherwise    expressly    provided    herein,    no
Certificateholder,  solely by virtue of its status as a Certificateholder, shall
have any right to vote or in any manner  otherwise  control  the  operation  and
management of the Trust Estate,  or the obligations of the parties  hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association,  nor shall any Certificateholder be under
any  liability  to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

               No   Certificateholder,   solely  by  virtue  of  its  status  as
Certificateholder,  shall  have  any  right  by  virtue  or by  availing  of any
provision of this  Agreement  to institute  any suit,  action or  proceeding  in
equity or at law upon or under or with  respect to this  Agreement,  unless such
Holder  previously shall have given to the Trust  Administrator a written notice
of default and of the continuance thereof, as hereinbefore  provided, and unless
also the  Holders  of  Certificates  evidencing  not less than 25% of the Voting
Interest  represented by all  Certificates  shall have made written request upon
the Trust  Administrator to institute such action, suit or proceeding in its own
name as Trust  Administrator  hereunder  and  shall  have  offered  to the Trust
Administrator  such  reasonable  indemnity  as it may require  against the cost,
expenses  and  liabilities  to be  incurred  therein or  thereby,  and the Trust
Administrator,  for 60 days after its receipt of such notice,  request and offer
of indemnity, shall have neglected or refused to institute any such action, suit
or proceeding;  it being understood and intended, and being expressly covenanted
by each  Certificateholder  with  every  other  Certificateholder  and the Trust
Administrator,  that no one or more Holders of Certificates shall have any right
in any  manner  whatever  by  virtue or by  availing  of any  provision  of this
Agreement to affect, disturb or prejudice the rights of the Holders of any other
of such Certificates, or to obtain or seek to obtain priority over or preference
to any other such Holder,  or to enforce any right under this Agreement,  except
in the manner herein provided and for the benefit of all Certificateholders. For
the protection and enforcement of the provisions of this Section, each and every
Certificateholder  and the Trust  Administrator shall be entitled to such relief
as can be given either at law or in equity.

               Section 10.04. Governing Law; Jurisdiction.  This Agreement shall
be  construed  in  accordance  with the laws of the  State of New York  (without
regard  to  conflicts  of laws  principles),  and the  obligations,  rights  and
remedies of the parties  hereunder  shall be determined in accordance  with such
laws.

               Section 10.05.  Notices. All demands,  notices and communications
hereunder  shall be in  writing  and shall be deemed to have been duly  given if
personally  delivered  at or mailed by  certified  or  registered  mail,  return
receipt requested (i) in the case of the Seller, to The Prudential Home Mortgage
Securities  Company,  Inc.,  5325 Spectrum  Drive,  Frederick,  Maryland  21701,
Attention:  Chief Executive  Officer,  or such other address as may hereafter be
furnished to the Master Servicer and the Trustee in writing by the Seller,  (ii)
in the case of the Master Servicer,  to Securitized Asset Services  Corporation,
5325 Spectrum Drive,  Frederick,  Maryland 21701,  Attention:  Vice President or
such other  address as may  hereafter be furnished to the Seller and the Trustee


                                      121
<PAGE>

in writing  by the Master  Servicer,  (iii) in the case of the  Trustee,  to the
Corporate Trust Office and (iv) in the case of the Trust  Administrator,  to the
Corporate  Trust Office,  or such other address as may hereafter be furnished to
the  Seller  and the Master  Servicer  in  writing  by the  Trustee or the Trust
Administrator,  in each case Attention:  Corporate Trust Department.  Any notice
required  or  permitted  to be mailed to a  Certificateholder  shall be given by
first class mail, postage prepaid, at the address of such Holder as shown in the
Certificate  Register.   Any  notice  mailed  or  transmitted  within  the  time
prescribed in this Agreement  shall be  conclusively  presumed to have been duly
given,  whether or not the addressee  receives such notice,  provided,  however,
that any  demand,  notice or  communication  to or upon the  Seller,  the Master
Servicer,  the Trustee or the Trust  Administrator  shall not be effective until
received.

               For all  purposes  of this  Agreement,  in the  absence of actual
knowledge by an officer of the Master Servicer, the Master Servicer shall not be
deemed to have  knowledge  of any act or failure to act of any  Servicer  unless
notified  thereof in  writing  by the  Trustee,  the Trust  Administrator,  such
Servicer or a Certificateholder.

               Section 10.06.  Severability of Provisions. If any one or more of
the covenants,  agreements,  provisions or terms of this Agreement  shall be for
any reason whatsoever held invalid, then such covenants, agreements,  provisions
or terms shall be deemed  severable  from the remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

               Section 10.07. Special Notices to Rating Agencies.  (a) The Trust
Administrator  shall give prompt notice to each Rating Agency of the  occurrence
of any of the following events of which it has notice:

               (i) any amendment to this Agreement pursuant to Section 10.01;

               (ii) any sale or transfer of the Class B Certificates pursuant to
Section 5.02 to an affiliate of the Seller other than The  Prudential  Insurance
Company of America;

               (iii) any  assignment  by the Master  Servicer  of its rights and
delegation of its duties pursuant to Section 6.06;

               (iv) any resignation of the Master  Servicer  pursuant to Section
6.04;

               (v) the  occurrence of any of the Events of Default  described in
Section 7.01;

               (vi) any  notice  of  termination  given to the  Master  Servicer
pursuant to Section 7.01;

               (vii) the  appointment  of any  successor to the Master  Servicer
pursuant to Section 7.05; or



                                      122
<PAGE>

               (viii) the making of a final payment pursuant to Section 9.01.

               (b) The Master  Servicer  shall give prompt notice to each Rating
Agency of the occurrence of any of the following events:

               (i) the appointment of a Custodian pursuant to Section 2.02;

               (ii) the  resignation  or  removal  of the  Trustee  or the Trust
Administrator pursuant to Section 8.08;

               (iii)  the   appointment   of  a   successor   trustee  or  trust
administrator pursuant to Section 8.09; or

               (iv)  the  sale,  transfer  or  other  disposition  in  a  single
transaction of 50% or more of the equity interests in the Master Servicer, other
than to any affiliate of The Prudential Insurance Company of America.

               (c) The Master Servicer shall deliver to each Rating Agency:

               (i) reports prepared pursuant to Section 3.05; and

               (ii) statements prepared pursuant to Section 4.04.

               Section  10.08.  Covenant of Seller.  The Seller  shall not amend
Article  Third of its  Certificate  of  Incorporation  without the prior written
consent of each Rating Agency rating the Certificates.

               Section  10.09.   Recharacterization.   The  Parties  intend  the
conveyance by the Seller to the Trustee of all of its right,  title and interest
in and to the Mortgage Loans pursuant to this Agreement to constitute a purchase
and sale and not a loan.  Notwithstanding the foregoing, to the extent that such
conveyance is held not to constitute a sale under applicable law, it is intended
that this Agreement shall  constitute a security  agreement under applicable law
and that the Seller shall be deemed to have granted to the Trustee a first prior
security interest in all of the Seller's right, title and interest in and to the
Mortgage Loans.



                                      123
<PAGE>

                                   ARTICLE XI

                             TERMS FOR CERTIFICATES

               Section 11.01. Class A Fixed Pass-Through Rate. The Class A Fixed
Pass-Through Rate is 6.75% per annum.

               Section   11.02.   Cut-Off   Date.   The  Cut-Off  Date  for  the
Certificates is February 1, 1996.

               Section 11.03.  Cut-Off Date  Aggregate  Principal  Balance.  The
Cut-Off Date Aggregate Principal Balance is $124,872,914.35.

               Section 11.04. Original Class A Percentage.  The Original Class A
Percentage is 96.48119977%.

               Section 11.05.  Original Class A Subclass Principal Balances.  As
to the  following  Subclasses  of Class A  Certificates,  the  Class A  Subclass
Principal Balance of such Subclass as of the Cut-Off Date, as follows:

               Original Class A Class A Subclass Subclass Principal Balance

          Class A-1 .........................    $    5,051,000.00
          Class A-2 .........................    $   27,033,000.00
          Class A-3 .........................    $   58,855,000.00
          Class A-4 .........................    $   10,915,000.00
          Class A-5 .........................    $   18,000,000.00
          Class A-R .........................    $          100.00

               Section 11.06.  Original Class A Principal Balance.  The Original
Class A Principal Balance is $119,854,100.00.

               Section 11.07.  Original Class AP Principal Balance. The Original
Class AP Principal Balance is $647,572.74.

               Section 11.08. Original Class M Percentage.  The Original Class M
Percentage is 1.00543092%.

               Section 11.09.  Original Class M Principal Balance.  The Original
Class M Principal Balance is $1,249,000.00.

               Section 11.10. Original Class M Fractional Interest. The Original
Class M Fractional Interest is 2.51336931%.

               Section  11.11.  Master  Servicing  Fee  Rate.  The rate  used to
calculate the Master Servicing Fee for each Mortgage Loan is 0.02% per annum.

               Section 11.12. Original Class B-1 Percentage.  The Original Class
B-1 Percentage is 1.00543092%.



                                      124
<PAGE>

               Section 11.13. Original Class B-2 Percentage.  The Original Class
B-2 Percentage is 0.50231297%.

               Section 11.14. Original Class B-3 Percentage.  The Original Class
B-3 Percentage is 0.45240367%.

               Section 11.15. Original Class B-4 Percentage.  The Original Class
B-4 Percentage is 0.25115648%.

               Section 11.16. Original Class B-5 Percentage.  The Original Class
B-5 Percentage is 0.30206527%.

               Section 11.17.  Original Class B Principal Balance.  The Original
Class B Principal Balance is $3,122,241.61.

               Section 11.18.  Original Class B Subclass Principal Balances.  As
to any Class B  Certificate,  the Class B  Subclass  Principal  Balance  of such
Subclass as of the Cut-Off Date, is as follows:

               Original Class B Class B Subclass Subclass Principal Balance

          Class B-1 ..........................  $   1,249,000.00
          Class B-2 ..........................  $     624,000.00
          Class B-3 ..........................  $     562,000.00
          Class B-4 ..........................  $     312,000.00
          Class B-5 ..........................  $     375,241.61


               Section  11.19.  Original  Class  B-1  Fractional  Interest.  The
Original Class B-1 Fractional Interest is 1.50793838%.

               Section  11.20.  Original  Class  B-2  Fractional  Interest.  The
Original Class B-2 Fractional Interest is 1.00562542%.

               Section  11.21.  Original  Class  B-3  Fractional  Interest.  The
Original Class B-3 Fractional Interest is 0.55322175%.

               Section  11.22.  Original  Class  B-4  Fractional  Interest.  The
Original Class B-4 Fractional Interest is 0.30206527%.

               Section 11.23.  Original  Subordinated  Percentage.  The Original
Subordinated Percentage is 3.51880023%.

               Section  11.24.  Closing  Date.  The Closing Date is February 28,
1996.

               Section  11.25.  Right  to  Purchase.  The  right  of the  Master
Servicer to purchase all of the Mortgage  Loans  pursuant to Section 9.01 hereof
shall be conditioned upon the Pool Scheduled  Principal  Balance of the Mortgage
Loans  being  less  than  $12,487,291.44  (10%  of the  Cut-Off  Date  Aggregate
Principal Balance) at the time of any such purchase.



                                      125
<PAGE>

               Section  11.26.  Wire Transfer  Eligibility.  With respect to the
Certificates (other than the Class AP, Class M, Class A-R, Class B-1, Class B-2,
Class  B-3,  Class B-4 and Class B-5  Certificates),  the  minimum  Denomination
eligible for wire transfer on each Distribution Date is $5,000,000.  The minimum
Denomination  eligible for wire transfer on each Distribution Date for the Class
AP,  Class M,  Class  B-1,  Class  B-2,  Class  B-3,  Class  B-4 and  Class  B-5
Certificates  is 100%  Percentage  Interest.  The Class A-R  Certificate  is not
eligible for wire transfer.

               Section 11.27. Single Certificate.  A Single Certificate for each
Subclass of Class A  Certificates  (other than the Class A-R  Certificate),  the
Class AP  Certificates,  the Class M Certificates,  and each Subclass of Class B
Certificates  represents a $100,000  Denomination.  A Single Certificate for the
Class A-R Certificate represents a $100 Denomination.

               Section 11.28. Servicing Fee Rate. The rate used to calculate the
Servicing  Fee which  ranges  from  0.200% to 0.250% per annum  and,  as to each
Mortgage Loan, is set forth on Exhibit F-1 or F-2 hereto.



                                      126
<PAGE>

               IN WITNESS WHEREOF,  the Seller,  the Master Servicer,  the Trust
Administrator  and the Trustee  have caused  their names to be signed  hereto by
their respective officers thereunto duly authorized,  all as of the day and year
first above written.

                                         THE PRUDENTIAL HOME MORTGAGE 
                                         SECURITIES COMPANY, INC.
                                         as Seller

                                         By:
                                         Name:
                                         Title:

                                         SECURITIZED ASSET SERVICES 
                                         CORPORATION
                                         as Master Servicer

                                         By:
                                         Name:
                                         Title:

                                         FIRST BANK NATIONAL 
                                         ASSOCIATION
                                         as Trust Administrator

                                         By:
                                         Name:
                                         Title:

                                         FIRSTAR TRUST COMPANY
                                         as Trustee

                                         By:
                                         Name:
                                         Title:

Attest:

By:
Name:
Title:




                                      127
<PAGE>



STATE OF NEW YORK            )
                                 ss.:
COUNTY OF NEW YORK           )

               On this 28th day of February, 1996, before me, a notary public in
and for the State of New York,  personally  B. David  Bialzak,  known to me who,
being by me duly  sworn,  did  depose  and say  that he  resides  at  Frederick,
Maryland; that he is a Vice President of The Prudential Home Mortgage Securities
Company,  Inc., a Delaware  corporation,  one of the parties  that  executed the
foregoing instrument;  and that he signed his name thereto by order of the Board
of Directors of said corporation.

- -------------------------
Notary Public

[NOTARIAL SEAL]


                                      128
<PAGE>



STATE OF NEW YORK            )
                                 ss.:
COUNTY OF NEW YORK           )

               On this 28th day of February, 1996, before me, a notary public in
and for the State of New York, personally appeared B. David Bialzak, known to me
who,  being by me duly sworn,  did depose and say that he resides at  Frederick,
Maryland; that he is a Vice President of Securitized Asset Services Corporation,
a New  Jersey  corporation,  one of the  parties  that  executed  the  foregoing
instrument;  and that he  signed  his  name  thereto  by  order of the  Board of
Directors of said corporation.

- -------------------------
Notary Public

[NOTARIAL SEAL]


                                      129
<PAGE>



STATE OF MINNESOTA         )
                                ss.:
COUNTY OF                  )

               On this 28th day of February, 1996, before me, a notary public in
and for the State of Minnesota,  personally appeared ___________________,  known
to me who,  being by me duly  sworn,  did  depose  and say that she  resides  at
_________________,  Minnesota;  that she is a ____________________ of First Bank
National  Association,  a national banking association,  one of the parties that
executed the foregoing instrument; and that she signed her name thereto by order
of the Board of Directors of said corporation.





- -------------------------
Notary Public

[NOTARIAL SEAL]



                                      130
<PAGE>



STATE OF MINNESOTA         )
                                ss.:
COUNTY OF                  )

               On this 28th day of February, 1996, before me, a notary public in
and for the State of Minnesota, personally appeared _____________________, known
to me who,  being  by me duly  sworn,  did  depose  and say that he  resides  at
__________________,  Minnesota; that he is a _____________________ of First Bank
National  Association,  a national banking association,  one of the parties that
executed the foregoing instrument;  and that he signed his name thereto by order
of the Board of Directors of said corporation.

- -------------------------
Notary Public

[NOTARIAL SEAL]




                                      131
<PAGE>



STATE OF WISCONSIN         )
                             ss.:
COUNTY OF                  )

               On this 28th day of February, 1996, before me, a notary public in
and for the State of Wisconsin,  personally appeared ___________________,  known
to me who,  being by me duly  sworn,  did  depose  and say that s/he  resides at
________________,  Wisconsin;  that s/he is a  ____________________  of  Firstar
Trust Company, a ________________________,  one of the parties that executed the
foregoing instrument;  and that s/he signed her/his name thereto by order of the
Board of Directors of said corporation.

- -------------------------
Notary Public

[NOTARIAL SEAL]




                                      132
<PAGE>



STATE OF WISCONSIN         )
                             ss.:
COUNTY OF                  )

               On this 28th day of February, 1996, before me, a notary public in
and for the State of Wisconsin,  personally appeared ___________________,  known
to me who,  being by me duly  sworn,  did  depose  and say that s/he  resides at
________________,  Wisconsin;  that s/he is a  ____________________  of  Firstar
Trust Company, a ________________________,  one of the parties that executed the
foregoing instrument;  and that s/he signed her/his name thereto by order of the
Board of Directors of said corporation.





- -------------------------
Notary Public

[NOTARIAL SEAL]





                                      133
<PAGE>








                                   EXHIBIT A-1
                     [FORM OF FACE OF CLASS A-1 CERTIFICATE]

               [UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS
AGENT FOR  REGISTRATION  OF TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE
ISSUED IS  REGISTERED  IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED
BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT
IS MADE TO CEDE & CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE  HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER  HEREOF,
CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 1996-3 CLASS A-1

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER,  THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %





                                      134
<PAGE>




               THIS CERTIFIES THAT ___________________________ is the registered
owner of the  Percentage  Interest  evidenced  by this  Certificate  in  monthly
distributions to the Holders of Class A-1  Certificates  with respect to a Trust
Estate consisting of a pool of fixed interest rate,  conventional,  monthly pay,
fully amortizing,  first lien, one- to four-family  residential  mortgage loans,
other than the Fixed Retained Yield, if any, with respect thereto, and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Mortgage Loans"),  formed by The Prudential Home Mortgage  Securities  Company,
Inc. (hereinafter called the "Seller",  which term includes any successor entity
under the Agreement referred to below). The Trust Estate was created pursuant to
a  Pooling  and  Servicing   Agreement  dated  as  of  February  28,  1996  (the
"Agreement") among the Seller, Securitized Asset Services Corporation, as master
servicer  (the "Master  Servicer"),  First Bank National  Association,  as trust
administrator (the "Trust  Administrator") and Firstar Trust Company, as trustee
(the  "Trustee"),  a summary of certain of the pertinent  provisions of which is
set forth  hereinafter.  To the extent not defined herein, the capitalized terms
used herein have the  meanings  ascribed  to such terms in the  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Subclass  Distribution  Amount  for the Class A-1  Certificates  required  to be
distributed  to Holders of Class A-1  Certificates  on such  Distribution  Date,
subject  to  adjustment  in  certain  events  as  specified  in  the  Agreement.
Distributions  in reduction of the  principal  balance of certain  Subclasses of
Class A Certificates may not commence on the first  Distribution  Date specified
above.  Distributions  of principal  will be allocated  among the  Subclasses of
Class A Certificates  in accordance  with the  provisions of the Agreement.  The
pass-through rate on the Class A-1 Certificates  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class A-1 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available


                                      135
<PAGE>

funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement
that such  payments  are to be made by wire  transfer of  immediately  available
funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.



                                      136
<PAGE>



               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator

By ________________________
   Authorized Officer



                                      137
<PAGE>







                                   EXHIBIT A-2
                     [FORM OF FACE OF CLASS A-2 CERTIFICATE]

               [UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS
AGENT FOR  REGISTRATION  OF TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE
ISSUED IS  REGISTERED  IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED
BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT
IS MADE TO CEDE & CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE  HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER  HEREOF,
CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 1996-3 CLASS A-2

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMNINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %




                                      138
<PAGE>



               THIS CERTIFIES THAT ___________________________ is the registered
owner of the  Percentage  Interest  evidenced  by this  Certificate  in  monthly
distributions to the Holders of Class A-2  Certificates  with respect to a Trust
Estate consisting of a pool of fixed interest rate,  conventional,  monthly pay,
fully amortizing,  first lien, one- to four-family  residential  mortgage loans,
other than the Fixed Retained Yield, if any, with respect thereto, and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Mortgage Loans"),  formed by The Prudential Home Mortgage  Securities  Company,
Inc. (hereinafter called the "Seller",  which term includes any successor entity
under the Agreement referred to below). The Trust Estate was created pursuant to
a  Pooling  and  Servicing   Agreement  dated  as  of  February  28,  1996  (the
"Agreement") among the Seller, Securitized Asset Services Corporation, as master
servicer  (the "Master  Servicer"),  First Bank National  Association,  as trust
administrator (the "Trust  Administrator") and Firstar Trust Company, as trustee
(the  "Trustee"),  a summary of certain of the pertinent  provisions of which is
set forth  hereinafter.  To the extent not defined herein, the capitalized terms
used herein have the  meanings  ascribed  to such terms in the  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Subclass  Distribution  Amount  for the Class A-2  Certificates  required  to be
distributed  to Holders of Class A-2  Certificates  on such  Distribution  Date,
subject  to  adjustment  in  certain  events  as  specified  in  the  Agreement.
Distributions  in reduction of the  principal  balance of certain  Subclasses of
Class A Certificates may not commence on the first  Distribution  Date specified
above.  Distributions  of principal  will be allocated  among the  Subclasses of
Class A Certificates  in accordance  with the  provisions of the Agreement.  The
pass-through rate on the Class A-2 Certificates  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class A-2 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has


                                      139
<PAGE>

notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement
that such  payments  are to be made by wire  transfer of  immediately  available
funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.




                                      140
<PAGE>



               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator

By ________________________
   Authorized Officer




                                      141
<PAGE>







                                   EXHIBIT A-3
                     [FORM OF FACE OF CLASS A-3 CERTIFICATE]

               [UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS
AGENT FOR  REGISTRATION  OF TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE
ISSUED IS  REGISTERED  IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED
BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT
IS MADE TO CEDE & CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE  HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER  HEREOF,
CEDE & CO., HAS AN INTEREST HEREIN.
]
                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 1996-3 CLASS A-3

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER,  THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %






                                      142
<PAGE>




               THIS CERTIFIES THAT ___________________________ is the registered
owner of the  Percentage  Interest  evidenced  by this  Certificate  in  monthly
distributions to the Holders of Class A-3  Certificates  with respect to a Trust
Estate consisting of a pool of fixed interest rate,  conventional,  monthly pay,
fully amortizing,  first lien, one- to four-family  residential  mortgage loans,
other than the Fixed Retained Yield, if any, with respect thereto, and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Mortgage Loans"),  formed by The Prudential Home Mortgage  Securities  Company,
Inc. (hereinafter called the "Seller",  which term includes any successor entity
under the Agreement referred to below). The Trust Estate was created pursuant to
a  Pooling  and  Servicing   Agreement  dated  as  of  February  28,  1996  (the
"Agreement") among the Seller, Securitized Asset Services Corporation, as master
servicer  (the "Master  Servicer"),  First Bank National  Association,  as trust
administrator (the "Trust  Administrator") and Firstar Trust Company, as Trustee
(the  "Trustee"),  a summary of certain of the pertinent  provisions of which is
set forth  hereinafter.  To the extent not defined herein, the capitalized terms
used herein have the  meanings  ascribed  to such terms in the  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Subclass  Distribution  Amount  for the Class A-3  Certificates  required  to be
distributed  to Holders of Class A-3  Certificates  on such  Distribution  Date,
subject  to  adjustment  in  certain  events  as  specified  in  the  Agreement.
Distributions  in reduction of the  principal  balance of certain  Subclasses of
Class A Certificates may not commence on the first  Distribution  Date specified
above.  Distributions  of principal  will be allocated  among the  Subclasses of
Class A Certificates  in accordance  with the  provisions of the Agreement.  The
pass-through rate on the Class A-3 Certificates  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class A-3 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available


                                      143
<PAGE>

funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement
that such  payments  are to be made by wire  transfer of  immediately  available
funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.



                                      144
<PAGE>



               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator

By ________________________
   Authorized Officer



                                      145
<PAGE>







                                   EXHIBIT A-4
                     [FORM OF FACE OF CLASS A-4 CERTIFICATE]

               [UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS
AGENT FOR  REGISTRATION  OF TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE
ISSUED IS  REGISTERED  IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED
BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT
IS MADE TO CEDE & CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE  HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED OWNER HEREOF,
 CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 1996-3 CLASS A-4

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER,  THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996

Percentage Interest evidenced          Denomination:  $
by his Certificate: %




                                      146
<PAGE>




               THIS CERTIFIES THAT ___________________________ is the registered
owner of the  Percentage  Interest  evidenced  by this  Certificate  in  monthly
distributions to the Holders of Class A-4  Certificates  with respect to a Trust
Estate consisting of a pool of fixed interest rate,  conventional,  monthly pay,
fully amortizing,  first lien, one- to four-family  residential  mortgage loans,
other than the Fixed Retained Yield, if any, with respect thereto, and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Mortgage Loans"),  formed by The Prudential Home Mortgage  Securities  Company,
Inc. (hereinafter called the "Seller",  which term includes any successor entity
under the Agreement referred to below). The Trust Estate was created pursuant to
a  Pooling  and  Servicing   Agreement  dated  as  of  February  28,  1996  (the
"Agreement") among the Seller, Securitized Asset Services Corporation, as master
servicer  (the "Master  Servicer"),  First Bank National  Association,  as trust
administrator (the "Trust  Administrator") and Firstar Trust Company, as trustee
(the  "Trustee"),  a summary of certain of the pertinent  provisions of which is
set forth  hereinafter.  To the extent not defined herein, the capitalized terms
used herein have the  meanings  ascribed  to such terms in the  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Subclass  Distribution  Amount  for the Class A-4  Certificates  required  to be
distributed  to Holders of Class A-4  Certificates  on such  Distribution  Date,
subject  to  adjustment  in  certain  events  as  specified  in  the  Agreement.
Distributions  in reduction of the  principal  balance of certain  Subclasses of
Class A Certificates may not commence on the first  Distribution  Date specified
above.  Distributions  of principal  will be allocated  among the  Subclasses of
Class A Certificates  in accordance  with the  provisions of the Agreement.  The
pass-through rate on the Class A-4 Certificates  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class A-4 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available


                                      147
<PAGE>

funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement
that such  payments  are to be made by wire  transfer of  immediately  available
funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.





                                      148
<PAGE>




               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator

By ________________________
   Authorized Officer



                                      149
<PAGE>







                                   EXHIBIT A-5
                     [FORM OF FACE OF CLASS A-5 CERTIFICATE]

               [UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS
AGENT FOR  REGISTRATION  OF TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE
ISSUED IS  REGISTERED  IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED
BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT
IS MADE TO CEDE & CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE  HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER  HEREOF,
CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 1996-3 CLASS A-5

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER,  THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %




                                      150
<PAGE>




               THIS CERTIFIES THAT ___________________________ is the registered
owner of the  Percentage  Interest  evidenced  by this  Certificate  in  monthly
distributions to the Holders of Class A-5  Certificates  with respect to a Trust
Estate consisting of a pool of fixed interest rate,  conventional,  monthly pay,
fully amortizing,  first lien, one- to four-family  residential  mortgage loans,
other than the Fixed Retained Yield, if any, with respect thereto, and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Mortgage Loans"),  formed by The Prudential Home Mortgage  Securities  Company,
Inc. (hereinafter called the "Seller",  which term includes any successor entity
under the Agreement referred to below). The Trust Estate was created pursuant to
a  Pooling  and  Servicing   Agreement  dated  as  of  February  28,  1996  (the
"Agreement") among the Seller, Securitized Asset Services Corporation, as master
servicer  (the "Master  Servicer"),  First Bank National  Association,  as trust
administrator (the "Trust  Administrator") and Firstar Trust Company, as trustee
(the  "Trustee"),  a summary of certain of the pertinent  provisions of which is
set forth  hereinafter.  To the extent not defined herein, the capitalized terms
used herein have the  meanings  ascribed  to such terms in the  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Subclass  Distribution  Amount  for the Class A-5  Certificates  required  to be
distributed  to Holders of Class A-5  Certificates  on such  Distribution  Date,
subject  to  adjustment  in  certain  events  as  specified  in  the  Agreement.
Distributions  in reduction of the  principal  balance of certain  Subclasses of
Class A Certificates may not commence on the first  Distribution  Date specified
above.  Distributions  of principal  will be allocated  among the  Subclasses of
Class A Certificates  in accordance  with the  provisions of the Agreement.  The
pass-through rate on the Class A-5 Certificates  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class A-5 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available


                                      151
<PAGE>

funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement
that such  payments  are to be made by wire  transfer of  immediately  available
funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.



                                      152
<PAGE>



               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator

By ________________________
   Authorized Officer



                                      153
<PAGE>






                                   EXHIBIT A-R


                     [Form of Face of Class A-R Certificate]

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS  860G(a)(2) AND 860D OF THE INTERNAL  REVENUE CODE OF
1986, AS AMENDED (THE "CODE").  A TRANSFEREE OF THIS CERTIFICATE,  BY ACCEPTANCE
HEREOF,  IS  DEEMED  TO  HAVE  ACCEPTED  THIS  CERTIFICATE  SUBJECT  TO  CERTAIN
RESTRICTIONS ON TRANSFERABILITY,  AS SET FORTH IN SECTION 5.02(d) OF THE POOLING
AND  SERVICING  AGREEMENT,  AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT TO THE
TRANSFEROR AND THE TRUST  ADMINISTRATOR  TO THE EFFECT THAT, AMONG OTHER THINGS,
IT IS NOT A DISQUALIFIED  ORGANIZATION,  AS SUCH TERM IS DEFINED IN CODE SECTION
860E(e)(5),  AN AGENT (INCLUDING A BROKER,  NOMINEE OR OTHER MIDDLEMAN) FOR SUCH
DISQUALIFIED  ORGANIZATION  OR A  NON-PERMITTED  FOREIGN  HOLDER,  AS DEFINED IN
SECTION  5.02(d) OF THE POOLING AND  SERVICING  AGREEMENT  AND TO HAVE AGREED TO
SUCH  AMENDMENTS  TO THE POOLING AND  SERVICING  AGREEMENT AS MAY BE REQUIRED TO
FURTHER EFFECTUATE THE RESTRICTIONS ON TRANSFERS TO DISQUALIFIED  ORGANIZATIONS,
AGENTS THEREOF OR NON-PERMITTED FOREIGN HOLDERS.

THE HOLDER OF THIS CLASS A-R  CERTIFICATE,  BY ACCEPTANCE  HEREOF,  IS DEEMED TO
HAVE  AGREED TO THE  DESIGNATION  OF THE MASTER  SERVICER AS ITS AGENT TO ACT AS
"TAX  MATTERS  PERSON" OF THE REMIC TO PERFORM THE  FUNCTIONS  OF A "TAX MATTERS
PARTNER" FOR  PURPOSES OF  SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F OF THE CODE,
OR, IF SO REQUESTED BY THE MASTER SERVICER,  TO ACT AS TAX MATTERS PERSON OF THE
REMIC.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY PERSON WHICH IS
AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE FIDUCIARY  RESPONSIBILITY  PROVISIONS OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE CODE OF ANY  GOVERNMENTAL  PLAN, AS DEFINED IN SECTION 3(32)
OF ERISA  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A  MATERIAL
EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,
A "PLAN"), OR ANY PERSON INVESTING THE ASSETS OF A PLAN.

PURCHASERS  OF THIS  CLASS A-R  CERTIFICATE  SHOULD BE AWARE  THAT ON JANUARY 3,
1995,  THE INTERNAL  REVENUE  SERVICE  ISSUED  PROPOSED  REGULATIONS  UNDER CODE
SECTION  475 THAT,  IF  ADOPTED  IN FINAL  FORM,  WOULD  APPLY TO THIS CLASS A-R
CERTIFICATE  AND WOULD NOT  PERMIT  THIS CLASS A-R  CERTIFICATE  TO BE MARKED TO
MARKET.




