PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
424B5, 1996-02-07
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: PRUDENTIAL INSTITUTIONAL LIQUIDITY PORTFOLIO INC, 485APOS, 1996-02-07
Next: PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC, 424B5, 1996-02-07



<PAGE>
SUPPLEMENT
(To Prospectus dated October 12, 1992 and Prospectus Supplement dated October
15, 1992)

THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.                     [LOGO]

                                     Seller

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1992-38
        PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN MARCH 1996

                    VARIABLE RATE(1) CLASS A-9 CERTIFICATES
                      (1) ON THE CLASS A-9 NOTIONAL AMOUNT
                            ------------------------

    The  Series 1992-38 Mortgage Pass-Through  Certificates (the "Series 1992-38
Certificates") are the Series 1992-38 Certificates described in the accompanying
Prospectus Supplement dated October 15,  1992 (the "Prospectus Supplement")  and
the  accompanying  Prospectus dated  October  12, 1992  (the  "Prospectus"). The
Series 1992-38 Certificates  consist of  one class of  senior certificates  (the
"Class A Certificates") and one class of subordinated certificates (the "Class B
Certificates").  The Class A Certificates consist  of eleven subclasses (each, a
"Subclass") of Certificates designated as the  Class A-1, Class A-2, Class  A-3,
Class  A-4, Class A-5, Class A-6, Class A-7, Class A-8, Class A-9, Class A-R and
Class  A-LR  Certificates.  The  Class  B  Certificates  are  not  divided  into
subclasses. Only the Class A-9 Certificates are being offered hereby. The Series
1992-38  Certificates evidence in the  aggregate the entire beneficial ownership
interest in a trust fund (the "Trust Estate") established by The Prudential Home
Mortgage Securities Company,  Inc. (the "Seller")  and consisting of  a pool  of
fixed  interest  rate,  conventional,  monthly pay,  fully  amortizing,  one- to
four-family, residential first  mortgage loans having  original terms to  stated
maturity of approximately 30 years (the "Mortgage Loans"), together with certain
related  property. Certain  of the  Mortgage Loans  may be  secured primarily by
shares issued  by  cooperative  housing corporations.  The  Mortgage  Loans  are
serviced  by  The Prudential  Home Mortgage  Company, Inc.  (in its  capacity as
servicer, the "Servicer," otherwise "PHMC"). The Mortgage Loans will consist  of
mortgage  loans originated  in connection  with the  relocation of  employees of
various corporate employers  participating in PHMC's  relocation program and  of
employees  of various  non-participant employers  ("Relocation Mortgage Loans").
See "Description of the Mortgage Loans" herein and in the Prospectus Supplement.

    PROSPECTIVE INVESTORS  IN THE  CLASS A-9  CERTIFICATES SHOULD  CONSIDER  THE
FACTORS DISCUSSED UNDER "RISK FACTORS AND SPECIAL CONSIDERATIONS" HEREIN ON PAGE
S1-3.

    The  credit  enhancement for  the  Series 1992-38  Certificates  is provided
through the  use of  a "shifting  interest" type  subordination, which  has  the
effect  of allocating all or a  disproportionate amount of principal prepayments
and other unscheduled receipts of principal  to the Class A Certificates for  at
least  nine  years  beginning  on  the  first  Distribution  Date.  See "Summary
Information-- Credit Enhancement"  and "--Effects of  Prepayments on  Investment
Expectations,"  "Description  of  the Certificates"  and  "Prepayment  and Yield
Considerations" in the Prospectus Supplement.

    THE YIELD TO MATURITY OF THE CLASS A-9 CERTIFICATES WILL BE HIGHLY SENSITIVE
TO THE RATE  AND TIMING  OF PRINCIPAL  PAYMENTS (INCLUDING  PREPAYMENTS) ON  THE
MORTGAGE  LOANS, WHICH  MAY BE  PREPAID AT  ANY TIME  WITHOUT PENALTY. INVESTORS
SHOULD CONSIDER THE  ASSOCIATED RISKS  THAT A  FASTER THAN  ANTICIPATED RATE  OF
PRINCIPAL  PAYMENTS (INCLUDING PREPAYMENTS) ON  THE MORTGAGE LOANS, PARTICULARLY
THOSE MORTGAGE LOANS WITH A HIGHER RATE  OF INTEREST, COULD RESULT IN AN  ACTUAL
YIELD  THAT  IS LOWER  THAN ANTICIPATED  AND THAT  A RAPID  RATE OF  PAYMENTS IN
RESPECT OF  PRINCIPAL (INCLUDING  PREPAYMENTS) COULD  RESULT IN  THE FAILURE  OF
INVESTORS  TO FULLY RECOVER  THEIR INITIAL INVESTMENTS.  See "Sensitivity of the
Pre-Tax Yield and Weighted  Average Life of the  Class A-9 Certificates"  herein
and  "Description  of the  Certificates--Principal (Including  Prepayments)" and
"Prepayment and Yield Considerations"  in the Prospectus  Supplement and in  the
Prospectus.

                                                        (CONTINUED ON NEXT PAGE)
                            ------------------------
THESE SECURITIES DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE PRUDENTIAL
   HOME MORTGAGE SECURITIES COMPANY, INC. OR ANY AFFILIATE THEREOF. NEITHER
      THESE SECURITIES NOR THE UNDERLYING MORTGAGE LOANS WILL BE INSURED
          OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

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

    The  Class  A-9 Certificates  will be  purchased from  the Seller  by Lehman
Brothers Inc. (the "Underwriter")  and will be offered  by the Underwriter  from
time  to time in  negotiated transactions or  otherwise at varying  prices to be
determined, in each case, at the time of sale.

    Proceeds to the Seller are expected  to be approximately 0.878% of the  Pool
Scheduled  Principal Balance as  of the Distribution Date  in March 1996 without
giving effect  to  partial  principal prepayments  or  net  partial  liquidation
proceeds  received on  or after  the Determination  Date in  February 1996, plus
accrued interest from February 1, 1996 to (but not including) February 8,  1996,
before  deducting expenses  payable by the  Seller estimated to  be $45,000. See
"Underwriting" herein.

    The Class A-9  Certificates are  offered when, as  and if  delivered to  and
accepted  by the Underwriter, subject to  prior sale, withdrawal or modification
of the offer without notice, the approval of counsel and other conditions. It is
expected that the Class A-9 Certificates  will be available for delivery at  the
offices  of Lehman  Brothers Inc., New  York, New  York on or  about February 8,
1996.

                            ------------------------
                                LEHMAN BROTHERS

February 6, 1996
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    The Class A-9 Certificates may not be appropriate investments for individual
investors. The Class A-9 Certificates are offered in the minimum denomination of
$73,000,000  initial  Class  A-9  Notional  Amount  as  described  herein  under
"Description  of the  Certificates." Except as  set forth below,  it is intended
that  the  Class  A-9  Certificates  not  be  directly  or  indirectly  held  or
beneficially   owned  by  any   person  in  amounts   lower  than  such  minimum
denomination. The  Class  A-9 Certificates  may  be transferred  to  persons  in
amounts lower than the minimum denomination but only if any such person delivers
to  the Trustee an affidavit concerning certain matters related to the financial
sophistication  and  net  worth  of   such  person.  See  "Description  of   the
Certificates"and  "Restrictions  on  Transfer  of  the  Class  A-9 Certificates"
herein.

    There is currently no  secondary market for the  Class A-9 Certificates  and
there  can be no assurance  that a secondary market will  develop or, if it does
develop, that it will provide Certificateholders with liquidity of investment at
any particular  time  or  for  the  life of  the  Class  A-9  Certificates.  The
Underwriter  intends to  act as  a market maker  in the  Class A-9 Certificates,
subject to applicable provisions of federal and state securities laws and  other
regulatory requirements, but is under no obligation to do so and any such market
making  may be  discontinued at  any time.  There can  be no  assurance that any
investor will be able  to sell a Class  A-9 Certificate at a  price equal to  or
greater than the price at which such Certificate was purchased.

    Distributions  in respect of interest and of  principal are made on the 25th
day of each month or the next  succeeding business day to the holders of  record
of  the Class A-9 Certificates on the  last business day of the preceding month,
to the extent that their allocable  portion of the Pool Distribution Amount  (as
defined  herein) is  sufficient therefor.  Interest will  accrue monthly  on the
Class A-9 Certificates at a per annum rate equal to the weighted average of  the
Net  Mortgage Interest Rates (as defined herein) of the Mortgage Loans as of the
first day of  such period  minus 7.00%,  on the  Class A-9  Notional Amount  (as
defined  herein), less any  Non-Supported Interest Shortfall  (as defined in the
Prospectus Supplement) and other losses allocable to the Class A-9  Certificates
as   described  in   the  Prospectus   Supplement  under   "Description  of  the
Certificates--Interest." The Class A Subclass Principal Balance of the Class A-9
Certificates as of the Determination Date in February 1996 will be approximately
$591. The Class  A Subclass Principal  Balance as of  the Determination Date  in
March  1996  will be  equal  to such  balance as  of  the Determination  Date in
February 1996 reduced by the amount of any distributions or other reductions  of
principal  on the Distribution Date in February 1996. Distributions in reduction
of the principal balance  of the Class  A Certificates will  be made monthly  on
each  Distribution Date in  an aggregate amount  equal to the  Class A Principal
Distribution Amount (as defined in the Prospectus Supplement). Distributions  in
reduction  of the principal balance of the  Class A Certificates each month will
be allocated  among  the  Subclasses  of Class  A  Certificates  in  the  manner
described   in   the   Prospectus   Supplement   under   "Description   of   the
Certificates--Principal (Including Prepayments)." Distributions on the Class A-9
Certificates will be  made pro  rata among Certificateholders  of such  Subclass
based on their Percentage Interests (as defined in the Prospectus Supplement).

    This  Supplement does not  contain complete information  regarding the Class
A-9 Certificates and  should be  read only  in conjunction  with the  Prospectus
Supplement  and the Prospectus. Sales  of the Class A-9  Certificates may not be
consummated unless the  purchaser has received  this Supplement, the  Prospectus
Supplement  and  the  Prospectus. Capitalized  terms  used herein  that  are not
otherwise defined shall  have the  meanings ascribed thereto  in the  Prospectus
Supplement or the Prospectus, as applicable.

    UNTIL  MAY  7, 1996,  ALL DEALERS  EFFECTING TRANSACTIONS  IN THE  CLASS A-9
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER THIS SUPPLEMENT, THE  PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.  THIS
IS  IN ADDITION  TO THE  OBLIGATION OF DEALERS  TO DELIVER  THIS SUPPLEMENT, THE
PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS WHEN ACTING  AS UNDERWRITERS AND  WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

                                      S1-2
<PAGE>
                                    GENERAL

    The  following is  qualified in  its entirety  by reference  to the detailed
information appearing in the Prospectus  Supplement and in the Prospectus,  both
of  which should be read in  conjunction with this Supplement. Capitalized terms
used in  this Supplement  and not  otherwise defined  herein have  the  meanings
assigned  in  the Prospectus  Supplement  or in  the  Prospectus. See  "Index of
Significant Prospectus Supplement Definitions" in the Prospectus Supplement  and
"Index of Significant Definitions" in the Prospectus.

    The  Series 1992-38 Certificates were issued  on October 22, 1992. The Class
A-9 Certificates were not offered to the  public at the time of the issuance  of
the Series 1992-38 Certificates.

                    RISK FACTORS AND SPECIAL CONSIDERATIONS

YIELD CONSIDERATIONS

    The yield to maturity of the Class A-9 Certificates will be directly related
to  the rate of payments of principal on the Mortgage Loans in the Trust Estate,
particularly with respect to those Mortgage Loans with higher rates of interest.
The rate of principal payments on the Mortgage Loans will in turn be affected by
the amortization  schedules  of  the  Mortgage  Loans,  the  rate  of  principal
prepayments (including partial prepayments and those resulting from refinancing)
thereon  by mortgagors, liquidations of defaulted Mortgage Loans, repurchases by
the Seller of Mortgage Loans as a result of defective documentation or  breaches
of  representations  and  warranties,  optional  repurchase  by  the  Seller  of
defaulted Mortgage Loans  and optional purchase  by the Servicer  of all of  the
Mortgage  Loans  in connection  with the  termination of  the Trust  Estate. See
"Description of the  Mortgage Loans--Optional Repurchase  of Defaulted  Mortgage
Loans"  and  "Pooling  and  Servicing  Agreement--Optional  Termination"  in the
Prospectus Supplement  and  "The Trust  Estates--Mortgage  Loans--Assignment  of
Mortgage  Loans to the  Trustee," "--Optional Repurchases"  and "The Pooling and
Servicing Agreement--Termination; Purchase of Mortgage Loans" in the Prospectus.
Mortgagors are permitted to prepay the Mortgage  Loans, in whole or in part,  at
any time without penalty.

    The  rate of payments (including prepayments)  on pools of mortgage loans is
influenced by a variety  of economic, geographic, social  and other factors.  If
prevailing  rates for  similar mortgage loans  fall below  the Mortgage Interest
Rates on the Mortgage Loans, the rate of prepayment would generally be  expected
to  increase. Conversely, if interest rates on similar mortgage loans rise above
the Mortgage Interest Rates on the Mortgage Loans, the rate of prepayment  would
generally be expected to decrease.

    The  yield to maturity on the Class  A-9 Certificates may be affected by the
geographic concentration  of  the  Mortgaged Properties  securing  the  Mortgage
Loans.  As of  January 17, 1996,  Mortgaged Properties located  in the following
states secured at least 5.00% of  the Aggregate Unpaid Principal Balance of  the
Mortgage  Loans: California (27.77%), New  Jersey (14.07%), Connecticut (8.68%),
Pennsylvania (6.12%), New  York (6.01%)  and Georgia (5.31%).  In recent  years,
California  and  several other  regions in  the  United States  have experienced
significant declines  in housing  prices. In  addition, California,  as well  as
certain other regions, has experienced natural disasters, including earthquakes,
hurricanes  and flooding, which may adversely affect property values. Any direct
damage to the Mortgaged  Properties caused by  such disasters, deterioration  in
housing  prices in California (and to a  lesser extent the other states in which
the  Mortgaged  Properties  are  located)  or  the  deterioration  of   economic
conditions  in such regions which adversely  affects the ability of borrowers to
make payments on the Mortgage Loans may increase the likelihood of losses on the
Mortgage Loans.  Such losses,  if they  occur, may  increase the  likelihood  of
liquidations  and prepayments which may  have an adverse effect  on the yield to
maturity of the Class A-9 Certificates. See "Description of the Mortgage  Loans"
herein.

    AN  INVESTOR THAT PURCHASES CLASS A-9 CERTIFICATES, WHICH ARE EXPECTED TO BE
OFFERED AT A SUBSTANTIAL  PREMIUM, SHOULD CONSIDER THE  RISK THAT A FASTER  THAN
ANTICIPATED  RATE OF PRINCIPAL PAYMENTS ON THE  MORTGAGE LOANS WILL RESULT IN AN
ACTUAL YIELD THAT IS LOWER THAN SUCH INVESTOR'S EXPECTED YIELD AND MAY RESULT IN
THE FAILURE  OF SUCH  INVESTOR  TO FULLY  RECOVER  ITS INITIAL  INVESTMENT.  See
"Sensitivity  of the Pre-Tax  Yield and Weighted  Average Life of  the Class A-9
Certificates" herein and "Prepayment and Yield Considerations" in the Prospectus
Supplement.

RECENT DEVELOPMENTS AFFECTING THE SELLER AND SERVICER

    The Seller and  the Servicer are  each either a  direct or indirect,  wholly
owned  subsidiary of  Residential Services  Corporation of  America, which  is a
direct,  wholly  owned  subsidiary  of  The  Prudential  Insurance  Company   of

                                      S1-3
<PAGE>
America, a mutual insurance company organized under the laws of the State of New
Jersey  ("Prudential  Insurance").  On January  29,  1996,  Prudential Insurance
announced that it had entered into a definitive agreement (the "Sale Agreement")
to sell a substantial portion of its residential mortgage operations to  Norwest
Mortgage,  Inc., a California corporation ("Norwest Mortgage"), and Norwest Bank
Minnesota National Association, a  national banking association ("Norwest  Bank"
and, collectively with Norwest Mortgage, "Norwest"). In connection therewith, on
the  closing date  specified pursuant to  the Sale Agreement  (the "Sale Date"),
which is currently expected to be on  or about April 30, 1996, Norwest  Mortgage
will  acquire from the Servicer substantially  all of its assets and businesses,
other than certain mortgage loans and  the Servicer's right to service  mortgage
loans  underlying  series  of  mortgage  pass-through  certificates representing
interests in trusts formed by the Seller or by Securitized Asset Sales, Inc., an
affiliate of the Seller and the Servicer ("SASI"), including the Mortgage  Loans
in  the  Trust Estate,  and certain  other mortgage  servicing rights  (all such
servicing rights  collectively, the  "Retained Servicing").  It is  the  present
intention  of the Servicer to sell the  Retained Servicing, from time to time as
market  conditions  warrant,  in  one  or  more  transactions  to  one  or  more
purchasers,  which may  include Norwest  Mortgage, and  to effectively  exit the
mortgage loan origination and servicing business as of the Sale Date.

    In order to assure the performance of the Servicer's obligations as servicer
under the Pooling  and Servicing Agreement  as well as  under other pooling  and
servicing  agreements pursuant to which various  series of the Seller's mortgage
pass-through certificates were issued and other agreements pursuant to which the
Servicer performs Retained Servicing with  respect to mortgage loans  underlying
series  of mortgage  pass-through certificates representing  interests in trusts
formed by the  Seller or  SASI (each, a  "Servicing Agreement")  and under  each
other  agreement pursuant to which the Servicer performs Retained Servicing with
respect to  mortgage  loans  not  underlying  series  of  mortgage  pass-through
certificates  representing  interests in  trusts formed  by  the Seller  or SASI
(each, an "Other Servicing Agreement"),  the Servicer, Prudential Insurance  and
Norwest intend to enter into the following arrangements:

    1.   SUBSERVICING AGREEMENT.  The Servicer, Prudential Insurance and Norwest
Mortgage  will   enter  into   a  subservicing   agreement  (the   "Subservicing
Agreement"),  pursuant to which the Servicer  will delegate to Norwest Mortgage,
and Norwest Mortgage  will agree to  perform, all of  the Servicer's duties  and
obligations  as mortgage loan servicer under the Pooling and Servicing Agreement
and each  Servicing Agreement  and  Other Servicing  Agreement, other  than  the
Servicer's  duties with  respect to the  administration and  disposition of real
estate  acquired  upon  foreclosure,  which   latter  duties  will  remain   the
responsibility  of the Servicer with the particular functions to be delegated by
the Servicer to Prudential Asset Recovery, Inc., an affiliate of the Seller, the
Servicer, SASI and Prudential Insurance, or other third party contractors.  With
respect  to the Series  1992-38 Certificates, such  duties include collection of
mortgage payments,  maintenance  of tax  and  insurance escrows,  advancing  for
borrower  delinquencies and unpaid taxes, to  the extent required by the Pooling
and Servicing  Agreement, and  foreclosure or  other realization  activities  in
connection with defaulted Mortgage Loans.

    Under the Subservicing Agreement, Norwest Mortgage will be obligated to make
any principal and interest or other advances required to be made by the Servicer
under  the  Pooling and  Servicing  Agreement as  well  as under  each Servicing
Agreement or Other Servicing Agreement, provided that the aggregate unreimbursed
amount of such advances at any time  does not exceed $100 million. The  Servicer
will  be obligated  to reimburse  Norwest Mortgage  for the  amount of  any such
advances, plus interest, from its own funds. The Servicer will remain  obligated
under the Pooling and Servicing Agreement and each Servicing Agreement and Other
Servicing  Agreement for  all required  advances which  are not  made by Norwest
Mortgage for any reason. In order to provide for its obligation to make advances
after the  Sale  Date,  the Servicer  will  enter  into a  Loan  Agreement  with
Prudential  Funding Corporation, an affiliate of  the Seller, the Servicer, SASI
and Prudential Insurance ("Funding"), pursuant to which Funding will provide the
Servicer with a  committed borrowing  line (the  "Loan Facility")  in an  amount
required   by  each  rating  agency  which  has  assigned  ratings  to  mortgage
pass-through certificates representing interests in trusts formed by the  Seller
or  SASI, for the sole  purpose of supporting advances  required of the Servicer
under the Pooling and Servicing Agreement and Servicing Agreements. Although the
Servicer expects that the combination  of Norwest Mortgage's advance  obligation
under  the  Subservicing Agreement  and the  Loan Facility  will be  adequate to
provide for the  continuation of all  such advances, there  can be no  assurance
that  such  mechanisms will  be  sufficient, or  that  after the  Sale  Date the
Servicer will have sufficient other assets, to ensure that all required advances
will be made.

                                      S1-4
<PAGE>
    The Servicer will pay Norwest Mortgage a portion of the Servicer's servicing
compensation under the  Pooling and  Servicing Agreement for  its activities  as
subservicer.  The Subservicing Agreement will have an initial term of five years
from the Sale Date and may be  extended for consecutive three year terms by  the
Servicer,  at its option, provided that the Servicer and Norwest Mortgage agree,
in the exercise of  good faith, on the  subservicing compensation for each  such
renewal  term. The  Subservicing Agreement will  be terminable  by the Servicer,
from time to time, with respect to  any Mortgage Loans as to which the  Servicer
arranges to sell the Retained Servicing.

    2.   CERTIFICATE  ADMINISTRATION AGREEMENT.   The Servicer  and Norwest Bank
will enter  into  an  agreement (the  "Certificate  Administration  Agreement"),
pursuant  to which the Servicer will delegate  to Norwest Bank, and Norwest Bank
will agree  to  perform, all  of  the  Servicer's obligations  with  respect  to
administrative   and  reporting  functions  under   the  Pooling  and  Servicing
Agreement. Such  duties include  calculation of  distributions, preparation  and
filing  of tax returns, preparation of  reports to investors and preparation and
filing of  periodic  reports under  the  Securities  Exchange Act  of  1934,  as
amended.

    The Subservicing Agreement and the Certificate Administration Agreement will
collectively  provide for the delegation of  substantially all of the Servicer's
duties and  obligations under  the Pooling  and Servicing  Agreement. While  the
Pooling  and Servicing Agreement  provides that the  Servicer will remain liable
for  its  obligations  thereunder  until  the  related  Retained  Servicing   is
transferred  in the manner permitted  thereby, from and after  the Sale Date the
Servicer is not  expected to  have any  servicing capability  or employees  with
which to perform such obligations.

    Under  the Pooling  and Servicing  Agreement, the  Seller is  required, with
respect to any Mortgage Loan found to have defective documentation or in respect
of which  the  Seller has  breached  a  representation or  warranty,  either  to
repurchase  such Mortgage  Loan or to  substitute a new  mortgage loan therefor.
Each such Mortgage Loan was, in turn,  acquired by the Seller from the  Servicer
pursuant  to an agreement under which the  Servicer is required to repurchase or
substitute for any such Mortgage Loan  so repurchased or substituted for by  the
Seller.  Although after  the Sale  Date the  Servicer will  continue to  own the
Retained Servicing,  the Servicer  intends  to sell  the Retained  Servicing  as
expeditiously  as  market  conditions  permit.  Accordingly,  there  can  be  no
assurance that  at any  time after  the Sale  Date the  Servicer will  have  any
material  assets with which to  satisfy such obligations to  the Seller. In such
event, the Seller  would be  unable to  fulfill its  repurchase or  substitution
obligations  under the Pooling and Servicing  Agreement. However with respect to
any Mortgage Loan subserviced pursuant to the Subservicing Agreement, Prudential
Insurance will  agree in  the Subservicing  Agreement to  provide the  funds  to
repurchase such Mortgage Loan.

    According to information provided by Norwest Mortgage, at December 31, 1995,
Norwest  Mortgage  was  the  nation's  largest  mortgage  originator  and  had a
servicing portfolio  of  more  than  $107 billion.  In  1995,  Norwest  Mortgage
originated  over $33 billion of residential mortgage loans. Headquartered in Des
Moines, Iowa, Norwest Mortgage has more than 700 loan production offices in  all
50 states.

                                      S1-5
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

    The Class A-9 Certificates will be offered in fully registered, certificated
form  in minimum denominations of $73,000,000 initial Class A-9 Notional Amount;
provided, however, that  the Class  A-9 Certificates  may be  issued in  minimum
denominations  of $4,700,000  initial Class A-9  Notional Amount  to persons who
deliver to  the Trustee  an affidavit  stating  that such  person: (a)(i)  is  a
substantial,   sophisticated,  institutional   investor  having   knowledge  and
experience in financial and business matters, and in particular in such  matters
related  to securities  similar to  the Class  A-9 Certificates,  such that such
investor is capable of evaluating the merits  and risks of an investment in  the
Class A-9 Certificates, and (ii) has a net worth of at least $10,000,000; or (b)
will  hold the Class A-9 Certificates solely as nominee for a person meeting the
criteria set forth in clause  (a). The Class A-9  Certificates may be issued  in
any  amounts in excess of  any such minimum denominations.  The Class A Subclass
Principal Balance of the Class A-9 Certificates as of the Determination Date  in
February 1996 will be approximately $591. The Class A Subclass Principal Balance
of the Class A-9 Certificates as of the Determination Date in March 1996 will be
equal  to such balance as of the  Determination Date in February 1996 reduced by
the amount of distributions or other reductions of principal on the Distribution
Date in February 1996.

    Distributions of interest and in  reduction of principal balance to  holders
of  Class A-9 Certificates will be made monthly, to the extent of such Subclass'
entitlement thereto, on  the 25th day  of each month  or, if such  day is not  a
business  day, on  the succeeding  business day  (each, a  "Distribution Date"),
beginning in March 1996.

    Distributions (other than the final distribution in retirement of the  Class
A-9  Certificates, as  described in the  Prospectus Supplement) will  be made by
check mailed to the address of the person entitled thereto as it appears on  the
Certificate  Register.  However,  with  respect  to  any  holder  of  Class  A-9
Certificates evidencing at least a  25% Percentage Interest, distributions  will
be  made  on the  Distribution Date  by wire  transfer in  immediately available
funds, provided that the Servicer, or the  paying agent acting on behalf of  the
Servicer,  shall have  been furnished  with appropriate  wiring instructions not
less than seven business days prior to the related Distribution Date.

    The Class A-9 Certificates will be entitled to a distribution in respect  of
interest  each month in an amount up to such Subclass' Class A Subclass Interest
Accrual Amount. The Class A Subclass  Interest Accrual Amount for the Class  A-9
Certificates  will equal the product of (i) 1/12th of the difference between (a)
the weighted average of  the Net Mortgage Interest  Rates of the Mortgage  Loans
(based  on the  Scheduled Principal  Balances of the  Mortgage Loans  as of such
Distribution Date) and (b) 7.00% and (ii) the Class A-9 Notional Amount.

    The Class A Subclass Interest Accrual Amount for the Class A-9  Certificates
will  be  reduced by  the portion  of (i)  any Non-Supported  Interest Shortfall
allocable to  such Subclass  and (ii)  the interest  portion of  Excess  Special
Hazard  Losses, Excess  Fraud Losses and  Excess Bankruptcy  Losses allocable to
such Subclass as described under "Description of the Certificates--Interest"  in
the Prospectus Supplement.

    The  "Net Mortgage  Interest Rate"  on each  Mortgage Loan  is equal  to the
Mortgage Interest Rate on such Mortgage  Loan as stated in the related  Mortgage
Note minus the Servicing Fee rate of 0.20% per annum. See "Pooling and Servicing
Agreement--Servicing  Compensation and  Payment of  Expenses" in  the Prospectus
Supplement.

    The "Class A-9 Notional Amount" with respect to each Distribution Date  will
be  equal to the Pool Scheduled Principal Balance, as defined under "Description
of  the  Certificates--Principal  (Including  Prepayments)"  in  the  Prospectus
Supplement,  as of  such Distribution Date.  The Class A-9  Notional Amount with
respect to the Distribution Date in January 1996 was approximately $136,858,383.
The Class A-9  Notional Amount with  respect to the  Distribution Date in  March
1996  will  be  equal to  the  Class A-9  Notional  Amount with  respect  to the
Distribution Date  in  January  1996,  less  the  difference  between  the  Pool
Scheduled  Principal Balance  with respect to  the Distribution  Date in January
1996 and the Pool Scheduled Principal  Balance with respect to the  Distribution
Date  in March  1996. A  notional amount  does not  entitle a  holder to receive
distributions of principal on the basis  of such notional amount, but is  solely
used  for the purpose of computing the amount of interest accrued on a Subclass.
The initial Class A-9 Notional Amount was approximately $219,853,507.