                                      154
<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1996-3, CLASS A-R


                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by


              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMNINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %




                                      155
<PAGE>


               THIS CERTIFIES THAT  __________________________ is the registered
owner of the  Percentage  Interest  evidenced  by this  Certificate  in  monthly
distributions to the Holder of the Class A-R Certificate with respect to a Trust
Estate consisting of a pool of fixed interest rate,  conventional,  monthly pay,
fully amortizing,  first lien, one- to four-family  residential  mortgage loans,
other than the Fixed Retained Yield, if any, with respect thereto, and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Mortgage Loans"),  formed by The Prudential Home Mortgage  Securities  Company,
Inc. (hereinafter called the "Seller",  which term includes any successor entity
under the Agreement referred to below). The Trust Estate was created pursuant to
a  Pooling  and  Servicing   Agreement  dated  as  of  February  28,  1996  (the
"Agreement") among the Seller, Securitized Asset Services Corporation, as master
servicer  (the "Master  Servicer"),  First Bank National  Association,  as trust
administrator (the "Trust  Administrator") and Firstar Trust Company, as trustee
(the  "Trustee"),  a summary of certain of the pertinent  provisions of which is
set forth  hereinafter.  To the extent not defined herein, the capitalized terms
used herein have the  meanings  ascribed  to such terms in the  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Subclass  Distribution  Amount  for the Class  A-R  Certificate  required  to be
distributed  to the Holders of the Class A-R  Certificate  on such  Distribution
Date,  subject to  adjustment in certain  events as specified in the  Agreement.
Distributions  in reduction of the  principal  balance of certain  Subclasses of
Class A Certificates will not commence on the first  Distribution Date specified
above.  Distributions  of principal  will be allocated  among the  Subclasses of
Class A Certificates  in accordance  with the  provisions of the Agreement.  The
pass-through  rate on the Class A-R Certificate  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class A-R Certificate, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as  such  name  and  address   shall   appear  on  the   Certificate   Register.


                                      156
<PAGE>

Notwithstanding  the above,  the final  distribution on this Certificate will be
made  after  due  notice  of the  pendency  of such  distribution  and only upon
presentation and surrender of this Certificate at the office or agency specified
by the Trust Administrator for that purpose in the notice of final distribution.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.



                                      157
<PAGE>



               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator


                                            By____________________________
                                              Authorized Officer

Countersigned:

First Bank National Association,
  Trust Administrator

By ________________________
   Authorized Officer




                                      158
<PAGE>







                                   EXHIBIT B-1
                     [FORM OF FACE OF CLASS B-1 CERTIFICATE]

THIS  CERTIFICATE IS  SUBORDINATED  IN RIGHT OF PAYMENT TO THE CLASS A, CLASS AP
AND CLASS M  CERTIFICATES  AS DESCRIBED IN THE POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT THE  TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT PLAN SUBJECT TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS  OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF
1974, AS AMENDED ("ERISA") OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986,
AS AMENDED (THE "CODE") OR ANY GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW  WHICH  IS, TO A  MATERIAL
EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,
A  "PLAN"),  OR ANY  PERSON  INVESTING  THE  ASSETS OF A PLAN OR (B)  SUBJECT TO
CERTAIN  CONDITIONS SET FORTH IN THE POOLING AND SERVICING  AGREEMENT,  THAT THE
SOURCE OF FUNDS USED TO  PURCHASE  THIS  CERTIFICATE  IS AN  "INSURANCE  COMPANY
GENERAL ACCOUNT."



                                      159
<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1996-3, CLASS B-1
 
                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMNINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %



                                      160
<PAGE>



               THIS   CERTIFIES   THAT   ____________________________   is   the
registered  owner of the Percentage  Interest  evidenced by this  Certificate in
monthly  distributions to the Holders of the Class B-1 Certificates with respect
to a Trust Estate  consisting of a pool of fixed  interest  rate,  conventional,
monthly pay,  fully  amortizing,  first lien,  one- to  four-family  residential
mortgage  loans,  other than the Fixed  Retained  Yield,  if any,  with  respect
thereto,  and which may include loans  secured by shares  issued by  cooperative
housing  corporations  (the  "Mortgage  Loans")  formed by The  Prudential  Home
Mortgage Securities Company, Inc.  (hereinafter called the "Seller",  which term
includes any successor entity under the Agreement  referred to below). The Trust
Estate was created  pursuant to a Pooling and  Servicing  Agreement  dated as of
February 28, 1996 (the "Agreement") among the Seller, Securitized Asset Services
Corporation,  as master  servicer (the "Master  Servicer"),  First Bank National
Association,  as trust  administrator  (the "Trust  Administrator")  and Firstar
Trust Company, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter.  To the extent not defined herein,
the  capitalized  terms used herein have the meanings  ascribed to such terms in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A, Class AP and Class M Certificates  as specified
in the Agreement,  any Class B-1 Distribution  Amount required to be distributed
to Holders  of Class B-1  Certificates  on such  Distribution  Date,  subject to
adjustment,  in certain events, as specified in the Agreement.  The Pass-Through
Rate on the Class B-1 Certificates  applicable to each Distribution Date will be
6.75% per annum. The amount of interest which accrues on this Certificate in any
month will be subject to reduction  with respect to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class B-1 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement


                                      161
<PAGE>

that such  payments  are to be made by wire  transfer of  immediately  available
funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               No  transfer of a Class B-1  Certificate  will be made unless the
Holder  hereof  desiring to make any such  transfer  shall  deliver to the Trust
Administrator  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account," or (ii) if such transferee is a Plan, an opinion of counsel acceptable
to  and in  form  and  substance  satisfactory  to  the  Seller  and  the  Trust
Administrator with respect to certain matters, as described in the Agreement.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.



                                      162
<PAGE>


               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator


By ________________________
   Authorized Officer



                                      163
<PAGE>





                                   EXHIBIT B-2
                     [FORM OF FACE OF CLASS B-2 CERTIFICATE]

THIS  CERTIFICATE IS  SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A, CLASS AP,
CLASS M AND CLASS B-1  CERTIFICATES  AS DESCRIBED  IN THE POOLING AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT THE  TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT PLAN SUBJECT TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS  OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF
1974, AS AMENDED ("ERISA") OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986,
AS AMENDED (THE "CODE") OR ANY GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW  WHICH  IS, TO A  MATERIAL
EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,
A  "PLAN"),  OR ANY  PERSON  INVESTING  THE  ASSETS OF A PLAN OR (B)  SUBJECT TO
CERTAIN  CONDITIONS SET FORTH IN THE POOLING AND SERVICING  AGREEMENT,  THAT THE
SOURCE OF FUNDS USED TO  PURCHASE  THIS  CERTIFICATE  IS AN  "INSURANCE  COMPANY
GENERAL ACCOUNT."




                                      164
<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1996-3, CLASS B-2
  
                   evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMNINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %




                                      165
<PAGE>


               THIS   CERTIFIES   THAT   ____________________________   is   the
registered  owner of the Percentage  Interest  evidenced by this  Certificate in
monthly  distributions to the Holders of the Class B-2 Certificates with respect
to a Trust Estate  consisting of a pool of fixed  interest  rate,  conventional,
monthly pay,  fully  amortizing,  first lien,  one- to  four-family  residential
mortgage  loans,  other than the Fixed  Retained  Yield,  if any,  with  respect
thereto,  and which may include loans  secured by shares  issued by  cooperative
housing  corporations  (the  "Mortgage  Loans")  formed by The  Prudential  Home
Mortgage Securities Company, Inc.  (hereinafter called the "Seller",  which term
includes any successor entity under the Agreement  referred to below). The Trust
Estate was created  pursuant to a Pooling and  Servicing  Agreement  dated as of
February 28, 1996 (the "Agreement") among the Seller, Securitized Asset Services
Corporation,  as master  servicer (the "Master  Servicer"),  First Bank National
Association,  as trust  administrator  (the "Trust  Administrator")  and Firstar
Trust Company, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter.  To the extent not defined herein,
the  capitalized  terms used herein have the meanings  ascribed to such terms in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the  prior  rights of the Class A,  Class AP and Class M  Certificates  and each
Subclass  of Class B  Certificates  bearing  a lower  numerical  designation  as
specified in the Agreement,  any Class B-2  Distribution  Amount  required to be
distributed  to Holders of Class B-2  Certificates  on such  Distribution  Date,
subject to adjustment,  in certain  events,  as specified in the Agreement.  The
Pass-Through Rate on the Class B-2 Certificates  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class B-2 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement
that such  payments  are to be made by wire  transfer of  immediately  available


                                      166
<PAGE>

funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               No  transfer of a Class B-2  Certificate  will be made unless the
Holder  hereof  desiring to make any such  transfer  shall  deliver to the Trust
Administrator  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account," or (ii) if such transferee is a Plan, an opinion of counsel acceptable
to  and in  form  and  substance  satisfactory  to  the  Seller  and  the  Trust
Administrator   with   respect  to  certain   matters,   as   described  in  the
Agreement.Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

               This Certificate is issued on February 28, 1996, and based on its
issue price of 97.14687%,  including accrued  interest,  and a stated redemption
price  at  maturity  equal  to its  initial  principal  balance  (plus 3 days of
interest  at the  Pass-Through  Rate  hereon),  is issued  with  original  issue
discount ("OID") for federal income tax purposes. Assuming that this Certificate
pays  in  accordance  with  projected  cash  flows   reflecting  the  prepayment
assumption of 300% SPA (as defined in the Prospectus  Supplement  dated February
15,  1996 with  respect to the  offering of the Class A  Certificates,  Class AP
Certificates,  Class M  Certificates,  Class  B-1  Certificates  and  Class  B-2
Certificates)  used  to  price  this  Certificate:  (i) the  amount  of OID as a
percentage of the initial principal balance of this Certificate is approximately
2.90937500%;  (ii) the annual yield to maturity of this Certificate,  compounded
monthly,  is  approximately  7.28%; and (iii) the amount of OID allocable to the
short first accrual period (February 28, 1996 to March 25, 1996) as a percentage
of the initial principal balance of this Certificate, calculated using the exact
method, is approximately 0.02373132%.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.



                                      167
<PAGE>



               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator


By ________________________
   Authorized Officer


                                      168
<PAGE>





                                   EXHIBIT B-3
                     [FORM OF FACE OF CLASS B-3 CERTIFICATE]

THIS  CERTIFICATE IS  SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A, CLASS AP,
CLASS M, CLASS B-1 AND CLASS B-2  CERTIFICATES  AS  DESCRIBED IN THE POOLING AND
SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT THE  TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT PLAN SUBJECT TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS  OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF
1974, AS AMENDED ("ERISA") OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986,
AS AMENDED (THE "CODE") OR ANY GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW  WHICH  IS, TO A  MATERIAL
EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,
A  "PLAN"),  OR ANY  PERSON  INVESTING  THE  ASSETS OF A PLAN OR (B)  SUBJECT TO
CERTAIN  CONDITIONS SET FORTH IN THE POOLING AND SERVICING  AGREEMENT,  THAT THE
SOURCE OF FUNDS USED TO  PURCHASE  THIS  CERTIFICATE  IS AN  "INSURANCE  COMPANY
GENERAL ACCOUNT."



                                      169
<PAGE>


                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1996-3, CLASS B-3

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMNINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %




                                      170
<PAGE>


               THIS   CERTIFIES   THAT   ____________________________   is   the
registered  owner of the Percentage  Interest  evidenced by this  Certificate in
monthly  distributions to the Holders of the Class B-3 Certificates with respect
to a Trust Estate  consisting of a pool of fixed  interest  rate,  conventional,
monthly pay,  fully  amortizing,  first lien,  one- to  four-family  residential
mortgage  loans,  other than the Fixed  Retained  Yield,  if any,  with  respect
thereto,  and which may include loans  secured by shares  issued by  cooperative
housing  corporations  (the  "Mortgage  Loans")  formed by The  Prudential  Home
Mortgage Securities Company, Inc.  (hereinafter called the "Seller",  which term
includes any successor entity under the Agreement  referred to below). The Trust
Estate was created  pursuant to a Pooling and  Servicing  Agreement  dated as of
February 28, 1996 (the "Agreement") among the Seller, Securitized Asset Services
Corporation,  as master  servicer (the "Master  Servicer"),  First Bank National
Association,  as trust  administrator  (the "Trust  Administrator")  and Firstar
Trust Company, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter.  To the extent not defined herein,
the  capitalized  terms used herein have the meanings  ascribed to such terms in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the  prior  rights of the Class A,  Class AP and Class M  Certificates  and each
Subclass  of Class B  Certificates  bearing  a lower  numerical  designation  as
specified in the Agreement,  any Class B-3  Distribution  Amount  required to be
distributed  to Holders of Class B-3  Certificates  on such  Distribution  Date,
subject to adjustment,  in certain  events,  as specified in the Agreement.  The
Pass-Through Rate on the Class B-3 Certificates  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class B-3 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement
that such  payments  are to be made by wire  transfer of  immediately  available


                                      171
<PAGE>

funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               No transfer of a Class B-3  Certificate  will be made unless such
transfer is exempt from the  registration  requirements of the Securities Act of
1933,  as  amended,  and  any  applicable  state  securities  laws or is made in
accordance  with said Act and laws. In the event that such a transfer is desired
to be made by the Holder hereof,  (i) the transferee will be required to execute
an  investment  letter in the form  described in the  Agreement and (ii) if such
transfer is to be made within  three years from the date of initial  issuance of
the Certificates pursuant to the Agreement,  and unless such transfer is made in
reliance  on Rule 144A of the  Securities  Act of 1933,  as  amended,  the Trust
Administrator  or the  Seller  may  require  the Holder to deliver an opinion of
counsel  acceptable  to and in form  and  substance  satisfactory  to the  Trust
Administrator  and the  Seller  that such  transfer  is exempt  (describing  the
applicable  exemption and the basis  therefor) from or is being made pursuant to
the registration  requirements of the Securities Act of 1933, as amended, and of
any applicable  statute of any state.  The Holder hereof desiring to effect such
transfer  shall,  and does hereby agree to,  indemnify  the  Trustee,  the Trust
Administrator,  the Seller, the Master Servicer,  and any Paying Agent acting on
behalf of the Trust  Administrator  against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  Federal and
state laws. In connection with any such transfer,  the Trust  Administrator will
also  require  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account," or (ii) if such transferee is a Plan, an opinion of counsel acceptable
to and in form and substance  satisfactory  to the Trust  Administrator  and the
Seller with respect to certain matters, as described in the Agreement.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This Certificate is issued on February 28, 1996, and based on its
issue price of 87.41806%,  including accrued  interest,  and a stated redemption
price  at  maturity  equal  to its  initial  principal  balance  (plus 3 days of
interest  at the  Pass-Through  Rate  hereon),  is issued  with  original  issue
discount ("OID") for federal income tax purposes. Assuming that this Certificate
pays  in  accordance  with  projected  cash  flows   reflecting  the  prepayment
assumption of 300% SPA (as defined in the Prospectus  Supplement  dated February
15,  1996 with  respect to the  offering of the Class A  Certificates,  Class AP
Certificates,  Class M  Certificates,  Class  B-1  Certificates  and  Class  B-2
Certificates)  used  to  price  this  Certificate:  (i) the  amount  of OID as a
percentage of the initial principal balance of this Certificate is approximately


                                      172
<PAGE>

12.63819000%; (ii) the annual yield to maturity of this Certificate,  compounded
monthly,  is  approximately  9.21%; and (iii) the amount of OID allocable to the
short first accrual period (February 28, 1996 to March 25, 1996) as a percentage
of the initial principal balance of this Certificate, calculated using the exact
method, is approximately 0.09746399%.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.




                                      173
<PAGE>


               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator


By ________________________
   Authorized Officer



                                      174
<PAGE>





                                   EXHIBIT B-4
                     [FORM OF FACE OF CLASS B-4 CERTIFICATE]

THIS  CERTIFICATE IS  SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A, CLASS AP,
CLASS M, CLASS B-1,  CLASS B-2 AND CLASS B-3  CERTIFICATES  AS  DESCRIBED IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT THE  TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT PLAN SUBJECT TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS  OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF
1974, AS AMENDED ("ERISA") OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986,
AS AMENDED (THE "CODE") OR ANY GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW  WHICH  IS, TO A  MATERIAL
EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,
A  "PLAN"),  OR ANY  PERSON  INVESTING  THE  ASSETS OF A PLAN OR (B)  SUBJECT TO
CERTAIN  CONDITIONS SET FORTH IN THE POOLING AND SERVICING  AGREEMENT,  THAT THE
SOURCE OF FUNDS USED TO  PURCHASE  THIS  CERTIFICATE  IS AN  "INSURANCE  COMPANY
GENERAL ACCOUNT."



                                      175
<PAGE>


                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1996-3, CLASS B-4

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMNINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %





                                      176
<PAGE>


               THIS   CERTIFIES   THAT   ____________________________   is   the
registered  owner of the Percentage  Interest  evidenced by this  Certificate in
monthly  distributions to the Holders of the Class B-4 Certificates with respect
to a Trust Estate  consisting of a pool of fixed  interest  rate,  conventional,
monthly pay,  fully  amortizing,  first lien,  one- to  four-family  residential
mortgage  loans,  other than the Fixed  Retained  Yield,  if any,  with  respect
thereto,  and which may include loans  secured by shares  issued by  cooperative
housing  corporations  (the  "Mortgage  Loans")  formed by The  Prudential  Home
Mortgage Securities Company, Inc.  (hereinafter called the "Seller",  which term
includes any successor entity under the Agreement  referred to below). The Trust
Estate was created  pursuant to a Pooling and  Servicing  Agreement  dated as of
February 28, 1996 (the "Agreement") among the Seller, Securitized Asset Services
Corporation,  as master  servicer (the "Master  Servicer"),  First Bank National
Association,  as trust  administrator  (the "Trust  Administrator")  and Firstar
Trust Company, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter.  To the extent not defined herein,
the  capitalized  terms used herein have the meanings  ascribed to such terms in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the  prior  rights of the Class A,  Class AP and Class M  Certificates  and each
Subclass  of Class B  Certificates  bearing  a lower  numerical  designation  as
specified in the Agreement,  any Class B-4  Distribution  Amount  required to be
distributed  to Holders of Class B-4  Certificates  on such  Distribution  Date,
subject to adjustment,  in certain  events,  as specified in the Agreement.  The
Pass-Through Rate on the Class B-4 Certificates  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class B-4 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement


                                      177
<PAGE>

that such  payments  are to be made by wire  transfer of  immediately  available
funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               No transfer of a Class B-4  Certificate  will be made unless such
transfer is exempt from the  registration  requirements of the Securities Act of
1933,  as  amended,  and  any  applicable  state  securities  laws or is made in
accordance  with said Act and laws. In the event that such a transfer is desired
to be made by the Holder hereof,  (i) the transferee will be required to execute
an  investment  letter in the form  described in the  Agreement and (ii) if such
transfer is to be made within  three years from the date of initial  issuance of
the Certificates pursuant to the Agreement,  and unless such transfer is made in
reliance  on Rule 144A of the  Securities  Act of 1933,  as  amended,  the Trust
Administrator  or the  Seller  may  require  the Holder to deliver an opinion of
counsel  acceptable  to and in form  and  substance  satisfactory  to the  Trust
Administrator  and the  Seller  that such  transfer  is exempt  (describing  the
applicable  exemption and the basis  therefor) from or is being made pursuant to
the registration  requirements of the Securities Act of 1933, as amended, and of
any applicable  statute of any state.  The Holder hereof desiring to effect such
transfer  shall,  and does hereby agree to,  indemnify  the  Trustee,  the Trust
Administrator,  the Seller, the Master Servicer,  and any Paying Agent acting on
behalf of the Trust  Administrator  against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  Federal and
state laws. In connection with any such transfer,  the Trust  Administrator will
also  require  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account," or (ii) if such transferee is a Plan, an opinion of counsel acceptable
to and in form and substance  satisfactory  to the Trust  Administrator  and the
Seller with respect to certain matters, as described in the Agreement.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This Certificate is issued on February 28, 1996, and based on its
issue price of 71.12446%,  including accrued  interest,  and a stated redemption
price  at  maturity  equal  to its  initial  principal  balance  (plus 3 days of
interest  at the  Pass-Through  Rate  hereon),  is issued  with  original  issue
discount ("OID") for federal income tax purposes. Assuming that this Certificate
pays  in  accordance  with  projected  cash  flows   reflecting  the  prepayment
assumption of 300% SPA (as defined in the Prospectus  Supplement  dated February
15,  1996 with  respect to the  offering of the Class A  Certificates,  Class AP
Certificates,  Class M  Certificates,  Class  B-1  Certificates  and  Class  B-2
Certificates)  used  to  price  this  Certificate:  (i) the  amount  of OID as a


                                      178
<PAGE>

percentage of the initial principal balance of this Certificate is approximately
28.93179000%; (ii) the annual yield to maturity of this Certificate,  compounded
monthly,  is approximately  13.27%; and (iii) the amount of OID allocable to the
short first accrual period (February 28, 1996 to March 25, 1996) as a percentage
of the initial principal balance of this Certificate, calculated using the exact
method, is approximately 0.20113727%.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.



                                      179
<PAGE>


               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator


By ________________________
   Authorized Officer



                                      180
<PAGE>





                                   EXHIBIT B-5
                     [FORM OF FACE OF CLASS B-5 CERTIFICATE]

THIS  CERTIFICATE IS  SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A, CLASS AP,
CLASS M, CLASS B-1, CLASS B-2, CLASS B-3 AND CLASS B-4 CERTIFICATES AS DESCRIBED
IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT THE  TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT PLAN SUBJECT TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS  OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF
1974, AS AMENDED ("ERISA") OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986,
AS AMENDED (THE "CODE") OR ANY GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW  WHICH  IS, TO A  MATERIAL
EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,
A  "PLAN"),  OR ANY  PERSON  INVESTING  THE  ASSETS OF A PLAN OR (B)  SUBJECT TO
CERTAIN  CONDITIONS SET FORTH IN THE POOLING AND SERVICING  AGREEMENT,  THAT THE
SOURCE OF FUNDS USED TO  PURCHASE  THIS  CERTIFICATE  IS AN  "INSURANCE  COMPANY
GENERAL ACCOUNT."



                                      181
<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1996-3, CLASS B-5

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMNINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %






                                      182
<PAGE>


               THIS   CERTIFIES   THAT   ____________________________   is   the
registered  owner of the Percentage  Interest  evidenced by this  Certificate in
monthly  distributions to the Holders of the Class B-5 Certificates with respect
to a Trust Estate  consisting of a pool of fixed  interest  rate,  conventional,
monthly pay,  fully  amortizing,  first lien,  one- to  four-family  residential
mortgage  loans,  other than the Fixed  Retained  Yield,  if any,  with  respect
thereto,  and which may include loans  secured by shares  issued by  cooperative
housing  corporations  (the  "Mortgage  Loans")  formed by The  Prudential  Home
Mortgage Securities Company, Inc.  (hereinafter called the "Seller",  which term
includes any successor entity under the Agreement  referred to below). The Trust
Estate was created  pursuant to a Pooling and  Servicing  Agreement  dated as of
February 28, 1996 (the "Agreement") among the Seller, Securitized Asset Services
Corporation,  as master  servicer (the "Master  Servicer"),  First Bank National
Association,  as trust  administrator  (the "Trust  Administrator")  and Firstar
Trust Company, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter.  To the extent not defined herein,
the  capitalized  terms used herein have the meanings  ascribed to such terms in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the  prior  rights of the Class A,  Class AP and Class M  Certificates  and each
Subclass  of Class B  Certificates  bearing  a lower  numerical  designation  as
specified in the Agreement,  any Class B-5  Distribution  Amount  required to be
distributed  to Holders of Class B-5  Certificates  on such  Distribution  Date,
subject to adjustment,  in certain  events,  as specified in the Agreement.  The
Pass-Through Rate on the Class B-5 Certificates  applicable to each Distribution
Date will be 6.75% per  annum.  The  amount of  interest  which  accrues on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class B-5 Certificates, as described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement


                                      183
<PAGE>

that such  payments  are to be made by wire  transfer of  immediately  available
funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               No transfer of a Class B-5  Certificate  will be made unless such
transfer is exempt from the  registration  requirements of the Securities Act of
1933,  as  amended,  and  any  applicable  state  securities  laws or is made in
accordance  with said Act and laws. In the event that such a transfer is desired
to be made by the Holder hereof,  (i) the transferee will be required to execute
an  investment  letter in the form  described in the  Agreement and (ii) if such
transfer is to be made within  three years from the date of initial  issuance of
the Certificates pursuant to the Agreement,  and unless such transfer is made in
reliance  on Rule 144A of the  Securities  Act of 1933,  as  amended,  the Trust
Administrator  or the  Seller  may  require  the Holder to deliver an opinion of
counsel  acceptable  to and in form  and  substance  satisfactory  to the  Trust
Administrator  and the  Seller  that such  transfer  is exempt  (describing  the
applicable  exemption and the basis  therefor) from or is being made pursuant to
the registration  requirements of the Securities Act of 1933, as amended, and of
any applicable  statute of any state.  The Holder hereof desiring to effect such
transfer  shall,  and does hereby agree to,  indemnify  the  Trustee,  the Trust
Administrator,  the Seller, the Master Servicer,  and any Paying Agent acting on
behalf of the Trust  Administrator  against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  Federal and
state laws. In connection with any such transfer,  the Trust  Administrator will
also  require  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account," or (ii) if such transferee is a Plan, an opinion of counsel acceptable
to and in form and substance  satisfactory  to the Trust  Administrator  and the
Seller with respect to certain matters, as described in the Agreement.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This Certificate is issued on February 28, 1996, and based on its
issue price of 35.50625%,  including accrued  interest,  and a stated redemption
price  at  maturity  equal  to its  initial  principal  balance  (plus 3 days of
interest  at the  Pass-Through  Rate  hereon),  is issued  with  original  issue
discount ("OID") for federal income tax purposes. Assuming that this Certificate
pays  in  accordance  with  projected  cash  flows   reflecting  the  prepayment
assumption of 300% SPA (as defined in the Prospectus  Supplement  dated February
15,  1996 with  respect to the  offering of the Class A  Certificates,  Class AP
Certificates,  Class M  Certificates,  Class  B-1  Certificates  and  Class  B-2
Certificates)  used  to  price  this  Certificate:  (i) the  amount  of OID as a


                                      184
<PAGE>

percentage of the initial principal balance of this Certificate is approximately
64.55000000%; (ii) the annual yield to maturity of this Certificate,  compounded
monthly,  is approximately  30.88%; and (iii) the amount of OID allocable to the
short first accrual period (February 28, 1996 to March 25, 1996) as a percentage
of the initial principal balance of this Certificate, calculated using the exact
method, is approximately 0.31498008%.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.




                                      185
<PAGE>


               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator


By ________________________
   Authorized Officer



                                      186
<PAGE>

                                  EXHIBIT C-1
                     [FORM OF FACE OF CLASS AP CERTIFICATE]


                       MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1996-3, CLASS AP


                   evidencing an interest in a pool of fixed
                   interest rate, conventional, monthly pay,
                     fully amortizing, first lien, one- to
               four-family residential mortgage loans, which may
                   include loans secured by shares issued by
                   cooperative housing corporations, sold by


             THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMNINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %





                                      187
<PAGE>



               THIS   CERTIFIES   THAT   _____________________________   is  the
registered  owner of the Percentage  Interest  evidenced by this  Certificate in
monthly  distributions to the Holders of Class AP Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional,  monthly
pay, fully  amortizing,  first lien,  one- to four-family  residential  mortgage
loans,  other than the Fixed Retained Yield, if any, with respect  thereto,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the "Mortgage  Loans"),  formed by The  Prudential  Home Mortgage
Securities Company, Inc.  (hereinafter called the "Seller",  which term includes
any successor  entity under the Agreement  referred to below).  The Trust Estate
was created  pursuant to a Pooling and Servicing  Agreement dated as of February
28,  1996  (the  "Agreement")  among  the  Seller,  Securitized  Asset  Services
Corporation,  as master  servicer (the "Master  Servicer"),  First Bank National
Association,  as trust  administrator  (the "Trust  Administrator")  and Firstar
Trust Company, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter.  To the extent not defined herein,
the  capitalized  terms used herein have the meanings  ascribed to such terms in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage  Interest  evidenced by this Certificate and the Class
AP  Distribution  Amount  required  to be  distributed  to  Holders  of Class AP
Certificates on such Distribution  Date, subject to adjustment in certain events
as specified in the Agreement. The Class AP Certificates will not be entitled to
distributions in respect of interest.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement


                                      188
<PAGE>

that such  payments  are to be made by wire  transfer of  immediately  available
funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This  Certificate  is issued on February  28,  1996,  at an issue
price of  69.00000%  and a stated  redemption  price  at  maturity  equal to its
initial  principal  balance,  and is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
300% SPA (as defined in the Prospectus  Supplement  dated February 15, 1996 with
respect to the  offering  of the Class A  Certificates,  Class AP  Certificates,
Class M Certificates, Class B-1 Certificates and Class B-2 Certificates) used to
price this  Certificate:  (i) the amount of OID as a  percentage  of the initial
principal  balance of this Certificate is approximately  31.00000000%;  (ii) the
annual  yield  to  maturity  of  this  Certificate,   compounded   monthly,   is
approximately  9.30%;  and (iii) the amount of OID  allocable to the short first
accrual  period  (February  28, 1996 to March 25, 1996) as a  percentage  of the
initial  principal  balance  of this  Certificate,  calculated  using  the exact
method, is approximately 0.48132541%.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.




                                      189
<PAGE>


               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:   February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator

By ________________________
   Authorized Officer



                                      190
<PAGE>






                                    EXHIBIT C

                      [Form of Face of Class M Certificate]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A AND CLASS AP
CERTIFICATES  AS DESCRIBED IN THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT THE  TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT PLAN SUBJECT TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS  OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF
1974, AS AMENDED ("ERISA") OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986,
AS AMENDED (THE "CODE") OR ANY GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW  WHICH  IS, TO A  MATERIAL
EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,
A  "PLAN"),  OR ANY  PERSON  INVESTING  THE  ASSETS OF A PLAN OR (B)  SUBJECT TO
CERTAIN  CONDITIONS SET FORTH IN THE POOLING AND SERVICING  AGREEMENT,  THAT THE
SOURCE OF FUNDS USED TO  PURCHASE  THIS  CERTIFICATE  IS AN  "INSURANCE  COMPANY
GENERAL ACCOUNT."