    Notwithstanding anything  contained  in  the Prospectus  Supplement  or  the
Prospectus  to the contrary,  the "Pool Distribution  Amount" for a Distribution
Date will be the sum of all previously undistributed payments or other  receipts
on  account  of  principal  (including  principal  prepayments  and  Liquidation
Proceeds in respect of principal,

                                      S1-6
<PAGE>
if any) and  interest on or  in respect of  the Mortgage Loans  received by  the
Servicer  after the  Cut-Off Date  (except for  amounts due  on or  prior to the
Cut-Off Date), or received by the Servicer  on or prior to the Cut-Off Date  but
due  after the Cut-Off Date, in either case received on or prior to the business
day preceding the  Determination Date in  the month in  which such  Distribution
Date  occurs, plus  (i) all  Periodic Advances  made by  the Servicer,  (ii) all
withdrawals from  any  reserve  fund  established to  provide  support  for  the
Servicer's  obligation to make advances, as  described under "Description of the
Certificates--Periodic Advances"  in the  Prospectus  Supplement and  (iii)  all
other  amounts required to be placed in  the Certificate Account by the Servicer
pursuant to the Pooling and Servicing Agreement, but excluding the following:

        (a)  amounts  received  as  late  payments  of  principal  or   interest
    respecting  which the Servicer previously has  made one or more unreimbursed
    Periodic Advances or an unreimbursed advance has been made from the  Reserve
    Fund, if established;

        (b) any unreimbursed Periodic Advances or unreimbursed advances from the
    Reserve Fund, if established, with respect to Liquidated Loans;

        (c)  those portions of each payment of interest on a particular Mortgage
    Loan which represent the applicable Servicing Fee, as adjusted in respect of
    Prepayment Interest  Shortfalls  as  described  under  "Description  of  the
    Certificates--Interest" in the Prospectus Supplement;

        (d)  all  amounts  representing  scheduled  payments  of  principal  and
    interest due  after  the Due  Date  occurring in  the  month in  which  such
    Distribution Date occurs;

        (e)  all principal prepayments in full  and all proceeds of any Mortgage
    Loans, or  property acquired  in  respect thereof,  liquidated,  foreclosed,
    purchased  or repurchased pursuant  to the Pooling  and Servicing Agreement,
    received on or  after the  Due Date  occurring in  the month  in which  such
    Distribution  Date occurs, and all partial principal prepayments received by
    the Servicer on or  after the Determination Date  occurring in the month  in
    which such Distribution Date occurs, and all related payments of interest on
    such amounts;

         (f)  to the  extent permitted by  the Pooling  and Servicing Agreement,
    that portion of Liquidation Proceeds or insurance proceeds with respect to a
    Mortgage Loan  which  represents  any  unpaid Servicing  Fee  to  which  the
    Servicer is entitled;

        (g)  all  amounts  representing  certain  expenses  reimbursable  to the
    Servicer and  other amounts  permitted to  be retained  by the  Servicer  or
    withdrawn  by  the Servicer  from the  Certificate  Account pursuant  to the
    Pooling and Servicing Agreement;

        (h) all amounts in the nature of late fees, assumption fees,  prepayment
    fees and similar fees which the Servicer is entitled to retain as additional
    servicing compensation;

         (i)  reinvestment  earnings  on  payments received  in  respect  of the
    Mortgage Loans; and

         (j) Net Foreclosure Profits.

    Notwithstanding anything  contained  in  the Prospectus  Supplement  or  the
Prospectus to the contrary, if, on any Determination Date, payments of principal
and  interest due on  any Mortgage Loan in  the Trust Estate  on the related Due
Date have not  been received as  of the close  of business on  the business  day
preceding  such  Determination  Date, the  Servicer  will be  obligated  to make
Periodic Advances on or before the related Distribution Date for the benefit  of
holders of the Series 1992-38 Certificates.

    The  Prospectus Supplement and the Prospectus contain significant additional
information concerning  the  characteristics  of  the  Class  A-9  Certificates.
Investors  are urged to read "Description of the Certificates" in the Prospectus
Supplement and in the Prospectus.

                                      S1-7
<PAGE>
                       DESCRIPTION OF THE MORTGAGE LOANS

    As  of January 17, 1996, the Mortgage Loans in the Trust Estate consisted of
fixed interest  rate,  conventional,  monthly pay,  fully  amortizing,  one-  to
four-family, residential first mortgage loans originated or acquired by PHMC for
its  own account  or for the  account of  an affiliate having  original terms to
stated maturity of approximately 30 years.  The "Unpaid Principal Balance" of  a
Mortgage  Loan as of January 17, 1996 is its unpaid principal balance as of such
date assuming  no delinquencies.  As of  January 17,  1996, the  Mortgage  Loans
included 526 promissory notes, having an aggregate Unpaid Principal Balance (the
"Aggregate  Unpaid Principal Balance") of approximately $135,062,337, secured by
first liens (the "Mortgages") on one- to four-family residential properties (the
"Mortgaged Properties")  and  having the  additional  characteristics  described
below and in the Prospectus.

    No Mortgage Loan is a Buy-Down Loan. See "The Trust Estates--Mortgage Loans"
in the Prospectus.

    Each  of the Mortgage Loans is subject to a due-on-sale clause. See "Certain
Legal Aspects of the Mortgage Loans--'Due-on-Sale' Clause" and "Servicing of the
Mortgage Loans--Enforcement of Due-on-Sale  Clauses; Realization Upon  Defaulted
Mortgage Loans" in the Prospectus.

    As  of January 17, 1996, each Mortgage  Loan had an Unpaid Principal Balance
of not less than $38,592 or more than $853,848, and the average Unpaid Principal
Balance of  the Mortgage  Loans was  approximately $256,773.  The latest  stated
maturity  date of any  of the Mortgage  Loans was October  1, 2022; however, the
actual date on which any Mortgage Loan is  paid in full may be earlier than  the
stated  maturity  date  due  to  unscheduled  payments  of  principal.  Based on
information  supplied  by   the  mortgagors  in   connection  with  their   loan
applications at origination, all of the Mortgaged Properties were owner occupied
primary residences. See "PHMC--Mortgage Loan Underwriting" in the Prospectus.

    All of the Mortgage Loans are Relocation Mortgage Loans. Relocation Mortgage
Loans  are  mortgage  loans  originated in  connection  with  the  relocation of
employees of  various corporate  employers  participating in  PHMC's  relocation
program   ("Sponsored  Relocation  Loans")  and  mortgage  loans  originated  in
connection with the  relocation of  employees whose employers  generally do  not
participate  in  PHMC's relocation  program ("Non-sponsored  Relocation Loans").
Non-sponsored Relocation Loans are generated as a result of the referral of loan
applicants to PHMC  by various  mortgage brokers  and similar  entities and  the
acquisition  of  mortgage  loans by  PHMC  from various  other  originators. See
"PHMC--Mortgage Loan Production  Sources" in the  Prospectus. The persons  being
relocated may be existing or newly hired employees. The Seller has not verified,
and  makes  no representation  as to,  whether any  individual mortgagor  of any
Relocation Mortgage Loan continues to be employed by the same employer as at the
time of  origination.  As  of January  17,  1996,  383 of  the  Mortgage  Loans,
representing  approximately 68.64% of the  Aggregate Unpaid Principal Balance of
the Mortgage Loans,  were Sponsored Relocation  Loans, and 143  of the  Mortgage
Loans,  representing  approximately  31.36% of  the  Aggregate  Unpaid Principal
Balance of the Mortgage Loans, were Non-sponsored Relocation Loans.

    As of January 17, 1996, 71 of the Mortgage Loans, representing approximately
14.50% of the  Aggregate Unpaid Principal  Balance of the  Mortgage Loans,  were
subject   to   subsidy   agreements,  which,   except   under   certain  limited
circumstances, require the employers of the mortgagors to make a portion of  the
payments  on the related Mortgage Loans ("Subsidy Loans") for specified periods.
All of the Subsidy Loans are Sponsored Relocation Loans. The subsidy  agreements
relating  to Subsidy Loans  generally provide that monthly  payments made by the
related mortgagors will  be less  than the  scheduled monthly  payments on  such
Mortgage  Loans, with the present value  of the resulting difference in payments
being provided by the  employers of the mortgagors  in advance, generally on  an
annual  basis.  The Subsidy  Loans are  offered  by employers  generally through
either a graduated or fixed subsidy loan program, or a combination thereof.  See
"The  Trust Estates--Mortgage Loans" in the Prospectus. The effective subsidized
rates under  the various  programs  offered generally  range  from one  to  five
percentage  points below  the interest  rate specified  in the  related mortgage
note. These subsidized rates are used to calculate the applicable debt-to-income
ratios that are used to evaluate the creditworthiness of prospective  borrowers.
This procedure may enable certain mortgagors who otherwise would not meet PHMC's
underwriting  guidelines  to obtain  mortgage loans.  See "Prepayment  and Yield
Considerations"  in  the  Prospectus   Supplement  and  "PHMC--  Mortgage   Loan
Underwriting" in the Prospectus.

                                      S1-8
<PAGE>
    Subsidy  accounts paid by the employers  have been deposited by the Servicer
in an account (the "Subsidy Account")  maintained by the Servicer, which is  not
part of the Trust Estate, the Upper-Tier REMIC or the Lower-Tier REMIC. Funds in
the  Subsidy Account with respect to each  Subsidy Loan will be withdrawn by the
Servicer and deposited in the Certificate Account on the business day  following
the  receipt by the  Servicer of the  mortgagor's monthly payment  to which such
funds relate. Funds in the Subsidy Account  with respect to a Subsidy Loan  will
not  be withdrawn by the Servicer, and are not permitted to be applied under the
related subsidy agreement, during  any period in which  such Subsidy Loan is  in
default.  Despite the existence of the  subsidy agreement, the mortgagor remains
liable for making all scheduled payments on  a Subsidy Loan. From time to  time,
the amount of a subsidy payment or the term of a subsidy agreement may, upon the
request  of a corporate employer, be  modified. See "The Trust Estates--Mortgage
Loans" in the Prospectus.

                                      S1-9
<PAGE>
    Set forth below is  a description of  certain additional characteristics  of
the Mortgage Loans as of January 17, 1996 (except as otherwise indicated).

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
MORTGAGE INTEREST RATES                     LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
7.250%..................................      42      $  9,283,005.06        6.87   %
7.375%..................................      53        13,126,928.33        9.72
7.500%..................................     134        35,732,107.83       26.46
7.625%..................................     110        25,379,347.43       18.79
7.750%..................................      68        19,053,812.18       14.11
7.875%..................................      45        12,718,784.63        9.42
8.000%..................................      26         6,995,659.65        5.18
8.125%..................................      17         4,551,870.64        3.37
8.250%..................................      10         2,212,430.27        1.64
8.375%..................................       7         2,226,233.47        1.65
8.500%..................................       7         1,910,367.78        1.41
8.750%..................................       3           652,460.81        0.48
8.875%..................................       1           269,558.89        0.20
9.000%..................................       2           597,320.02        0.44
9.250%..................................       1           352,449.98        0.26
                                             ---      ---------------     -------
        Total...........................     526      $135,062,336.97      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As  of January  17, 1996,  the weighted  average Mortgage  Interest Rate  of the
Mortgage Loans was  approximately 7.673%  per annum. The  Net Mortgage  Interest
Rate  of  each Mortgage  Loan is  equal to  the Mortgage  Interest Rate  of such
Mortgage Loan minus the Servicing Fee rate of 0.20% per annum. As of January 17,
1996, the weighted average Net Mortgage Interest Rate of the Mortgage Loans  was
approximately 7.473% per annum.

                      REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
REMAINING STATED TERM (MONTHS)              LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
312.....................................       7      $  1,340,021.58     0.99   %
313.....................................      33         5,086,211.18     3.77
314.....................................      27         4,102,102.80     3.04
315.....................................      11         1,844,906.79     1.37
316.....................................       1           481,694.89     0.36
317.....................................       2         1,187,774.73     0.88
318.....................................       4         1,310,667.79     0.97
319.....................................      37        10,734,891.90     7.95
320.....................................     191        51,602,216.18    38.21
321.....................................     213        57,371,849.13    42.46
                                             ---      ---------------  -------
        Total...........................     526      $135,062,336.97   100.00   %
                                             ---      ---------------  -------
                                             ---      ---------------  -------
</TABLE>

As  of January 17, 1996, the weighted  average remaining term to stated maturity
of the Mortgage Loans was approximately 320 months.

                                     S1-10
<PAGE>
                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
YEAR OF ORIGINATION                         LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
1991....................................       7      $  1,340,021.58     0.99   %
1992....................................     519       133,722,315.39    99.01
                                             ---      ---------------  -------
        Total...........................     526      $135,062,336.97   100.00   %
                                             ---      ---------------  -------
                                             ---      ---------------  -------
</TABLE>

As of  January 17,  1996, the  earliest month  and year  of origination  of  any
Mortgage  Loan was December 1991 and the latest month and year of origination of
any Mortgage Loan was September 1992.

                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
ORIGINAL LOAN-TO-VALUE RATIO                LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
50.0% or less...........................      15      $  2,623,191.29        1.94   %
50.1-55.0%..............................      16         3,093,735.29        2.29
55.1-60.0%..............................      28         5,573,717.08        4.13
60.1-65.0%..............................      39         9,774,490.37        7.24
65.1-70.0%..............................      37        10,764,534.76        7.97
70.1-75.0%..............................      52        14,546,419.10       10.77
75.1-80.0%..............................     236        62,991,935.65       46.63
80.1-85.0%..............................      15         3,343,669.70        2.48
85.1-90.0%..............................      88        22,350,643.73       16.55
                                             ---      ---------------     -------
        Total...........................     526      $135,062,336.97      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As of  January  17,  1996,  the minimum  and  maximum  Loan-to-Value  Ratios  at
origination  of the Mortgage  Loans were 25.6% and  90.0%, respectively, and the
weighted average Loan-to-Value Ratio  at origination of  the Mortgage Loans  was
approximately  76.2%. The Loan-to-Value  Ratio of a  Mortgage Loan is calculated
using the lesser of (i) the  appraised value of the related Mortgaged  Property,
as  established by an appraisal obtained by  the originator from an appraiser at
the time of  origination and  (ii) the  sale price  for such  property. In  some
instances,  the  Loan-to-Value  Ratio may  be  based  on an  appraisal  that was
obtained by the originator more than four months prior to origination,  provided
that  (i) a recertification of  the original appraisal is  obtained and (ii) the
original appraisal was obtained no more than twelve months prior to origination.
For the purpose of calculating the Loan-to-Value Ratio of any Mortgage Loan that
is the result of the refinancing (including a refinancing for "equity  take-out"
purposes)  of  an existing  mortgage loan,  the appraised  value of  the related
Mortgaged Property is generally determined by reference to an appraisal obtained
in connection  with the  origination of  the replacement  loan. See  "The  Trust
Estates--  Mortgage Loans" in the Prospectus. As  of January 17, 1996, 81 of the
Mortgage Loans  having Loan-to-Value  Ratios at  origination in  excess of  80%,
representing  approximately 14.80% of the  Aggregate Unpaid Principal Balance of
the Mortgage  Loans, were  originated without  primary mortgage  insurance.  See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                                     S1-11
<PAGE>
                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVELS                        LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Full Documentation......................     231      $ 65,244,791.46       48.31   %
Asset & Income Verification.............       2           491,323.01        0.36
Asset & Mortgage Verification...........      52        15,445,850.34       11.44
Income & Mortgage Verification..........       4           921,977.03        0.68
Asset Verification......................       2           555,552.51        0.41
Income Verification.....................       0                 0.00        0.00
Mortgage Verification...................     196        44,753,555.61       33.14
Preferred Processing....................      39         7,649,287.01        5.66
                                             ---      ---------------     -------
        Total...........................     526      $135,062,336.97      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

Documentation levels vary depending upon several factors, including loan amount,
Loan-to-Value Ratio and the type and purpose of the Mortgage Loan. Asset, income
and mortgage verifications were obtained for Mortgage Loans processed with "full
documentation." In the case of "preferred processing," neither asset, income nor
mortgage  verifications were obtained.  However, for all  of the Mortgage Loans,
verification of the borrower's employment, a credit report on the borrower and a
property appraisal were obtained. See "PHMC--Mortgage Loan Underwriting" in  the
Prospectus.

                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                ORIGINAL                  NUMBER OF       UNPAID           UNPAID
             MORTGAGE LOAN                MORTGAGE       PRINCIPAL       PRINCIPAL
           PRINCIPAL BALANCE                LOANS         BALANCE         BALANCE
          --------------------            ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Less than or equal to $200,000..........      99      $ 12,885,648.57        9.54   %
$200,001-$250,000.......................     153        33,574,651.55       24.86
$250,001-$300,000.......................     141        37,298,571.54       27.63
$300,001-$350,000.......................      55        17,166,949.43       12.71
$350,001-$400,000.......................      34        12,395,876.59        9.18
$400,001-$450,000.......................      19         7,876,282.14        5.83
$450,001-$500,000.......................      11         5,072,631.83        3.76
$500,001-$550,000.......................       3         1,573,344.07        1.16
$550,001-$600,000.......................       5         2,761,550.48        2.04
$650,001-$700,000.......................       2         1,288,461.75        0.95
$700,001-$750,000.......................       1           704,147.44        0.52
$750,001-$800,000.......................       1           775,048.84        0.57
$850,001-$900,000.......................       2         1,689,172.74        1.25
                                             ---      ---------------     -------
        Total...........................     526      $135,062,336.97      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As  of January 17,  1996, the average  Unpaid Principal Balance  of the Mortgage
Loans was approximately $256,773. As of  January 17, 1996, the weighted  average
Loan-to-Value  Ratio  at  origination  and the  maximum  Loan-to-Value  Ratio at
origination of  the Mortgage  Loans  which had  original principal  balances  in
excess  of $600,000 were  approximately 73.3% and  80.0%, respectively. See "The
Trust Estates--Mortgage  Loans" and  "PHMC--Mortgage Loan  Underwriting" in  the
Prospectus.

                                     S1-12
<PAGE>
                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
PROPERTY                                    LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Single-family Detached..................     514      $132,772,979.12       98.30   %
Two- to four-family Units...............       0                 0.00        0.00
Condominiums............................       9         1,810,729.67        1.34
Cooperative Units.......................       0                 0.00        0.00
Townhouses..............................       1           173,206.99        0.13
Planned Unit Developments...............       2           305,421.19        0.23
                                             ---      ---------------     -------
        Total...........................     526      $135,062,336.97      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

                                     S1-13
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
GEOGRAPHIC AREA                             LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Alabama.................................       2      $    242,291.11        0.18   %
Arizona.................................       3           779,015.40        0.58
Arkansas................................       1           231,893.30        0.17
California..............................     120        37,471,711.44       27.77
Colorado................................       9         1,889,452.43        1.40
Connecticut.............................      39        11,727,582.39        8.68
Delaware................................       4         1,138,970.84        0.84
Florida.................................      10         2,567,533.75        1.90
Georgia.................................      28         7,166,786.89        5.31
Illinois................................      15         3,437,878.02        2.55
Indiana.................................       3           210,218.78        0.16
Iowa....................................       1           274,049.51        0.20
Kansas..................................       3           912,573.17        0.68
Kentucky................................       2           433,055.19        0.32
Louisiana...............................       1           252,228.43        0.19
Maine...................................       1           242,020.25        0.18
Maryland................................       4         1,068,465.41        0.79
Massachusetts...........................      11         2,770,329.64        2.05
Michigan................................      10         1,961,791.26        1.45
Minnesota...............................       8         1,719,290.01        1.27
Missouri................................       1           125,168.41        0.09
Nevada..................................       2           464,814.59        0.34
New Jersey..............................      74        19,003,154.30       14.07
New Mexico..............................       3           570,057.81        0.42
New York................................      35         8,123,731.29        6.01
North Carolina..........................      14         2,436,169.08        1.80
Ohio....................................      13         3,132,649.60        2.32
Oklahoma................................       2           184,039.18        0.14
Oregon..................................       2           651,909.01        0.48
Pennsylvania............................      34         8,267,176.52        6.12
Rhode Island............................       2           397,231.67        0.29
South Carolina..........................       2           505,295.78        0.37
Tennessee...............................       2           283,138.84        0.21
Texas...................................      30         6,304,155.72        4.67
Virginia................................      19         4,743,806.59        3.51
Washington..............................      15         3,274,730.11        2.42
West Virginia...........................       1            97,971.25        0.07
                                             ---      ---------------     -------
        Total...........................     526      $135,062,336.97      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As of January 17, 1996, no more than approximately 1.80% of the Aggregate Unpaid
Principal  Balance of  the Mortgage  Loans was  secured by  Mortgaged Properties
located in any one zip code.

                                     S1-14
<PAGE>
                         ORIGINATORS OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
ORIGINATOR                                  LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
PHMC or Affiliate.......................     451      $113,513,471.74       84.05   %
Other Originators.......................      75        21,548,865.23       15.95
                                             ---      ---------------     -------
        Total...........................     526      $135,062,336.97      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

                           PURPOSES OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
LOAN PURPOSE                                LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Purchase................................     526      $135,062,336.97      100.00   %
                                             ---      ---------------     -------
        Total...........................     526      $135,062,336.97      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

                             SUBSIDY LOAN PROGRAMS

<TABLE>
<CAPTION>
                                                                     PERCENTAGE OF
                                                       AGGREGATE       AGGREGATE
                                         NUMBER OF       UNPAID          UNPAID
                                         MORTGAGE      PRINCIPAL       PRINCIPAL
PROGRAM AND TERM                           LOANS        BALANCE         BALANCE
- ---------------------------------------  ---------   --------------  --------------
<S>                                      <C>         <C>             <C>
Fixed (five years or longer)...........      0       $         0.00        0.00   %
  (less than five years)...............      0                 0.00        0.00
Graduated (five years or longer).......     32         8,468,800.13        6.27
  (less than five years)...............     39        11,118,088.32        8.23
Combination (five years or longer).....      0                 0.00        0.00
  (less than five years)...............      0                 0.00        0.00
                                            --
                                                     --------------     -------
        Total..........................     71       $19,586,888.45       14.50   %
                                            --
                                            --
                                                     --------------     -------
                                                     --------------     -------
</TABLE>

As of January 17,  1996, no Subsidy  Loan had a subsidy  agreement which had  an
original term of less than two years or more than ten years.

                               DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                                        AGGREGATE
                                                         ACTUAL          UNPAID
                                          NUMBER OF      UNPAID         PRINCIPAL
                                           MORTGAGE     PRINCIPAL    BALANCE OF THE
STATUS                                     LOANS(1)    BALANCE(1)   MORTGAGE LOANS(2)
- ----------------------------------------  ----------   -----------  -----------------
<S>                                       <C>          <C>          <C>
30 to 59 days...........................       0       $      0.00              0.00%
60 to 89 days...........................       0              0.00              0.00
90 days or more.........................       1        279,140.99              0.21
Loans in Foreclosure....................       0              0.00              0.00
REO Mortgage Loans......................       1        100,006.56              0.07
                                               -
                                                       -----------               ---
        Total...........................       2       $379,147.55              0.28%
                                               -
                                               -
                                                       -----------               ---
                                                       -----------               ---
</TABLE>

- ------------
(1) Reflects  the  number of  delinquent Mortgage  Loans  and the  actual unpaid
    principal balances of such Mortgage Loans based on information available  to
    the Servicer as of January 17, 1996.

(2) As of January 17, 1996.

The  indicated periods of delinquency are based  on the number of days past due,
based on a  30-day month. No  Mortgage Loan is  considered delinquent for  these
purposes until one month has passed since its contractual due date.

                                     S1-15
<PAGE>
    On  January  17, 1994,  southern California  experienced an  earthquake (the
"Earthquake") and  thereafter  a number  of  aftershocks.  As a  result  of  the
Earthquake,  Los Angeles and  Ventura Counties (the  "Earthquake Counties") were
declared federal disaster  areas eligible  for federal  disaster assistance.  In
addition  to the Earthquake  Counties, other counties may  have been affected by
the Earthquake. As  of January 17,  1996, approximately 4.64%  of the  Aggregate
Unpaid  Principal  Balance  of  the  Mortgage  Loans  was  secured  by Mortgaged
Properties that  are located  in the  Earthquake Counties.  The Seller  has  not
undertaken  the physical  inspection of any  Mortgaged Properties.  As a result,
there can be no assurance that material damage to any Mortgaged Property in  the
affected region has not occurred.

    As  of January 16, 1995 and March 16,  1995, as a result of flooding, 38 and
49 counties in California, respectively, (the "January 1995 Flood Counties"  and
"March  1995  Flood  Counties,"  respectively,  and  together,  the  "1995 Flood
Counties") were declared  federal disaster areas  eligible for federal  disaster
assistance. As of January 17, 1996, approximately 27.22% of the Aggregate Unpaid
Principal Balance of the Mortgage Loans was secured by Mortgaged Properties that
are  located in the January 1995 Flood  Counties and approximately 17.40% of the
Aggregate Unpaid  Principal  Balance  of  the  Mortgage  Loans  was  secured  by
Mortgaged  Properties that  are located  in the  March 1995  Flood Counties. The
Seller has not undertaken the  physical inspection of any Mortgaged  Properties.
As  a result, there  can be no  assurance that material  damage to any Mortgaged
Property in the affected region has not occurred.

    As of  October 12,  1995, as  a  result of  a hurricane  affecting  Georgia,
Alabama  and  Florida (the  "Hurricane"), 28,  20 and  11 counties,  in Georgia,
Alabama and  Florida, respectively  (the  "Hurricane Counties"),  were  declared
federal  disaster areas eligible for federal  disaster assistance. As of January
17, 1996, 2.97% of the Aggregate Unpaid Principal Balance of the Mortgage  Loans
was  secured by Mortgage Properties that  are located in the Hurricane Counties.
The  Seller  has  not  undertaken  the  physical  inspection  of  any  Mortgaged
Properties.  As a result, there can be  no assurance that material damage to any
Mortgaged Property in the affected region has not occurred.

    As of February 1, 1996, as a result of recent flooding (the "1996  Floods"),
all  counties of the Commonwealth of Pennsylvania,  all counties in the State of
Maryland, 25 counties in the State of New York, 21 counties in the State of West
Virginia, 6 counties in the State of Ohio and 5 counties in the Commonwealth  of
Virginia  (the  "1996  Flood  Counties") were  declared  federal  disaster areas
eligible for disaster assistance. As of January 17, 1996, approximately 8.03% of
the Aggregate Unpaid  Principal Balance  of the  Mortgage Loans  was secured  by
Mortgaged  Properties that are located in  the 1996 Flood Counties. In addition,
other counties may have  been and may  become affected by  the 1996 Floods.  The
Seller  has not undertaken the physical  inspection of any Mortgaged Properties.
As a result, there  can be no  assurance that material  damage to any  Mortgaged
Property in the affected region has not occurred.

    Based  on information available to the Servicer  as of January 17, 1996, one
of the  delinquent Mortgage  Loans shown  in the  preceding table,  representing
approximately  0.21% of the  Aggregate Unpaid Principal  Balance of the Mortgage
Loans or approximately $279,141, was secured by a Mortgaged Property located  in
the  Earthquake Counties, the Hurricane Counties, the 1995 Flood Counties or the
1996 Flood Counties.

              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

    During the years ended December 31, 1993 and December 31, 1994 and the  nine
months  ended  September 30,  1995, PHMC  originated or  purchased, for  its own
account or for the account of  an affiliate, conventional mortgage loans  having
an aggregate principal balance of approximately $35,805,498,813, $16,201,648,701
and $8,078,459,769, respectively.

    Certain information concerning PHMC's delinquency, foreclosure and loan loss
experience  on  certain  categories of  the  mortgage loans  included  in PHMC's
mortgage loan  servicing  portfolio  for  the years  ended  December  31,  1990,
December  31, 1991 and the nine months ended  September 30, 1992 is set forth in
"Origination,   Delinquency   and   Foreclosure   Experience--Delinquency    and
Foreclosure  Experience" in the Prospectus  Supplement. The following tables set
forth such information as of December 31, 1993, December 31, 1994 and  September
30, 1995.