                                      191
<PAGE>



                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 1996-3, CLASS M


                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by


              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                (Not an interest in or obligation of the Seller)

               THIS  CERTIFICATE  DOES NOT  EVIDENCE  AN  OBLIGATION  OF,  OR AN
INTEREST  IN,  THE  SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE,   THE  TRUST
ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED BY
THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMNINISTRATOR OR ANY OF
THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

               DISTRIBUTIONS  IN  REDUCTION  OF THE  PRINCIPAL  BALANCE  OF THIS
CERTIFICATE  WILL BE MADE IN THE MANNER  DESCRIBED IN THE POOLING AND  SERVICING
AGREEMENT.  ACCORDINGLY THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                        Cut-Off Date:   February 1, 1996

CUSIP No.:  74434U                     First Distribution Date:  March 25, 1996


Percentage Interest evidenced          Denomination: $
by this Certificate:  %





                                      192
<PAGE>



               THIS  CERTIFIES  THAT   _______________________________   is  the
registered  owner of the Percentage  Interest  evidenced by this  Certificate in
monthly distributions to the Holders of the Class M Certificates with respect to
a Trust  Estate  consisting  of a pool of  fixed  interest  rate,  conventional,
monthly pay,  fully  amortizing,  first lien,  one- to  four-family  residential
mortgage  loans,  other than the Fixed  Retained  Yield,  if any,  with  respect
thereto,  and which may include loans  secured by shares  issued by  cooperative
housing  corporations  (the  "Mortgage  Loans")  formed by The  Prudential  Home
Mortgage Securities Company, Inc.  (hereinafter called the "Seller",  which term
includes any successor entity under the Agreement  referred to below). The Trust
Estate was created  pursuant to a Pooling and  Servicing  Agreement  dated as of
February 28, 1996 (the "Agreement") among the Seller, Securitized Asset Services
Corporation,  as master  servicer (the "Master  Servicer"),  First Bank National
Association,  as trust  administrator  (the "Trust  Administrator")  and Firstar
Trust Company, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter.  To the extent not defined herein,
the  capitalized  terms used herein have the meanings  ascribed to such terms in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing on
the first  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  preceding the month of such  distribution,  in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior  rights of the Class A and Class AP  Certificates  as specified in the
Agreement, any Class M Distribution Amount required to be distributed to Holders
of Class M Certificates on such  Distribution  Date,  subject to adjustment,  in
certain  events,  as specified in the Agreement.  The Class M Pass-Through  Rate
applicable  to each  Distribution  Date will be 6.75% per  annum.  The amount of
interest  which  accrues  on this  Certificate  in any month  will be subject to
reduction with respect to any Non-Supported  Interest Shortfall and the interest
portion of certain  Realized Losses  allocated to the Class M  Certificates,  as
described in the Agreement.

               Distributions  on this  Certificate will be made on behalf of the
Trustee  either by the Master  Servicer or by a Paying  Agent  appointed  by the
Master Servicer by check mailed to the address of the Person  entitled  thereto,
as such name and address shall appear on the Certificate  Register,  unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master  Servicer  pursuant to the Pooling and  Servicing  Agreement
that such  payments  are to be made by wire  transfer of  immediately  available


                                      193
<PAGE>

funds.  Notwithstanding  the above,  the final  distribution in reduction of the
principal  balance  of this  Certificate  will be made  after due  notice of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  specified by the Trust  Administrator  for
that purpose in the notice of final distribution.

               No  transfer  of a Class M  Certificate  will be made  unless the
Holder  hereof  desiring to make any such  transfer  shall  deliver to the Trust
Administrator  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account," or (ii) if such transferee is a Plan, an opinion of counsel acceptable
to and in form  and  substance  satisfactory  to the  Trust  Administrator  with
respect to certain matters, as described in the Agreement.

               Reference  is  hereby  made  to the  further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

               This  Certificate  constitutes  a "regular  interest"  in a "real
estate  mortgage  investment  conduit"  as those  terms are  defined  in Section
860G(a)(1) and Section 860D, respectively, of the Internal Revenue Code of 1986,
as amended.

               Unless this  Certificate has been  countersigned by an authorized
officer of the Trust Administrator,  by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.



                                      194
<PAGE>



               IN WITNESS  WHEREOF,  the Trust  Administrator  has  caused  this
Certificate to be duly executed as of the date set forth below.


Dated:  February 28, 1996

                                            First Bank National Association,
                                              Trust Administrator

                                            By____________________________
                                              Authorized Officer


Countersigned:

First Bank National Association,
  Trust Administrator


By ________________________
   Authorized Officer




                                      195
<PAGE>

                                    EXHIBIT D


                 [Form of Reverse of Series 1996-3 Certificates]


              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1996-3

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  issued in several  Classes and  Subclasses  designated as Mortgage
Pass-Through  Certificates of the Series specified  hereon (herein  collectively
called the "Certificates").

               The  Certificates  are  limited  in right of  payment  to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically  set forth  herein  and in the  Agreement.  In the event  funds are
advanced with respect to any Mortgage Loan by a Servicer, the Master Servicer or
the Trust  Administrator,  such advances are reimbursable to such Servicer,  the
Master  Servicer  or the  Trust  Administrator  to the  extent  provided  in the
Agreement, from related recoveries on such Mortgage Loan or from other cash that
would have been distributable to Certificateholders.

               As  provided  in  the  Agreement,  withdrawals  from  the  Master
Servicer Custodial Account created for the benefit of Certificateholders  may be
made  by the  Master  Servicer  from  time  to  time  for  purposes  other  than
distributions to Certificateholders,  such purposes including reimbursement to a
Servicer,  the Master  Servicer or the Trust  Administrator,  as applicable,  of
advances made by such Servicer, the Master Servicer or the Trust Administrator.

               The Agreement permits,  with certain exceptions therein provided,
the  amendment  of  the  Agreement  and  the  modification  of  the  rights  and
obligations of the Seller, the Master Servicer,  the Trust Administrator and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Seller, the Master Servicer, the Trust Administrator and the Trustee with
the consent of the Holders of Certificates  evidencing in the aggregate not less
than 66 2/3% of the Voting  Interests of each Class or Subclass of  Certificates
affected  thereby.  Any such consent by the Holder of this Certificate  shall be
conclusive  and  binding  on such  Holder  and upon all  future  holders of this
Certificate  and of any  Certificate  issued  upon  the  transfer  hereof  or in
exchange  hereof or in lieu hereof  whether or not  notation of such  consent is
made upon the Certificate.  The Agreement also permits the amendment  thereof in
certain  circumstances  without  the  consent  of  the  Holders  of  any  of the
Certificates.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the


                                      196
<PAGE>

Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer  at the office or agency  appointed  by the Trust  Administrator,  duly
endorsed by, or  accompanied by an assignment in the form below or other written
instrument of transfer in form  satisfactory to the Trust  Administrator and the
Certificate  Registrar,  duly  executed  by the Holder  hereof or such  Holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of authorized Denominations evidencing the same Class and Subclass and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

               The  Certificates  are issuable only as  registered  Certificates
without  coupons in Classes and  Denominations  specified in the  Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Certificates are  exchangeable for new Certificates of authorized  Denominations
evidencing  the same Class and Subclass and aggregate  Percentage  Interest,  as
requested by the Holder surrendering the same.

               No  service  charge  will be made  for any such  registration  of
transfer or exchange,  but the Trust Administrator or the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge payable in connection therewith.

               The Seller,  the Master Servicer,  the Trust  Administrator,  the
Trustee and the Certificate  Registrar,  and any agent of the Seller, the Master
Servicer, the Trust Administrator, the Trustee or the Certificate Registrar, may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all purposes,  and neither the Seller, the Master Servicer, the Trust
Administrator,  the Trustee, the Certificate  Registrar nor any such agent shall
be affected by notice to the contrary.

               The  obligations  created  by the  Agreement  in  respect  of the
Certificates  and the Trust Estate created thereby shall terminate upon the last
action required to be taken by the Trust Administrator on the Final Distribution
Date pursuant to the Agreement following the earlier of (i) the payment or other
liquidation (or advance with respect  thereto) of the last Mortgage Loan subject
thereto or the disposition of all property  acquired upon foreclosure or deed in
lieu of  foreclosure  of any Mortgage  Loan, and (ii) the purchase by the Master
Servicer from the Trust Estate of all remaining  Mortgage Loans and all property
acquired in respect of such Mortgage Loans;  provided,  however,  that the Trust
Estate  will in no event  continue  beyond the  expiration  of 21 years from the
death of the last survivor of the  descendants  of Joseph P.  Kennedy,  the late
ambassador of the United States to the Court of St. James's,  living on the date
of the  Agreement.  The  Agreement  permits,  but does not  require,  the Master
Servicer to purchase all remaining  Mortgage Loans and all property  acquired in
respect of any Mortgage Loan at a price determined as provided in the Agreement.
The exercise of such option will effect early  retirement  of the  Certificates,
the Master  Servicer's  right to exercise  such option being subject to the Pool
Scheduled  Principal  Balance of the Mortgage Loans as of the Distribution  Date
upon which the proceeds of such repurchase are  distributed  being less than ten
percent of the Cut-Off Date Aggregate Principal Balance.


                                      197
<PAGE>


                                   ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto



lease print or typewrite name and address including postal zip code of assignee)

the  beneficial   interest   evidenced  by  the  within  Mortgage   Pass-Through
Certificate and hereby  authorizes the transfer of registration of such interest
to assignee on the Certificate Register of the Trust Estate.

               I (We) further  direct the  Certificate  Registrar to issue a new
Certificate of a like Denomination or Percentage Interest and Class or Subclass,
to the above  named  assignee  and deliver  such  Certificate  to the  following
address:



Social Security or other Identifying Number of Assignee:



Dated:

                                          -----------------------------------
                                          Signature by or on behalf of assignor

                                          -----------------------------------
                                          Signature Guaranteed



                                      198
<PAGE>



                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

               Distributions  shall be made,  if the  assignee  is  eligible  to
receive  distributions  in  immediately  available  funds,  by wire  transfer or
otherwise,         in        immediately        available        funds        to
_________________________________________________________________     for    the
account  of   _______________________________________________   account   number
_____________,        or,       if        mailed       by       check,        to
_______________________________________________________.  Applicable  statements
should be mailed to ______________________
- ----------------------------------------------------------------.

               This  information  is  provided  by  ______________________,  the
assignee named above, or ___________________________________, as its agent.


                                      199
<PAGE>


                                    EXHIBIT E

                               CUSTODIAL AGREEMENT

               THIS CUSTODIAL  AGREEMENT (as amended and supplemented  from time
to time, the "Agreement"),  dated as of  _____________,  by and among FIRST BANK
NATIONAL  ASSOCIATION,  not  individually,  but  solely  as Trust  Administrator
(including  its  successors  under the Pooling and Servicing  Agreement  defined
below,  the "Trust  Administrator"),  THE  PRUDENTIAL  HOME MORTGAGE  SECURITIES
COMPANY,  INC.  (together  with  any  successor  in  interest,   the  "Seller"),
SECURITIZED ASSET SALES CORPORATION  (together with any successor in interest or
successor  under the  Pooling and  Servicing  Agreement  referred to below,  the
"Master Servicer") and ___________________________  (together with any successor
in interest or any successor appointed hereunder, the "Custodian").


                           W I T N E S S E T H T H A T

               WHEREAS, the Seller, the Master Servicer, the Trust Administrator
and Firstar Trust Company, as trustee, have entered into a Pooling and Servicing
Agreement  dated as of February  28, 1996  relating to the  issuance of Mortgage
Pass-Through  Certificates,  Series  1996-3  (as in  effect  on the date of this
Agreement,  the "Original Pooling and Servicing  Agreement",  and as amended and
supplemented from time to time, the "Pooling and Servicing Agreement"); and

               WHEREAS,  the  Custodian has agreed to act as agent for the Trust
Administrator  for the purposes of receiving and holding  certain  documents and
other  instruments  delivered  by the Seller  under the  Pooling  and  Servicing
Agreement,  all upon the terms and  conditions  and  subject to the  limitations
hereinafter set forth;

               NOW,  THEREFORE,  in consideration of the premises and the mutual
covenants and agreements  hereinafter set forth,  the Trust  Administrator,  the
Seller, the Master Servicer and the Custodian hereby agree as follows:

                                    ARTICLE I

                                   Definitions

               Capitalized  terms used in this  Agreement and not defined herein
shall  have  the  meanings  assigned  in  the  Original  Pooling  and  Servicing
Agreement, unless otherwise required by the context herein.

                                   ARTICLE II

                          Custody of Mortgage Documents

               Section 2.1.  Custodian to Act as Agent;  Acceptance of Custodial
Files. The Custodian, as the duly appointed agent of the Trust Administrator for


                                      200
<PAGE>

these purposes,  acknowledges receipt of the Mortgage Notes, the Mortgages,  the
assignments and other documents relating to the Mortgage Loans identified on the
schedule  attached hereto and declares that it holds and will hold such Mortgage
Notes,  Mortgages,  assignments  and other  documents and any similar  documents
received  by  the  Trust  Administrator  subsequent  to  the  date  hereof  (the
"Custodial Files") as agent for the Trust  Administrator,  in trust, for the use
and benefit of all present and future Certificateholders.

               Section 2.2.  Recordation of  Assignments.  If any Custodial File
includes one or more  assignments to the Trust  Administrator  of Mortgage Notes
and related Mortgages that have not been recorded, each such assignment shall be
delivered by the  Custodian to the Seller for the purpose of recording it in the
appropriate  public  office for real  property  records,  and the Seller,  at no
expense to the Custodian, shall promptly cause to be recorded in the appropriate
public office for real property  records each such  assignment and, upon receipt
thereof  from such  public  office,  shall  return each such  assignment  to the
Custodian.

               Section 2.3. Review of Custodial Files. The Custodian agrees, for
the benefit of Certificateholders,  to review, in accordance with the provisions
of Section 2.01 of the Pooling and Servicing Agreement,  each Custodial File. If
in performing  the review  required by this Section 2.3 the Custodian  finds any
document or documents  constituting  a part of a Custodial File to be missing or
defective in any material  respect,  the Custodian  shall promptly so notify the
Seller, the Master Servicer and the Trust Administrator.

               Section  2.4.  Notification  of Breaches of  Representations  and
Warranties. Upon discovery by the Custodian of a breach of any representation or
warranty  made by the Seller or the Master  Servicer as set forth in the Pooling
and Servicing  Agreement,  the Custodian shall give prompt written notice to the
Seller, the Master Servicer and the Trust Administrator.

               Section 2.5. Custodian to Cooperate;  Release of Custodial Files.
Upon the  payment in full of any  Mortgage  Loan,  or the  receipt by the Master
Servicer of a  notification  that  payment in full will be escrowed in an manner
customary for such purposes,  the Master Servicer shall  immediately  notify the
Custodian by a certification  (which  certification shall include a statement to
the effect that all amounts  received or to be received in connection  with such
payment which are required to be deposited in the Certificate  Account  pursuant
to Section 3.02 of the Pooling and Servicing  Agreement  have been or will be so
deposited)  of a  Servicing  Officer  and shall  request  delivery  to it of the
Custodial File. The Custodian  agrees,  upon receipt of such  certification  and
request, promptly to release the related Custodial File to the Master Servicer.

               From  time  to  time  as is  appropriate  for  the  servicing  or
foreclosure  of any Mortgage  Loan,  the Master  Servicer  shall  deliver to the
Custodian a certificate of a Servicing  Officer  requesting  that  possession of
all, or any document constituting part of, the Custodial File be released to the
Master  Servicer and  certifying as to the reason for such release and that such
release will not  invalidate any insurance  coverage  provided in respect of the


                                      201
<PAGE>

Mortgage Loan. With such  certificate,  the Master Servicer shall deliver to the
Custodian  a  receipt  signed by a  Servicing  Officer  on behalf of the  Master
Servicer,  and upon receipt of the  foregoing,  the Custodian  shall deliver the
Custodial  File or such  document to the Master  Servicer.  The Master  Servicer
shall  cause each  Custodial  File or any  document  therein so  released  to be
returned  to the  Custodian  when the need  therefor  by the Master  Servicer no
longer  exists,  unless  (i) the  Mortgage  Loan  has  been  liquidated  and the
Liquidation  Proceeds  relating to the Mortgage Loan have been  deposited in the
Certificate  Account  to the  extent  required  by  the  Pooling  and  Servicing
Agreement or (ii) the Custodial  File or such document has been  delivered to an
attorney,  or to a public  Trust  Administrator  or  other  public  official  as
required by law, for purposes of  initiating  or pursuing  legal action or other
proceedings for the foreclosure of the Mortgaged  Property either  judicially or
non-judicially,  and the  Master  Servicer  has  delivered  to the  Custodian  a
certificate of a Servicing Officer  certifying as to the name and address of the
Person to which such  Custodial  File or such  document  were  delivered and the
purpose or  purposes  of such  delivery.  In the event of the  liquidation  of a
Mortgage Loan, the Custodian  shall deliver such receipt with respect thereto to
the Master  Servicer  upon  deposit of the related  Liquidation  Proceeds in the
Certificate  Account  to the  extent  required  by  the  Pooling  and  Servicing
Agreement.

               Section  2.6.  Assumption  Agreements.  In  the  event  that  any
assumption agreement or substitution of liability agreement is entered into with
respect to any Mortgage Loan subject to this  Agreement in  accordance  with the
terms and provisions of the Pooling and Servicing Agreement, the Master Servicer
shall notify the Custodian that such  assumption or  substitution  agreement has
been completed by forwarding to the Custodian the original of such assumption or
substitution agreement,  which copy shall be added to the related Custodial File
and, for all purposes,  shall be considered a part of such Custodial File to the
same extent as all other documents and instruments constituting parts thereof.

                                   ARTICLE III

                            Concerning the Custodian

               Section   3.1.   Custodian  a  Bailee  and  Agent  of  the  Trust
Administrator.  With respect to each Mortgage Note, Mortgage and other documents
constituting  each  Custodian  File which are  delivered to the  Custodian,  the
Custodian is exclusively the bailee and agent of the Trust Administrator,  holds
such documents for the benefit of  Certificateholders  and undertakes to perform
such  duties  and  only  such  duties  as are  specifically  set  forth  in this
Agreement.  Except upon  compliance  with the  provisions of Section 2.5 of this
Agreement, no Mortgage Note, Mortgage or other document constituting a part of a
Custodial  File shall be delivered by the  Custodian to the Seller or the Master
Servicer or otherwise released from the possession of the Custodian.

               Section  3.2.  Indemnification.   The  Seller  hereby  agrees  to
indemnify  and  hold  the  Custodian  harmless  from  and  against  all  claims,
liabilities,  losses,  actions, suits or proceedings at law or in equity, or any


                                      202
<PAGE>

other expenses,  fees or charges of any character or nature, which the Custodian
may incur or with which the Custodian may be threatened by reasons of its acting
as custodian under this Agreement,  including  indemnification  of the Custodian
against  any and all  expenses,  including  attorney's  fees if counsel  for the
Custodian has been approved by the Seller, and the cost of defending any action,
suit or proceedings or resisting any claim. Notwithstanding the foregoing, it is
specifically  understood and agreed that in the event any such claim, liability,
loss,  action,  suit or proceeding or other expense,  fees, or charge shall have
been caused by reason of any negligent act, negligent failure to act, or willful
misconduct  on the part of the  Custodian,  or which shall  constitute a willful
breach of its duties hereunder, the indemnification provisions of this Agreement
shall not apply.

               Section 3.3. Custodian May Own Certificates. The Custodian in its
individual or any other capacity may become the owner or pledgee of Certificates
with the same rights it would have if it were not Custodian.

               Section  3.4.  Master  Servicer  to  Pay  Custodian's   Fees  and
Expenses.  The Master Servicer covenants and agrees to pay to the Custodian from
time to time, and the Custodian  shall be entitled to,  reasonable  compensation
for all services  rendered by it in the exercise and  performance  of any of the
powers and duties  hereunder of the Custodian,  and the Master Servicer will pay
or  reimburse  the  Custodian  upon its  request  for all  reasonable  expenses,
disbursements  and advances incurred or made by the Custodian in accordance with
any of the provisions of this Agreement  (including the reasonable  compensation
and the  expenses  and  disbursements  of its  counsel  and of all  persons  not
regularly in its employ),  except any such expense,  disbursement  or advance as
may arise from its negligence or bad faith.

               Section 3.5. Custodian May Resign; Trust Administrator May Remove
Custodian.  The  Custodian  may resign from the  obligations  and duties  hereby
imposed upon it as such obligations and duties relate to its acting as Custodian
of the Mortgage  Loans.  Upon  receiving such notice of  resignation,  the Trust
Administrator  shall either take custody of the Custodial  Files itself and give
prompt notice  thereof to the Seller,  the Master  Servicer and the Custodian or
promptly appoint a successor Custodian by written instrument,  in duplicate, one
copy of which instrument  shall be delivered to the resigning  Custodian and one
copy to the successor Custodian. If the Trust Administrator shall not have taken
custody of the  Custodial  Files and no successor  Custodian  shall have been so
appointed and have accepted  resignation,  the resigning  Custodian may petition
any  court  of  competent  jurisdiction  for  the  appointment  of  a  successor
Custodian.

               The Trust  Administrator may remove the Custodian at any time. In
such  event,  the Trust  Administrator  shall  appoint,  or  petition a court of
competent  jurisdiction  to  appoint,  a  successor  Custodian  hereunder.   Any
successor Custodian shall be a depository  institution subject to supervision or
examination by federal or state authority and shall be able to satisfy the other
requirements contained in Section 3.7.



                                      203
<PAGE>

               Any  resignation or removal of the Custodian and appointment of a
successor  Custodian pursuant to any of the provisions of this Section 3.5 shall
become effective upon acceptance of appointment by the successor Custodian.  The
Trust  Administrator  shall  give  prompt  notice to the  Seller  and the Master
Servicer of the appointment of any successor  Custodian.  No successor Custodian
shall have been appointed and accepted  appointment  by the Trust  Administrator
without the prior approval of the Seller and the Master Servicer.

               Section 3.6.  Merger or  Consolidation  of Custodian.  Any Person
into  which the  Custodian  may be merged or  converted  or with which it may be
consolidated,   or  any  Person   resulting  from  any  merger,   conversion  or
consolidation to which the Custodian shall be a party, or any Person  succeeding
to the  business  of the  Custodian,  shall be the  successor  of the  Custodian
hereunder,  without the  execution  or filing of any paper or any further act on
the  part  of  any  of the  parties  hereto,  anything  herein  to the  contrary
notwithstanding.

               Section 3.7.  Representations  of the  Custodian.  The  Custodian
hereby represents that it is a depository  institution subject to supervision or
examination by a federal or state authority,  has a combined capital and surplus
of at least  $10,000,000 and is qualified to do business in the  jurisdiction in
which it will hold any Custodian File.

                                   ARTICLE IV

                            Miscellaneous Provisions

               Section 4.1. Notices. All notices, requests, consents and demands
and other communications  required under this Agreement or pursuant to any other
instrument  or document  delivered  hereunder  shall be in writing  and,  unless
otherwise  specifically  provided,  may be delivered personally,  by telegram or
telex,  or by registered or certified  mail,  postage  prepaid,  return  receipt
requested,  at the  addresses  specified on the  signature  page hereof  (unless
changed by the particular party whose address is stated herein by similar notice
in writing), in which case the notice will be deemed delivered when received.

               Section  4.2.  Amendments.  No  modification  or  amendment of or
supplement to this Agreement  shall be valid or effective  unless the same is in
writing and signed by all  parties  hereto,  and neither the Seller,  the Master
Servicer  nor the Trust  Administrator  shall  enter into any  amendment  hereof
except  as  permitted  by  the  Pooling  and  Servicing  Agreement.   The  Trust
Administrator  shall give prompt  notice to the  Custodian  of any  amendment or
supplement to the Pooling and Servicing Agreement and furnish the Custodian with
written copies thereof.

               Section 4.3.  Governing  Law.  This  Agreement  shall be deemed a
contract made under the laws of the State of New York and shall be construed and
enforced in accordance with and governed by the laws of the State of New York.

               Section 4.4. Recordation of Agreement. To the extent permitted by


                                      204
<PAGE>

applicable  law, this  Agreement is subject to  recordation  in all  appropriate
public offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the properties subject to the Mortgages are
situated,  and in any other  appropriate  public  recording office or elsewhere,
such  recordation  to be effected by the Master  Servicer  and at its expense on
direction by the Trust Administrator,  but only upon direction accompanied by an
Opinion  of  Counsel  to  the  effect  that  such  recordation   materially  and
beneficially affects the interests of the Certificateholders.

               For the purpose of facilitating the recordation of this Agreement
as herein  provided  and for other  purposes,  this  Agreement  may be  executed
simultaneously in any number of counterparts,  each of which  counterparts shall
be deemed to be an original,  and such counterparts shall constitute but one and
the same instrument.

               Section 4.5.  Severability  of Provisions.  If any one or more of
the covenants,  agreements,  provisions or terms of this Agreement  shall be for
any reason whatsoever held invalid, then such covenants, agreements,  provisions
or terms shall be deemed  severable  from the remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the holders thereof.


                                      205
<PAGE>



               IN WITNESS  WHEREOF,  this  Agreement  is executed as of the date
first above written.

Address:                                    FIRST BANK NATIONAL ASSOCIATION

180 East Fifth Street                       By:
St. Paul, Minnesota  55101                  Name:
                                            Title:



Address:                                    THE PRUDENTIAL HOME MORTGAGE
                                              SECURITIES COMPANY, INC.
5325 Spectrum Drive
Frederick, Maryland  21701                  By:
                                            Name:
                                            Title:



Address:                                    SECURITIZED ASSET SERVICES
                                   CORPORATION
7485 New Horizon Way
Frederick, Maryland  21701                  By:
                                            Name:
                                            Title:

Address:                                    THE PRUDENTIAL HOME MORTGAGE
                                              COMPANY, INC.

5325 Spectrum Drive
Frederick, Maryland  21701                  By:
                                            Name:
                                            Title:



Address:                                    [CUSTODIAN]

                                            By:
                                            Name:
                                            Title:






                                      206
<PAGE>



STATE OF                     )
                             :  ss.:
COUNTY OF                    )

               On this ____ day of _________,  19__,  before me, a notary public
in and for the State of ____________, personally appeared _______________, known
to me who,  being  by me duly  sworn,  did  depose  and say that he  resides  at
__________________________;  that he is the  __________ of The  Prudential  Home
Mortgage Securities  Company,  Inc. a Delaware  corporation,  one of the parties
that executed the foregoing  instrument;  and that he signed his name thereto by
order of the Board of Directors of said corporation.



                                                               Notary Public



[NOTARIAL SEAL]



                                      207
<PAGE>


STATE OF                     )
                             :  ss.:
COUNTY OF                    )

               On this ____ day of _________,  19__,  before me, a notary public
in and for the State of ____________, personally appeared _______________, known
to me who,  being  by me duly  sworn,  did  depose  and say that he  resides  at
__________________________;  that  he is the  __________  of  Securitized  Asset
Services Corporation, one of the parties that executed the foregoing instrument;
and that he signed his name  thereto by order of the Board of  Directors of said
corporation.



                                                               Notary Public



[NOTARIAL SEAL]



                                      208
<PAGE>


STATE OF                     )
                             :  ss.:
COUNTY OF                    )

               On this ___ day of ________,  19__, before me, a notary public in
and for the State of ____________,  personally  appeared  __________  _________,
known to me who,  being by me duly sworn,  did depose and say that he resides at
__________________________;  that he is the  ____________________  of First Bank
National  Association,  a national banking association,  one of the parties that
executed the foregoing instrument;  and that he signed his name thereto by order
of the Board of Directors of said association.



                                                               Notary Public




[NOTARIAL SEAL]



                                      209
<PAGE>


STATE OF                     )
                             :  ss.:
COUNTY OF                    )

               On this ___ day of ________,  19__, before me, a notary public in
and  for  the  State  of  ____________,   personally  appeared   _______________
_______________,  known to me who,  being by me duly  sworn,  did depose and say
that he resides at __________________________;  that he is the __________ of The
Prudential Home Mortgage  Company,  Inc., a New Jersey  corporation,  one of the
parties that  executed  the  foregoing  instrument;  and that he signed his name
thereto by order of the Board of Directors of said corporation.




                                                               Notary Public

 [NOTARIAL SEAL]



                                      210
<PAGE>


STATE OF                     )
                             :  ss.:
COUNTY OF                    )

               On this ____ day of ________,  19 , before me, a notary public in
and for the State of  __________,  personally  appeared  __________  __________,
known to me who,  being by me duly sworn,  did depose and say that he resides at
__________________________;   that   he  is   the   _______________________   of
______________________,  a  _________________________,  one of the parties  that
executed the foregoing instrument;  and that he signed his name thereto by order
of the Board of Directors of said association.