                                     S1-16
<PAGE>
                              TOTAL PROGRAM LOANS

<TABLE>
<CAPTION>
                             AS OF                   AS OF                   AS OF
                       DECEMBER 31, 1993       DECEMBER 31, 1994       SEPTEMBER 30, 1995
                     ----------------------  ----------------------  ----------------------
                                 BY DOLLAR               BY DOLLAR               BY DOLLAR
                      BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.      AMOUNT
                     OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                     --------   -----------  --------   -----------  --------   -----------
<S>                  <C>        <C>          <C>        <C>          <C>        <C>
                                         (DOLLAR AMOUNTS IN THOUSANDS)

Total Portfolio of
 Program Loans.....   337,156   $57,687,887   379,075   $62,175,544   415,103   $64,820,412
                     --------   -----------  --------   -----------  --------   -----------
                     --------   -----------  --------   -----------  --------   -----------
Period of
 Delinquency(1)
  30 to 59 days....     3,190   $   489,235     3,548   $   548,524     4,036   $   563,777
  60 to 89 days....       703       109,529       797       128,053       899       134,115
  90 days or
  more.............     1,398       271,637     1,418       308,124     1,086       190,010
                     --------   -----------  --------   -----------  --------   -----------
Total Delinquent
 Loans.............     5,291   $   870,401     5,763   $   984,701     6,021   $   887,902
                     --------   -----------  --------   -----------  --------   -----------
                     --------   -----------  --------   -----------  --------   -----------
Percent of
 Portfolio.........      1.57%         1.51%     1.52%         1.58%     1.45%         1.37%
</TABLE>
<TABLE>
<CAPTION>
                                         AS OF                AS OF                AS OF
                                   DECEMBER 31, 1993    DECEMBER 31, 1994    SEPTEMBER 30, 1995
                                   ------------------   ------------------   ------------------
<S>                                <C>                  <C>                  <C>
                                                  (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)..................  $     277,533        $     354,028        $     340,162
Foreclosure Ratio(3).............           0.48%                0.57%                0.52%

<CAPTION>

                                       YEAR ENDED           YEAR ENDED       NINE MONTHS ENDED
                                   DECEMBER 31, 1993    DECEMBER 31, 1994    SEPTEMBER 30, 1995
                                   ------------------   ------------------   ------------------
                                                  (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                <C>                  <C>                  <C>

Net Gain (Loss)(4)...............  $    (112,510)       $    (194,940)       $    (118,939)
Net Gain (Loss) Ratio(5).........          (0.20)%              (0.31)%              (0.18)%
</TABLE>

- -------------
(1) The  indicated periods of delinquency  are based on the  number of days past
    due, based on a 30-day month. No mortgage loan is considered delinquent  for
    these  purposes until one month has passed since its contractual due date. A
    mortgage  loan  is   no  longer  considered   delinquent  once   foreclosure
    proceedings have commenced.

(2) Includes loans in the applicable portfolio for which foreclosure proceedings
    had  been instituted or with respect to  which the related property had been
    acquired as of the dates indicated.

(3) Foreclosures as a percentage of total  loans in the applicable portfolio  at
    the end of each period.

(4) Does  not  include gain  or loss  with  respect to  loans in  the applicable
    portfolio for  which foreclosure  proceedings had  been instituted  but  not
    completed  as of  the dates indicated,  or for which  the related properties
    have been acquired in foreclosure proceedings but not yet sold.

(5) Net gain (loss) as a percentage  of total loans in the applicable  portfolio
    at the end of each period.

                                     S1-17
<PAGE>
                               RELO PROGRAM LOANS

<TABLE>
<CAPTION>
                              AS OF                  AS OF                  AS OF
                        DECEMBER 31, 1993      DECEMBER 31, 1994      SEPTEMBER 30, 1995
                      ---------------------  ---------------------  ----------------------
                                 BY DOLLAR              BY DOLLAR               BY DOLLAR
                       BY NO.      AMOUNT     BY NO.      AMOUNT     BY NO.      AMOUNT
                      OF LOANS    OF LOANS   OF LOANS    OF LOANS   OF LOANS    OF LOANS
                      --------   ----------  --------   ----------  --------   -----------
<S>                   <C>        <C>         <C>        <C>         <C>        <C>
                                         (DOLLAR AMOUNTS IN THOUSANDS)

Total Portfolio of
 RELO Program
 Loans..............   47,083    $7,298,795   60,224    $9,543,339   68,628    $10,780,362
                      --------   ----------  --------   ----------  --------   -----------
                      --------   ----------  --------   ----------  --------   -----------
Period of
 Delinquency(1)
  30 to 59 days.....      330    $   43,295      361    $   52,474      432    $    60,477
  60 to 89 days.....       43         4,967       68         9,612       80         10,482
  90 days or more...       69         9,687       74        10,965       65          8,277
                      --------   ----------  --------   ----------  --------   -----------
Total Delinquent
 Loans..............      442    $   57,949      503    $   73,052      577    $    79,236
                      --------   ----------  --------   ----------  --------   -----------
                      --------   ----------  --------   ----------  --------   -----------
Percent of RELO
 Program Loan
 Portfolio..........     0.94%         0.79%    0.84%         0.77%    0.84%          0.74%
</TABLE>
<TABLE>
<CAPTION>
                                                                                    AS  AS
                                                                                    OF  OF
                                                                     AS OF          DECEMBER SEPTEMBER
                                                               DECEMBER 31, 1993    31, 1994 30, 1995
                                                              --------------------  --  --
<S>                                                           <C>                   <C>
                                                                   (DOLLAR AMOUNTS IN
                                                                       THOUSANDS)

Foreclosures(2).............................................  $        5,346        $10,743 $11,866
Foreclosure Ratio(3)........................................            0.07%       0.11% 0.11%

<CAPTION>

                                                                                        NINE
                                                                                    YEAR MONTHS
                                                                                    ENDED ENDED
                                                                   YEAR ENDED       DECEMBER SEPTEMBER
                                                               DECEMBER 31, 1993    31, 1994 30, 1995
                                                              --------------------  --  --
                                                                   (DOLLAR AMOUNTS IN
                                                                       THOUSANDS)
<S>                                                           <C>                   <C>

Net Gain (Loss)(4)..........................................  $       (2,776      ) $(1,791) $(2,111)
Net Gain (Loss) Ratio(5)....................................           (0.04      )% (0.02)% (0.02)%
</TABLE>

- -------------
(1) The  indicated periods of delinquency  are based on the  number of days past
    due, based on a 30-day month. No mortgage loan is considered delinquent  for
    these  purposes until one month has passed since its contractual due date. A
    mortgage  loan  is   no  longer  considered   delinquent  once   foreclosure
    proceedings have commenced.

(2) Includes loans in the applicable portfolio for which foreclosure proceedings
    had  been instituted or with respect to  which the related property had been
    acquired as of the dates indicated.

(3) Foreclosures as a percentage of total  loans in the applicable portfolio  at
    the end of each period.

(4) Does  not  include gain  or loss  with  respect to  loans in  the applicable
    portfolio for  which foreclosure  proceedings had  been instituted  but  not
    completed  as of  the dates indicated,  or for which  the related properties
    have been acquired in foreclosure proceedings but not yet sold.

(5) Net gain (loss) as a percentage  of total loans in the applicable  portfolio
    at the end of each period.

             RESTRICTIONS ON TRANSFER OF THE CLASS A-9 CERTIFICATES

    The  Class  A-9 Certificates  with  denominations of  less  than $73,000,000
initial Class A-9 Notional Amount may  be transferred to persons who deliver  to
the  Trustee an  affidavit stating  that such  person: (a)(i)  is a substantial,
sophisticated,  institutional  investor  having  knowledge  and  experience   in
financial  and business  matters, and in  particular in such  matters related to
securities similar to  the Class A-9  Certificates, such that  such investor  is
capable  of evaluating the  merits and risks  of an investment  in the Class A-9
Certificates, and (ii) has a net worth of at least $10,000,000; or (b) will hold
the Class A-9 Certificates solely as  nominee for a person meeting the  criteria
set forth in clause (a).

                                     S1-18
<PAGE>
                             HISTORICAL PREPAYMENTS

    The  prepayment  model used  in the  Prospectus  Supplement is  the Standard
Prepayment Assumption ("SPA"). See "Prepayment and Yield Considerations" in  the
Prospectus  Supplement. An alternative  model is a conditional  (also known as a
constant)  prepayment  rate  ("CPR").  CPR  represents  a  rate  of  payment  of
unscheduled  principal on mortgage loans,  expressed as an annualized percentage
of the outstanding principal balance of such mortgage loans at the beginning  of
each  period. CPR DOES NOT PURPORT TO  BE A HISTORICAL DESCRIPTION OF PREPAYMENT
EXPERIENCE OR A PREDICTION OF THE ANTICIPATED RATE OF PREPAYMENT OF ANY POOL  OF
MORTGAGE LOANS, INCLUDING THE MORTGAGE LOANS.

    The  Series 1992-38 Certificates were issued  on October 22, 1992. Set forth
below are  the approximate  annualized prepayment  rates of  the Mortgage  Loans
underlying  the Series  1992-38 Certificates  as a percentage  of CPR  as of the
Distribution Dates occurring in the indicated months.

                          HISTORICAL PREPAYMENT RATES
<TABLE>
<CAPTION>
MONTH                                                           PERCENTAGE OF CPR
- --------------------------------------------------------------  -----------------
<S>                                                             <C>
November 1992.................................................        2.01%
December 1992.................................................        0.17%
January 1993..................................................        0.79%
February 1993.................................................        0.22%
March 1993....................................................        0.62%
April 1993....................................................        1.03%
May 1993......................................................        8.15%
June 1993.....................................................        2.75%
July 1993.....................................................        9.43%
August 1993...................................................        6.69%
September 1993................................................       10.61%
October 1993..................................................       24.10%
November 1993.................................................       36.75%
December 1993.................................................       34.76%
January 1994..................................................       49.79%
February 1994.................................................       16.56%
March 1994....................................................       14.81%
April 1994....................................................       15.97%
May 1994......................................................       14.74%
June 1994.....................................................        5.86%

<CAPTION>
MONTH                                                           PERCENTAGE OF CPR
- --------------------------------------------------------------  -----------------
<S>                                                             <C>
July 1994.....................................................       15.32%
August 1994...................................................        9.06%
September 1994................................................       11.00%
October 1994..................................................        8.38%
November 1994.................................................       11.61%
December 1994.................................................       11.59%
January 1995..................................................       14.61%
February 1995.................................................        9.89%
March 1995....................................................        4.79%
April 1995....................................................       13.46%
May 1995......................................................       14.85%
June 1995.....................................................        7.69%
July 1995.....................................................       22.79%
August 1995...................................................       13.35%
September 1995................................................       14.57%
October 1995..................................................       11.03%
November 1995.................................................       12.76%
December 1995.................................................        5.98%
January 1996..................................................       13.72%
</TABLE>

    The prepayment rates described above were calculated based upon the weighted
average Mortgage Interest Rate  of the Mortgage Loans  for the applicable  month
and  an assumed  weighted average  remaining term  to maturity  for the Mortgage
Loans equal to the weighted  average remaining term to  maturity at the date  of
the initial issuance of the Series 1992-38 Certificates with respect to November
1992,  reduced by one month for each month thereafter. The prepayment history of
the Mortgage  Loans underlying  the Series  1992-38 Certificates  is  relatively
short  and cannot be relied  upon as an indicator of  the rate of prepayments on
the  Mortgage  Loans  to  be  experienced  over  the  life  of  the  Class   A-9
Certificates. Further, the rate of prepayment of a pool of mortgage loans during
any period should be considered in light of the amount of time elapsed since the
origination  of such mortgage loans and the  absolute levels of, and changes in,
prevailing market interest rates during such period. For a further discussion of
the factors affecting the rate of prepayments on mortgage loans, see "Prepayment
and Yield Considerations" in the  Prospectus Supplement. INVESTORS ARE URGED  TO
MAKE  AN INDEPENDENT DECISION AS TO THE APPROPRIATE PREPAYMENT ASSUMPTIONS TO BE
USED IN DECIDING WHETHER TO PURCHASE A CLASS A-9 CERTIFICATE.

                                     S1-19
<PAGE>
                 SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED
                   AVERAGE LIFE OF THE CLASS A-9 CERTIFICATES

    The  Prospectus Supplement and the  Prospectus contain important information
concerning factors that will affect the  yield and weighted average life of  the
Class  A-9  Certificates.  Investors are  urged  to read  "Prepayment  and Yield
Considerations" in the Prospectus Supplement and the Prospectus.

    THE YIELD TO INVESTORS IN THE CLASS A-9 CERTIFICATES, WHICH ARE EXPECTED  TO
BE OFFERED AT A SUBSTANTIAL PREMIUM, WILL BE HIGHLY SENSITIVE TO BOTH THE TIMING
OF  RECEIPT OF PREPAYMENTS AND  THE OVERALL RATE OF  PRINCIPAL PREPAYMENT ON THE
MORTGAGE LOANS, PARTICULARLY WITH  RESPECT TO THOSE  MORTGAGE LOANS WITH  HIGHER
RATES  OF INTEREST, WHICH OVERALL RATE  MAY FLUCTUATE SIGNIFICANTLY FROM TIME TO
TIME. AN  INVESTOR IN  THE  CLASS A-9  CERTIFICATES  SHOULD FULLY  CONSIDER  THE
ASSOCIATED  RISKS, INCLUDING  THE RISK THAT  A RAPID RATE  OF PRINCIPAL PAYMENTS
(INCLUDING PREPAYMENTS) COULD RESULT  IN THE FAILURE OF  SUCH INVESTOR TO  FULLY
RECOVER ITS INITIAL INVESTMENT.

    For  purposes of the table  set forth below, the  weighted average life of a
Class A-9  Certificate is  the average  amount  of time  that will  elapse  from
February  8, 1996 until each dollar in reduction of the principal balance of the
Series 1992-38 Certificates is distributed to the holders thereof. The  weighted
average  life of the Class  A-9 Certificates will be  influenced by, among other
things, the rate and timing of  principal payments on the Mortgage Loans,  which
may be in the form of scheduled amortization or prepayments.

    The following table has been prepared on the basis of the characteristics of
the  Mortgage Loans  included in  the Trust  Estate as  of January  17, 1996, as
described above under "Description of  the Mortgage Loans," adjusted to  reflect
calculated  payments  of  principal  on February  1,  1996  assuming  a constant
prepayment rate equal to 0% CPR for  the month of January 1996. This  adjustment
has  the  effect of  reducing the  remaining  terms to  stated maturity  of each
Mortgage Loan  by one  month  from the  table shown  on  page S1-10.  The  table
indicates  the sensitivity to various rates  of prepayment on the Mortgage Loans
of the pre-tax yield to maturity, on a corporate bond equivalent ("CBE")  basis,
and  of  the weighted  average life  of  the Class  A-9 Certificates  at various
percentages of  CPR.  Such  calculations  are based  on  distributions  made  in
accordance  with "Description of the Certificates"  herein and in the Prospectus
Supplement, on the assumptions  described in clauses (i),  (iii) and (v) of  the
first full paragraph beginning on page S-43 of the Prospectus Supplement, and on
the further assumptions that (i) the Class A-9 Certificates will be purchased on
February  8,  1996  for  an  aggregate  purchase  price  equal  to approximately
$1,197,108, which includes accrued  interest from February 1,  1996 to (but  not
including)  February  8,  1996,  (ii)  distributions  to  holders  of  Class A-9
Certificates will be  made on the  25th day  of each month  commencing in  March
1996, (iii) scheduled monthly payments of principal and interest on the Mortgage
Loans  will be timely received on the first day of each month (with no defaults)
commencing in March 1996, (iv) principal prepayments on the Mortgage Loans  will
be  received on the  last day of each  month commencing in  February 1996 at the
respective percentages of CPR set forth in the table and there are no Prepayment
Interest Shortfalls,  (v)  the  Class  A-9 Notional  Amount  applicable  to  the
Distribution Date occurring in March 1996 will be approximately $134,932,735 and
(vi)  the Class A Subclass Principal Balance of the Class A-9 Certificates as of
the Determination Date occurring in March 1996 will be $590.23.

           SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED AVERAGE LIFE
                  OF THE CLASS A-9 CERTIFICATES TO PREPAYMENTS

<TABLE>
<CAPTION>
                                                      PERCENTAGES OF CPR
                                        ----------------------------------------------
                                         2%     10%    15%    20%    25%    30%   40%
                                        -----  -----  -----  -----  -----  -----  ----
<S>                                     <C>    <C>    <C>    <C>    <C>    <C>    <C>
Pre-Tax Yield to Maturity (CBE).......  53.92% 44.00% 37.57% 30.94% 24.09% 16.99% 1.95%
Weighted Average Life (years).........  14.47   7.55   5.50   4.22   3.38   2.78  1.99
</TABLE>

    The pre-tax yields set forth in  the preceding table were calculated by  (i)
determining the monthly discount rates which, when applied to the assumed stream
of  cash  flows  to be  paid  on the  Class  A-9 Certificates,  would  cause the
discounted present  value of  such assumed  stream  of cash  flows to  equal  an
assumed   purchase  price  for  the  Class  A-9  Certificates  of  approximately
$1,197,108 which includes  accrued interest from  February 1, 1996  to (but  not
including) February 8, 1996, and (ii) converting such monthly rates to corporate
bond equivalent rates. Such

                                     S1-20
<PAGE>
calculation  does not take into account the  interest rates at which an investor
may be able to reinvest funds received by such investor as distributions on  the
Class  A-9 Certificates and consequently does  not purport to reflect the return
on any investment in the Class A-9 Certificates when such reinvestment rates are
considered.

    The weighted average lives  of the Class A-9  Certificates set forth in  the
preceding   table  were  determined  by  (i)  multiplying  the  amount  of  each
distribution in  reduction  of  the  principal balance  of  the  Series  1992-38
Certificates  by  the number  of  years from  February  8, 1996  to  the related
Distribution Date, (ii)  adding the results  and (iii) dividing  the sum by  the
aggregate  distributions in  reduction of  the principal  balance of  the Series
1992-38 Certificates referred to in clause (i).

    NOTWITHSTANDING THE  ASSUMED PREPAYMENT  RATES  REFLECTED IN  THE  PRECEDING
TABLE, IT IS HIGHLY UNLIKELY THAT THE MORTGAGE LOANS WILL PREPAY AT ANY CONSTANT
RATE,  THAT THE MORTGAGE LOANS WILL PREPAY AT THE SAME RATE OR THAT THE MORTGAGE
LOANS WILL NOT EXPERIENCE ANY LOSSES.  The Mortgage Loans currently included  in
the  Trust Estate may  be changed as  a result of  permitted substitutions. As a
result of these  factors, the  pre-tax yield and  weighted average  life of  the
Class A-9 Certificates are likely to differ from those shown in such table, even
if all of the Mortgage Loans prepay at the indicated percentages of CPR.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

    Elections  have  been made  to treat  the  Trust Estate  as two  REMICs (the
"Upper-Tier REMIC" and the "Lower-Tier REMIC") for federal income tax  purposes.
The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7,
Class A-8 and Class A-9 Certificates and the Class B Certificates are designated
as  the regular interests  in the Upper-Tier  REMIC and the  Class A-R and Class
A-LR Certificates are  designated as  the residual interests  in the  Upper-Tier
REMIC and Lower-Tier REMIC, respectively.

    The  Class A-9 Certificates are treated  as "qualifying real property loans"
for mutual savings banks and  domestic building and loan associations,  "regular
interests  in a  REMIC" for  domestic building  and loan  associations and "real
estate assets" for real estate investment trusts, to the extent described in the
Prospectus.

    The Class  A-9  Certificates  generally  are  treated  as  debt  instruments
originated  on the date of original  issuance of the Series 1992-38 Certificates
for federal income tax purposes. Holders  of the Class A-9 Certificates will  be
required  to  report income  thereon in  accordance with  the accrual  method of
accounting. The  Proposed  OID  Regulations discussed  in  the  Prospectus  were
withdrawn  by subsequently proposed  Treasury regulations on  December 22, 1992.
Final and temporary Treasury regulations regarding original issue discount  (the
"OID  Regulations")  were  issued on  February  2,  1994. Although  there  is no
directly applicable authority with respect to the issuance of the Series 1992-38
Certificates, the  Seller believes  that the  Class A-9  Certificates should  be
considered  to have been issued with original  issue discount in an amount equal
to the excess  of all  distributions of principal  and interest  expected to  be
received  thereon  over their  issue  price (including  accrued  interest). This
treatment is  consistent with  the OID  Regulations. Any  "negative" amounts  of
original  issue discount  on the  Class A-9  Certificates attributable  to rapid
prepayments will not be deductible currently,  but may be offset against  future
positive  accruals of original issue discount, if any. The holder of a Class A-9
Certificate may be entitled to a loss deduction to the extent it becomes certain
that such holder will not  recover a portion of  its basis in such  Certificate,
assuming  no further prepayments.  The Seller makes no  representation as to the
timing or amount of such losses, if any, or how any such losses will be reported
to the holders. See "Certain Federal Income Tax Consequences--Federal Income Tax
Consequences for REMIC Certificates--Taxation of Regular  Certificates--Original
Issue  Discount" in  the Prospectus.  The adjusted  issue price  of a  Class A-9
Certificate as of  the date of  purchase by  an investor is  its original  issue
price,  plus original issue discount accrued since the date of original issuance
of the Series 1992-38 Certificates, less distributions made, and losses, if any,
incurred, on the Class A-9 Certificates  since the date of original issuance  of
the  Series 1992-38 Certificates.  A purchase price for  a Class A-9 Certificate
that is less than  or greater than  the adjusted issue price  of such Class  A-9
Certificate will result in market discount or acquisition premium, respectively,
to  the beneficial owner thereof, as  discussed in the Prospectus under "Certain
Federal Income  Tax  Consequences--Federal  Income Tax  Consequences  for  REMIC
Certificates--Taxation of Regular Certificates."

                                     S1-21
<PAGE>
    The  Prepayment Assumption  that is  to be used  in determining  the rate of
accrual of original  issue discount is  set forth in  the Prospectus  Supplement
under    "Federal   Income   Tax   Considerations--Regular   Certificates."   No
representation is made as to  the actual rate at  which the Mortgage Loans  will
prepay.

    See "Summary Information--Federal Income Tax Status" and "Federal Income Tax
Considerations"  in the  Prospectus Supplement  and "Certain  Federal Income Tax
Consequences--Federal Income  Tax Consequences  for REMIC  Certificates" in  the
Prospectus.

                                  UNDERWRITING

    Subject to the terms and conditions of an underwriting agreement and a terms
agreement  (together, the "Underwriting  Agreement") among the  Seller, PHMC and
Lehman  Brothers  Inc.,  as  underwriter  (the  "Underwriter"),  the  Class  A-9
Certificates  offered  hereby  are  being  purchased  from  the  Seller  by  the
Underwriter on  or about  February  8, 1996.  The  Underwriter is  committed  to
purchase  all of  the Class  A-9 Certificates  offered hereby  if any  Class A-9
Certificates are  purchased. The  Underwriter  has advised  the Seller  that  it
proposes  to offer the  Class A-9 Certificates,  from time to  time, for sale in
negotiated transactions or otherwise at prices  determined at the time of  sale.
Proceeds  to the Seller from the sale of the Class A-9 Certificates are expected
to be approximately  0.878% of the  Pool Scheduled Principal  Balance as of  the
Distribution  Date  in March  1996 without  giving  effect to  partial principal
prepayments or  net  partial  liquidation  proceeds received  on  or  after  the
Determination Date in February 1996, plus accrued interest from February 1, 1996
to  (but not including) February  8, 1996. The Underwriter  and any dealers that
participate  with  the  Underwriter  in  the  distribution  of  the  Class   A-9
Certificates  may be deemed to be underwriters, and any discounts or commissions
received by them and any profit on the resale of Class A-9 Certificates by  them
may  be deemed to be underwriting  discounts or commissions under the Securities
Act of 1933, as amended (the "Securities Act").

    The Underwriting Agreement provides that the Seller and PHMC will  indemnify
the  Underwriter against certain  civil liabilities under  the Securities Act or
contribute to payments which the Underwriter may be required to make in  respect
thereof.

                                SECONDARY MARKET

    There  will  not be  any  secondary market  for  the Class  A-9 Certificates
offered hereby prior to the offering thereof. The Underwriter intends to act  as
a  market maker in the Class  A-9 Certificates, subject to applicable provisions
of federal and state securities laws  and other regulatory requirements, but  is
under  no obligation to do so. There can be no assurance that a secondary market
in the Class A-9 Certificates  will develop or, if  such a market does  develop,
that  it  will  provide holders  of  Class  A-9 Certificates  with  liquidity of
investment at any particular time or for the life of the Class A-9 Certificates.

                              ERISA CONSIDERATIONS

    As described in the Prospectus  under "ERISA Considerations," ERISA and  the
Code  impose certain duties and restrictions on  any person which is an employee
benefit plan  within the  meaning of  Section 3(3)  of the  Employee  Retirement
Income  Security Act of 1974, as amended  ("ERISA"), or Code Section 4975 or any
person utilizing the assets of such employee benefit plan (an "ERISA Plan")  and
certain  persons who  perform services  for ERISA  Plans. Comparable  duties and
restrictions may exist under federal, state or local laws ("Similar Law"), which
are, to a material  extent, similar to  the foregoing sections  of ERISA or  the
Code,  on governmental  plans and  on certain  persons who  perform services for
governmental plans. For example, unless exempted, investment by an ERISA Plan in
the Class A-9 Certificates may constitute a prohibited transaction under  ERISA,
the  Code or  Similar Law.  There are  certain exemptions  issued by  the United
States Department of Labor (the "DOL")  that may be applicable to an  investment
by  an  ERISA  Plan in  the  Class  A-9 Certificates,  including  the individual
administrative  exemption  described  below  and  Prohibited  Transaction  Class
Exemption 83-1 ("PTE 83-1"). For a further discussion of PTE 83-1, including the
necessary  conditions to  its applicability, and  other important  factors to be
considered  by  an  ERISA  Plan   contemplating  investing  in  the  Class   A-9
Certificates, see "ERISA Considerations" in the Prospectus.

    On  February  22, 1991,  the  DOL issued  to  the Underwriter  an individual
administrative exemption, Prohibited Transaction  Exemption 91-14, 56 Fed.  Reg.
7413  (the  "Exemption"),  from  certain  of  the  prohibited  transaction rules

                                     S1-22
<PAGE>
of ERISA with respect  to the initial purchase,  the holding and the  subsequent
resale  by an ERISA  Plan of certificates  in pass-through trusts  that meet the
considerations and requirements of the  Exemption. The Exemption might apply  to
the  acquisition, holding and resale  of the Class A-9  Certificates by an ERISA
Plan, provided that specified conditions are met.

    Among the conditions which would have  to be satisfied for the Exemption  to
apply  to the acquisition by an ERISA Plan of the Class A-9 Certificates, is the
condition that the  ERISA Plan  investing in the  Class A-9  Certificates be  an
"accredited  investor"  as defined  in  Rule 501(a)(1)  of  Regulation D  of the
Securities and Exchange Commission under the Securities Act.

    Before purchasing a  Class A-9  Certificate, a  fiduciary of  an ERISA  Plan
should make its own determination as to the availability of the exemptive relief
provided   in  the  Exemption  or  the  availability  of  any  other  prohibited
transaction exemptions (including PTE 83-1),  and whether the conditions of  any
such  exemption will be applicable to  the Class A-9 Certificates. Any fiduciary
of an ERISA Plan considering whether to purchase a Class A-9 Certificate  should
also  carefully  review with  its own  legal advisors  the applicability  of the
fiduciary duty and prohibited  transaction provisions of ERISA  and the Code  to
such investment. See "ERISA Considerations" in the Prospectus.

                                LEGAL INVESTMENT

    The Class A-9 Certificates will constitute "mortgage related securities" for
purposes  of  the  Secondary  Mortgage  Market  Enhancement  Act  of  1984  (the
"Enhancement Act") so long as  they are rated in one  of the two highest  rating
categories   by   at  least   one   nationally  recognized   statistical  rating
organization. As  such, the  Class A-9  Certificates are  legal investments  for
certain  entities  to  the  extent provided  in  the  Enhancement  Act. However,
institutions subject to the jurisdiction of the Office of the Comptroller of the
Currency, the Board  of Governors  of the  Federal Reserve  System, the  Federal
Deposit  Insurance Corporation, the  Office of Thrift  Supervision, the National
Credit Union Administration  or state  banking or  insurance authorities  should
review  applicable rules, supervisory policies  and guidelines of these agencies
before purchasing a Class A-9 Certificate, as such Certificates may be deemed to
be unsuitable  investments  under one  or  more  of these  rules,  policies  and
guidelines  and certain restrictions  may apply to investments  in the Class A-9
Certificates. It should also be noted that certain states recently have enacted,
or have proposed enacting, legislation  limiting to varying extents the  ability
of  certain entities (in  particular insurance companies)  to invest in mortgage
related securities. Investors should  consult with their  own legal advisors  in
determining  whether and  to what extent  the Class  A-9 Certificates constitute
legal investments for such investors. See "Legal Investment" in the Prospectus.

                                 LEGAL MATTERS

    The validity of  the Class  A-9 Certificates  and certain  tax matters  with
respect  thereto will be passed upon for  the Seller by Cadwalader, Wickersham &
Taft, New York,  New York. Certain  legal matters  will be passed  upon for  the
Underwriter by Brown & Wood, New York, New York.

                                USE OF PROCEEDS

    The  net proceeds to be received from the sale of the Class A-9 Certificates
will be applied by the Seller to the purchase from an affiliate of the Class A-9
Certificates.

                                    RATINGS

    The Class A-9 Certificates  have been rated "Aaa"  by Moody's and "AAAr"  by
S&P.  See "Ratings" in the Prospectus Supplement for a further discussion of the
ratings of  the  Certificates. S&P  assigns  the  additional rating  of  "r"  to
highlight classes of securities that S&P believes may experience high volatility
or high variability in expected returns due to non-credit risks.