                                                               Notary Public

 [NOTARIAL SEAL]



                                      211
<PAGE>

                                   EXHIBIT F-1


PHMSC
PHM / 1996-3  Exhibit F-1
10 & 15 YEAR FIXED RATE NON-RELOCATION AND RELOCATION LOANS
<TABLE>

<CAPTION>

(i)        (ii)                                         (iii)      (iv)         (v)          (vi)       (vii)      (viii)
- -----      --------------------------- -----     -----  --------   --------     --------     ---------- --------   ----------
                                                                                NET
MORTGAGE                                                           MORTGAGE     MORTGAGE     CURRENT    ORIGINAL   SCHEDULED
LOAN                                             ZIP    PROPERTY   INTEREST     INTEREST     MONTHLY    TERM TO    MATURITY
NUMBER     CITY                        STATE     CODE   TYPE       RATE         RATE         PAYMENT    MATURITY   DATE
- --------   -----------------------------------------------------   --------     --------     ---------- --------   -----------
<S>        <C>                         <C>       <C>       <C>        <C>          <C>        <C>          <C>       <C>
3498299    FAIRVIEW                    MT        59221     SFD        6.750        6.530        $707.93    180       1-May-09
3514509    LOXAHATCHEE                 FL        33470     SFD        8.750        6.750      $1,099.39    180       1-Sep-10
3563482    NAPLES                      FL        33964     SFD        8.375        6.750        $784.87    180       1-Oct-10
3574023    DOVER                       NJ        08753     SFD        7.750        6.750      $2,117.87    180       1-Nov-10
3578477    LANDENBERG                  PA        19350     SFD        7.000        6.750      $2,157.19    180       1-Dec-10
3580592    VALLEY STREAM               NY        11580     SFD        7.625        6.750        $934.13    180       1-Jul-10
3583791    YORBA LINDA                 CA        92686     SFD        6.500        6.280      $3,527.99    180       1-Nov-10
3589922    CLOSTER                     NJ        07624     SFD        7.250        6.750      $2,190.88    180       1-Nov-10
3590443    TOWN OF ORLEANS             NY        13692     SFD        8.500        6.750        $310.20    180       1-Jul-10
3592817    BOCA RATON                  FL        33428     SFD        7.250        6.750      $1,384.82    180       1-Dec-10
3593089    PRINCETON JUNCTION          NJ        08550     SFD        7.000        6.750      $3,123.43    180       1-Dec-10
3594249    WARREN                      NJ        07060     SFD        7.000        6.750      $3,011.08    180       1-Dec-10
3596729    ANCHORAGE                   AK        99516     SFD        7.250        6.750      $5,933.61    180       1-Jul-10
3596887    WAYLAND                     MA        01778     SFD        7.500        6.750      $3,708.05    180       1-Dec-10
3600353    GLASTONBURY                 CT        06033     SFD        7.125        6.750      $3,424.05    180       1-Aug-10
3601335    SHAWNEE                     OK        74801     SFD        7.625        6.750      $2,206.89    180       1-Feb-11
3601629    RIVERDALE                   NY        10471     SFD        7.375        6.750      $2,989.76    180       1-Jan-11
4447407    MIAMI                       FL        33016     SFD        7.875        6.750        $711.34    180       1-Jan-11
4448080    BROOKLYN                    NY        11204     SFD        7.500        6.750      $5,423.03    180       1-Dec-10
4448988    FAIR HAVEN                  NJ        07704     SFD        6.500        6.280      $2,836.33    180       1-Jan-11
4450230    WASHINGTON TWP              NJ        07675     SFD        7.500        6.750        $850.08    180       1-Oct-10
4450351    CLOVIS                      CA        93611     SFD        8.625        6.750      $2,976.25    180       1-Sep-09
4450413    HORSEHEADS                  NY        14845     SFD        6.750        6.530      $2,237.06    180       1-Dec-10
4451369    NORTH MIAMI BEACH           FL        33160     SFD        7.625        6.750      $4,642.63    180       1-Dec-10
4451681    HONOLULU                    HI        96816     SFD        8.375        6.750      $1,759.37    180       1-Nov-10
4452598    ALPHARETTA                  GA        30202     SFD        7.125        6.750      $2,060.32    180       1-Jan-11
4453384    MONTVILLE                   NJ        07045     SFD        8.250        6.750      $3,880.57    180       1-Oct-10
4453417    WOODBURY                    MN        55125     SFD        6.875        6.655      $2,247.48    180       1-Dec-10
4455768    BOCA RATON                  FL        33498     SFD        8.500        6.750      $2,999.52    180       1-Dec-10
4456674    WINDHAM                     NH        03087     SFD        6.750        6.530      $2,442.36    180       1-Jan-11
4456939    HIGHLAND LAKES              NJ        07422     SFD        8.000        6.750        $856.27    180       1-Sep-10
4457343    DARIEN                      CT        06820     SFD        8.000        6.750      $3,440.35    180       1-Dec-10
4457413    ELLICOTT CITY               MD        21043     SFD        7.000        6.750      $2,049.33    180       1-Nov-10
4457806    MANHASSET                   NY        11030     SFD        7.125        6.750      $3,261.00    180       1-Dec-10
4458155    DENVILLE                    NJ        07834     SFD        7.000        6.750      $3,775.08    180       1-Jan-11
4458735    CHESTER SPRINGS             PA        19425     SFD        6.750        6.530      $3,760.87    180       1-Jan-11
4458956    SAN FRANCISCO               CA        94127     SFD        7.375        6.750      $3,219.73    180       1-Sep-10
4459524    NORTH MIAMI BEACH           FL        33179     SFD        8.500        6.750      $1,585.43    180       1-Oct-10
4459714    EASTON                      CT        06612     SFD        6.875        6.655      $2,229.64    180       1-Dec-10
4459914    YONKERS                     NY        10583     LCO        8.750        6.750      $1,255.56    180       1-Nov-10
4460230    HONOLULU                    HI        96821     SFD        8.125        6.750      $6,257.77    180       1-Nov-10
4460306    KILDEER                     IL        60047     SFD        6.875        6.655      $3,419.37    180       1-Dec-10
4461573    SMITHTOWN                   NY        11787     SFD        7.625        6.750      $1,065.85    180       1-Oct-10
4462224    NORTH HAMPTON               NH        03862     SFD        6.875        6.655      $2,229.64    180       1-Dec-10
4462339    PLEASANTON                  CA        94588     SFD        6.625        6.405      $3,099.32    180       1-Jan-11
4463187    SOUTH HAMILTON              MA        01982     SFD        6.750        6.530      $3,052.94    180       1-Jan-11


                                      212
<PAGE>
<CAPTION>
(i)        (ii)                                         (iii)      (iv)         (v)          (vi)       (vii)      (viii)
- -----      --------------------------- -----     -----  --------   --------     --------     ---------- --------   ----------
                                                                                NET
MORTGAGE                                                           MORTGAGE     MORTGAGE     CURRENT    ORIGINAL   SCHEDULED
LOAN                                             ZIP    PROPERTY   INTEREST     INTEREST     MONTHLY    TERM TO    MATURITY
NUMBER     CITY                        STATE     CODE   TYPE       RATE         RATE         PAYMENT    MATURITY   DATE
- --------   -----------------------------------------------------   --------     --------     ---------- --------   -----------
<S>        <C>                         <C>       <C>       <C>        <C>          <C>        <C>          <C>       <C>
4463261    TRUCKEE                     CA        96161     SFD        7.375        6.750      $4,268.45    180       1-Nov-10
4463605    MINEOLA                     NY        11501     SFD        7.875        6.750      $1,623.75    180       1-Dec-10
4463712    LEAVENWORTH                 WA        98826     SFD        7.125        6.750      $2,233.78    180       1-Jan-11
4464156    PORTAGE                     MI        49008     SFD        7.375        6.750      $2,695.38    180       1-Jan-11
4464568    ATLANTIC HIGHLANDS          NJ        07716     SFD        7.250        6.750      $2,419.09    180       1-Nov-10
4464929    DIX HILLS                   NY        11746     SFD        7.500        6.750      $2,692.98    180       1-Dec-10
4464936    HACKENSACK                  NJ        07601     SFD        7.500        6.750      $1,260.74    180       1-Jan-11
4465357    MUKILTEO                    WA        98275     SFD        7.500        6.750      $2,132.13    180       1-Oct-10
4465821    HICKSVILLE                  NY        11801     SFD        7.750        6.750      $1,963.51    180       1-Nov-10
4465826    HAWTHORNE                   NY        10532     SFD        7.125        6.750      $1,277.23    180       1-Dec-10
4465881    FRANKLIN                    TN        37064     SFD        7.125        6.750      $2,445.75    180       1-Nov-10
4466009    SUMMERLAND KEY              FL        33042     SFD        8.250        6.750      $3,541.01    180       1-Nov-10
4466596    COPPELL                     TX        75019     SFD        6.750        6.530      $2,583.94    180       1-Dec-10
4466756    NANTUCKET                   MA        02554     SFD        8.500        6.750      $4,431.33    180       1-Oct-10
4467153    SILVER SPRING               MD        20910     SFD        7.625        6.750      $2,294.23    180       1-Jan-11
4467158    EAST ISLIP                  NY        11730     SFD        7.875        6.750        $787.22    180       1-Dec-10
4467376    GERMANTOWN                  MD        20876     SFD        8.625        6.750      $1,293.68    180       1-Sep-10
4467801    POTOMAC                     MD        20854     PUD        7.000        6.750      $3,190.85    180       1-Jan-11
4468012    WEST ISLIP                  NY        11795     SFD        7.375        6.750      $2,253.82    180       1-Dec-10
4468250    TEMECULA                    CA        92592     SFD        7.875        6.750      $4,283.20    180       1-Dec-10
4468413    MISSION HILLS               KS        66208     SFD        7.625        6.750      $3,546.90    180       1-Nov-10
4468684    HILTON HEAD ISLAND          SC        29928     SFD        7.875        6.750      $3,319.57    180       1-Dec-10
4468965    POMPANO BEACH               FL        33060     SFD        7.625        6.750        $373.66    180       1-Nov-10
4469044    VENICE                      CA        90291     LCO        7.625        6.750      $2,129.82    180       1-Dec-10
4469609    DOUGLASTON                  NY        11363     SFD        7.625        6.750      $2,802.39    180       1-Dec-10
4469684    SANTA BARBARA               CA        93105     SFD        7.750        6.750      $4,461.65    180       1-Jan-11
4469930    BAYSIDE                     NY        11361     SFD        7.500        6.750      $3,283.48    180       1-Dec-10
4469931    MIAMI BEACH                 FL        33140     HCO        7.750        6.750      $3,576.85    180       1-Dec-10
4470213    ANTIOCH                     TN        37013     SFD        7.500        6.750        $556.21    180       1-Nov-10
4470369    SAN JOSE                    CA        95124     SFD        7.875        6.750      $1,877.93    180       1-Nov-10
4470728    RANCHO CUCAMONGA            CA        91730     SFD        7.750        6.750      $2,372.02    180       1-Nov-10
4470905    MIDLOTHIAN                  VA        23113     SFD        6.625        6.405      $2,809.59    180       1-Jan-11
4470998    FORT SALONGA                NY        11768     SFD        8.000        6.750      $3,679.27    180       1-Dec-10
4471411    SPOKANE                     WA        99204     SFD        7.000        6.750      $1,561.27    180      30-Nov-10
4471491    PALM BAY                    FL        32908     SFD        8.875        6.750        $445.53    180       1-Nov-10
4471711    WARWICK                     RI        02886     SFD        8.250        6.750      $1,327.16    180       1-Dec-10
4471874    CORAM                       NY        11727     SFD        7.500        6.750        $876.03    180       1-Nov-10
4472080    ST CLAIR SHORES             MI        48080     SFD        8.625        6.750        $297.63    180       1-Nov-10
4472216    HIALEAH                     FL        33013     SFD        8.625        6.750        $694.46    180       1-Oct-10
4472540    BARDONIA                    NY        10954     LCO        8.500        6.750      $1,102.91    180       1-Dec-10
4472613    LOUISVILLE                  CO        80027     SFD        7.125        6.750      $2,264.58    180       1-Nov-10
4472719    HENDERSON                   NV        89015     SFD        8.750        6.750        $749.59    180       1-Oct-10
4472798    SPOKANE                     WA        99204     SFD        7.375        6.750      $3,219.74    180       1-Jan-11
4472849    LITTLE SILVER               NJ        07739     SFD        7.125        6.750      $2,404.99    180       1-Dec-10
4473055    RIVERSIDE                   CA        92501     SFD        7.250        6.750      $2,027.93    180       1-Dec-10
4473071    SAN JOSE                    CA        95125     SFD        8.250        6.750      $2,010.14    180       1-Dec-10
4473093    BARRINGTON                  IL        60010     SFD        6.500        6.280      $2,613.33    180       1-Feb-11
4473121    BLOOMFIELD HILLS            MI        48302     SFD        7.625        6.750      $5,324.55    180       1-Dec-10
4473176    STAMFORD                    CT        06903     SFD        7.750        6.750      $2,146.11    180       1-Nov-10
4473250    MASPETH QUEENS              NY        11378     SFD        7.750        6.750      $1,317.79    180       1-Nov-10
4473321    NEW YORK                    NY        10001     HCO        7.750        6.750      $2,259.07    180       1-Dec-10
4473327    DOVER TOWNSHIP              NJ        08753     SFD        7.375        6.750      $2,796.57    180       1-Nov-10
4473354    SHAMONG                     NJ        08088     SFD        7.625        6.750        $663.24    180       1-Dec-10
4473370    CLARKSTON                   GA        30021     SFD        8.375        6.750        $547.36    180       1-Oct-10
4473646    NORTHRIDGE                  CA        91326     SFD        7.375        6.750      $2,142.97    180       1-Dec-10
4473740    BROOKLYN                    NY        11204     SFD        8.500        6.750      $1,969.48    180       1-Nov-10
4474063    GARDEN CITY                 NY        11530     SFD        8.250        6.750      $1,406.70    180       1-Nov-10


                                      213
<PAGE>
<CAPTION>

(i)        (ii)                                         (iii)      (iv)         (v)          (vi)       (vii)      (viii)
- -----      --------------------------- -----     -----  --------   --------     --------     ---------- --------   ----------
                                                                                NET
MORTGAGE                                                           MORTGAGE     MORTGAGE     CURRENT    ORIGINAL   SCHEDULED
LOAN                                             ZIP    PROPERTY   INTEREST     INTEREST     MONTHLY    TERM TO    MATURITY
NUMBER     CITY                        STATE     CODE   TYPE       RATE         RATE         PAYMENT    MATURITY   DATE
- --------   -----------------------------------------------------   --------     --------     ---------- --------   -----------
<S>        <C>                         <C>       <C>       <C>        <C>          <C>        <C>          <C>       <C>
4474077    PRINCETON                   NJ        08540     SFD        7.625        6.750        $991.58    180       1-Nov-10
4474110    SLATE HILL                  NY        10973     SFD        7.750        6.750      $1,031.64    180       1-Dec-10
4474257    WOODSIDE                    CA        94062     SFD        7.375        6.750      $4,746.81    180       1-Dec-10
4474334    NEEDHAM                     MA        02192     SFD        8.000        6.750      $3,242.53    180       1-Dec-10
4474400    PISCATAWAY                  NJ        08854     LCO        7.750        6.750        $940.33    180       1-Dec-10
4474540    DUNWOODY                    GA        30350     SFD        6.625        6.405      $1,894.72    180       1-Nov-10
4474606    FORT LAUDERDALE             FL        33332     PUD        8.125        6.750      $3,562.67    180       1-Dec-10
4474779    TRABUCO CANYON              CA        92679     SFD        7.375        6.750      $2,334.77    180       1-Dec-10
4474932    DESTIN                      FL        32541     THS        7.625        6.750      $2,652.93    180       1-Nov-10
4474977    RANCHO PALOS VERDES         CA        90275     SFD        6.375        6.155      $4,321.26    180       1-Jan-11
4475134    SEVIERVILLE                 TN        37862     SFD        8.250        6.750        $911.94    180       1-Nov-10
4475181    SARATOGA                    CA        95070     SFD        7.375        6.750      $3,679.70    180       1-Nov-10
4475208    SEAFORD                     NY        11783     SFD        8.000        6.750      $1,567.27    180       1-Dec-10
4475227    CHAPPAQUA                   NY        10514     SFD        7.375        6.750      $4,231.65    180       1-Dec-10
4475272    NAPLES                      FL        33963     SFD        7.250        6.750      $3,432.37    180       1-Feb-11
4475495    SAN FRANCISCO               CA        94133     SFD        7.375        6.750      $3,543.09    180       1-Dec-10
4475656    LONGMONT                    CO        80503     SFD        7.375        6.750      $3,078.53    180       1-Jan-11
4475849    LOS ANGELES                 CA        91304     SFD        7.750        6.750      $2,146.11    180       1-Oct-10
4476207    LOUISVILLE                  KY        40207     SFD        8.500        6.750        $590.85    180       1-Nov-10
4476272    RANCHO SANTA FE             CA        92067     SFD        7.375        6.750      $3,633.70    180       1-Dec-10
4476353    ALBUQUERQUE                 NM        87111     SFD        7.500        6.750      $2,862.62    180       1-Nov-10
4476556    TORRANCE                    CA        90503     SFD        6.750        6.530      $2,527.31    180       1-Feb-11
4476642    HONOLULU                    HI        96814     HCO        7.750        6.750      $4,574.61    180       1-Dec-10
4476701    MOUNT SINAI                 NY        11766     PUD        8.000        6.750      $1,529.04    180       1-Jan-11
4476839    ANAHEIM                     CA        92808     SFD        7.875        6.750      $2,437.52    180       1-Nov-10
4476840    SALINAS                     CA        93908     SFD        6.875        6.655      $1,937.11    180       1-Jan-11
4476884    ROSLYN                      NY        11576     SFD        7.000        6.750      $1,825.97    180       1-Jan-11
4476904    SARASOTA                    FL        34242     HCO        8.375        6.750      $1,515.02    180       1-Nov-10
4476909    AVON                        NC        27915     PUD        8.500        6.750        $905.97    180       1-Nov-10
4476934    WINSTON                     OR        97496     SFD        7.250        6.750      $1,551.87    180       1-Dec-10
4476937    TERRY                       MS        39170     SFD        7.375        6.750        $471.47    180       1-Nov-10
4477142    BOXFORD                     MA        01921     SFD        7.875        6.750      $1,612.37    180       1-Nov-10
4477186    NORCROSS                    GA        30093     SFD        8.500        6.750        $679.48    180       1-Oct-10
4477300    MESA                        AZ        85205     SFD        8.750        6.750        $655.64    180       1-Nov-10
4477517    MOUNTAIN VIEW               CA        94040     SFD        7.125        6.750      $2,083.42    180       1-Jan-11
4477621    BLUFFTON                    SC        29910     SFD        7.500        6.750      $4,324.52    180       1-Jan-11
4477662    PINE BEACH                  NJ        08741     SFD        7.750        6.750      $2,124.46    180       1-Dec-10
4477707    DIX HILLS                   NY        11746     SFD        7.375        6.750      $2,506.34    180       1-Dec-10
4477878    PALM DESERT                 CA        92211     LCO        8.500        6.750      $1,092.57    180       1-Oct-10
4477968    EDGEWATER                   MD        21037     SFD        6.875        6.655      $2,363.42    180       1-Dec-10
4478000    FLEMINGTON                  NJ        08822     SFD        7.625        6.750      $1,401.20    180       1-Dec-10
4478204    PARAMUS                     NJ        07652     SFD        8.250        6.750      $2,764.90    180       1-Dec-10
4478266    INCLINE VILLAGE             NV        89450     SFD        7.000        6.750      $2,243.48    180       1-Jan-11
4478323    SAN RAFAEL                  CA        94901     SFD        8.250        6.750      $2,910.43    180       1-Nov-10
4478390    SARASOTA                    FL        34236     SFD        8.500        6.750        $392.92    180       1-Nov-10
4478503    KENT                        WA        98042     SFD        7.375        6.750      $2,281.41    180       1-Dec-10
4478525    WYCKOFF                     NJ        07481     SFD        7.500        6.750      $3,986.16    180       1-Dec-10
4478558    MANHATTAN BEACH             CA        90266     SFD        7.250        6.750      $3,834.03    180       1-Jan-11
4478587    WEST HARTFORD               CT        06119     SFD        7.625        6.750        $893.97    180       1-Dec-10


                                      214
<PAGE>
<CAPTION>

(i)        (ii)                                         (iii)      (iv)         (v)          (vi)       (vii)      (viii)
- -----      --------------------------- -----     -----  --------   --------     --------     ---------- --------   ----------
                                                                                NET
MORTGAGE                                                           MORTGAGE     MORTGAGE     CURRENT    ORIGINAL   SCHEDULED
LOAN                                             ZIP    PROPERTY   INTEREST     INTEREST     MONTHLY    TERM TO    MATURITY
NUMBER     CITY                        STATE     CODE   TYPE       RATE         RATE         PAYMENT    MATURITY   DATE
- --------   -----------------------------------------------------   --------     --------     ---------- --------   -----------
<S>        <C>                         <C>       <C>       <C>        <C>          <C>        <C>          <C>       <C>
4478628    PROVO                       UT        84604     SFD        7.500        6.750      $3,708.05    180       1-Dec-10
4478836    CARNATION                   WA        98014     SFD        7.750        6.750        $753.02    180       1-Nov-10
4478883    LINCOLN                     MA        01773     SFD        7.375        6.750      $3,771.69    180       1-Jan-11
4478934    NORTH MASSAPEQUA            NY        11758     SFD        8.375        6.750        $488.72    180       1-Dec-10
4479004    OKLAHOMA CITY               OK        73116     SFD        7.875        6.750      $2,821.64    180       1-Nov-10
4479008    NEW YORK                    NY        10021     HCO        7.875        6.750      $2,631.95    180       1-Dec-10
4479086    MIAMI                       FL        33178     SFD        8.000        6.750      $1,538.60    180       1-Nov-10
4479143    GREECE                      NY        14626     SFD        8.250        6.750      $1,067.16    180       1-Dec-10
4479218    REDWOOD CITY                CA        94065     SFD        6.875        6.655      $2,485.60    180       1-Dec-10
4479238    CHARLOTTE                   NC        28226     SFD        7.500        6.750      $2,265.16    180       1-Nov-10
4479242    CORONADO                    CA        92118     SFD        7.125        6.750      $4,340.29    180       1-Jan-11
4479262    BAYSIDE                     NY        11360     SFD        7.500        6.750      $2,729.13    180       1-Dec-10
4479394    LONG BEACH                  CA        90805     SFD        7.875        6.750        $901.03    180       1-Oct-10
4479616    GURNEE                      IL        60031     SFD        6.875        6.655      $2,586.38    180       1-Dec-10
4479631    RYE                         NY        10580     SFD        7.125        6.750      $3,849.79    180       1-Jan-11
4479662    SACRAMENTO                  CA        95831     SFD        7.500        6.750      $2,706.88    180       1-Jan-11
4479674    LAKE WORTH                  FL        33467     SFD        7.500        6.750      $2,227.15    180       1-Jan-11
4479711    PREBLE                      NY        13141     SFD        7.500        6.750        $787.97    180       1-Dec-10
4479775    YUCAIPA                     CA        92399     SFD        7.375        6.750      $3,171.90    180       1-Dec-10
4479798    PITTSFORD                   NY        14534     SFD        6.625        6.405      $2,985.18    180       1-Dec-10
4479826    SISTERS                     OR        97759     SFD        7.500        6.750      $2,855.20    180       1-Nov-10
4479895    TOMS RIVER                  NJ        08753     SFD        7.375        6.750        $919.93    180       1-Jan-11
4479900    DURANGO                     CO        81301     SFD        7.500        6.750      $2,545.58    180       1-Jan-11
4479947    GROSSE POINTE FARMS         MI        48236     SFD        7.500        6.750      $2,895.99    180       1-Dec-10
4479958    MENDHAM                     NJ        07945     SFD        7.250        6.750      $2,902.91    180       1-Jan-11
4480060    SAN JOSE                    CA        95125     SFD        7.875        6.750        $863.09    180       1-Dec-10
4480070    LOS ANGELES                 CA        90077     LCO        8.000        6.750      $2,790.50    180       1-Nov-10
4480080    MANALAPAN                   NJ        07726     SFD        7.125        6.750      $2,989.25    180       1-Jan-11
4480095    SOMERS                      NY        10589     SFD        7.000        6.750      $2,653.35    180       1-Dec-10
4480288    NORFOLK                     VA        23517     SFD        7.375        6.750      $2,649.38    180       1-Jan-11
4480435    CHESTERLAND                 OH        44026     SFD        6.875        6.655      $3,959.84    180       1-Dec-10
4480436    CARMEL                      CA        93921     SFD        8.375        6.750      $4,457.06    180       1-Nov-10
4480470    NORTH MIAMI BEACH           FL        33160     LCO        7.750        6.750        $317.69    180       1-Nov-10
4480528    FAYETTEVILLE                NC        28314     SFD        7.500        6.750        $423.65    180       1-Jan-11
4480541    DIMONDALE                   MI        48821     SFD        7.625        6.750      $2,045.75    180       1-Jan-11
4480558    MALVERN                     PA        19355     SFD        6.750        6.530      $4,548.44    180       1-Jan-11
4480581    ORINDA                      CA        94563     SFD        8.000        6.750        $621.18    180       1-Dec-10
4480589    WAPPINGERS FALLS            NY        12590     SFD        6.750        6.530      $1,946.81    180       1-Dec-10
4480614    SAVANNAH                    GA        31411     SFD        6.875        6.655      $3,130.41    180       1-Jan-11
4480634    BRENTWOOD                   CA        94513     SFD        6.875        6.655      $2,065.54    180       1-Dec-10
4480655    RAHWAY                      NJ        07065     SFD        7.875        6.750        $379.38    180       1-Nov-10
4480695    DOWNINGTOWN                 PA        19335     SFD        6.875        6.655      $2,461.52    180       1-Jan-11
4480725    CAMPBELL                    CA        95008     SFD        7.250        6.750      $2,409.96    180       1-Dec-10
4480766    SMYRNA                      GA        30080     SFD        7.250        6.750      $2,299.51    180       1-Dec-10
4480826    BRIDGEHAMPTON               NY        11932     SFD        7.000        6.750      $3,741.38    180       1-Dec-10
4480874    MAITLAND                    FL        32751     SFD        8.375        6.750      $2,233.42    180       1-Dec-10
4480938    HOUSTON                     TX        77057     SFD        7.625        6.750      $2,639.86    180       1-Dec-10
4481034    RALEIGH                     NC        27615     SFD        7.000        6.750      $4,134.62    180       1-Dec-10
4481102    SALT LAKE CITY              UT        84124     SFD        7.625        6.750      $3,269.45    180       1-Jan-11
4481110    APTOS                       CA        95003     SFD        6.625        6.405      $1,931.59    180       1-Dec-10
4481177    NORTH ANDOVER               MA        01845     SFD        7.250        6.750      $2,966.81    180       1-Jan-11
4481212    MYRTLE BEACH                SC        29572     SFD        7.750        6.750      $2,447.32    180       1-Nov-10
4481239    KILL DEVIL HILLS            NC        27948     LCO        7.750        6.750        $800.09    180       1-Jan-11
4481284    PLANO                       TX        75025     SFD        7.250        6.750      $2,117.85    180       1-Dec-10
4481308    HOHENWALD                   TN        38462     SFD        8.000        6.750        $573.40    180       1-Nov-10
4481330    SAN ANTONIO                 TX        78209     SFD        8.125        6.750      $2,201.15    180       1-Dec-10
4481358    WILLIAMSTOWN                MA        01267     SFD        7.375        6.750      $3,794.69    180       1-Jan-11
4481400    BRIDGEWATER                 NJ        08807     SFD        7.125        6.750      $2,762.79    180       1-Jan-11


                                      215
<PAGE>
<CAPTION>

(i)        (ii)                                         (iii)      (iv)         (v)          (vi)       (vii)      (viii)
- -----      --------------------------- -----     -----  --------   --------     --------     ---------- --------   ----------
                                                                                NET
MORTGAGE                                                           MORTGAGE     MORTGAGE     CURRENT    ORIGINAL   SCHEDULED
LOAN                                             ZIP    PROPERTY   INTEREST     INTEREST     MONTHLY    TERM TO    MATURITY
NUMBER     CITY                        STATE     CODE   TYPE       RATE         RATE         PAYMENT    MATURITY   DATE
- --------   -----------------------------------------------------   --------     --------     ---------- --------   -----------
<S>        <C>                         <C>       <C>       <C>        <C>          <C>        <C>          <C>       <C>
4481531    HOUSTON                     TX        77041     SFD        7.000        6.750      $2,876.26    180       1-Dec-10
4481536    FREDERICKSBURG              TX        78624     SFD        8.375        6.750        $797.58    180       1-Nov-10
4481633    DANVILLE                    CA        94526     SFD        7.375        6.750      $2,436.88    180       1-Dec-10
4481664    LEXINGTON                   KY        40502     SFD        7.250        6.750      $2,647.31    180       1-Jan-11
4481686    SAN JOSE                    CA        95135     SFD        8.250        6.750      $2,496.66    180       1-Nov-10
4481708    HOLMDEL                     NJ        07733     SFD        7.125        6.750      $2,500.10    180       1-Jan-11
4481723    PALATINE                    IL        60067     SFD        7.500        6.750      $3,198.20    180       1-Jan-11
4481778    LOS GATOS                   CA        95030     SFD        7.875        6.750      $2,608.24    180       1-Dec-10
4481779    LOS ALTOS                   CA        94024     SFD        7.500        6.750      $3,708.05    180       1-Dec-10
4481854    ARLINGTON HGHTS             IL        60004     SFD        7.875        6.750      $2,371.12    180       1-Nov-10
4481889    SOUTHLAKE                   TX        76092     SFD        7.000        6.750      $2,471.78    180       1-Jan-11
4481955    DELRAY BEACH                FL        33446     SFD        7.750        6.750      $5,930.04    180       1-Jan-11
4481980    LITTLE SILVER               NJ        07739     SFD        7.000        6.750      $2,606.61    180       1-Jan-11
4481982    CANANDAIGUA                 NY        14424     SFD        7.375        6.750      $2,333.85    180       1-Jan-11
4482006    LAKE ALMANOR                CA        96137     SFD        8.000        6.750      $3,344.79    180       1-Nov-10
4482041    JACKSON                     NJ        08527     LCO        7.125        6.750        $496.40    180       1-Dec-10
4482049    TAHOE CITY                  CA        96145     SFD        8.125        6.750      $3,658.96    180       1-Nov-10
4482202    ROANOKE                     IN        46753     SFD        7.250        6.750      $3,651.46    180       1-Jan-11
4482223    NAPLES                      FL        33964     SFD        7.875        6.750        $682.88    180       1-Dec-10
4482255    MALBA                       NY        11357     SFD        7.250        6.750      $2,875.52    180       1-Dec-10
4482273    BOXFORD                     MA        01921     SFD        6.750        6.530      $3,097.19    180       1-Dec-10
4482284    FALLS CHURCH                VA        22041     SFD        7.500        6.750      $2,164.58    180       1-Nov-10
4482301    SAN JOSE                    CA        95123     SFD        7.500        6.750      $2,122.86    180       1-Jan-11
4482327    TARZANA                     CA        91356     SFD        7.250        6.750      $3,554.69    180       1-Dec-10
4482484    CARY                        NC        27511     SFD        7.000        6.750      $2,768.40    180       1-Dec-10
4482518    SONOMA                      CA        95476     SFD        7.875        6.750      $4,694.83    180       1-Nov-10
4482583    COLLEYVILLE                 TX        76034     SFD        7.000        6.750      $2,068.21    180       1-Jan-11
4482751    NEW HYDE PARK               NY        11040     SFD        7.250        6.750      $1,606.64    180       1-Dec-10
4482883    DANA POINT                  CA        92629     SFD        7.500        6.750      $2,706.88    180       1-Dec-10
4483062    NAPLES                      FL        33940     SFD        7.750        6.750      $3,670.98    180       1-Dec-10
4483095    INDIAN WELLS                CA        92210     SFD        8.250        6.750      $1,154.47    180       1-Nov-10
4483102    WESTPORT                    CT        06880     SFD        7.250        6.750      $4,637.35    180       1-Jan-11
4483251    BURLESON                    TX        76028     SFD        7.250        6.750        $444.57    180       1-Jan-11
4483275    WILTON                      CT        06897     SFD        7.375        6.750      $2,250.14    180       1-Dec-10
4483285    MIAMI BEACH                 FL        33160     HCO        8.250        6.750        $970.15    180       1-Dec-10
4483313    LENOIR CITY                 TN        37772     SFD        7.875        6.750      $2,503.91    180       1-Oct-10
4483319    SAN DIEGO                   CA        92109     SFD        8.375        6.750      $3,225.51    180       1-Nov-10
4483329    PALO ALTO                   CA        94301     SFD        7.750        6.750      $5,755.90    180       1-Dec-10
4483346    SAN ANTONIO                 TX        78248     SFD        7.500        6.750      $2,155.30    180       1-Dec-10
4483378    KINGS POINT                 NY        11024     SFD        7.250        6.750      $3,651.46    180       1-Jan-11
4483426    NISKAYUNA                   NY        12309     SFD        7.250        6.750      $2,254.78    180       1-Jan-11
4483447    GREENWICH                   CT        06830     SFD        7.250        6.750      $3,929.88    180       1-Jan-11
4483463    LONG BEACH                  CA        90803     SFD        7.500        6.750      $2,059.83    180       1-Jan-11
4483469    GUILFORD                    CT        06437     SFD        7.125        6.750      $2,119.65    180       1-Jan-11
4483499    MIDDLETOWN                  NJ        07716     SFD        7.375        6.750      $2,125.03    180       1-Jan-11
4483716    ATLANTA                     GA        30309     HCO        7.750        6.750        $680.46    120       1-Nov-05
4483738    SHERMAN OAKS                CA        91423     SFD        7.625        6.750      $2,419.40    180       1-Dec-10
4483811    STATEN ISLAND               NY        10304     SFD        7.375        6.750      $3,679.70    180       1-Jan-11
4483826    PHILADELPHIA                PA        19128     SFD        8.250        6.750        $291.05    180       1-Dec-10
4483879    FARMINGTON                  UT        84025     SFD        8.000        6.750      $3,153.66    180       1-Nov-10
4484130    UNION CITY                  CA        94587     SFD        7.000        6.750      $2,416.06    180       1-Dec-10
4484166    LAFAYETTE                   CA        94549     SFD        7.250        6.750      $3,514.53    180       1-Jan-11
4484228    SAN RAMON                   CA        94583     SFD        6.875        6.655      $1,997.76    180       1-Jan-11
4484234    CARMEL                      IN        46033     SFD        6.875        6.655      $3,210.68    180       1-Dec-10
4484292    RANCHO MIRAGE               CA        92270     LCO        7.750        6.750      $2,635.58    180       1-Nov-10
4484445    BEVERLY HILLS               CA        90212     LCO        8.000        6.750      $4,013.74    180       1-Dec-10
4484543    GREAT RIVER                 NY        11739     SFD        7.250        6.750      $2,203.66    180       1-Jan-11
4484642    PORT ARTHUR                 TX        77642     SFD        7.875        6.750      $4,438.75    180       1-Oct-10