    The  ratings of  Moody's on  mortgage pass-through  certificates address the
likelihood  of  the  receipt  by  certificateholders  of  all  distributions  of
principal  and interest to  which such certificateholders  are entitled. Moody's
rating opinions address the structural, legal and issuer aspects associated with
the certificates, including the nature of the underlying mortgage loans and  the
credit  quality of the credit support provider, if any. Moody's ratings on pass-

                                     S1-23
<PAGE>
through certificates  do not  represent any  assessment of  the likelihood  that
principal   prepayments  may  differ  from   those  originally  anticipated  and
consequently any adverse effect the timing of such prepayments could have on  an
investor's anticipated yield.

    S&P's  ratings on mortgage pass-through  certificates address the likelihood
of receipt by  certificateholders of  timely payments of  interest and  ultimate
return of principal. S&P's ratings take into consideration the credit quality of
the  mortgage pool including any credit  support providers, structural and legal
aspects associated with the  certificates, and the extent  to which the  payment
stream  of the  mortgage pool  is adequate  to make  payment required  under the
certificates. S&P's ratings on  the certificates do  not, however, constitute  a
statement  regarding the frequency  of prepayments on  the mortgage loans. S&P's
rating does not address the possibility  that investors may suffer a lower  than
anticipated  yield as  a result of  prepayments of the  underlying mortgages. In
addition, it should be noted that in some structures a default on a mortgage  is
treated as a prepayment and may have the same effect on yield as a prepayment.

    The  ratings of Moody's  and S&P do  not address the  possibility that, as a
result of principal  prepayments, Certificateholders  may receive  a lower  than
anticipated yield or the possibility that, as a result of prepayments, investors
in the Class A-9 Certificates may fail to fully recoup their initial investment.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    There  are incorporated herein by reference  all documents and reports filed
or caused to be filed by the Seller with respect to the Trust Estate pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the  termination
of  the offering of the Class A-9 Certificates. The Seller will provide or cause
to be  provided  without  charge to  each  person  to whom  this  Supplement  is
delivered  in connection with the offering of  the Class A-9 Certificates a list
identifying all  filings with  respect to  a Trust  Estate pursuant  to  Section
13(a),  13(c), 14 or 15(d) of the  Exchange Act since the Seller's latest fiscal
year covered  by its  annual  report on  Form 10-K  and  a copy  of any  or  all
documents  or  reports incorporated  herein by  reference, in  each case  to the
extent such documents  or reports relate  to the Class  A-9 Certificates,  other
than  the  exhibits to  such documents  (unless  such exhibits  are specifically
incorporated by reference in such documents).  Requests to the Seller should  be
directed  to:  The  Prudential  Home  Mortgage  Securities  Company,  Inc., 5325
Spectrum Drive, Frederick, Maryland 21701, telephone number (301) 846-8199.

                                     S1-24
<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus dated October 12, 1992)

                                  $206,108,000
                                 (APPROXIMATE)

                         THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC. r

                                     SELLER

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1992-38
      PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN NOVEMBER 1992
                            ------------------------
    The  Series 1992-38 Mortgage Pass-Through  Certificates (the "Series 1992-38
Certificates") will consist of  one class of senior  certificates (the "Class  A
Certificates")  and  one  class  of  subordinated  certificates  (the  "Class  B
Certificates"). The  Class  A Certificates  will  consist of  eleven  subclasses
(each,  a "Subclass")  of Certificates designated  as the Class  A-1, Class A-2,
Class A-3, Class A-4,  Class A-5, Class  A-6, Class A-7,  Class A-8, Class  A-9,
Class  A-R and  Class A-LR Certificates.  The Class A-8  Certificates are retail
class Certificates  and are  referred to  herein as  the "Retail  Certificates."
Solely  for the purpose  of determining distributions  in reduction of principal
balance of the Class A-2, Class A-3 and Class A-4 Certificates, such  Subclasses
will  be deemed to consist of multiple components. However, the Beneficial Owner
of a Class A-2,  Class A-3 or  Class A-4 Certificate will  not have a  severable
interest in any one component, but will have an undivided interest in the entire
Subclass.  The Class  A Certificates other  than the Class  A-9 Certificates are
referred to herein collectively as the  "Offered Certificates" and are the  only
Certificates being offered hereby.

    The  Series 1992-38 Certificates  will evidence in  the aggregate the entire
beneficial ownership interest in a trust fund (the "Trust Estate") consisting of
a pool of fixed interest rate, conventional, monthly pay, fully amortizing, one-
to four-family, residential first mortgage loans having original terms to stated
maturity of approximately 30 years (the "Mortgage Loans"), together with certain
related property, sold by The Prudential Home Mortgage Securities Company,  Inc.
(the  "Seller") and serviced  by The Prudential Home  Mortgage Company, Inc. (in
its capacity as servicer, the "Servicer," otherwise "PHMC"). The Mortgage  Loans
will  consist of mortgage loans originated  in connection with the relocation of
employees of  various corporate  employers  participating in  PHMC's  relocation
program  and  of  employees of  various  non-participant  employers ("Relocation
Mortgage Loans").  The  Class A  Certificates  will initially  evidence  in  the
aggregate an approximately 93.75% undivided interest in the principal balance of
the Mortgage Loans. The remaining undivided interest in the principal balance of
the  Mortgage Loans will be evidenced by the Class B Certificates. The rights of
the holders of the Class B Certificates to receive distributions with respect to
the Mortgage Loans in the Trust Estate will be subordinated to the rights of the
holders of the Class A  Certificates to the extent  described herein and in  the
Prospectus.                                             (CONTINUED ON NEXT PAGE)
                           --------------------------

THESE  SECURITIES DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE PRUDENTIAL
HOME MORTGAGE SECURITIES  COMPANY, INC.  OR ANY  AFFILIATE THEREOF.  NEITHER
    THESE SECURITIES NOR THE UNDERLYING MORTGAGE LOANS WILL BE INSURED OR
       GUARANTEED  BY ANY                       GOVERNMENTAL AGENCY OR
                                INSTRUMENTALITY.
                           --------------------------

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

                                                 Initial Subclass      Pass-Through
Subclass Designation                           Principal Balance (1)       Rate
Class A-1....................................       $ 6,860,000           7.00%
Class A-2....................................       $16,365,000           7.00%
Class A-3....................................       $89,967,000           7.00%
Class A-4....................................       $30,052,000           7.00%
Class A-5....................................       $15,552,000           7.00%

<CAPTION>
                                                 Initial Subclass      Pass-Through
Subclass Designation                           Principal Balance (1)       Rate
<S>                                            <C>                     <C>
Class A-6....................................       $18,887,000           7.00%
Class A-7....................................       $18,424,000           7.00%
Class A-8....................................       $10,000,000           6.95%
Class A-R....................................       $       500           7.00%
Class A-LR...................................       $       500           7.00%(2)
</TABLE>

(1)  Approximate, subject to adjustment as described herein.
(2)  On the Class A-LR Notional Amount (as defined herein).

    The  Offered  Certificates will  be purchased  by  the Underwriter  from the
Seller and will be offered by the Underwriter from time to time to the public in
negotiated transactions or otherwise at varying  prices to be determined at  the
time  of sale. Proceeds to the Seller  from the sale of the Offered Certificates
will be  98.875% of  the  initial aggregate  principal  balance of  the  Offered
Certificates,  plus  accrued interest  thereon  and on  an  amount equal  to the
initial aggregate principal balance of the Class A-9 Certificates at the rate of
7.00% per annum from October  1, 1992 to (but  not including) October 22,  1992,
before  deducting expenses payable  by the Seller estimated  to be $310,000. The
price to be paid to  the Seller has not been  allocated among the Subclasses  of
Offered Certificates. See "Underwriting" herein.

    The  Offered Certificates  are offered by  the Underwriter  subject to prior
sale, when,  as  and if  accepted  by the  Underwriter  and subject  to  certain
conditions.  It is expected that the  Offered Certificates will be available for
delivery through the facilities of The Depository Trust Company or, in the  case
of  the Class A-R and  Class A-LR Certificates, at  the offices of Smith Barney,
Harris Upham & Co. Incorporated, New York,  New York, in each case, on or  about
October 22, 1992.

                        SMITH BARNEY, HARRIS UPHAM & CO.
                                   INCORPORATED

October 15, 1992
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    THE  YIELD TO MATURITY OF THE VARIOUS SUBCLASSES OF THE OFFERED CERTIFICATES
WILL BE  SENSITIVE  IN VARYING  DEGREES  TO THE  RATE  AND TIMING  OF  PRINCIPAL
PAYMENTS  (INCLUDING PREPAYMENTS) ON THE MORTGAGE LOANS, WHICH MAY BE PREPAID AT
ANY TIME WITHOUT PENALTY. INVESTORS IN THE OFFERED CERTIFICATES SHOULD  CONSIDER
THE  ASSOCIATED RISKS, INCLUDING, IN THE  CASE OF OFFERED CERTIFICATES PURCHASED
AT A DISCOUNT,  THE RISK  THAT A  SLOWER THAN  ANTICIPATED RATE  OF PAYMENTS  IN
RESPECT  OF PRINCIPAL (INCLUDING PREPAYMENTS) ON THE MORTGAGE LOANS COULD RESULT
IN AN ACTUAL YIELD THAT  IS LOWER THAN ANTICIPATED AND,  IN THE CASE OF  OFFERED
CERTIFICATES  PURCHASED  AT A  PREMIUM THAT  A FASTER  THAN ANTICIPATED  RATE OF
PAYMENTS IN RESPECT OF PRINCIPAL  (INCLUDING PREPAYMENTS) ON THE MORTGAGE  LOANS
COULD RESULT IN AN ACTUAL YIELD THAT IS LOWER THAN ANTICIPATED. SEE "DESCRIPTION
OF  THE CERTIFICATES--INTEREST" AND "--PRINCIPAL (INCLUDING PREPAYMENTS)" HEREIN
AND "PREPAYMENT AND YIELD CONSIDERATIONS" HEREIN AND IN THE PROSPECTUS.

    THE RETAIL  CERTIFICATES  MAY  NOT  BE AN  APPROPRIATE  INVESTMENT  FOR  ALL
PROSPECTIVE  INVESTORS.  ALTHOUGH THE  UNDERWRITER INTENDS  TO MAKE  A SECONDARY
MARKET IN THE RETAIL CERTIFICATES, IT HAS  NO OBLIGATION TO DO SO, AND ANY  SUCH
MARKET-MAKING  MAY BE  DISCONTINUED AT  ANY TIME. IN  ADDITION, THERE  CAN BE NO
ASSURANCE THAT AN INVESTOR WILL BE ABLE TO SELL A RETAIL CERTIFICATE AT A  PRICE
WHICH  IS  EQUAL TO  OR GREATER  THAN THE  PRICE AT  WHICH SUCH  CERTIFICATE WAS
PURCHASED.

    Distributions in respect of interest  will be made on  the 25th day of  each
month  or, if such  day is not a  business day, on  the succeeding business day,
commencing in  November  1992,  to  the holders  of  each  Subclass  of  Offered
Certificates to the extent that the Pool Distribution Amount (as defined herein)
is  sufficient therefor,  at its respective  Pass-Through Rate set  forth on the
preceding page. Interest will accrue  on each Subclass of Offered  Certificates,
other  than the Class  A-LR Certificate, at its  respective Pass-Through Rate on
the Subclass Principal Balance  (as defined herein)  of such Subclass.  Interest
will  accrue on the Class A-LR Certificate at its Pass-Through Rate on the Class
A-LR Notional Amount (as defined herein). The amount of interest accrued on  any
Subclass  of  Offered  Certificates  will  be  reduced  by  the  amount  of  any
Non-Supported Interest Shortfall (as defined herein) allocable to such Subclass.
Distributions in reduction of the principal balance of the Class A  Certificates
will  be made monthly on each Distribution  Date in an aggregate amount equal to
the Class A Principal Distribution Amount (as defined herein). Distributions  in
reduction  of  the  principal  balance  of  the  Class  A  Certificates  on  any
Distribution  Date  will  be   allocated  among  the   Subclasses  of  Class   A
Certificates,   in  the  manner  described  herein  under  "Description  of  the
Certificates--Principal (Including Prepayments)." Distributions to each Subclass
of Class A Certificates will be  made pro rata among Certificateholders of  such
Subclass.  No Class  A Certificateholder  will have  any right  to request early
distributions in reduction of principal balance  of any Class A Certificate  for
any   reason  whatsoever  (including  the  death  of  the  holder  thereof).  No
Certificates of any Subclass will be selected to receive distributions by random
lot.

    The  Offered  Certificates  (other  than  the  Class  A-R  and  Class   A-LR
Certificates)   will  be  issued  only   in  book-entry  form  (the  "Book-Entry
Certificates") and purchasers thereof will not be entitled to receive definitive
certificates  except  in  the  limited  circumstances  set  forth  herein.   The
Book-Entry Certificates will be registered in the name of Cede & Co., as nominee
of   The   Depository   Trust   Company,  which   will   be   the   "holder"  or
"Certificateholder" of such  Certificates, as  such terms are  used herein.  See
"Description of the Certificates" herein.

    There  is currently  no secondary  market for  the Offered  Certificates and
there can be no assurance  that a secondary market will  develop or, if it  does
develop, that it will provide Certificateholders with liquidity of investment at
any  particular time. The  Underwriter intends to  act as a  market maker in the
Offered Certificates,  subject to  applicable provisions  of federal  and  state
securities laws and other regulatory requirements, but is under no obligation to
do  so.  IN ADDITION,  THE  CLASS A-R  AND CLASS  A-LR  CERTIFICATES MAY  NOT BE
PURCHASED BY OR TRANSFERRED TO (I) A "DISQUALIFIED ORGANIZATION" OR  "BOOK-ENTRY
NOMINEE,"  (II) EXCEPT UNDER CERTAIN LIMITED  CIRCUMSTANCES, PERSONS WHO ARE NOT
"U.S. PERSONS," (III) AN ERISA  PLAN (AS DEFINED HEREIN)  OR (IV) ANY PERSON  OR
ENTITY WHO THE TRANSFEROR HAS REASON TO BELIEVE INTENDS TO IMPEDE THE ASSESSMENT
OR  COLLECTION OF ANY FEDERAL, STATE OR  LOCAL TAXES LEGALLY REQUIRED TO BE PAID
WITH RESPECT  THERETO. See  "Description  of the  Certificates--Restrictions  on
Transfer   of  the   Class  A-R   and  Class   A-LR  Certificates"   and  "ERISA
Considerations" herein  and "Certain  Federal Income  Tax  Consequences--Federal
Income   Tax   Consequences   for  REMIC   Certificates--Taxation   of  Residual
Certificates--Tax-Related Restrictions on Transfer of the Residual Certificates"
in the Prospectus.