                                      216
<PAGE>
<CAPTION>

(i)        (ii)                                         (iii)      (iv)         (v)          (vi)       (vii)      (viii)
- -----      --------------------------- -----     -----  --------   --------     --------     ---------- --------   ----------
                                                                                NET
MORTGAGE                                                           MORTGAGE     MORTGAGE     CURRENT    ORIGINAL   SCHEDULED
LOAN                                             ZIP    PROPERTY   INTEREST     INTEREST     MONTHLY    TERM TO    MATURITY
NUMBER     CITY                        STATE     CODE   TYPE       RATE         RATE         PAYMENT    MATURITY   DATE
- --------   -----------------------------------------------------   --------     --------     ---------- --------   -----------
<S>        <C>                         <C>       <C>       <C>        <C>          <C>        <C>          <C>       <C>
4484662    LONG BEACH                  CA        90807     SFD        7.750        6.750      $2,018.10    180       1-Oct-10
4484665    SALINAS                     CA        93908     SFD        7.750        6.750      $2,823.83    180       1-Nov-10
4484672    LITTLETON                   CO        80124     SFD        7.500        6.750      $2,688.34    180       1-Sep-10
4484676    LAS VEGAS                   NV        89128     SFD        8.000        6.750      $2,458.42    180       1-Aug-10
4484680    HILLSBOROUGH                CA        94010     SFD        7.625        6.750      $3,082.63    180       1-Nov-10
4484683    NORTHRIDGE                  CA        91324     SFD        7.500        6.750      $5,562.08    180       1-Oct-10
4484687    SCOTTSDALE                  AZ        85259     SFD        7.125        6.750      $2,708.44    180       1-Jul-10
4484704    SAN RAFAEL                  CA        94901     PUD        7.875        6.750      $2,531.42    180       1-Dec-10
4484790    SUMMIT                      NJ        07901     SFD        6.500        6.280      $2,831.10    180       1-Jan-11
4484832    HOUSTON                     TX        77099     SFD        7.750        6.750        $466.88    180       1-Jan-11
4484908    WEST LAKELAND               MN        55042     SFD        6.625        6.405      $2,282.79    180       1-Dec-10
4484909    RICHMOND                    CA        94805     SFD        8.000        6.750      $1,490.82    180       1-Dec-10
4484952    TRABUCO CANYON              CA        92679     SFD        7.250        6.750      $2,583.41    180       1-Jan-11
4484956    NORTHPORT                   NY        11768     SFD        8.750        6.750      $2,638.55    180       1-Dec-10
4484997    WAYLAND                     MA        01778     SFD        7.500        6.750      $4,449.66    180       1-Jan-11
4484998    LUDLOW                      VT        05149     LCO        8.375        6.750      $2,287.18    180       1-Jan-11
4485093    BARTLETT                    IL        60103     SFD        7.250        6.750      $2,738.59    180       1-Jan-11
4485106    VERO BEACH                  FL        32963     SFD        6.875        6.655      $3,140.67    180       1-Dec-10
4485185    SAN CLEMENTE                CA        92672     SFD        6.875        6.655      $3,603.10    180       1-Feb-11
4485252    STAMFORD                    CT        06902     SFD        7.125        6.750      $2,162.22    180       1-Jan-11
4485268    SAN JOSE                    CA        95120     SFD        6.875        6.655      $2,363.42    180       1-Jan-11
4485300    SAN RAFAEL                  CA        94901     SFD        7.250        6.750      $2,362.04    180       1-Dec-10
4485482    VIENNA                      VA        22182     SFD        6.750        6.530      $2,477.75    180       1-Nov-10
4485484    FRAMINGHAM                  MA        01701     SFD        7.875        6.750      $2,339.83    180       1-Dec-10
4485499    CLIO                        CA        96106     SFD        7.875        6.750      $2,281.02    180       1-Dec-10
4485510    SCOTTSDALE                  AZ        85259     SFD        7.250        6.750      $2,756.85    180       1-Jan-11
4485536    REDONDO BEACH               CA        90277     LCO        7.375        6.750      $2,667.78    180       1-Dec-10
4485564    HAMPTON                     VA        23664     LCO        6.750        6.530      $1,982.20    180       1-Nov-10
4485579    KILL DEVIL HILLS            NC        27948     SFD        7.375        6.750        $846.33    180       1-Jan-11
4485593    ROME                        GA        30165     SFD        7.625        6.750      $2,055.09    180       1-Dec-10
4485663    CHESAPEAKE                  VA        23320     SFD        7.500        6.750      $2,085.78    180       1-Dec-10
4485668    NORTH MIAMI                 FL        33181     SFD        8.000        6.750      $2,389.14    180       1-Dec-10
4485774    MCLEAN                      VA        22101     SFD        6.875        6.655      $3,824.28    180       1-Dec-10
4485832    JACKSON                     MS        39211     SFD        8.125        6.750      $4,718.13    180       1-Dec-10
4485889    JOPPA                       MD        21085     SFD        8.375        6.750      $1,071.26    180       1-Nov-10
4485966    RIDGEFIELD                  CT        06877     SFD        7.250        6.750      $2,293.57    180       1-Jan-11
4485981    MILLER PLACE                NY        11764     SFD        8.125        6.750      $2,416.84    180       1-Nov-10
4486026    LAS VEGAS                   NV        89113     SFD        7.750        6.750      $3,765.11    180       1-Oct-10
4486077    CHICAGO                     IL        60614     THS        7.250        6.750      $2,870.05    180       1-Jan-11
4486220    CORAL GABLES                FL        33134     SFD        7.500        6.750      $3,930.54    180       1-Feb-11
4486237    FISHERS                     IN        46038     SFD        7.125        6.750      $2,049.90    180       1-Jan-11
4486253    SHARON                      CT        06069     SFD        8.000        6.750      $1,146.79    180       1-Jan-11
4486270    KEYSTONE                    CO        80435     SFD        7.250        6.750      $3,802.99    180       1-Feb-11
4486304    GROTON                      CT        06340     SFD        7.125        6.750      $2,237.41    180       1-Dec-10
4486352    BRYN MAWR                   PA        19010     SFD        7.375        6.750      $2,952.96    180       1-Dec-10
4486358    FUQUAY-VARINA               NC        27526     SFD        6.875        6.655      $2,342.01    180       1-Jan-11
4486374    MODESTO                     CA        95356     SFD        7.250        6.750      $3,879.67    180       1-Feb-11
4486416    PLANO                       TX        75093     SFD        7.000        6.750      $2,070.01    180       1-Jan-11
4486431    BELLAIRE                    TX        77401     SFD        7.250        6.750      $2,282.16    180       1-Dec-10
4486452    VENETIA                     PA        15367     SFD        6.250        6.030      $2,054.39    180       1-Dec-10
4486507    PASADENA                    MD        21122     SFD        7.500        6.750        $876.96    180       1-Jan-11
4486508    BASKING RIDGE               NJ        07920     SFD        7.125        6.750      $3,170.41    180       1-Feb-11
4486539    ROSLYN ESTATES              NY        11576     SFD        7.250        6.750      $3,468.88    180       1-Feb-11
4486569    SACRAMENTO                  CA        95864     SFD        6.875        6.655      $3,317.70    180       1-Jan-11
4486626    ARCADIA                     CA        91006     SFD        7.000        6.750      $2,795.36    180       1-Jan-11
4486668    COLLEYVILLE                 TX        76051     SFD        7.375        6.750      $2,564.75    180       1-Nov-10
4486727    JOPLIN                      MO        64804     SFD        7.125        6.750      $1,132.29    180       1-Feb-11
4486770    TAMPA                       FL        33615     SFD        7.875        6.750      $1,043.30    180       1-Jan-11


                                      217
<PAGE>
<CAPTION>

(i)        (ii)                                         (iii)      (iv)         (v)          (vi)       (vii)      (viii)
- -----      --------------------------- -----     -----  --------   --------     --------     ---------- --------   ----------
                                                                                NET
MORTGAGE                                                           MORTGAGE     MORTGAGE     CURRENT    ORIGINAL   SCHEDULED
LOAN                                             ZIP    PROPERTY   INTEREST     INTEREST     MONTHLY    TERM TO    MATURITY
NUMBER     CITY                        STATE     CODE   TYPE       RATE         RATE         PAYMENT    MATURITY   DATE
- --------   -----------------------------------------------------   --------     --------     ---------- --------   -----------
<S>        <C>                         <C>       <C>       <C>        <C>          <C>        <C>          <C>       <C>
4486782    ORLANDO                     FL        32827     SFD        8.000        6.750      $2,866.96    180       1-Dec-10
4486796    RICHBORO                    PA        18954     SFD        6.750        6.530      $2,637.04    180       1-Jan-11
4486801    YORKTOWN                    IN        47396     SFD        6.625        6.405      $2,265.23    180       1-Feb-11
4486823    NEW YORK                    NY        10028     HCO        7.500        6.750      $3,939.81    180       1-Feb-11
4486886    LAWRENCE                    NY        11559     SFD        7.375        6.750      $2,759.77    180       1-Jan-11
4486889    REDLANDS                    CA        92373     SFD        7.625        6.750      $2,452.10    180       1-Jan-11
4486997    OLIVEHAIN                   CA        92024     SFD        6.750        6.530      $1,946.81    180       1-Jan-11
4487035    IRONIA                      NJ        07845     SFD        6.750        6.530      $2,477.75    180       1-Jan-11
4487083    OMAHA                       NE        68124     SFD        6.750        6.530      $3,539.64    180       1-Jan-11
4487139    LOS GATOS                   CA        95030     SFD        6.750        6.530      $3,451.15    180       1-Jan-11
4487191    DUNWOODY                    GA        30350     SFD        7.625        6.750      $2,832.29    180       1-Nov-10
4487289    ROSLYN HEIGHTS              NY        11577     SFD        8.000        6.750        $764.53    180       1-Jan-11
4487305    YORBA LINDA                 CA        92686     SFD        7.000        6.750      $2,876.26    180       1-Feb-11
4487387    ALLENTOWN                   PA        18103     SFD        6.625        6.405        $439.00    180       1-Jan-11
4487436    BOULDER                     CO        80301     SFD        8.250        6.750      $2,439.91    180       1-Dec-10
4487485    LAKE OSWEGO                 OR        97034     SFD        7.125        6.750      $3,133.73    180       1-Jan-11
4487579    BERTHOUD                    CO        80513     SFD        7.875        6.750      $2,027.79    180       1-Dec-10
4487687    WESTON                      MA        02193     SFD        7.375        6.750      $5,381.56    180       1-Jan-11
4487780    NANTUCKET                   MA        02554     SFD        7.375        6.750      $4,158.06    180       1-Jan-11
4487926    PRINEVILLE                  OR        97754     SFD        7.875        6.750      $1,052.31    180       1-Jan-11
4487950    BAY SHORE                   NY        11706     SFD        7.750        6.750      $1,106.95    180       1-Jan-11
4487980    COMMERCE TOWNSHIP           MI        48382     LCO        7.125        6.750      $2,256.43    180       1-Jan-11
4488093    OAKLEY                      CA        94561     SFD        7.250        6.750      $2,184.49    180       1-Jan-11
4488134    NEWTON CENTER               MA        02159     SFD        8.000        6.750      $3,392.57    180       1-Jan-11
4488136    EAST QUOGUE                 NY        11942     SFD        8.375        6.750      $3,592.05    180       1-Jan-11
4488141    SANTA MONICA                CA        90403     SFD        7.500        6.750      $2,966.44    180       1-Dec-10
4488200    WESTPORT                    CT        06880     SFD        7.250        6.750      $5,796.68    180       1-Jan-11
4488213    FORT SALONGA                NY        11768     SFD        6.750        6.530      $2,654.73    180       1-Feb-11
4488228    LOS ANGELES                 CA        90020     SFD        7.000        6.750      $3,145.90    180       1-Jan-11
4488284    HARVEY CEDARS               NJ        08008     SFD        7.500        6.750      $2,294.36    180       1-Feb-11
4488286    SAN ANTONIO                 TX        78216     SFD        7.500        6.750      $2,897.85    180       1-Jan-11
4488327    MANHATTAN BEACH             CA        90266     SFD        7.250        6.750      $4,409.13    180       1-Jan-11
4488380    THORNBURY                   PA        19380     SFD        6.625        6.405      $4,302.17    180       1-Feb-11
4488395    RIDGEFIELD                  CT        06877     SFD        7.375        6.750      $2,557.39    180       1-Jan-11
4488491    AUSTIN                      TX        78750     SFD        7.375        6.750      $2,111.23    180       1-Jan-11
4488532    MARBLEHEAD                  MA        01945     SFD        7.500        6.750      $2,632.72    180       1-Jan-11
4488546    FALLS CHURCH                VA        22044     HCO        7.000        6.750        $449.42    180       1-Dec-10
4488852    CHINO HILLS                 CA        91709     SFD        7.125        6.750      $1,935.31    180       1-Jan-11
4488884    HENDERSONVILLE              TN        37075     SFD        7.375        6.750      $2,299.81    180       1-Dec-10
4488922    BETHESDA                    MD        20817     SFD        7.375        6.750      $3,683.38    180       1-Jan-11
4488956    ORANGE CITY                 FL        32763     SFD        7.250        6.750        $319.51    180       1-Jan-11
4488971    BERNARDSVILLE               NJ        07924     SFD        7.000        6.750      $5,392.97    180       1-Feb-11
4489038    HOUSTON                     TX        77024     SFD        7.625        6.750      $6,071.85    180       1-Jan-11
4489121    PORTLAND                    OR        97221     SFD        7.750        6.750      $2,294.36    180       1-Dec-10
4489247    HOUSTON                     TX        77036     SFD        8.000        6.750        $611.62    180       1-Jan-11
4489281    LINCOLNSHIRE                IL        60069     SFD        7.375        6.750      $3,449.72    180       1-Jan-11
4489396    BARRINGTON                  NH        03825     SFD        7.875        6.750      $1,297.96    180       1-Feb-11
4489540    SAVANNAH                    GA        31410     SFD        7.500        6.750      $4,635.06    180       1-Aug-10
4489567    ALAMEDA                     CA        94502     SFD        7.500        6.750      $1,561.09    180       1-Dec-10
4489573    LOS GATOS                   CA        95032     SFD        7.000        6.750      $3,733.74    180       1-Feb-11
4489595    KATONAH                     NY        10536     SFD        7.750        6.750      $2,252.01    180       1-Jan-11
4489604    RYE                         NY        10580     SFD        7.500        6.750      $3,775.26    180       1-Sep-10
4489627    CHEVY CHASE                 MD        20815     SFD        7.125        6.750      $3,623.33    180       1-Dec-10
4489645    LUBBOCK                     TX        79424     SFD        7.375        6.750      $2,796.57    180       1-Feb-11
4489733    SANTA BARBARA               CA        93108     SFD        7.375        6.750      $7,612.37    180       1-Jan-11
4489771    NORTH EASTON                MA        02356     SFD        7.375        6.750      $2,130.09    180       1-Feb-11
4489772    HOUSTON                     TX        77079     SFD        7.750        6.750      $1,521.11    180       1-Jan-11
4489774    LOS ANGELES                 CA        90024     HCO        7.500        6.750      $4,243.40    180       1-Jan-11


                                      218
<PAGE>
<CAPTION>

(i)        (ii)                                         (iii)      (iv)         (v)          (vi)       (vii)      (viii)
- -----      --------------------------- -----     -----  --------   --------     --------     ---------- --------   ----------
                                                                                NET
MORTGAGE                                                           MORTGAGE     MORTGAGE     CURRENT    ORIGINAL   SCHEDULED
LOAN                                             ZIP    PROPERTY   INTEREST     INTEREST     MONTHLY    TERM TO    MATURITY
NUMBER     CITY                        STATE     CODE   TYPE       RATE         RATE         PAYMENT    MATURITY   DATE
- --------   -----------------------------------------------------   --------     --------     ---------- --------   -----------
<S>        <C>                         <C>       <C>       <C>        <C>          <C>        <C>          <C>       <C>
4490099    HUGHSON                     CA        95326     SFD        7.750        6.750        $800.09    180       1-Dec-10
4490203    HILLSBOROUGH                CA        94010     SFD        7.250        6.750      $2,282.16    180       1-Jan-11
4490401    BOONEVILLE                  MS        38829     SFD        7.125        6.750      $2,441.22    180       1-Feb-11
4490485    SKOKIE                      IL        60676     SFD        7.250        6.750      $1,369.30    180       1-Feb-11
4490487    PLANO                       TX        75024     SFD        7.375        6.750      $1,977.84    180       1-Feb-11
4490903    DENVER                      CO        80220     SFD        7.000        6.750      $5,392.97    180       1-Feb-11
4491007    NEWHALL                     CA        91321     SFD        7.875        6.750      $3,857.82    180       1-Jan-11
4491088    EMERYVILLE                  CA        94608     SFD        7.625        6.750        $934.13    180       1-Jan-11
4491216    ANAHEIM                     CA        92804     SFD        8.000        6.750      $1,223.23    180       1-Jan-11
4491377    LOS ANGELES                 CA        90067     LCO        7.375        6.750      $3,472.72    180       1-Jan-11
4491479    HOUSTON                     TX        77005     SFD        7.500        6.750      $2,363.88    180       1-Dec-10
4491502    HOUSTON                     TX        77024     SFD        7.875        6.750      $2,274.38    180       1-Dec-10
4491679    WILLISTON                   VT        05495     SFD        7.000        6.750      $2,085.29    180       1-Feb-11
4491761    PARK CITY                   UT        84060     SFD        7.375        6.750      $2,281.41    180       1-Feb-11
4491831    LONGWOOD                    FL        32750     SFD        7.375        6.750      $1,212.00    180       1-Jan-11
4491848    SPARTA                      NJ        07871     SFD        7.625        6.750      $1,401.20    180       1-Jan-11
4492037    INDIAN WELLS                CA        92210     SFD        7.500        6.750      $4,797.29    180       1-Jan-11
4492094    PARK CITY                   UT        84060     LCO        8.000        6.750      $2,217.12    180       1-Dec-10
4492175    LADUE                       MO        63124     SFD        7.125        6.750      $2,038.13    180       1-Feb-11
4492207    FREEHOLD                    NJ        07728     SFD        7.625        6.750      $1,578.68    180       1-Feb-11
4492235    CINCINNATI                  OH        45243     SFD        8.000        6.750      $4,625.36    180       1-Dec-10
4492430    TUSTIN                      CA        92680     LCO        7.500        6.750      $1,277.43    180       1-Jan-11
4492556    SAYVILLE                    NY        11782     SFD        7.500        6.750        $927.02    180       1-Feb-11
4492558    MARCO ISLAND                FL        33937     HCO        7.875        6.750      $1,422.68    180       1-Jan-11
4492595    PHOENIX                     AZ        85048     SFD        8.000        6.750        $955.65    180       1-Dec-10
4492730    BOCA RATON                  FL        33433     LCO        7.875        6.750        $725.57    180       1-Feb-11
4492817    FLUSHING                    NY        11367     SFD        7.625        6.750      $2,204.55    180       1-Feb-11
4492972    RIDGEFIELD                  CT        06877     SFD        6.875        6.655      $1,935.33    180       1-Feb-11
4493305    MIAMI                       FL        33157     SFD        7.750        6.750        $494.17    180       1-Jan-11
4493852    MONKTON                     MD        21111     SFD        7.625        6.750      $4,437.12    180       1-Dec-10
4493864    BROOKLYN                    NY        11214     SFD        7.750        6.750      $2,090.58    180       1-Feb-11
4493886    GARDEN CITY                 NY        11530     SFD        7.125        6.750      $4,529.16    180       1-Feb-11
4494634    WHITTIER                    CA        90601     SFD        7.750        6.750      $2,244.95    180       1-Jan-11
4494700    BERKELEY HEIGHTS            NJ        07922     SFD        7.000        6.750      $2,993.10    180       1-Feb-11
4495024    SAN FRANCISCO               CA        94123     SFD        7.125        6.750      $3,351.58    180       1-Dec-10
4495036    STUDIO CITY                 CA        91604     SFD        7.875        6.750      $2,532.37    180       1-Dec-10
4495068    HOUSTON                     TX        77019     SFD        7.500        6.750      $3,770.16    180       1-Dec-10
4495076    NORTHRIDGE                  CA        91326     PUD        7.375        6.750      $2,090.99    180       1-Dec-10
4495286    CROFTON                     MD        21114     SFD        7.875        6.750      $2,200.41    180       1-Jan-11
4495455    PROVIDENCE                  RI        02908     SFD        7.750        6.750        $301.21    180       1-Feb-11
4495641    SANTA ROSA                  CA        95404     SFD        7.750        6.750      $3,670.98    180       1-Jan-11
4495880    IRVINE                      CA        92714     SFD        8.000        6.750      $2,264.90    180       1-Jan-11
4497121    CHATSWORTH                  CA        91311     SFD        8.250        6.750      $2,968.63    180       1-Jan-11
4497688    SCOTTSDALE                  AZ        85255     SFD        7.000        6.750      $2,336.96    180       1-Feb-11
                                                                                                        
                  


                                      219
<PAGE>
<CAPTION>

(i)             (ix)             (x)    (xi)       (xii)          (xiii)      (xiv)          (xv)
- -----           --------------   --------------- ----------  --------    -----------    -----------
                CUT-OFF
MORTGAGE        DATE                             MORTGAGE                MASTER         FIXED
LOAN            PRINCIPAL                        INSURANCE   SERVICE     SERVICE        RETAINED
NUMBER          BALANCE          LTV   SUBSIDY   CODE        FEE         FEE            YIELD
- --------        --------------   --------------- ----------  --------    -----------    -----------
<S>               <C>            <C>    <C>      <C>         <C>          <C>           <C>

3498299            $74,267.64    57.14                       0.200        0.0200        0.0000
3514509           $108,491.63    60.56                       0.200        0.0200        1.7800
3563482            $79,057.42    62.25                       0.200        0.0200        1.4050
3574023           $222,992.86    77.03                       0.200        0.0200        0.7800
3578477           $238,481.20    56.87                       0.200        0.0200        0.0300
3580592            $97,868.74    64.52                       0.200        0.0200        0.6550
3583791           $400,498.43    75.00                       0.200        0.0200        0.0000
3589922           $237,763.90    80.00                       0.200        0.0200        0.2800
3590443            $26,381.43    90.00                       0.200        0.0200        1.5300
3592817           $150,760.58    69.98                       0.200        0.0200        0.2800
3593089           $345,300.91    79.99                       0.200        0.0200        0.0300
3594249           $332,880.01    50.00                       0.200        0.0200        0.0300
3596729           $635,697.15    73.78                       0.200        0.0200        0.2800
3596887           $397,576.35    76.92                       0.200        0.0200        0.5300
3600353           $370,816.06    90.00                       0.200        0.0200        0.1550
3601335           $236,250.00    75.00                       0.200        0.0200        0.6550
3601629           $324,007.64    52.00                       0.200        0.0200        0.4050
4447407            $74,780.85    54.00                       0.200        0.0200        0.9050
4448080           $581,455.40    75.00                       0.200        0.0200        0.5300
4448988           $324,527.34    80.00  GD 3YR               0.200        0.0200        0.0000
4450230            $90,581.75    69.60                       0.200        0.0200        0.5300
4450351           $285,228.90    53.57                       0.200        0.0200        1.6550
4450413           $251,165.30    79.99                       0.200        0.0200        0.0000
4451369           $494,021.35    49.70                       0.200        0.0200        0.6550
4451681           $178,480.08    80.00                       0.200        0.0200        1.4050
4452598           $226,740.16    79.99                       0.200        0.0200        0.1550
4453384           $395,430.86    49.69                       0.200        0.0200        1.2800
4453417           $250,387.94    74.12                       0.200        0.0200        0.0000
4455768           $302,910.16    89.99                       0.200        0.0200        1.5300
4456674           $275,110.14    79.99                       0.200        0.0200        0.0000
4456939            $87,474.50    70.00                       0.200        0.0200        1.0300
4457343           $357,912.36    65.45                       0.200        0.0200        1.0300
4457413           $225,829.39    82.91                       0.200        0.0200        0.0300
4457806           $357,746.33    66.06                       0.200        0.0200        0.1550
4458155           $418,674.92    70.59                       0.200        0.0200        0.0300
4458735           $423,629.76    61.30                       0.200        0.0200        0.0000
4458956           $344,590.48    51.85                       0.200        0.0200        0.4050
4459524           $159,200.94    48.79                       0.200        0.0200        1.5300
4459714           $248,400.73    53.76                       0.200        0.0200        0.0000
4459914           $124,598.93    75.00                       0.200        0.0200        1.7800
4460230           $644,289.98    71.42                       0.200        0.0200        1.1550
4460306           $380,947.38    90.00  GD 3YR               0.200        0.0200        0.0000
4461573           $112,723.60    65.20                       0.200        0.0200        0.6550
4462224           $248,400.73    42.02  GD 2YR               0.200        0.0200        0.0000
4462339           $351,849.53    79.99                       0.200        0.0200        0.0000
4463187           $343,887.69    43.13                       0.200        0.0200        0.0000
4463261           $459,723.48    80.00                       0.200        0.0200        0.4050
4463605           $170,196.22    80.00                       0.200        0.0200        0.9050
4463712           $245,830.41    67.93                       0.200        0.0200        0.1550
4464156           $292,105.35    79.19                       0.200        0.0200        0.4050
4464568           $262,531.00    73.00                       0.200        0.0200        0.2800


                                      220
<PAGE>
<CAPTION>

(i)             (ix)             (x)    (xi)       (xii)          (xiii)      (xiv)          (xv)
- -----           --------------   --------------- ----------  --------    -----------    -----------
                CUT-OFF
MORTGAGE        DATE                             MORTGAGE                MASTER         FIXED
LOAN            PRINCIPAL                        INSURANCE   SERVICE     SERVICE        RETAINED
NUMBER          BALANCE          LTV   SUBSIDY   CODE        FEE         FEE            YIELD
- --------        --------------   --------------- ----------  --------    -----------    -----------
<S>               <C>            <C>    <C>      <C>         <C>          <C>           <C>
4464929           $288,739.81    65.28                       0.200        0.0200        0.5300
4464936           $135,589.26    69.74                       0.200        0.0200        0.5300
4465357           $227,195.29    66.76                       0.200        0.0200        0.5300
4465821           $206,739.13    74.50                       0.200        0.0200        0.7800
4465826           $140,117.30    48.45                       0.200        0.0200        0.1550
4465881           $267,347.62    76.27                       0.200        0.0200        0.1550
4466009           $361,883.76    75.26                       0.200        0.0200        1.2800
4466596           $290,111.82    79.00                       0.200        0.0200        0.0000
4466756           $444,971.56    78.95                       0.200        0.0200        1.5300
4467153           $244,866.35    72.02                       0.200        0.0200        0.6550
4467158            $82,513.35    64.84                       0.200        0.0200        0.9050
4467376           $128,592.04    80.00                       0.200        0.0200        1.6550
4467801           $353,879.98    64.16                       0.200        0.0200        0.0300
4468012           $243,499.22    44.55                       0.200        0.0200        0.4050
4468250           $448,952.20    58.27                       0.200        0.0200        0.9050
4468413           $376,275.67    64.36                       0.200        0.0200        0.6550
4468684           $347,947.90    76.09                       0.200        0.0200        0.9050
4468965            $39,639.24    45.98                       0.200        0.0200        0.6550
4469044           $226,633.53    80.00                       0.200        0.0200        0.6550
4469609           $296,692.49    66.67                       0.200        0.0200        0.6550
4469684           $472,599.60    27.48                       0.200        0.0200        0.7800
4469930           $352,053.85    78.71                       0.200        0.0200        0.5300
4469931           $377,747.39    74.51                       0.200        0.0200        0.7800
4470213            $59,452.97    55.56                       0.200        0.0200        0.5300
4470369           $196,252.92    70.71                       0.200        0.0200        0.9050
4470728           $249,751.98    86.90              06       0.200        0.0200        0.7800
4470905           $318,957.08    74.09                       0.200        0.0200        0.0000
4470998           $382,767.38    73.33                       0.200        0.0200        1.0300
4471411           $171,540.48    90.00                       0.200        0.0200        0.0300
4471491            $43,892.58    75.00                       0.200        0.0200        1.9050
4471711           $136,024.02    80.00                       0.200        0.0200        1.2800
4471874            $93,429.83    70.00                       0.200        0.0200        0.5300
4472080            $29,752.22    33.82                       0.200        0.0200        1.6550
4472216            $69,226.36    65.42                       0.200        0.0200        1.6550
4472540           $111,378.65    80.00                       0.200        0.0200        1.5300
4472613           $247,644.65    79.37                       0.200        0.0200        0.1550
4472719            $74,180.23    55.39                       0.200        0.0200        1.7800
4472798           $348,931.30    49.30                       0.200        0.0200        0.4050
4472849           $263,837.92    79.97                       0.200        0.0200        0.1550
4473055           $220,774.31    71.66                       0.200        0.0200        0.2800
4473071           $206,024.69    80.00                       0.200        0.0200        1.2800
4473093           $300,000.00    49.79                       0.200        0.0200        0.0000
4473121           $566,583.84    71.25                       0.200        0.0200        0.6550
4473176           $225,966.09    73.79                       0.200        0.0200        0.7800
4473250           $138,751.11    73.68                       0.200        0.0200        0.7800
4473321           $238,577.28    80.00                       0.200        0.0200        0.7800
4473327           $301,198.14    67.56                       0.200        0.0200        0.4050
4473354            $70,574.47    55.47                       0.200        0.0200        0.6550
4473370            $55,367.30    80.00                       0.200        0.0200        1.4050
4473646           $231,523.03    56.82                       0.200        0.0200        0.4050
4473740           $198,329.79    59.70                       0.200        0.0200        1.5300
4474063           $143,762.06    51.79                       0.200        0.0200        1.2800
4474077           $105,192.68    74.75                       0.200        0.0200        0.6550
4474110           $108,950.29    80.00                       0.200        0.0200        0.7800
4474257           $512,839.20    49.14                       0.200        0.0200        0.4050
4474334           $337,332.40    90.00                       0.200        0.0200        1.0300
4474400            $99,307.81    79.98                       0.200        0.0200        0.7800
4474540           $213,678.36    80.00                       0.200        0.0200        0.0000


                                      221
<PAGE>
<CAPTION>

(i)             (ix)             (x)    (xi)       (xii)          (xiii)      (xiv)          (xv)
- -----           --------------   --------------- ----------  --------    -----------    -----------
                CUT-OFF
MORTGAGE        DATE                             MORTGAGE                MASTER         FIXED
LOAN            PRINCIPAL                        INSURANCE   SERVICE     SERVICE        RETAINED
NUMBER          BALANCE          LTV   SUBSIDY   CODE        FEE         FEE            YIELD
- --------        --------------   --------------- ----------  --------    -----------    -----------
<S>               <C>            <C>    <C>      <C>         <C>          <C>           <C>
4474606           $367,877.92    74.00                       0.200        0.0200        1.1550
4474779           $252,245.32    76.91                       0.200        0.0200        0.4050
4474932           $278,007.65    67.14                       0.200        0.0200        0.6550
4474977           $498,334.99    59.25                       0.200        0.0200        0.0000
4475134            $93,197.43    72.31                       0.200        0.0200        1.2800
4475181           $396,313.33    61.54                       0.200        0.0200        0.4050
4475208           $163,048.96    80.00                       0.200        0.0200        1.0300
4475227           $457,182.23    56.10                       0.200        0.0200        0.4050
4475272           $376,000.00    79.16                       0.200        0.0200        0.2800
4475495           $382,790.73    47.55                       0.200        0.0200        0.4050
4475656           $333,628.17    74.37                       0.200        0.0200        0.4050
4475849           $225,279.34    80.00                       0.200        0.0200        0.7800
4476207            $59,498.92    56.07                       0.200        0.0200        1.5300
4476272           $392,580.39    65.83                       0.200        0.0200        0.4050
4476353           $305,984.62    80.00                       0.200        0.0200        0.5300
4476556           $285,600.00    80.00  GD 3YR               0.200        0.0200        0.0000
4476642           $483,119.01    58.87                       0.200        0.0200        0.7800
4476701           $159,537.63    78.05                       0.200        0.0200        1.0300
4476839           $254,732.30    77.88                       0.200        0.0200        0.9050
4476840           $216,507.27    60.33                       0.200        0.0200        0.0000
4476884           $202,509.07    48.95                       0.200        0.0200        0.0300
4476904           $153,691.17    59.85                       0.200        0.0200        1.4050
4476909            $90,307.28    69.70                       0.200        0.0200        1.5300
4476934           $166,941.21    73.91                       0.200        0.0200        0.2800
4476937            $50,777.61    64.06                       0.200        0.0200        0.4050
4477142           $168,499.97    69.11                       0.200        0.0200        0.9050
4477186            $68,228.94    35.94                       0.200        0.0200        1.5300
4477300            $65,064.19    79.99                       0.200        0.0200        1.7800
4477517           $229,282.21    61.33                       0.200        0.0200        0.1550
4477621           $465,091.11    70.68                       0.200        0.0200        0.5300
4477662           $224,362.07    76.51                       0.200        0.0200        0.7800
4477707           $270,781.07    72.65                       0.200        0.0200        0.4050
4477878           $109,710.21    74.97                       0.200        0.0200        1.5300
4477968           $263,304.78    67.95                       0.200        0.0200        0.0000
4478000           $149,101.01    56.60                       0.200        0.0200        0.6550
4478204           $283,383.42    75.00                       0.200        0.0200        1.2800
4478266           $248,812.52    68.38                       0.200        0.0200        0.0300
4478323           $296,424.89    71.43                       0.200        0.0200        1.2800
4478390            $39,526.19    79.96                       0.200        0.0200        1.5300
4478503           $246,480.86    70.86                       0.200        0.0200        0.4050
4478525           $426,388.31    73.50                       0.200        0.0200        0.5300
4478558           $418,703.47    80.00                       0.200        0.0200        0.2800
4478587            $95,126.43    74.94                       0.200        0.0200        0.6550
4478628           $397,576.35    68.38                       0.200        0.0200        0.5300
4478836            $79,286.35    53.33                       0.200        0.0200        0.7800
4478883           $408,748.10    60.29                       0.200        0.0200        0.4050
4478934            $49,719.50    26.32                       0.200        0.0200        1.4050
4479004           $294,874.96    72.56                       0.200        0.0200        0.9050
4479008           $275,872.96    75.00                       0.200        0.0200        0.9050
4479086           $159,594.88    70.00                       0.200        0.0200        1.0300
4479143           $109,376.04    46.61                       0.200        0.0200        1.2800
4479218           $276,917.15    79.99                       0.200        0.0200        0.0000
4479238           $242,122.22    84.99                       0.200        0.0200        0.5300
4479242           $477,654.66    67.49                       0.200        0.0200        0.1550
4479262           $292,616.18    80.00                       0.200        0.0200        0.5300
4479394            $93,878.65    67.86                       0.200        0.0200        0.9050
4479616           $288,144.86    69.88                       0.200        0.0200        0.0000
4479631           $423,673.65    45.95                       0.200        0.0200        0.1550


                                      222
<PAGE>
<CAPTION>

(i)             (ix)             (x)    (xi)       (xii)          (xiii)      (xiv)          (xv)
- -----           --------------   --------------- ----------  --------    -----------    -----------
                CUT-OFF
MORTGAGE        DATE                             MORTGAGE                MASTER         FIXED
LOAN            PRINCIPAL                        INSURANCE   SERVICE     SERVICE        RETAINED
NUMBER          BALANCE          LTV   SUBSIDY   CODE        FEE         FEE            YIELD
- --------        --------------   --------------- ----------  --------    -----------    -----------
<S>               <C>            <C>    <C>      <C>         <C>          <C>           <C>
4479662           $291,118.12    41.71                       0.200        0.0200        0.5300
4479674           $239,524.41    68.64                       0.200        0.0200        0.5300
4479711            $84,484.96    79.44                       0.200        0.0200        0.5300
4479775           $342,687.89    80.00                       0.200        0.0200        0.4050
4479798           $337,777.69    75.56                       0.200        0.0200        0.0000
4479826           $305,191.93    80.00                       0.200        0.0200        0.5300
4479895            $99,694.65    74.07                       0.200        0.0200        0.4050
4479900           $273,770.67    32.31                       0.200        0.0200        0.5300
4479947           $310,507.12    73.51                       0.200        0.0200        0.5300
4479958           $317,018.34    53.00                       0.200        0.0200        0.2800
4480060            $90,466.45    25.28                       0.200        0.0200        0.9050
4480070           $289,451.59    80.00                       0.200        0.0200        1.0300
4480080           $328,970.13    75.00                       0.200        0.0200        0.1550
4480095           $293,331.87    84.34                       0.200        0.0200        0.0300
4480288           $287,120.62    80.00                       0.200        0.0200        0.4050
4480435           $441,159.71    80.00                       0.200        0.0200        0.0000
4480436           $452,149.57    80.00                       0.200        0.0200        1.4050
4480470            $33,448.90    75.00                       0.200        0.0200        0.7800
4480528            $45,561.98    76.17                       0.200        0.0200        0.5300
4480541           $218,345.81    82.99                       0.200        0.0200        0.6550
4480558           $512,342.81    80.00                       0.200        0.0200        0.0000
4480581            $64,623.06    16.67                       0.200        0.0200        1.0300
4480589           $218,577.39    80.00                       0.200        0.0200        0.0000
4480614           $349,880.53    90.00                       0.200        0.0200        0.0000
4480634           $230,118.44    84.99                       0.200        0.0200        0.0000
4480655            $39,647.05    55.56                       0.200        0.0200        0.9050
4480695           $275,119.73    80.00                       0.200        0.0200        0.0000
4480725           $262,365.16    60.69                       0.200        0.0200        0.2800
4480766           $250,340.08    69.97                       0.200        0.0200        0.2800
4480826           $413,615.82    50.27                       0.200        0.0200        0.0300
4480874           $227,218.18    84.63                       0.200        0.0200        1.4050
4480938           $280,906.29    89.71                       0.200        0.0200        0.6550
4481034           $457,088.96    79.31                       0.200        0.0200        0.0300
4481102           $348,954.51    62.50                       0.200        0.0200        0.6550
4481110           $218,562.02    80.00                       0.200        0.0200        0.0000
4481177           $323,996.73    62.50                       0.200        0.0200        0.2800
4481212           $257,680.63    65.82                       0.200        0.0200        0.7800
4481239            $84,748.87    73.91                       0.200        0.0200        0.7800
4481284           $230,563.31    68.24                       0.200        0.0200        0.2800
4481308            $59,476.32    68.18                       0.200        0.0200        1.0300
4481330           $227,288.90    90.00                       0.200        0.0200        1.1550
4481358           $411,240.47    75.00                       0.200        0.0200        0.4050
4481400           $304,048.15    48.80                       0.200        0.0200        0.1550
4481531           $317,974.93    80.00                       0.200        0.0200        0.0300
4481536            $80,910.98    80.00                       0.200        0.0200        1.4050
4481633           $263,277.33    67.92                       0.200        0.0200        0.4050
4481664           $289,104.77    74.36                       0.200        0.0200        0.2800
4481686           $255,152.83    79.99                       0.200        0.0200        1.2800
4481708           $275,138.65    80.00                       0.200        0.0200        0.1550
4481723           $343,958.05    75.00                       0.200        0.0200        0.5300
4481778           $273,387.62    50.93                       0.200        0.0200        0.9050
4481779           $397,576.35    54.05                       0.200        0.0200        0.5300
4481854           $247,794.11    27.78                       0.200        0.0200        0.9050
4481889           $274,132.39    52.99                       0.200        0.0200        0.0300
4481955           $628,138.71    70.00                       0.200        0.0200        0.7800
4481980           $289,085.06    58.00                       0.200        0.0200        0.0300


                                      223
<PAGE>
<CAPTION>

(i)             (ix)             (x)    (xi)       (xii)          (xiii)      (xiv)          (xv)
- -----           --------------   --------------- ----------  --------    -----------    -----------
                CUT-OFF
MORTGAGE        DATE                             MORTGAGE                MASTER         FIXED
LOAN            PRINCIPAL                        INSURANCE   SERVICE     SERVICE        RETAINED
NUMBER          BALANCE          LTV   SUBSIDY   CODE        FEE         FEE            YIELD
- --------        --------------   --------------- ----------  --------    -----------    -----------
<S>               <C>            <C>    <C>      <C>         <C>          <C>           <C>
4481982           $252,925.35    74.62                       0.200        0.0200        0.4050
4482006           $346,945.36    73.68                       0.200        0.0200        1.0300
4482041            $54,456.94    77.18                       0.200        0.0200        0.1550
4482049           $376,719.76    80.00                       0.200        0.0200        1.1550
4482202           $398,765.21    78.90                       0.200        0.0200        0.2800
4482223            $71,561.63    59.50                       0.200        0.0200        0.9050
4482255           $313,049.34    68.48                       0.200        0.0200        0.2800
4482273           $347,736.77    66.67                       0.200        0.0200        0.0000
4482284           $231,371.14    79.97                       0.200        0.0200        0.5300
4482301           $228,308.39    65.43                       0.200        0.0200        0.5300
4482327           $386,988.61    73.47                       0.200        0.0200        0.2800
4482484           $306,050.87    80.00                       0.200        0.0200        0.0300
4482518           $490,632.29    70.71                       0.200        0.0200        0.9050
4482583           $229,374.04    79.99                       0.200        0.0200        0.0300
4482751           $174,910.10    70.40                       0.200        0.0200        0.2800
4482883           $290,230.73    80.00                       0.200        0.0200        0.5300
4483062           $387,688.10    58.56                       0.200        0.0200        0.7800
4483095           $117,984.01    70.00                       0.200        0.0200        1.2800
4483102           $506,431.82    74.71                       0.200        0.0200        0.2800
4483251            $48,549.66    29.52                       0.200        0.0200        0.2800
4483275           $243,101.67    75.26                       0.200        0.0200        0.4050
4483285            $99,432.76    44.25                       0.200        0.0200        1.2800
4483313           $260,883.85    80.00                       0.200        0.0200        0.9050
4483319           $327,213.49    75.00                       0.200        0.0200        1.4050
4483329           $607,875.08    55.59                       0.200        0.0200        0.7800
4483346           $231,091.27    88.94              01       0.200        0.0200        0.5300
4483378           $398,765.21    33.33                       0.200        0.0200        0.2800
4483426           $246,237.51    79.68                       0.200        0.0200        0.2800
4483447           $429,171.06    70.00                       0.200        0.0200        0.2800
4483463           $221,528.92    71.68                       0.200        0.0200        0.5300
4483469           $233,269.73    69.85                       0.200        0.0200        0.1550
4483499           $230,294.66    58.78                       0.200        0.0200        0.4050
4483716            $55,751.09    70.00                       0.200        0.0200        0.7800
4483738           $257,447.74    74.00                       0.200        0.0200        0.6550
4483811           $398,778.63    71.17                       0.200        0.0200        0.4050
4483826            $29,829.82    75.00                       0.200        0.0200        1.2800
4483879           $307,243.67    62.86                       0.200        0.0200        1.0300
4484130           $267,098.93    80.00                       0.200        0.0200        0.0300
4484166           $383,811.51    73.75                       0.200        0.0200        0.2800
4484228           $223,285.57    80.00                       0.200        0.0200        0.0000
4484234           $357,697.06    72.01                       0.200        0.0200        0.0000
4484292           $277,502.20    78.43                       0.200        0.0200        0.7800
4484445           $417,564.43    80.00                       0.200        0.0200        1.0300
4484543           $240,654.80    78.12                       0.200        0.0200        0.2800
4484642           $461,334.90    76.86                       0.200        0.0200        0.9050
4484662           $211,738.72    80.00                       0.200        0.0200        0.7800
4484665           $297,323.80    79.47                       0.200        0.0200        0.7800
4484672           $285,565.72    69.05                       0.200        0.0200        0.5300
4484676           $252,714.48    79.99                       0.200        0.0200        1.0300
4484680           $327,023.91    41.77                       0.200        0.0200        0.6550
4484683           $592,606.41    70.59                       0.200        0.0200        0.5300
4484687           $292,350.59    66.46                       0.200        0.0200        0.1550
4484704           $265,335.10    82.38              13       0.200        0.0200        0.9050
4484790           $323,929.32    59.09                       0.200        0.0200        0.0000
4484832            $49,453.45    80.00                       0.200        0.0200        0.7800
4484908           $258,300.58    80.00                       0.200        0.0200        0.0000


                                      224
<PAGE>
<CAPTION>

(i)             (ix)             (x)    (xi)       (xii)          (xiii)      (xiv)          (xv)
- -----           --------------   --------------- ----------  --------    -----------    -----------
                CUT-OFF
MORTGAGE        DATE                             MORTGAGE                MASTER         FIXED
LOAN            PRINCIPAL                        INSURANCE   SERVICE     SERVICE        RETAINED
NUMBER          BALANCE          LTV   SUBSIDY   CODE        FEE         FEE            YIELD
- --------        --------------   --------------- ----------  --------    -----------    -----------
<S>               <C>            <C>    <C>      <C>         <C>          <C>           <C>
4484909           $155,095.35    78.39                       0.200        0.0200        1.0300
4484952           $282,126.38    77.96                       0.200        0.0200        0.2800
4484956           $262,567.70    80.00                       0.200        0.0200        1.7800
4484997           $478,550.34    67.61                       0.200        0.0200        0.5300
4484998           $233,345.95    90.00                       0.200        0.0200        1.4050
4485093           $299,073.91    59.41                       0.200        0.0200        0.2800
4485106           $349,897.28    88.04                       0.200        0.0200        0.0000
4485185           $404,000.00    80.00                       0.200        0.0200        0.0000
4485252           $237,955.06    45.74                       0.200        0.0200        0.1550
4485268           $264,154.81    78.64                       0.200        0.0200        0.0000
4485300           $257,147.66    75.00                       0.200        0.0200        0.2800
4485482           $277,276.49    80.00                       0.200        0.0200        0.0000
4485484           $245,253.55    75.91                       0.200        0.0200        0.9050
4485499           $239,089.92    90.00              12       0.200        0.0200        0.9050
4485510           $301,067.73    76.46                       0.200        0.0200        0.2800
4485536           $288,223.59    74.36                       0.200        0.0200        0.4050
4485564           $221,821.19    80.00                       0.200        0.0200        0.0000
4485579            $91,719.09    63.45                       0.200        0.0200        0.4050
4485593           $218,681.48    68.86                       0.200        0.0200        0.6550
4485663           $223,636.69    60.00                       0.200        0.0200        0.5300
4485668           $248,550.24    55.56                       0.200        0.0200        1.0300
4485774           $426,056.94    80.00                       0.200        0.0200        0.0000
4485832           $487,189.68    67.59                       0.200        0.0200        1.1550
4485889           $108,674.54    80.00                       0.200        0.0200        1.4050
4485966           $250,474.40    75.00                       0.200        0.0200        0.2800
4485981           $248,833.30    76.29                       0.200        0.0200        1.1550
4486026           $395,226.91    77.67                       0.200        0.0200        0.7800
4486077           $313,429.45    80.00                       0.200        0.0200        0.2800
4486220           $424,000.00    80.00                       0.200        0.0200        0.5300
4486237           $225,593.76    83.20                       0.200        0.0200        0.1550
4486253           $119,653.21    74.07                       0.200        0.0200        1.0300
4486270           $416,600.00    40.06                       0.200        0.0200        0.2800
4486304           $245,453.74    70.57                       0.200        0.0200        0.1550
4486352           $319,033.68    42.24                       0.200        0.0200        0.4050
4486358           $261,762.47    77.24                       0.200        0.0200        0.0000
4486374           $425,000.00    77.27                       0.200        0.0200        0.2800
4486416           $229,573.41    67.74                       0.200        0.0200        0.0300
4486431           $248,451.85    78.13                       0.200        0.0200        0.2800
4486452           $237,982.86    79.97                       0.200        0.0200        0.0000
4486507            $94,314.29    70.07                       0.200        0.0200        0.5300
4486508           $350,000.00    60.87                       0.200        0.0200        0.1550
4486539           $380,000.00    64.41                       0.200        0.0200        0.2800
4486569           $370,813.55    74.40                       0.200        0.0200        0.0000
4486626           $310,018.81    64.12                       0.200        0.0200        0.0300
4486668           $276,230.40    80.00                       0.200        0.0200        0.4050
4486727           $125,000.00    27.47                       0.200        0.0200        0.1550
4486770           $109,678.58    68.75                       0.200        0.0200        0.9050
4486782           $298,260.30    40.54                       0.200        0.0200        1.0300
4486796           $297,039.21    77.40                       0.200        0.0200        0.0000
4486801           $258,000.00    80.00                       0.200        0.0200        0.0000
4486823           $425,000.00    35.42                       0.200        0.0200        0.5300
4486886           $299,083.98    67.42                       0.200        0.0200        0.4050
4486889           $261,715.87    75.00                       0.200        0.0200        0.6550
4486997           $219,290.69    42.31                       0.200        0.0200        0.0000
4487035           $279,097.25    80.00                       0.200        0.0200        0.0000
4487083           $398,710.36    68.38                       0.200        0.0200        0.0000


                                      225
<PAGE>
<CAPTION>

(i)             (ix)             (x)    (xi)       (xii)          (xiii)      (xiv)          (xv)
- -----           --------------   --------------- ----------  --------    -----------    -----------
                CUT-OFF
MORTGAGE        DATE                             MORTGAGE                MASTER         FIXED
LOAN            PRINCIPAL                        INSURANCE   SERVICE     SERVICE        RETAINED
NUMBER          BALANCE          LTV   SUBSIDY   CODE        FEE         FEE            YIELD
- --------        --------------   --------------- ----------  --------    -----------    -----------
<S>               <C>            <C>    <C>      <C>         <C>          <C>           <C>
4487139           $388,742.60    42.86                       0.200        0.0200        0.0000
4487191           $300,465.58    80.00                       0.200        0.0200        0.6550
4487289            $79,768.80    19.51                       0.200        0.0200        1.0300
4487305           $320,000.00    80.00                       0.200        0.0200        0.0300
4487387            $49,837.04    28.57                       0.200        0.0200        0.0000
4487436           $250,073.42    75.07                       0.200        0.0200        1.2800
4487485           $344,870.35    73.92                       0.200        0.0200        0.1550
4487579           $212,546.44    80.68              06       0.200        0.0200        0.9050
4487687           $583,213.75    62.90                       0.200        0.0200        0.4050
4487780           $450,619.86    80.00                       0.200        0.0200        0.4050
4487926           $110,625.80    70.00                       0.200        0.0200        0.9050
4487950           $117,252.55    80.00                       0.200        0.0200        0.7800
4487980           $248,322.60    63.87                       0.200        0.0200        0.1550
4488093           $238,561.28    75.97                       0.200        0.0200        0.2800
4488134           $353,974.10    51.30                       0.200        0.0200        1.0300
4488136           $366,472.79    70.00                       0.200        0.0200        1.4050
4488141           $318,061.08    80.00                       0.200        0.0200        0.5300
4488200           $633,039.78    38.48                       0.200        0.0200        0.2800
4488213           $300,000.00    80.00                       0.200        0.0200        0.0000
4488228           $348,895.77    53.03                       0.200        0.0200        0.0300
4488284           $247,500.00    75.00                       0.200        0.0200        0.5300
4488286           $311,081.38    72.03                       0.200        0.0200        0.5300
4488327           $481,509.00    79.18                       0.200        0.0200        0.2800
4488380           $490,000.00    74.41                       0.200        0.0200        0.0000
4488395           $277,151.15    61.78                       0.200        0.0200        0.4050
4488491           $228,799.24    90.00                       0.200        0.0200        0.4050
4488532           $283,142.28    84.78                       0.200        0.0200        0.5300
4488546            $49,683.58    55.62                       0.200        0.0200        0.0300
4488852           $212,983.24    64.55                       0.200        0.0200        0.1550
4488884           $248,468.60    55.68                       0.200        0.0200        0.4050
4488922           $399,177.41    70.87                       0.200        0.0200        0.4050
4488956            $34,891.95    28.00                       0.200        0.0200        0.2800
4488971           $600,000.00    61.86                       0.200        0.0200        0.0300
4489038           $648,058.36    59.09                       0.200        0.0200        0.6550
4489121           $242,305.07    75.00                       0.200        0.0200        0.7800
4489247            $63,815.05    79.01                       0.200        0.0200        1.0300
4489281           $373,854.97    78.95                       0.200        0.0200        0.4050
4489396           $136,850.00    74.99                       0.200        0.0200        0.9050
4489540           $490,796.88    67.11                       0.200        0.0200        0.5300
4489567           $167,379.64    74.99                       0.200        0.0200        0.5300
4489573           $415,400.00    72.24                       0.200        0.0200        0.0300
4489595           $238,543.15    75.00                       0.200        0.0200        0.7800
4489604           $360,772.91    75.00                       0.200        0.0200        0.5300
4489627           $397,495.93    34.78                       0.200        0.0200        0.1550
4489645           $304,000.00    80.00                       0.200        0.0200        0.4050
4489733           $824,973.31    43.55                       0.200        0.0200        0.4050
4489771           $231,550.00    77.18                       0.200        0.0200        0.4050
4489772           $161,122.56    78.83                       0.200        0.0200        0.7800
4489774           $456,367.54    67.81                       0.200        0.0200        0.5300
4490099            $84,496.12    51.20                       0.200        0.0200        0.7800
4490203           $249,228.26    29.07                       0.200        0.0200        0.2800
4490401           $269,500.00    70.00                       0.200        0.0200        0.1550
4490485           $150,000.00    74.26                       0.200        0.0200        0.2800
4490487           $215,000.00    79.63                       0.200        0.0200        0.4050
4490903           $600,000.00    44.48                       0.200        0.0200        0.0300


                                      226
<PAGE>
<CAPTION>

(i)             (ix)             (x)    (xi)       (xii)          (xiii)      (xiv)          (xv)
- -----           --------------   --------------- ----------  --------    -----------    -----------
                CUT-OFF
MORTGAGE        DATE                             MORTGAGE                MASTER         FIXED
LOAN            PRINCIPAL                        INSURANCE   SERVICE     SERVICE        RETAINED
NUMBER          BALANCE          LTV   SUBSIDY   CODE        FEE         FEE            YIELD
- --------        --------------   --------------- ----------  --------    -----------    -----------
<S>               <C>            <C>    <C>      <C>         <C>          <C>           <C>
4491007           $405,561.48    79.99                       0.200        0.0200        0.9050
4491088            $99,701.29    73.53                       0.200        0.0200        0.6550
4491216           $127,630.10    80.00                       0.200        0.0200        1.0300
4491377           $376,347.33    68.64                       0.200        0.0200        0.4050
4491479           $253,454.93    79.94                       0.200        0.0200        0.5300
4491502           $238,394.02    61.49                       0.200        0.0200        0.9050
4491679           $232,000.00    73.65                       0.200        0.0200        0.0300
4491761           $248,000.00    54.51                       0.200        0.0200        0.4050
4491831           $131,347.71    74.99                       0.200        0.0200        0.4050
4491848           $149,551.93    54.95                       0.200        0.0200        0.6550
4492037           $515,937.09    75.00                       0.200        0.0200        0.5300
4492094           $230,654.63    80.00                       0.200        0.0200        1.0300
4492175           $225,000.00    51.72                       0.200        0.0200        0.1550
4492207           $169,000.00    72.22                       0.200        0.0200        0.6550
4492235           $481,193.29    68.17                       0.200        0.0200        1.0300
4492430           $137,383.82    69.98                       0.200        0.0200        0.5300
4492556           $100,000.00    30.30                       0.200        0.0200        0.5300
4492558           $149,561.70    71.43                       0.200        0.0200        0.9050
4492595            $99,420.11    64.56                       0.200        0.0200        1.0300
4492730            $76,500.00    75.00                       0.200        0.0200        0.9050
4492817           $236,000.00    78.67                       0.200        0.0200        0.6550
4492972           $217,000.00    57.87                       0.200        0.0200        0.0000
4493305            $52,344.89    75.00                       0.200        0.0200        0.7800
4493852           $472,153.19    80.00                       0.200        0.0200        0.6550
4493864           $222,100.00    68.34                       0.200        0.0200        0.7800
4493886           $500,000.00    69.93                       0.200        0.0200        0.1550
4494634           $237,795.36    90.00              12       0.200        0.0200        0.7800
4494700           $333,000.00    72.71                       0.200        0.0200        0.0300
4495024           $367,683.73    53.62                       0.200        0.0200        0.1550
4495036           $265,434.52    79.70                       0.200        0.0200        0.9050
4495068           $404,235.76    68.93                       0.200        0.0200        0.5300
4495076           $225,907.65    79.98                       0.200        0.0200        0.4050
4495286           $231,322.09    80.00                       0.200        0.0200        0.9050
4495455            $32,000.00    39.51                       0.200        0.0200        0.7800
4495641           $388,847.77    79.92                       0.200        0.0200        0.7800
4495880           $236,315.10    72.92                       0.200        0.0200        1.0300
4497121           $300,966.38    76.50                       0.200        0.0200        1.2800
4497688           $260,000.00    55.35                       0.200        0.0200        0.0300
                ===============
              $115,375,988.68
               
<FN>
WAC:            7.4329
WAM:            178.1430
WALTV:          69.1013
</FN>
</TABLE>

                                      227
<PAGE>


                                   EXHIBIT F-2
<TABLE>
<CAPTION>

(i)           (ii)                                       (iii)         (iv)          (v)       (vi)          (vii)       (viii)
- -----        ------------------------  -----    -----    --------      --------      --------  ----------   --------     ----------
                                                                                     NET
MORTGAGE                                                               MORTGAGE      MORTGAGE  CURRENT      ORIGINAL     SCHEDULED
LOAN                                            ZIP      PROPERTY      INTEREST      INTEREST  MONTHLY      TERM TO      MATURITY
NUMBER       CITY                      STATE    CODE     TYPE          RATE          RATE      PAYMENT      MATURITY     DATE
- --------     ----------------------------------------------------      --------      --------  ----------   --------     ---------
<S>          <C>                       <C>      <C>      <C>           <C>            <C>      <C>             <C>        <C>     

4467363      PARKER                    CO       80134    SFD           8.875          6.750    $1,312.93       180       1-Sep-10
4472308      NEW CANEY                 TX       77357    SFD           8              6.750      $542.82       180       1-Nov-10
4473207      LOS ANGELES               CA       90049    SFD           6.875          6.605    $3,826.06       180       1-Jul-10
4473225      SEATTLE                   WA       98112    SFD           7              6.730    $2,202.13       180       1-Sep-10
4475667      INDIAN WELLS              CA       92210    SFD           6.375          6.105    $5,021.29       180       1-Nov-08
4475669      REDLANDS                  CA       92373    SFD           6.95           6.680    $2,007.12       180       1-Feb-09
4475708      REDLANDS                  CA       92373    SFD           6.5            6.230    $2,953.93       180       1-Mar-09
4476636      CENTER VALLEY             PA       18034    SFD           8.75           6.750    $1,055.42       180       1-Nov-10
4480198      ROCKAWAY                  NJ        7866    SFD           7.875          6.750    $1,327.83       180       1-Nov-10
4481441      DELL RAPIDS               SD       57022    SFD           8              6.750    $1,031.15       180       1-Aug-10
4481449      HELENA                    MT       59601    SFD           7.5            6.750    $1,390.52       180       1-Sep-10
4481460      PUEBLO                    CO       81005    SFD           7.5            6.750    $1,097.59       180       1-Sep-10
4481527      WESTCLIFFE                CO       81252    SFD           7.875          6.750      $834.64       180       1-Sep-10
4483486      HARRISBURG                SD       57032    SFD           8.25           6.750      $693.66       180       1-Sep-10
4484535      ROSLYN HEIGHTS            NY       11577    SFD           8.25           6.750    $2,105.21       180       1-Nov-10
4484550      MT. POCONO                PA       18344    SFD           8.25           6.750    $1,212.68       180       1-Aug-10
4484579      GREEN OAKS                MI       48178    SFD           8              6.750    $1,099.00       180       1-Aug-10
4484654      MINNEAPOLIS               MN       55414    SFD           7.5            6.750      $742.54       180       1-Sep-10
4484949      LEWIS CENTER              OH       43035    SFD           7.875          6.750    $2,541.85       180       1-Nov-10
4484954      KOKOMO                    IN       46901    SFD           7.125          6.750    $2,065.30       180       1-Nov-10
4490690      NORTH OAKS                MN       55127    SFD           7.5            6.750    $3,244.55       180       1-Oct-10
4490697      BILLINGS                  MT       59102    SFD           8.25           6.750    $3,880.57       180       1-Nov-10
4490699      WILLMAR                   MN       56201    SFD           8              6.750    $3,344.79       180       1-Nov-10
4490704      BEVERLY                   MA        1915    SFD           7.125          6.750    $3,543.62       180       1-Oct-10
4490710      BROOKLYN PARK             MN       55443    SFD           7.875          6.750    $2,105.56       180       1-Oct-10
4490717      HIGHLAND BEACH            FL       33487    HCO           7.5            6.750    $2,261.92       180       1-Sep-10
4490725      EDINA                     MN       55439    SFD           8              6.750    $2,974.47       180       1-Sep-10
4490731      MONUMENT                  CO       80132    SFD           7.5            6.750    $2,873.74       180       1-Oct-10
4490732      LONGMONT                  CO       80503    SFD           8              6.750    $1,210.82       180       1-Nov-10
4490739      BRECKENRIDGE              CO       80424    SFD           7.75           6.750    $2,746.18       180       1-Oct-10
4490764      LAKEWOOD                  CO       80227    LCO           8.25           6.750      $485.08       180       1-Oct-10
4490769      OMAHA                     NE       68164    SFD           7.125          6.750    $4,257.41       180       1-Sep-10
4490801      WOODBURY                  MN       55125    SFD           7.5            6.750    $2,345.35       180       1-Oct-10
4490826      PUEBLO                    CO       81005    SFD           6.875          6.605    $2,461.52       180       1-Sep-10
4494769      HONOLULU                  HI       96813    SFD           7.125          6.750    $4,456.69       180       1-Dec-10
4494828      HONOLULU                  HI       96822    SFD           7.125          6.750    $9,058.32       180       1-Dec-10
4496054      HONOLULU                  HI       96818    SFD           7.25           6.750    $3,476.19       180       1-Dec-10

                                      228
<PAGE>
<CAPTION>
(i)          (ix)               (x)      (xi)        (xii)       (xiii)         (xiv)          (xv)
- -----        --------------    ------   ---------    ----------  --------       -----------    -----------
             CUT-OFF
MORTGAGE     DATE                                    MORTGAGE                   MASTER         FIXED
LOAN         PRINCIPAL                               INSURANCE   SERVICE        SERVICE        RETAINED
NUMBER       BALANCE           LTV      SUBSIDY      CODE        FEE            FEE            YEILD
- --------     --------------    ------   ---------    ----------  --------       -----------    -----------
<S>           <C>               <C>      <C>         <C>          <C>            <C>           <C>

4467363       $128,631.47       80                                0.250          0.020         1.8550
4472308        $56,304.28       55.15                             0.250          0.020         0.9800
4473207       $391,647.49       74.61                             0.250          0.020         0.0000
4473225       $241,089.83       43.21                             0.250          0.020         0.0000
4475667       $524,989.75       68.35                             0.250          0.020         0.0000
4475669       $205,780.52       58.18                             0.250          0.020         0.0000
4475708       $311,816.35       82.71                 12          0.250          0.020         0.0000
4476636       $104,737.48       80                                0.250          0.020         1.7300
4480198       $138,461.73       38.17                             0.250          0.020         0.8550
4481441       $105,997.63       79.05                             0.250          0.020         0.9800
4481449       $147,706.41       75                                0.250          0.020         0.4800
4481460       $116,589.57       80                                0.250          0.020         0.4800
4481527        $86,697.30       80                                0.250          0.020         0.8550
4483486        $70,475.52       79.44                             0.250          0.020         1.2300
4484535       $215,147.32       70                                0.250          0.020         1.2300
4484550       $119,820.37       70.82                             0.250          0.0200        1.2300
4484579       $112,364.42       50                                0.250          0.0200        0.9800
4484654        $78,875.21       90                   01           0.250          0.0200        0.4800
4484949       $263,615.52       80                                0.250          0.0200        0.8550
4484954       $225,852.66       80                                0.250          0.0200        0.1050
4490690       $345,732.00       89.74                01           0.250          0.0200        0.4800
4490697       $396,584.92       80                                0.250          0.0200        1.2300
4490699       $346,945.35       55.56                             0.250          0.0200        0.9800
4490704       $386,272.85       80                                0.250          0.0200        0.1050
4490710       $219,379.61       72.31                             0.250          0.0200        0.8550
4490717       $240,269.05       46.04                             0.250          0.0200        0.4800
4490725       $306,692.28       75                                0.250          0.0200        0.9800
4490731       $306,083.22       72.94                             0.250          0.0200        0.4800
4490732       $125,594.21       70                                0.250          0.0200        0.9800
4490739       $288,268.61       75                                0.250          0.0200        0.7300
4490764        $44,359.84       43.67                             0.250          0.0200        1.2300
4490769       $462,578.48       62.67                             0.250          0.0200        0.1050
4490801       $249,914.82       74.77                             0.250          0.0200        0.4800
4490826       $271,547.92       80                                0.250          0.0200        0.0000
4494769       $488,920.00       80                                0.250          0.0200        0.1050
4494828       $993,739.83       45.82                             0.250          0.0200        0.1050
4496054       $377,441.85       78.52                             0.250          0.0200        0.2300
           ================
            $9,496,925.67

<FN>
WAC:                             7.416
WAM:                           173.8389
WALTV:                          69.3171
</FN>


                                      229
<PAGE>
<CAPTION>
(i)          (xvi)                                      (xvii)
- -----        -----------                                -----------

MORTGAGE                                                PHMC
LOAN                                                    LOAN
NUMBER       SERVICER                                   SELLER
- --------     ---------------------------------------    ------------------------
<S>           <C>                                        <C>   

4467363       BARNETT MORTGAGE COMAPNY                   BARNETT MORTGAGE COMPANY
4472308       FIRST TOWN MORTGAGE CORP.                  FIRST TOWN MORTGAGE CORP.
4473207       COUNTRYWIDE FUNDING CORP.                  COUNTRYWIDE FUNDING CORP.
4473225       COUNTRYWIDE FUNDING CORP.                  COUNTRYWIDE FUNDING CORP.
4475667       COUNTRYWIDE FUNDING CORP.                  COUNTRYWIDE FUNDING CORP.
4475669       COUNTRYWIDE FUNDING CORP.                  COUNTRYWIDE FUNDING CORP.
4475708       COUNTRYWIDE FUNDING CORP.                  COUNTRYWIDE FUNDING CORP.
4476636       FIRST TOWN MORTGAGE CORP.                  FIRST TOWN MORTGAGE CORP.
4480198       FIRST TOWN MORTGAGE CORP.                  FIRST TOWN MORTGAGE CORP.
4481441       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4481449       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4481460       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4481527       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4483486       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4484535       BARNETT MORTGAGE COMAPNY                   BARNETT MORTGAGE COMAPNY
4484550       BARNETT MORTGAGE COMAPNY                   BARNETT MORTGAGE COMAPNY
4484579       BARNETT MORTGAGE COMAPNY                   BARNETT MORTGAGE COMAPNY
4484654       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4484949       NATIONAL CITY MORTGAGE CO.                 NATIONAL CITY MORTGAGE CO.
4484954       NATIONAL CITY MORTGAGE CO.                 NATIONAL CITY MORTGAGE CO.
4490690       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490697       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490699       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490704       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490710       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490717       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490725       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490731       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490732       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490739       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490764       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490769       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490801       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4490826       FBS MORTGAGE CORPORATION                   FBS MORTGAGE CORPORATION
4494769       BANK OF HAWAII                             BANK OF HAWAII
4494828       BANK OF HAWAII                             BANK OF HAWAII
4496054       BANK OF HAWAII                             BANK OF HAWAII
                                                         
</TABLE>

                                      230
<PAGE>

                                                   
                                    EXHIBIT G


                               REQUEST FOR RELEASE
                       (for Trust Administrator/Custodian)


Loan Information

        Name of Mortgagor:                         _____________________________

        Servicer
        Loan No.:                                  _____________________________

Custodian/Trust Administrator

        Name:                                      _____________________________

        Address:                                   _____________________________

                                                   -----------------------------
        Custodian/Trust Administrator
        Mortgage File No.:                         _____________________________

Seller

        Name:                                      _____________________________

        Address:                                   _____________________________

                                                   -----------------------------

        Certificates:                              Mortgage Pass-Through 
                                                   Certificates, Series 1996-3


               The undersigned  Master Servicer hereby  acknowledges that it has
received from First Bank National  Association,  as Trust  Administrator for the
Holders of Mortgage  Pass-Through  Certificates,  Series  1996-3,  the documents
referred to below (the "Documents"). All capitalized terms not otherwise defined
in this Request for Release  shall have the  meanings  given them in the Pooling
and  Servicing  Agreement  dated as of  February  28,  1996  (the  "Pooling  and
Servicing  Agreement")  among the Trust  Administrator,  the Seller,  the Master
Servicer and Firstar Trust Company, as Trustee.

               ( ) Promissory Note dated ______________,  199__, in the original
principal  sum of  $___________,  made by  ____________________,  payable to, or
endorsed to the order of, the Trustee.



                                      231
<PAGE>

               ( ) Mortgage recorded on  _____________________ as instrument no.
______________   in   the   County   Recorder's   Office   of  the   County   of
____________________,   State  of  _______________________  in  book/reel/docket
____________________ of official records at page/image ____________.

               ( ) Deed of Trust recorded on  ____________________ as instrument
no.  _________________  in  the  County  Recorder's  Office  of  the  County  of
___________________,    State   of    _________________    in   book/reel/docket
____________________ of official records at page/image ____________.

               ( )  Assignment  of  Mortgage  or Deed of Trust  to the  Trustee,
recorded on  ______________________________  as instrument no. ______________ in
the County Recorder's Office of the County of  ______________________,  State of
_____________________  in  book/reel/docket   ____________________  of  official
records at page/image ____________.

               ( ) Other  documents,  including any  amendments,  assignments or
other assumptions of the Mortgage Note or Mortgage.

               ( ) ---------------------------------------------

               ( ) ---------------------------------------------

               ( ) ---------------------------------------------

               ( ) ---------------------------------------------

        The  undersigned  Master  Servicer  hereby  acknowledges  and  agrees as
follows:

               (1) The Master  Servicer shall hold and retain  possession of the
        Documents  in trust  for the  benefit  of the  Trustee,  solely  for the
        purposes provided in the Agreement.

               (2) The Master  Servicer  shall not cause or permit the Documents
        to become  subject  to, or  encumbered  by, any claim,  liens,  security
        interest,  charges,  writs of attachment or other  impositions nor shall
        the  Master  Servicer  assert or seek to assert  any claims or rights of
        setoff to or against the Documents or any proceeds thereof.

               (3) The Master Servicer shall return the Documents to the Trustee
        when the need  therefor  no longer  exists,  unless  the  Mortgage  Loan
        relating to the Documents has been  liquidated and the proceeds  thereof
        have been  remitted to the  Certificate  Account and except as expressly
        provided in the Agreement.




                                      232
<PAGE>

               (4)  The  Documents  and  any  proceeds  thereof,  including  any
        proceeds  of  proceeds,  coming  into the  possession  or control of the
        Master  Servicer  shall at all times be earmarked for the account of the
        Trustee,  and the  Master  Servicer  shall  keep the  Documents  and any
        proceeds  separate  and distinct  from all other  property in the Master
        Servicer's possession, custody or control.

                                         SECURITIZED ASSET SERVICES CORPORATION

                                         By:  __________________________

                                         Title: ________________________
Date: ________________, 19__



                                      233
<PAGE>

                                    EXHIBIT H

                                   AFFIDAVIT  PURSUANT TO SECTION  860E(e)(4) OF
                                   THE  INTERNAL   REVENUE  CODE  OF  1986,   AS
                                   AMENDED, AND FOR NON-ERISA INVESTORS

STATE OF                 )
                      ) ss:
COUNTY OF                )

               [NAME OF OFFICER], being first duly sworn, deposes and says:

               1. That he is  [Title of  Officer]  of [Name of  Purchaser]  (the
"Purchaser"),  a  [description  of type of entity] duly  organized  and existing
under the laws of the [State of ] [United  States],  on behalf of which he makes
this affidavit.

               2. That the Purchaser's Taxpayer Identification Number is [ ].

               3. That the Purchaser is not a "disqualified organization" within
the meaning of Section  860E(e)(5),of  the  Internal  Revenue  Code of 1986,  as
amended  (the  "Code"),  or an  ERISA  Prohibited  Holder,  and  will  not  be a
"disqualified  organization"  or an  ERISA  Prohibited  Holder,  as of  [date of
transfer],  and that the Purchaser is not acquiring The Prudential Home Mortgage
Securities  Company,  Inc. Mortgage  Pass-Through  Certificates,  Series 1996-3,
Class A-R Certificate  (the "Class A-R  Certificate")  for the account of, or as
agent  (including  a broker,  nominee,  or other  middleman)  for, any person or
entity from which it has not received an affidavit  substantially in the form of
this affidavit.  For these purposes,  a  "disqualified  organization"  means the
United  States,  any  state  or  political   subdivision  thereof,  any  foreign
government, any international organization, any agency or instrumentality of any
of the foregoing  (other than an  instrumentality  if all of its  activities are
subject to tax and a majority of its board of  directors is not selected by such
governmental entity), any cooperative organization furnishing electric energy or
providing  telephone  service  to persons in rural  areas as  described  in Code
Section  1381(a)(2)(C),  or any organization (other than a farmers'  cooperative
described  in Code  Section  521) that is exempt  from  taxation  under the Code
unless such  organization  is subject to the tax on  unrelated  business  income
imposed by Code Section 511. For these purposes,  an "ERISA  Prohibited  Holder"
means an  employee  benefit  plan  subject to the  fiduciary  provisions  of the
Employee  Retirement  Income Security Act of 1974, as amended,  ("ERISA") and/or
Code  Section  4975 or any  governmental  plan,  as defined in Section  3(32) of
ERISA,  subject  to any  federal,  state or local law  which  is, to a  material
extent,  similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan") or a Person investing the assets of such a Plan.



                                      234
<PAGE>

               4.  That the  Purchaser  historically  has paid its debts as they
have come due and  intends  to pay its debts as they come due in the  future and
the  Purchaser  intends  to pay  taxes  associated  with  holding  the Class A-R
Certificate as they become due.

               5.  That  the  Purchaser   understands  that  it  may  incur  tax
liabilities  with respect to the Class A-R  Certificate  in excess of cash flows
generated by the Class A-R Certificate.

               6. That the Purchaser will not transfer the Class A-R Certificate
to any person or entity from which the  Purchaser  has not received an affidavit
substantially  in the form of this  affidavit  and as to which the Purchaser has
actual  knowledge that the  requirements set forth in paragraph 3, 4 or 7 hereof
are not  satisfied or that the Purchaser has reason to know does not satisfy the
requirements set forth in paragraph 4 hereof.

               7. That the Purchaser  (i) is not a Non-U.S.  Person or (ii) is a
Non-U.S.  Person that holds the Class A-R  Certificate  in  connection  with the
conduct of a trade or business  within the United  States and has  furnished the
transferor  and the  Trust  Administrator  with an  effective  Internal  Revenue
Service  Form 4224 or successor  form at the time and in the manner  required by
the Code or (iii) is a Non-U.S. Person that has delivered to both the transferor
and the Trust Administrator an opinion of a nationally recognized tax counsel to
the effect that the transfer of the Class A-R Certificate to it is in accordance
with the requirements of the Code and the regulations promulgated thereunder and
that such  transfer of the Class A-R  Certificate  will not be  disregarded  for
federal income tax purposes. "Non-U.S. Person" means an individual, corporation,
partnership  or other  person  other  than a citizen or  resident  of the United
States,  a  corporation,  partnership or other entity created or organized in or
under the laws of the United States or any political  subdivision thereof, or an
estate or trust that is subject to U.S.  federal  income tax  regardless  of the
source of its income.

               8. That the  Purchaser  agrees to such  amendments of the Pooling
and  Servicing   Agreement  as  may  be  required  to  further   effectuate  the
restrictions  on transfer of the Class A-R  Certificate to such a  "disqualified
organization,"  an agent thereof,  an ERISA  Prohibited  Holder or a person that
does not satisfy the  requirements  of paragraph 4,  paragraph 5 and paragraph 7
hereof.

               9. That the Purchaser  consents to the  designation of the Master
Servicer as its agent to act as "tax  matters  person" of the REMIC  pursuant to
Section 3.01 of the Pooling and Servicing Agreement,  and if such designation is
not permitted by the Code and  applicable  law, to act as tax matters  person if
requested to do so.





                                      235
<PAGE>


               IN WITNESS  WHEREOF,  the Purchaser has caused this instrument to
be executed on its behalf,  pursuant to authority of its Board of Directors,  by
its [Title of Officer] this ___ day of , 19 __.

                                           [NAME OF PURCHASER]


                                         By:__________________________
                                            [Name of Officer]
                                            [Title of Officer]


               Personally  appeared before me the above-named [Name of Officer],
known  or  proved  to me to be  the  same  person  who  executed  the  foregoing
instrument and to be the [Title of Officer], of the Purchaser,  and acknowledged
to me that he [she]  executed  the same as his  [her]  free act and deed and the
free act and deed of the Purchaser.


               Subscribed and sworn before me this __ day of           , 19 __.
                                                             ----------

- -----------------------------
NOTARY PUBLIC

COUNTY OF____________________

STATE OF_____________________

My commission expires the __ day of __________, 19__.




                                      236
<PAGE>

                                    EXHIBIT I






                [Letter from Transferor of Class A-R Certificate]





                                     [Date]




First Bank National Association
180 East Fifth Street
St. Paul, Minnesota  55101

               Re:    The Prudential Home Mortgage
                      Securities Company, Inc.
                      Mortgage Pass-Through Certificates,
                      Series 1996-3, Class A-R

Ladies and Gentlemen:
               [Transferor] has reviewed the attached affidavit of [Transferee],
and has no actual knowledge that such affidavit is not true and has no reason to
know that the information contained in paragraph 4 thereof is not true.
                                                         
                                              Very truly yours,
                                             [Transferor]

                                             ----------------------




                                      237
<PAGE>

                                    EXHIBIT J


              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.


                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1996-3
                      CLASS [B-3] [B-4] [B-5] CERTIFICATES


                               TRANSFEREE'S LETTER



                                                   ----------------- --, ----

First Bank National Association
180 East Fifth Street
St. Paul, Minnesota  55101


The Prudential Home Mortgage Securities Company, Inc.
5325 Spectrum Drive
Frederick, Maryland 21701

               The  undersigned  (the  "Purchaser")  proposes  to  purchase  The
Prudential  Home  Mortgage  Securities  Company,   Inc.  Mortgage   Pass-Through
Certificates,  Series 1996-3,  Class [B-3] [B-4] [B-5]  Certificates (the "Class
[B-3] [B-4] [B-5]  Certificates")  in the principal amount of  $___________.  In
doing so, the Purchaser hereby acknowledges and agrees as follows:

               Section 1. Definitions. Each capitalized term used herein and not
otherwise  defined  herein shall have the meaning  ascribed to it in the Pooling
and  Servicing  Agreement,  dated as of  February  28,  1996 (the  "Pooling  and
Servicing  Agreement")  among The Prudential Home Mortgage  Securities  Company,
Inc., as seller  ("PHMSC"),  Securitized Asset Services  Corporation,  as master
servicer  (the "Master  Servicer"),  First Bank National  Association,  as trust
administrator (the "Trust  Administrator") and Firstar Trust Company, as trustee
(the  "Trustee"),  of The  Prudential  Home Mortgage  Securities  Company,  Inc.
Mortgage Pass-Through Certificates, Series 1996-3.

               Section 2.  Representations  and Warranties of the Purchaser.  In
connection with the proposed transfer,  the Purchaser represents and warrants to
PHMSC, the Master Servicer and the Trust Administrator that:

               (a) The Purchaser is duly organized, validly existing and in good
standing under the laws of the jurisdiction in which the Purchaser is organized,
is  authorized  to invest in the Class [B-3] [B-4]  [B-5]  Certificates,  and to
enter into this Agreement, and duly executed and delivered this Agreement.


                                      238
<PAGE>

               (b) The  Purchaser  is  acquiring  the Class  [B-3]  [B-4]  [B-5]
Certificates  for its  own  account  as  principal  and  not  with a view to the
distribution thereof, in whole or in part.

               [(c) The  Purchaser  has  knowledge  of  financial  and  business
matters and is capable of  evaluating  the merits and risks of an  investment in
the Class  [B-3]  [B-4]  [B-5]  Certificates;  the  Purchaser  has  sought  such
accounting,  legal and tax  advice  as it has  considered  necessary  to make an
informed  investment  decision;  and the  Purchaser is able to bear the economic
risk of an investment in the Class [B-3] [B-4] [B-5] Certificates and can afford
a complete loss of such investment.]

               [(c) The  Purchaser is a "Qualified  Institutional  Buyer" within
the meaning of Rule 144A of the Act.]

               (d) The Purchaser  confirms that (a) it has received and reviewed
a copy of the Private Placement  Memorandum dated February __, 1996, relating to
the Class [B-3] [B-4] [B-5]  Certificates and reviewed,  to the extent it deemed
appropriate,  the  documents  attached  thereto  or  incorporated  by  reference
therein, (b) it has had the opportunity to ask questions of, and receive answers
from PHMSC  concerning the Class [B-3] [B-4] [B-5]  Certificates and all matters
relating thereto, and obtain any additional  information  (including  documents)
relevant to its  decision to purchase  the Class [B-3] [B-4] [B-5]  Certificates
that PHMSC possesses or can possess without  unreasonable  effort or expense and
(c) it has  undertaken  its own  independent  analysis of the  investment in the
Class [B-3] [B-4] [B-5] Certificates. The Purchaser will not use or disclose any
information it receives in connection with its purchase of the Class [B-3] [B-4]
[B-5]  Certificates  other than in  connection  with a subsequent  sale of Class
[B-3] [B-4] [B-5] Certificates.

               (e) Either (i) the  Purchaser  is not an  employee  benefit  plan
subject to the fiduciary  responsibility  provisions of the Employee  Retirement
Income  Security  Act of 1974,  as  amended,  ("ERISA")  or Section  4975 of the
Internal Revenue Code of 1986, as amended (the "Code") or any governmental plan,
as defined in Section 3(32) of ERISA subject to any federal,  state or local law
("Similar  Law")  which is,  to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code  (collectively,  a "Plan"),  an agent acting on
behalf  of a Plan,  or a person  utilizing  the  assets of a Plan or (ii) if the
Purchaser  is an  insurance  company,  the source of funds used to purchase  the
Class B Certificate is an "insurance  company general  account" (as such term is
defined in Section V(e) of Prohibited  Transaction  Class  Exemption 95-60 ("PTE
95-60"), 60 Fed. Reg. 35925 (July 12, 1995) and there is no Plan with respect to
which the amount of such  general  account's  reserves and  liabilities  for the
contract(s)  held by or on behalf of such Plan and all other Plans maintained by
the same  employer (or  affiliate  thereof as defined in Section  V(a)(1) of PTE
95-60)  or by the same  employee  organization,  exceed  10% of the total of all
reserves and liabilities of such general account (as such amounts are determined
under  Section  I(a) of PTE  95-60)  at the date of  acquisition  or  (iii)  the
Purchaser has provided a "Benefit Plan Opinion"  satisfactory  to The Prudential



                                      239
<PAGE>

Home Mortgage Securities Company,  Inc. and the Trust Administrator of the Trust
Estate.  A Benefit  Plan Opinion is an opinion of counsel to the effect that the
proposed  transfer  will not (a)  cause the  assets  of the  Trust  Estate to be
regarded as "plan assets" and subject to the fiduciary responsibility provisions
of ERISA or the  prohibited  transaction  provisions of the Code or Similar Law,
(b) give rise to a  fiduciary  duty  under  ERISA,  Section  4975 of the Code or
Similar Law on the part of The  Prudential  Home  Mortgage  Securities  Company,
Inc., the Master Servicer or the Trust Administrator with respect to any Plan or
(c) constitute a prohibited  transaction under ERISA or Section 4975 of the Code
or Similar Law

               (f) If the Purchaser is a depository  institution  subject to the
jurisdiction of the Office of the Comptroller of the Currency ("OCC"), the Board
of  Governors  of the  Federal  Reserve  System  ("FRB"),  the  Federal  Deposit
Insurance Corporation ("FDIC"),  the Office of Thrift Supervision ("OTS") or the
National Credit Union  Administration  ("NCUA"),  the Purchaser has reviewed the
"Supervisory  Policy Statement on Securities  Activities" dated January 28, 1992
of the Federal Financial Institutions Examination Council and the April 15, 1994
Interim  Revision  thereto as adopted by the OCC, FRB,  FDIC, OTS and NCUA (with
modifications  as  applicable),  as  appropriate,  other  applicable  investment
authority,  rules, supervisory policies and guidelines of these agencies and, to
the extent  appropriate,  state banking  authorities  and has concluded that its
purchase of the Class [B-3] [B-4] [B-5] Certificates is in compliance therewith.

               Section 3. Transfer of Class [B-3] [B-4] [B-5] Certificates.

               (a) The  Purchaser  understands  that the Class [B-3] [B-4] [B-5]
Certificates  have not been  registered  under the  Securities  Act of 1933 (the
"Act") or any state  securities laws and that no transfer may be made unless the
Class [B-3] [B-4] [B-5] Certificates are registered under the Act and applicable
state law or unless an exemption from  registration is available.  The Purchaser
further  understands  that  neither  PHMSC,  the Master  Servicer  nor the Trust
Administrator  is under any  obligation  to register the Class [B-3] [B-4] [B-5]
Certificates or make an exemption  available.  In the event that such a transfer
is to be made in reliance  upon an exemption  from the Act or  applicable  state
securities laws, (i) the Trust  Administrator  shall require, in order to assure
compliance with such laws, that the  Certificateholder's  prospective transferee
certify to PHMSC and the Trust  Administrator  as to the  factual  basis for the
registration  or  qualification  exemption  relied  upon,  and (ii)  unless  the
transferee is a "Qualified  Institutional Buyer" within the meaning of Rule 144A
of the Act,  the Trust  Administrator  or PHMSC may,  if such  transfer  is made
within  three years from the Closing  Date,  require an Opinion of Counsel  that
such  transfer  may be made  pursuant  to an  exemption  from the Act and  state
securities  laws,  which Opinion of Counsel shall not be an expense of the Trust
Administrator  or PHMSC.  Any such  Certificateholder  desiring  to effect  such
transfer shall, and does hereby agree to, indemnify the Trust Administrator, the
Trustee,  the Master Servicer and PHMSC against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.



                                      240
<PAGE>

               (b) No transfer of a Class [B-3] [B-4] [B-5] Certificate shall be
made  unless  the  transferee   provides  the  Master  Servicer  and  the  Trust
Administrator  with a  Transferee's  Letter,  substantially  in the form of this
Agreement.

               (c) The Purchaser  acknowledges  that its Class [B-3] [B-4] [B-5]
Certificates  bear  a  legend  setting  forth  the  applicable  restrictions  on
transfer.



                                      241
<PAGE>



               IN WITNESS WHEREOF,  the undersigned has caused this Agreement to
the validly executed by its duly authorized representative as of the day and the
year first above written.

                                   [PURCHASER]

                              By:  ______________________________

                             Its:  ______________________________






                                      242
<PAGE>

                                    EXHIBIT K

              THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.


                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1996-3
                       CLASS [M] [B-1] [B-2] CERTIFICATES


                               TRANSFEREE'S LETTER




                                                   ---------------- --, ----

First Bank National Association
180 East Fifth Street
St. Paul, Minnesota  55101


The Prudential Home Mortgage Securities Company, Inc.
5325 Spectrum Drive
Frederick, Maryland 21701

               The  undersigned  (the  "Purchaser")  proposes  to  purchase  The
Prudential  Home  Mortgage  Securities  Company,   Inc.  Mortgage   Pass-Through
Certificates, Series 1996-3, Class [M] [B-1] [B-2] Certificates in the principal
amount of  $___________.  In doing so, the  Purchaser  hereby  acknowledges  and
agrees as follows:

               Section 1. Definitions. Each capitalized term used herein and not
otherwise  defined  herein shall have the meaning  ascribed to it in the Pooling
and  Servicing  Agreement,  dated as of  February  28,  1996 (the  "Pooling  and
Servicing  Agreement")  among The Prudential Home Mortgage  Securities  Company,
Inc., as seller  ("PHMSC"),  Securitized Asset Services  Corporation,  as master
servicer  (the "Master  Servicer"),  First Bank National  Association,  as trust
administrator (the "Trust  Administrator") and Firstar Trust Company, as trustee
(the  "Trustee"),  of The  Prudential  Home Mortgage  Securities  Company,  Inc.
Mortgage Pass-Through Certificates, Series 1996-3.

               Section 2.  Representations  and Warranties of the Purchaser.  In
connection with the proposed transfer,  the Purchaser represents and warrants to
PHMSC, the Master Servicer and the Trust Administrator that:

               Either (i) the Purchaser is not an employee  benefit plan subject
        to the fiduciary  responsibility  provisions of the Employee  Retirement
        Income  Security Act of 1974,  as amended,  ("ERISA") or Section 4975 of



                                      243
<PAGE>

        the  Internal  Revenue  Code of 1986,  as  amended  (the  "Code") or any
        governmental  plan,  as defined in Section 3(32) of ERISA subject to any
        federal,  state or local law  ("Similar  Law")  which is, to a  material
        extent,  similar  to the  foregoing  provisions  of  ERISA  or the  Code
        (collectively,  a  "Plan"),  an agent  acting on behalf of a Plan,  or a
        person  utilizing  the assets of a Plan or (ii) if the  Purchaser  is an
        insurance  company,  the source of funds used to purchase  the Class [M]
        [B-1] [B-2]  Certificate is an "insurance  company general  account" (as
        such term is defined in Section  V(e) of  Prohibited  Transaction  Class
        Exemption  95-60 ("PTE  95-60"),  60 Fed. Reg. 35925 (July 12, 1995) and
        there is no Plan  with  respect  to which  the  amount  of such  general
        account's  reserves and liabilities  for the  contract(s)  held by or on
        behalf of such Plan and all other Plans  maintained by the same employer
        (or affiliate  thereof as defined in Section V(a)(1) of PTE 95-60) or by
        the same employee organization,  exceed 10% of the total of all reserves
        and  liabilities of such general account (as such amounts are determined
        under Section I(a) of PTE 95-60) at the date of acquisition or (iii) the
        Purchaser  has provided a "Benefit  Plan  Opinion"  satisfactory  to The
        Prudential  Home  Mortgage  Securities  Company,   Inc.  and  the  Trust
        Administrator  of the Trust Estate. A Benefit Plan Opinion is an opinion
        of counsel to the effect that the proposed  transfer  will not (a) cause
        the  assets of the Trust  Estate to be  regarded  as "plan  assets"  and
        subject  to the  fiduciary  responsibility  provisions  of  ERISA or the
        prohibited  transaction  provisions of the Code or Similar Law, (b) give
        rise to a  fiduciary  duty  under  ERISA,  Section  4975 of the  Code or
        Similar  Law on the  part of The  Prudential  Home  Mortgage  Securities
        Company,  Inc.,  the Master  Servicer  or the Trust  Administrator  with
        respect to any Plan or (c)  constitute  a prohibited  transaction  under
        ERISA or Section 4975 of the Code or Similar Law.

               IN WITNESS WHEREOF,  the undersigned has caused this Agreement to
the validly executed by its duly authorized representative as of the day and the
year first above written.

                                   [PURCHASER]



                               By:  _____________________________

                               Its: _____________________________



                                      244
<PAGE>



                                    EXHIBIT L

                              SERVICING AGREEMENTS

                                   (Not Filed)



                                      245
<PAGE>





                                    EXHIBIT M
                      [FORM OF SPECIAL SERVICING AGREEMENT]

                 SPECIAL SERVICING AND COLLATERAL FUND AGREEMENT

        This SPECIAL  SERVICING AND COLLATERAL FUND AGREEMENT (the  "Agreement")
is made and entered into as of , between Securitized Asset Services  Corporation
(the "Company" and "SASCOR") and (the "Purchaser").

                              PRELIMINARY STATEMENT

               is the holder of the entire interest in Securitized  Asset Sales,
Inc.  Mortgage  Pass-Through   Certificates,   Series  ,  Class  (the  "Class  B
Certificates").  The Class B Certificates  were issued pursuant to a Pooling and
Servicing  Agreement  dated as of among The  Prudential  Home Mortgage  Company,
Inc., as Seller,  Securitized  Asset Services  Corporation,  as Master Servicer,
First Bank  National  Association,  as Trust  Administrator  and  Firstar  Trust
Company, as Trustee.

               intends to resell all of the Class B Certificates directly to the
Purchaser on or promptly after the date hereof.

        In connection  with such sale,  the parties  hereto have agreed that the
Company will cause, to the extent that the Company as Master Servicer is granted
such authority in the related Servicing Agreements,  the related servicers (each
a related "Servicer"), which service the Mortgage Loans which comprise the Trust
Estate  related  to the above  referenced  series  under the  related  servicing
agreements (each a related "Servicing Agreement"),  to engage in certain special
servicing  procedures relating to foreclosures for the benefit of the Purchaser,
and that the  Purchaser  will deposit  funds in a  collateral  fund to cover any
losses  attributable  to such  procedures  as well as all  advances and costs in
connection therewith, as set forth herein.

        In consideration of the mutual agreements herein contained,  the receipt
and sufficiency of which are hereby acknowledged,  the Company and the Purchaser
agree that the following  provisions shall become effective and shall be binding
on and enforceable by the Company and the Purchaser:




                                      246
<PAGE>

                                    ARTICLE I

                                   DEFINITIONS

        Section 1.01 Defined Terms

        Whenever used in this Agreement, the following words and phrases, unless
the context otherwise requires, shall have the following meanings:

               Business  Day:  Any day other than (i) a Saturday  or a Sunday or
(ii) a day on which banking  institutions  in the State of New York are required
or authorized by law or executive order to be closed.

               Collateral Fund: The fund established and maintained  pursuant to
Section 3.01 hereof.

               Collateral Fund Permitted Investments: Either (i) obligations of,
or  obligations  fully  guaranteed  as to principal  and interest by, the United
States, or any agency or instrumentality thereof,  provided such obligations are
backed by the full faith and credit of the United  States,  (ii) a money  market
fund rated in the highest  rating  category by a  nationally  recognized  rating
agency  selected  by  the  Company,   (iii)  cash,  (iv)  mortgage  pass-through
certificates issued or guaranteed by Government  National Mortgage  Association,
FNMA  or  FHLMC,  (v)  commercial  paper  (including  both  non-interest-bearing
discount obligations and interest-bearing  obligations payable on demand or on a
specified date), the issuer of which may be an affiliate of the Company,  having
at the time of such  investment  a rating of at least A-1 by Standard and Poor's
Ratings  Group  ("S&P")  or at least  P-1 by  Moody's  Investors  Service,  Inc.
("Moody's") or (vi) demand and time deposits in, certificates of deposit of, any
depository  institution  or trust  company  (which  may be an  affiliate  of the
Company)  incorporated  under the laws of the  United  States of  America or any
state thereof and subject to supervision and examination by federal and/or state
banking  authorities,  so long as at the time of such investment  either (x) the
long-term debt obligations of such depository  institution or trust company have
a rating of at least Aa2 by Moody's or AA by S&P, (y) the certificate of deposit
or other unsecured short-term debt obligations of such depository institution or
trust  company have a rating of at least P-1 by Moody's or A-1 by S&P or (z) the
depository  institution  or trust  company is one that is  acceptable  to either
Moody's or S&P and, for each of the preceding  clauses (i),  (iv), (v) and (vi),
the maturity thereof shall be not later than the earlier to occur of (A) 30 days
from the date of the related investment and (B) the next succeeding Distribution
Date as defined in the related Pooling and Servicing Agreement.

               Commencement of  Foreclosure:  The first official action required
under local law in order to commence  foreclosure  proceedings  or to schedule a
trustee's  sale under a deed of trust,  including (i) in the case of a mortgage,
any filing or service of process  necessary to commence an action to  foreclose,
or (ii) in the case of a deed of  trust,  posting,  the  publishing,  filing  or
delivery of a notice of sale, but not including in either case (x) any notice of



                                      247
<PAGE>

default,  notice of intent to foreclose or sell or any other action prerequisite
to  the  actions  specified  in (i) or  (ii)  above,  (y)  the  acceptance  of a
deed-in-lieu  of foreclosure  (whether in connection  with a sale of the related
property or otherwise) or (z) initiation and completion of a short pay-off.

               Current Appraisal:  With respect to any Mortgage Loan as to which
the  Purchaser  has made an Election to Delay  Foreclosure,  an appraisal of the
related Mortgaged  Property obtained by the Purchaser at its own expense from an
independent  appraiser  (which  shall  not be an  affiliate  of  the  Purchaser)
acceptable to the Company as nearly contemporaneously as practicable to the time
of  the  Purchaser's  election,   prepared  based  on  the  Company's  customary
requirements for such appraisals.

               Election to Delay  Foreclosure:  Any election by the Purchaser to
delay the Commencement of Foreclosure, made in accordance with Section 2.02(b).

               Election to  Foreclose:  Any election by the Purchaser to proceed
with the Commencement of Foreclosure, made in accordance with Section 2.03(a).

               Monthly  Advances:  Principal and interest advances and servicing
advances including costs and expenses of foreclosure.

               Required   Collateral   Fund   Balance:   As  of  any   date   of
determination,  an  amount  equal to the  aggregate  of all  amounts  previously
required to be  deposited in the  Collateral  Fund  pursuant to Section  2.02(d)
(after  adjustment for all withdrawals and deposits pursuant to Section 2.02 (e)
and Section 2.03(b) (after  adjustment for all withdrawals and deposits pursuant
to Section 2.03(e) and Section 3.02 to be reduced by all  withdrawals  therefrom
pursuant to Section 2.02(g) and Section 2.03(d).

               Section 1.02 Definitions Incorporated by Reference

               All  capitalized  terms not otherwise  defined in this  Agreement
shall have the meanings assigned in the Pooling and Servicing Agreement.



                                   ARTICLE II

                          SPECIAL SERVICING PROCEDURES

               Section 2.01 Reports and Notices

               (a) In connection  with the  performance  of its duties under the
Pooling and  Servicing  Agreement  relating to the  realization  upon  defaulted
Mortgage  Loans,  the Company as Master  Servicer shall provide to the Purchaser
the following notices and reports:

                      (i) Within five Business Days after each Distribution Date
        (or  included in or with the monthly  statements  to  Certificateholders
        pursuant to the Pooling and  Servicing  Agreement),  the Company,  shall


                                      248
<PAGE>

        provide  to the  Purchaser  a  report,  using the same  methodology  and
        calculations in its standard servicing reports, indicating for the Trust
        Estate the number of Mortgage  Loans that are (A) thirty days, (B) sixty
        days,  (C) ninety days or more  delinquent  or (D) in  foreclosure,  and
        indicating  for each such Mortgage Loan the loan number and  outstanding
        principal balance.

                      (ii)  Prior  to  the   Commencement   of   Foreclosure  in
        connection  with any Mortgage  Loan,  the Company  shall  cause,  to the
        extent that the Company as Master  Servicer is granted such authority in
        the related  Servicing  Agreement,  the related  Servicer to provide the
        Purchaser  with a  notice  (sent by  telecopier)  of such  proposed  and
        imminent  foreclosure,  stating the loan number and the aggregate amount
        owing  under the  Mortgage  Loan.  Such  notice may be  provided  to the
        Purchaser in the form of a copy of a referral  letter from such Servicer
        to an attorney requesting the institution of foreclosure.

               (b) If requested by the  Purchaser,  the Company shall cause,  to
the extent that the Company as Master  Servicer is granted such authority in the
related  Servicing  Agreement,  the  related  Servicer  to  make  its  servicing
personnel   available  (during  their  normal  business  hours)  to  respond  to
reasonable  inquiries,  by phone or in  writing  by  facsimile,  electronic,  or
overnight mail  transmission,  by the Purchaser in connection  with any Mortgage
Loan  identified in a report under  subsection (a) (i) (B), (a) (i) (C), (a) (i)
(D), or (a) (ii) which has been given to the Purchaser;  provided,  that (1) the
related  Servicer shall only be required to provide  information that is readily
accessible  to its  servicing  personnel  and is  non-confidential  and  (2) the
related Servicer shall respond within five Business Days orally or in writing by
facsimile transmission.

               (c) In addition to the foregoing, the Company shall cause, to the
extent that the  Company as Master  Servicer is granted  such  authority  in the
related  Servicing  Agreement,  the related Servicer to provide to the Purchaser
such information as the Purchaser may reasonably request provided, however, that
such information is consistent with normal reporting practices,  concerning each
Mortgage  Loan that is at least ninety days  delinquent  and each  Mortgage Loan
which has become  real estate  owned,  through  the final  liquidation  thereof;
provided,   that  the  related  Servicer  shall  only  be  required  to  provide
information  that  is  readily  accessible  to its  servicing  personnel  and is
non-confidential  provided,  however,  that the  Purchaser  will  reimburse  the
Company and the related Servicer for any out of pocket expenses.

               Section   2.02   Purchaser's   Election   to  Delay   Foreclosure
Proceedings

               (a) The Purchaser shall be deemed to direct the Company to cause,
to the extent that the Company as Master  Servicer is granted such  authority in
the related Servicing Agreement, the related Servicer that in the event that the
Company does not receive written notice of the Purchaser's  election pursuant to
subsection (b) below within 24 hours (exclusive of any intervening  non-Business



                                      249
<PAGE>

Days) of  transmission  of the notice provided by the Company under Section 2.01
(a) (ii)  subject to  extension  as set forth in Section  2.02(b),  the  related
Servicer may proceed with the  Commencement  of  Foreclosure  in respect of such
Mortgage Loan in accordance with its normal foreclosure policies without further
notice  to the  Purchaser.  Any  foreclosure  that  has  been  initiated  may be
discontinued  (i) without  notice to the Purchaser if the Mortgage Loan has been
brought  current or if a refinancing  or  prepayment  occurs with respect to the
Mortgage  Loan  (including  by means of a short  payoff  approved by the related
Servicer) or (ii) if the related Servicer has reached the terms of a forbearance
agreement  with the  borrower.  In such latter  case,  the related  Servicer may
complete such forbearance agreement unless instructed otherwise by the Purchaser
within two Business Days notification.

               (b) In connection  with any Mortgage Loan with respect to which a
notice under Section 2.01(a)(ii) has been given to the Purchaser,  the Purchaser
may elect to instruct  the  Company to cause,  to the extent that the Company as
Master  Servicer is granted such authority in the related  Servicing  Agreement,
the related Servicer to delay the Commencement of Foreclosure until such time as
the  Purchaser  determines  that  the  related  Servicer  may  proceed  with the
Commencement of  Foreclosure.  Such election must be evidenced by written notice
received  within 24 hours  (exclusive of any intervening  non-Business  Days) of
transmission  of the notice  provided by the Company under Section  2.01(a)(ii).
Such 24 hour period  shall be extended  for no longer  than an  additional  four
Business Days after the receipt of the  information  if the  Purchaser  requests
additional information related to such foreclosure;  provided,  however that the
Purchaser  will have at least  one  Business  Day to  respond  to any  requested
additional  information.  Any such additional  information shall (i) be provided
only to the extent it is not  confidential  in nature and (ii) is  obtainable by
the related  Servicer  from  existing  reports,  certificates  or  statements or
otherwise be readily accessible to its servicing personnel. The Purchaser agrees
that it has no right to deal with the mortgagor during such period.  However, if
such servicing activities include acceptance of a deed-in-lieu of foreclosure or
short  payoff,  the  Purchaser  will be notified and given two Business  Days to
respond.

               (c) With respect to any Mortgage  Loan as to which the  Purchaser
has made an Election to Delay Foreclosure,  the Purchaser shall obtain a Current
Appraisal  as soon as  practicable,  but in no event more than 15 business  days
thereafter, and shall provide the Company with a copy of such Current Appraisal.

               (d) Within two  Business  Days of making  any  Election  to Delay
Foreclosure,  the  Purchaser  shall remit by wire  transfer to the Company,  for
deposit in the Collateral Fund, an amount,  as calculated by the Company,  equal
to the sum of (i) 125% of the  greater  of the unpaid  principal  balance of the
Mortgage  Loan and the  value  shown in the  Current  Appraisal  referred  to in
subsection  (c) above (or, if such Current  Appraisal has not yet been obtained,
the Company's  estimate  thereof,  in which case the required deposit under this
subsection  shall be adjusted upon obtaining such Current  Appraisal),  and (ii)
three months' interest on the Mortgage Loan at the applicable  Mortgage Interest
Rate.  If any  Election to Delay  Foreclosure  extends for a period in excess of
three  months  (such  excess  period  being  referred  to herein as the  "Excess
Period"), within two Business Days the Purchaser shall remit by wire transfer in
advance to the  Company for  deposit in the  Collateral  Fund the amount of each
additional month's interest, as calculated by the Company,  equal to interest on
the  Mortgage  Loan at the  applicable  Mortgage  Interest  Rate for the  Excess
Period. The terms of this Agreement will no longer apply to the servicing of any
Mortgage  Loan upon the  failure of the  Purchaser  to deposit  any of the above
amounts  relating to the Mortgage  Loan within two Business Days of the Election
to Delay  Foreclosure  or within two Business  Days of the  commencement  of the
Excess Period subject to Section 3.01.



                                      250
<PAGE>

               (e) With respect to any Mortgage  Loan as to which the  Purchaser
has made an Election to Delay  Foreclosure,  the Company may  withdraw  from the
Collateral  Fund from time to time amounts  necessary  to reimburse  the related
Servicer for all related Monthly  Advances and Liquidation  Expenses  thereafter
made by such Servicer in accordance with the Pooling and Servicing Agreement and
the  related  Servicing  Agreement.  To the  extent  that the amount of any such
Liquidation  Expenses is determined by the Company based on estimated costs, and
the actual  costs are  subsequently  determined  to be higher,  the  Company may
withdraw the additional  amount from the Collateral  Fund. In the event that the
Mortgage Loan is brought current by the mortgagor and the foreclosure  action is
discontinued,  the  amounts  so  withdrawn  from the  Collateral  Fund  shall be
redeposited  therein and to the extent that reimbursement  therefor from amounts
paid by the  mortgagor is not  prohibited  pursuant to the Pooling and Servicing
Agreement or the related Servicing  Agreement as of the date hereof,  applicable
law or the related mortgage note. Except as provided in the preceding  sentence,
amounts  withdrawn  from the  Collateral  Fund to  cover  Monthly  Advances  and
Liquidation Expenses shall not be redeposited therein or otherwise reimbursed to
the  Purchaser.  If and when any such  Mortgage  Loan is brought  current by the
mortgagor,  all  amounts  remaining  in the  Collateral  Fund in respect of such
Mortgage  Loan (after  adjustment  for all  permitted  withdrawals  and deposits
pursuant to this subsection) shall be released to the Purchaser.

               (f) With respect to any Mortgage  Loan as to which the  Purchaser
has made an Election to Delay  Foreclosure,  the related Servicer shall continue
to service the Mortgage Loan in accordance with its customary  procedures (other
than the delay in Commencement of Foreclosure as provided  herein).  If and when
the Purchaser  shall notify the Company that it believes that it is  appropriate
to do so, the related Servicer may proceed with the Commencement of Foreclosure.
In any event,  if the Mortgage  Loan is not brought  current by the mortgagor by
the time the loan becomes 6 months delinquent, the Purchaser's election shall no
longer be effective  and at the  Purchaser's  option,  either (I) the  Purchaser
shall  purchase  the Mortgage  Loan from the related  Trust Estate at a purchase
price equal to the fair market  value as shown on the Current  Appraisal,  to be
paid by (x) applying any balance in the Collateral Fund to such to such purchase
price, and (y) to the extent of any deficiency,  by wire transfer if immediately
available  funds from the  Purchaser  to the  Company for deposit in the related
Certificate Account or Lower-Tier Certificate Account as applicable; or (ii) the
related Servicer may proceed with the Commencement of Foreclosure.

               (g) Upon the  occurrence  of a  liquidation  with  respect to any
Mortgage  Loan as to which the Purchaser  made an Election to Delay  Foreclosure
and as to  which  the  related  Servicer  proceeded  with  the  Commencement  of
Foreclosure in accordance with subsection (f) above, the Company shall calculate
the amount, if any, by which the value shown on the Current  Appraisal  obtained
under  subsection  (c) exceeds the actual  sales price  obtained for the related
Mortgaged Property (net of Liquidation  Expenses and accrued interest related to
the extended  foreclosure  period), and the Company shall withdraw the amount of
such excess from the Collateral  Fund,  shall remit the same to the Trust Estate
and in its  capacity as Master  Servicer  shall apply such amount as  additional
Liquidation  Proceeds  pursuant to the Pooling and  Servicing  Agreement.  After
making such withdrawal,  all amounts remaining in the Collateral Fund in respect
of such  Mortgage  Loan (after  adjustment  for all  permitted  withdrawals  and
deposits pursuant to this Agreement) shall be released to the Purchaser

               Section  2.03  Purchaser's   Election  to  Commence   Foreclosure
Proceedings



                                      251
<PAGE>

               (a) In connection  with any Mortgage Loan  identified in a report
under Section 2.01(a)(i)(B),  the Purchaser may elect to instruct the Company to
cause,  to the extent  that the  Company  as Master  Servicer  is  granted  such
authority in the related  Servicing  Agreement,  the related Servicer to proceed
with the Commencement of Foreclosure as soon as practicable.  Such election must
be evidenced by written  notice  received by the Company by 5:00 p.m.,  New York
City time, on the third Business Day following the delivery of such report under
Section 2.01(a)(i).

               (b) Within two Business Days of making any Election to Foreclose,
the Purchaser shall remit to the Company, for deposit in the Collateral Fund, an
amount,  as  calculated  by the  Company,  equal to 125% of the  current  unpaid
principal balance of the Mortgage Loan and three months interest on the Mortgage
Loan at the  applicable  Mortgage  Interest  Rate. If and when any such Mortgage
Loan is brought current by the mortgagor,  all amounts in the Collateral Fund in
respect of such Mortgage Loan (after  adjustment  for all permitted  withdrawals
and deposits  pursuant to this Agreement) shall be released to the Purchaser and
to the extent that reimbursement  therefor from amounts paid by the mortgagor is
not  prohibited  pursuant to the Pooling and Servicing  Agreement or the related
Servicing  Agreement  as of the  date  hereof,  applicable  law  or the  related
mortgage note. The terms of this Agreement will no longer apply to the servicing
of any  Mortgage  Loan upon the  failure of the  Purchaser  to deposit the above
amounts  relating to the Mortgage  Loan within two Business Days of the Election
to Foreclose subject.to Section 3.01.

               (c) With respect to any Mortgage  Loan as to which the  Purchaser
has made an  Election  to  Foreclose,  the related  Servicer  shall  continue to
service the Mortgage Loan in accordance  with its  customary  procedures  (other
than Commencement of Foreclosure as provided herein).  In connection  therewith,
the Company shall have the same rights to make  withdrawals for Monthly Advances
and Liquidations Expenses from the Collateral Fund as are provided under Section
2.02(e), and the Company shall make reimbursements thereto to the limited extent
provided under such subsection in accordance with its customary procedures.  The
Company shall not be required to cause, to the extent that the Company as Master
Servicer is granted  such  authority  in the related  Servicing  Agreement,  the
related Servicer to proceed with the Commencement of Foreclosure if (i) the same
is stayed as a result of the  mortgagor's  bankruptcy or is otherwise  barred by
applicable  law, or to the extent that all legal  conditions  precedent  thereto
have not yet been complied with, or (ii) the Company  believes there is a breach
of representations or warranties by the Company, a Servicer,  or a Seller, which
may result in a repurchase or  substitution  of such Mortgage Loan, or (iii) the
Company or related Servicer  reasonably  believes the Mortgaged  Property may be
contaminated with or affected by hazardous wastes or hazardous  substances (and,
without  limiting  the  related   Servicer's  right  not  to  proceed  with  the
Commencement of Foreclosure, the Company supplies the Purchaser with information
supporting  such  belief).  Any  foreclosure  that  has  been  initiated  may be
discontinued  (x) without  notice to the Purchaser if the Mortgage Loan has been
brought  current or if a refinancing  or  prepayment  occurs with respect to the
Mortgage Loan  (including by means of a short payoff  approved by the Purchaser)
or (y) with  notice to the  Purchaser  if the related  Servicer  has reached the
terms of a forbearance  agreement unless  instructed  otherwise by the Purchaser
within two Business Days of such  notification.  Any such  instruction  shall be
based upon a decision that such forebearance agreement is not in conformity with
reasonable servicing practices.

               (d) Upon the  occurrence  of a  liquidation  with  respect to any
Mortgage Loan as to which the Purchaser  made an Election to Foreclose and as to
which the related  Servicer  proceeded with the  Commencement  of Foreclosure in
accordance with subsection (c) above, the Company shall calculate the amount, if
any, by which the unpaid  principal  balance of the Mortgage Loan at the time of
liquidation  (plus  all  unreimbursed   interest  and  servicing   advances  and


                                      252
<PAGE>

Liquidation  Expenses  in  connection  therewith  other than those paid from the
Collateral  Fund)  exceeds  the actual  sales  price  obtained  for the  related
Mortgaged  Property,  and the Company  shall  withdraw the amount of such excess
from the  Collateral  Fund,  shall remit the same to the Trust Estate and in its
capacity as Master  Servicer  shall apply such amount as additional  Liquidation
Proceeds  pursuant to the Pooling and  Servicing  Agreement.  After  making such
withdrawal,  all amounts  remaining in the Collateral Fund (after adjustment for
all  withdrawals  and  deposits  pursuant to  subsection  (c) in respect of such
Mortgage Loan shall be released to the Purchaser.

               Section 2.04 Termination

               (a) With  respect to all  Mortgage  Loans  included  in the Trust
Estate,  the Purchaser's  right to make any Election to Delay Foreclosure or any
Election to Foreclose  and the  Company's  obligations  under Section 2.01 shall
terminate (i) at such time as the Principal  Balance of the Class B Certificates
has been  reduced  to zero,  (ii) if the  greater  of (x) 43% (or such  lower or
higher percentage that represents the related  Servicer's actual historical loss
experience  with respect to the Mortgage Loans in the related pool as determined
by the Company) of the aggregate  principal  balance of all Mortgage  Loans that
are in  foreclosure or are more than 90 days  delinquent on a contractual  basis
and REO  properties  or (y) the  aggregate  amount  that the  Company  estimates
through the normal servicing  practices of the related Servicer will be required
to be withdrawn  from the  Collateral  Fund with respect to Mortgage Loans as to
which the Purchaser has made an Election to Delay  Foreclosure or an Election to
Foreclosure,  exceeds  (z) the  then-current  principal  balance  of the Class B
Certificates,  (iii) upon any transfer by the  Purchaser of any interest  (other
than the minority interest therein,  but only if the transferee provides written
acknowledgment  to the Company of the Purchaser's  right hereunder and that such
transferee will have no rights  hereunder) in the Class B Certificates  (whether
or not such transfer is registered  under the Pooling and Servicing  Agreement),
including any such transfer in connection with a termination of the Trust Estate
or (iv) any breach of the terms of this Agreement by the Purchaser.

               (b)  Except  as set  forth in  2.04(a),  this  Agreement  and the
respective  rights,  obligations and  responsibilities  of the Purchaser and the
Company  hereunder  shall  terminate  upon the  later to occur of (i) the  final
liquidation  of the  last  Mortgage  Loan as to  which  the  Purchaser  made any
Election to Delay Foreclosure or any Election to Foreclose and the withdrawal of
all remaining  amounts in the  Collateral  Fund as provided  herein and (ii) ten
Business Days' notice.  The  Purchaser's  right to make an election  pursuant to
Section 2.02 or Section 2.03 hereof with respect to a particular  Mortgage  Loan
shall terminate if the Purchaser fails to make any deposit required  pursuant to
Section  2.02(d) or 2.03(b) or if the Purchaser  fails to make any other deposit
to the Collateral Fund pursuant to this Agreement.



                                   ARTICLE III

                       COLLATERAL FUND; SECURITY INTEREST

               Section 3.01. Collateral Fund

               Upon receipt from the Purchaser of the initial amount required to
be deposited in the  Collateral  Fund  pursuant to Article II, the Company shall
establish and maintain with Bankers Trust Company as a segregated account on its
books and records an account  (the  "Collateral  Fund"),  entitled  "Securitized
Asset Services  Corporation,  as Master Servicer,  for the benefit of registered


                                      253
<PAGE>

holders of Securitized  Asset Sales, Inc.  Mortgage  Pass-Through  Certificates,
Series ". Amounts held in the Collateral  Fund shall continue to be the property
of the  Purchaser,  subject  to the first  priority  security  interest  granted
hereunder for the benefit of the  Certificateholders,  until  withdrawn from the
Collateral Fund pursuant to Section 2.02 or 2.03 hereof.

               Upon the termination of this Agreement and the liquidation of all
Mortgage  Loans as to  which  the  Purchaser  has  made  any  Election  to Delay
Foreclosure  or any Election to Foreclose  pursuant to Section 2.04 hereof,  the
Company  shall  distribute  to  the  Purchaser  all  amounts  remaining  in  the
Collateral  Fund (after  adjustment  for all deposits and permitted  withdrawals
pursuant to this Agreement)  together with any investment earnings thereonIn the
event the Purchaser has made any Election to Delay  Foreclosure  or any Election
to  Foreclose,  prior  to any  distribution  to  the  Purchaser  of all  amounts
remaining in the Collateral  Fund, funds in the Collateral Fund shall be applied
consistent with the terms of this Agreement.

               Section 3.02. Collateral Fund Permitted Investments.

               The Company  shall,  at the written  direction of the  Purchaser,
invest  the  funds  in  the  Collateral   Fund  in  Collateral   Fund  Permitted
Investments. Such direction shall not be changed more frequently than quarterly.
In the absence of any  direction,  the Company shall select such  investments in
accordance with the definition of Collateral  Fund Permitted  Investments in its
discretion.

               All income and gain realized  from any  investment as well as any
interest  earned on deposits in the  Collateral  Fund (net of any losses on such
investments)  and any  payments of principal  made in respect of any  Collateral
Fund  Permitted  Investment  shall be  deposited  in the  Collateral  Fund  upon
receipt.  All costs and realized losses associated with the purchase and sale of
Collateral  Fund Permitted  Investments  shall be borne by the Purchaser and the
amount  of net  realized  losses  shall be  deposited  by the  Purchaser  in the
Collateral Fund promptly upon realization.  The Company shall  periodically (but
not more  frequently  than monthly)  distribute to the Purchaser upon request an
amount of cash,  to the extent cash is  available  therefore  in the  Collateral
Fund,  equal to the amount by which the balance of the  Collateral  Fund,  after
giving effect to all other  distributions to be made from the Collateral Fund on
such  date,  exceeds  the  Required  Collateral  Fund  Balance.  Any  amounts so
distributed  shall be  released  from the lien  and  security  interest  of this
Agreement.

               Section 3.03. Grant of Security Interest

               The Purchaser hereby grants to the Company for the benefit of the
Certificateholders under the Pooling and Servicing Agreement a security interest
in and lien on all of the  Purchaser's  right,  title and interest,  whether now
owned or hereafter acquired, in and to: (1) the Collateral Fund, (2) all amounts
deposited in the Collateral  Fund and Collateral  Fund Permitted  Investments in
which such  amounts are  invested  (and the  distributions  and proceeds of such
investments)  and (3) all cash and  non-cash  proceeds of any of the  foregoing,
including  proceeds of the  voluntary  conversion  thereof (all of the foregoing
collectively, the "Collateral").

               The Purchaser  acknowledges the lien on the security  interest in
the Collateral for the benefit of the  Certificateholders.  The Purchaser  shall
take all actions  requested  by the Company as may be  reasonably  necessary  to
perfect the security interest created under this Agreement in the Collateral and
cause it to be prior to all other  security  interests and liens,  including the
execution  and  delivery  to the  Company  for filing of  appropriate  financing


                                      254
<PAGE>

statements in accordance with applicable law. The Company shall file appropriate
continuation  statements,  or  appoint  an  agent  on its  behalf  to file  such
statements, in accordance with applicable law.

               Section 3.04. Collateral Shortfalls.

               In the event that  amounts on deposit in the  Collateral  Fund at
any time are insufficient to cover any withdrawals therefrom that the Company is
then entitled to make  hereunder,  the Purchaser  shall be obligated to pay such
amounts to the Company immediately upon demand. Such obligation shall constitute
a general corporate obligation of the Purchaser. The failure to pay such amounts
within two Business Days of such demand (except for amounts to cover interest on
a Mortgage  Loan  pursuant  to Sections  2.02(d)  and 2.03 (b)),  shall cause an
immediate  termination  of the  Purchaser's  right to make any Election to Delay
Foreclosure  or Election to Foreclose and the Company's  obligations  under this
Agreement  with  respect to all  Mortgage  Loans to which  such  insufficiencies
relate, without the necessity of any further notice or demand on the part of the
Company.



                                   ARTICLE IV

                            MISCELLANEOUS PROVISIONS


               Section 4.01. Amendment.

               This  Agreement  may be amended  from time to time by the Company
and the Purchaser by written agreement signed by the Company and the Purchaser.

               Section 4.02. Counterparts.

               This  Agreement may be executed  simultaneously  in any number of
counterparts,  each of which counterparts shall be deemed to be an original, and
such counterparts shall constitute but one and the same instrument.

               Section 4.03. Governing Law.

               This Agreement  shall be construed in accordance with the laws of
the State of New York and the  obligations,  rights and  remedies of the parties
hereunder shall be determined in accordance with such laws.

               Section 4.04. Notices.

               All demands,  notices and direction hereunder shall be in writing
or by telecopy and shall be deemed effective upon receipt to:

               (a)    in the case of the Company,
                      Securitized Asset Services Corporation
                      7485 New Horizon Way
                      Frederick, MD  21701

                      Attention:    Vice President, Master Servicing
                      Phone:        301-696-7800
                      Fax:          301-815-6365


                                      255
<PAGE>

               (b)    in the case of the Purchaser,





                      Attention:


               Section 4.05. Severability of Provisions.

               If any one or more of the  covenants,  agreements,  provision  or
terms  of  this  Agreement  shall  be  for  any  reason  whatsoever,   including
regulatory, held invalid, then such covenants,  agreements,  provisions or terms
of this Agreement and shall in no way affect the validity or  enforceability  of
the other provisions of this Agreement.

               Section 4.06. Successors and Assigns.

               The provisions of this Agreement  shall be binding upon and inure
to the benefit of the respective  successors and assigns of the parties  hereto,
and all such  provisions  shall inure to the benefit of the  Certificateholders;
provided,  however,  that the rights under this Agreement  cannot be assigned by
the Purchaser without the consent of the Company.

               Section 4.07. Article and Section Headings.

               The article and section  headings  herein are for  convenience of
reference only and shall not limit or otherwise affect the meaning hereof.

               Section 4.08. Confidentiality.

               The  Purchaser  agrees  that all  information  supplied  by or on
behalf of the Company  pursuant to Sections 2.01 or 2.02,  including  individual
account information,  is the property of the Company and the Purchaser agrees to
hold such information confidential and not to disclose such information.

               Each party  hereto  agrees  that  neither  it,  nor any  officer,
director,  employee,  affiliate or independent contractor acting at such party's
direction  will  disclose  the terms of Section  4.09 of this  Agreement  to any
person or entity  other than such party's  legal  counsel  except  pursuant to a
final, non-appealable order of court, the pendency of such order the other party
will have  received  notice of at least  five  business  days  prior to the date
thereof, or pursuant to the other party's prior express written consent.

               Section 4.09. Indemnification.

               The Purchaser  agrees to indemnify and hold harmless the Company,
SASCOR, and each Servicer and each person who controls the Company, SASCOR, or a
Servicer and each of their respective officers, directors, affiliates and agents
acting at the Company's,  SASCOR's,  or a Servicer's direction (the "Indemnified
Parties")  against any and all losses,  claims,  damages or liabilities to which
they may be subject,  insofar as such losses, claims, damages or liabilities (or
actions in respect  thereof) arise out of, or are based upon,  actions taken by,
or actions not taken by, the Company, SASCOR, or a Servicer, or on their behalf,


                                      256
<PAGE>

in  accordance  with the  provisions  of this  Agreement  and (i) which  actions
conflict with the Company's,  SASCOR's,  or a Servicer's  obligations  under the
Pooling and Servicing Agreement or the related Servicing Agreement, or (ii) give
rise to securities  law liability  under federal or state  securities  laws with
respect to the  Certificates.  The  Purchaser  hereby  agrees to  reimburse  the
Indemnified  Parties for the reasonable legal or other expenses incurred by them
in connection  with  investigating  or defending any such loss,  claim,  damage,
liability or action. The indemnification  obligations of the Purchaser hereunder
shall survive the termination or expiration of this Agreement.

               IN WITNESS  WHEREOF,  the Company and the  Purchaser  have caused
their names to be signed  hereto by their  respective  officers  thereunto  duly
authorized, all as of the day and year first above written.


                              Securitized Asset Services Corporation


                              By:
                              Name:
                              Title:





                              By:
                              Name:
                              Title:



                                      257
<PAGE>





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