    For federal income tax purposes, the  Trust Estate will consist of two  real
estate  mortgage investment conduits  (each, a "REMIC",  or, in the alternative,
the "Lower-Tier REMIC" and the  "Upper-Tier REMIC", respectively). As  described
more  fully herein, the Class  A-1, Class A-2, Class  A-3, Class A-4, Class A-5,
Class A-6,  Class  A-7, Class  A-8,  Class A-9  and  Class B  Certificates  will
constitute  "regular interests"  in the Upper-Tier  REMIC and the  Class A-R and
Class  A-LR  Certificates  will  constitute  the  "residual  interests"  in  the
Upper-Tier  REMIC and the Lower-Tier  REMIC, respectively. PROSPECTIVE INVESTORS
ARE CAUTIONED THAT THE  CLASS A-R CERTIFICATEHOLDER'S  REMIC TAXABLE INCOME  AND
SUCH HOLDER'S TAX LIABILITY THEREON WILL, AND THE CLASS A-LR CERTIFICATEHOLDER'S
REMIC  TAXABLE INCOME AND  SUCH HOLDER'S TAX LIABILITY  THEREON MAY, EXCEED CASH
DISTRIBUTIONS TO  SUCH  HOLDERS DURING  CERTAIN  PERIODS, IN  WHICH  EVENT  SUCH
HOLDERS  MUST  HAVE SUFFICIENT  ALTERNATIVE  SOURCES OF  FUNDS  TO PAY  SUCH TAX
LIABILITY. See "Summary  Information--Federal Income Tax  Status," and  "Federal
Income   Tax   Considerations"   herein   and   "Certain   Federal   Income  Tax
Consequences--Federal Income  Tax Consequences  for REMIC  Certificates" in  the
Prospectus.

    The  Offered Certificates represent ten Subclasses  of a Class of a separate
Series of Certificates being  offered by the Seller  pursuant to the  Prospectus
dated  October 12, 1992 accompanying  this Prospectus Supplement. The Prospectus
shall not  be considered  complete without  this Prospectus  Supplement and  any
prospective  investor should  not purchase  any Offered  Certificate unless such
investor shall have received both the Prospectus and this Prospectus Supplement.
The Prospectus contains important information  regarding this offering which  is
not contained herein, and prospective investors are urged to read the Prospectus
and this Prospectus Supplement in full.
                            ------------------------

    UNTIL  JANUARY 20, 1993,  ALL DEALERS EFFECTING  TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS. THIS  IS IN ADDITION TO  THE
OBLIGATION  OF DEALERS  TO DELIVER A  PROSPECTUS SUPPLEMENT  AND PROSPECTUS WHEN
ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS   OR
SUBSCRIPTIONS.

                                      S-2
<PAGE>
                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                              ---------
<S>                                                                                                           <C>
Summary Information.........................................................................................  S-4
Description of the Certificates.............................................................................  S-15
  General...................................................................................................  S-15
  Book-Entry Registration...................................................................................  S-15
  Definitive Certificates...................................................................................  S-16
  Distributions.............................................................................................  S-16
  Interest..................................................................................................  S-18
  Principal (Including Prepayments).........................................................................  S-20
    CALCULATION OF AMOUNT TO BE DISTRIBUTED.................................................................  S-21
    ALLOCATION OF AMOUNT TO BE DISTRIBUTED..................................................................  S-23
  Additional Rights of the Class A-R and Class A-LR Certificateholders......................................  S-24
  Periodic Advances.........................................................................................  S-24
  Restrictions on Transfer of the Class A-R and Class A-LR Certificates.....................................  S-26
  Reports...................................................................................................  S-26
  Subordination of Class B Certificates.....................................................................  S-27
    LOSSES ON LIQUIDATED LOANS..............................................................................  S-28
    LOSSES ON SPECIAL HAZARD MORTGAGE LOANS.................................................................  S-28
Description of the Mortgage Loans...........................................................................  S-29
  Mandatory Repurchase or Substitution of Mortgage Loans....................................................  S-36
  Optional Repurchase of Defaulted Mortgage Loans...........................................................  S-36
Origination, Delinquency and Foreclosure Experience.........................................................  S-37
  Loan Origination..........................................................................................  S-37
  Delinquency and Foreclosure Experience....................................................................  S-37
Prepayment and Yield Considerations.........................................................................  S-40
Pooling and Servicing Agreement.............................................................................  S-46
  General...................................................................................................  S-46
  Voting....................................................................................................  S-46
  Trustee...................................................................................................  S-47
  Servicing Compensation and Payment of Expenses............................................................  S-47
  Optional Termination......................................................................................  S-47
Federal Income Tax Considerations...........................................................................  S-47
  Regular Certificates......................................................................................  S-48
  Residual Certificates.....................................................................................  S-48
ERISA Considerations........................................................................................  S-50
Legal Investment............................................................................................  S-51
Secondary Market............................................................................................  S-51
Underwriting................................................................................................  S-51
Legal Matters...............................................................................................  S-52
Use of Proceeds.............................................................................................  S-52
Ratings.....................................................................................................  S-52
Index of Significant Prospectus Supplement Definitions......................................................  S-53
</TABLE>

                                      S-3
<PAGE>
                              SUMMARY INFORMATION

    THE  FOLLOWING IS  QUALIFIED IN  ITS ENTIRETY  BY REFERENCE  TO THE DETAILED
INFORMATION APPEARING  ELSEWHERE  IN  THIS  PROSPECTUS  SUPPLEMENT  AND  IN  THE
ACCOMPANYING  PROSPECTUS  (THE  "PROSPECTUS"). CAPITALIZED  TERMS  USED  IN THIS
PROSPECTUS SUPPLEMENT  AND  NOT  OTHERWISE  DEFINED  HEREIN  HAVE  THE  MEANINGS
ASSIGNED  IN  THE PROSPECTUS.  SEE "INDEX  OF SIGNIFICANT  PROSPECTUS SUPPLEMENT
DEFINITIONS" HEREIN AND "INDEX OF SIGNIFICANT DEFINITIONS" IN THE PROSPECTUS.

<TABLE>
<S>                                 <C>
Title of Securities...............  Mortgage Pass-Through Certificates, Series 1992-38  (the
                                    "Series 1992-38 Certificates" or the "Certificates").
Seller............................  The  Prudential Home  Mortgage Securities  Company, Inc.
                                    (the "Seller"). See "The Seller" in the Prospectus.
Servicer..........................  The Prudential  Home  Mortgage  Company,  Inc.  (in  its
                                    capacity   as   servicer,  the   "Servicer;"  otherwise,
                                    "PHMC"). See  "Servicing  of  the  Mortgage  Loans"  and
                                    "PHMC--General" in the Prospectus.
Trustee...........................  First  Trust  National Association,  a  national banking
                                    association (the "Trustee"). See "Pooling and  Servicing
                                    Agreement--Trustee" in this Prospectus Supplement.
Rating of Certificates............  It  is  a  condition  to  the  issuance  of  the Offered
                                    Certificates that they  shall have been  rated "Aaa"  by
                                    Moody's Investors Service, Inc. ("Moody's") and "AAA" by
                                    Standard  & Poor's  Corporation ("S&P").  The ratings by
                                    Moody's and S&P are not recommendations to buy, sell  or
                                    hold such Certificates and may be subject to revision or
                                    withdrawal  at any time by  the assigning rating agency.
                                    The ratings also do not address the possibility that, as
                                    a result  of  principal  prepayments,  holders  of  such
                                    Certificates may receive a lower than anticipated yield.
                                    See    "--Effects    of   Prepayments    on   Investment
                                    Expectations" below  and  "Ratings" in  this  Prospectus
                                    Supplement.
Description of Certificates.......  The  Series 1992-38 Certificates will consist of Class A
                                    Certificates and  Class  B  Certificates.  The  Class  A
                                    Certificates represent a type of interest referred to in
                                    the  Prospectus as "Senior Certificates" and the Class B
                                    Certificates represent a type of interest referred to in
                                    the Prospectus as "Subordinated Certificates." As  these
                                    designations  suggest,  the  Class  A  Certificates  are
                                    entitled to a certain priority, relative to the Class  B
                                    Certificates,  in right of distributions on the mortgage
                                    loans underlying  the Series  1992-38 Certificates  (the
                                    "Mortgage Loans").
                                    Initially, the Class A Certificates will evidence in the
                                    aggregate    an   approximate    93.75%   (approximately
                                    $206,109,000)  undivided   interest   in   the   initial
                                    aggregate  principal balance of  the Mortgage Loans, and
                                    the Class B Certificates will evidence in the  aggregate
                                    an   approximate   6.25%   (approximately   $13,741,100)
                                    undivided interest  in the  initial aggregate  principal
                                    balance of the Mortgage Loans. The relative interests in
                                    the  aggregate principal  balance of  the Mortgage Loans
                                    represented by the Class A and Class B Certificates  are
                                    subject   to   change   over   time   because   of   the
                                    disproportionate  allocation   of  certain   unscheduled
                                    principal  payments to the Class  A Certificates and the
                                    allocation of certain losses  and certain shortfalls  to
                                    the  Class B Certificates prior to the allocation of any
                                    such losses and shortfalls to the Class A  Certificates,
                                    as  discussed  in "--Distributions  of Principal  and of
                                    Interest" and "--Credit Enhancement" below.
</TABLE>

                                      S-4
<PAGE>

<TABLE>
<S>                                 <C>
                                    The  Class  A  Certificates   will  consist  of   eleven
                                    subclasses,  designated  as  the Class  A-1,  Class A-2,
                                    Class A-3, Class A-4, Class  A-5, Class A-6, Class  A-7,
                                    Class   A-8,  Class  A-9,  Class   A-R  and  Class  A-LR
                                    Certificates. The  Class  A-8  Certificates  are  retail
                                    class  certificates and  are referred  to herein  as the
                                    "Retail Certificates."  Not all  of the  Series  1992-38
                                    Certificates   are  being  offered   for  sale  by  this
                                    Prospectus Supplement and the Prospectus. The Class  A-9
                                    and  Class B Certificates may be retained or sold by the
                                    Seller. Reference in this  Prospectus Supplement to  the
                                    "Offered  Certificates" is  to the  Class A Certificates
                                    other than the  Class A-9 Certificates.  Solely for  the
                                    purpose  of  determining distributions  in  reduction of
                                    principal balance, the  Class A-2, Class  A-3 and  Class
                                    A-4  Certificates  will  each be  deemed  to  consist of
                                    multiple components  as described  herein. HOWEVER,  THE
                                    OWNER OF A CLASS A-2, CLASS A-3 OR CLASS A-4 CERTIFICATE
                                    WILL NOT HAVE A SEVERABLE INTEREST IN ANY ONE COMPONENT,
                                    BUT  WILL  HAVE  AN  UNDIVIDED  INTEREST  IN  THE ENTIRE
                                    SUBCLASS.
                                    The Offered Certificates have the approximate  aggregate
                                    initial  principal balances  set forth  on the  cover of
                                    this Prospectus Supplement.  Any difference between  the
                                    aggregate  principal balance of the Class A Certificates
                                    as of  the  date  of  issuance  of  the  Series  1992-38
                                    Certificates   and  the  approximate  initial  aggregate
                                    principal balance of the Class A Certificates as of  the
                                    date  of  this Prospectus  Supplement will  be allocated
                                    among the subclasses of Class A Certificates other  than
                                    the  Class A-9,  Class A-R and  Class A-LR Certificates.
                                    Such difference will not, in the aggregate, exceed 5% of
                                    the initial aggregate principal  balance of the  Offered
                                    Certificates  stated  on  the cover  of  this Prospectus
                                    Supplement.
Forms of Certificates;
  Denominations...................  BOOK-ENTRY FORM.  The  Offered Certificates (other  than
                                    the  Class  A-R  and Class  A-LR  Certificates)  will be
                                    issued in book-entry form, through the facilities of The
                                    Depository Trust Company ("DTC"). These Certificates are
                                    referred to, collectively, in this Prospectus Supplement
                                    as the  "Book-Entry  Certificates."  An  investor  in  a
                                    subclass  of Book-Entry Certificates  will not receive a
                                    physical certificate representing  its ownership  inter-
                                    est   in  such  Book-Entry  Certificates,  except  under
                                    extraordinary  circumstances,  which  are  discussed  in
                                    "Description of the Certificates--Definitive
                                    Certificates"  in  this Prospectus  Supplement. Instead,
                                    DTC will effect payments and  transfers by means of  its
                                    electronic   recordkeeping   services,   acting  through
                                    certain participating organizations. This may result  in
                                    certain   delays  in  receipt  of  distributions  by  an
                                    investor and  may  restrict  an  investor's  ability  to
                                    pledge  its securities.  The rights of  investors in the
                                    Book-Entry Certificates may generally only be  exercised
                                    through  DTC  and its  participating  organizations. See
                                    "Description of the Certificates--Book-Entry
                                    Registration" in this Prospectus Supplement.
</TABLE>

                                      S-5
<PAGE>

<TABLE>
<S>                                 <C>
                                    The  Book-Entry  Certificates  (other  than  the  Retail
                                    Certificates) will be issued in minimum denominations of
                                    $100,000  initial  principal  balance.  Any  amounts  in
                                    excess of  $100,000 will  be  in integral  multiples  of
                                    $1,000    initial   principal    balance.   The   Retail
                                    Certificates will be issued in minimum denominations  of
                                    $1,000  and  integral  multiples  of  $1,000  in  excess
                                    thereof.
                                    CERTIFICATED  FORM.    The  Class  A-R  and  Class  A-LR
                                    Certificates   will  be  offered  in  fully  registered,
                                    certificated form.  Accordingly, an  investor in  either
                                    such  subclass  will  be issued  a  physical certificate
                                    representing its ownership interest.  The Class A-R  and
                                    Class  A-LR Certificates will each be issued in a single
                                    certificate  with   a  denomination   of  $500   initial
                                    principal    balance.    See    "Description    of   the
                                    Certificates--General" in this Prospectus Supplement.
Mortgage Loans....................  MORTGAGE LOAN DATA.  The  Mortgage Loans, which are  the
                                    source of distributions to holders of the Series 1992-38
                                    Certificates,  are expected to  consist of conventional,
                                    fixed interest rate, monthly pay, fully amortizing, one-
                                    to four-family, residential first mortgage loans, having
                                    original terms to  stated maturity  of approximately  30
                                    years. The Mortgage Loans will consist of mortgage loans
                                    originated   in  connection   with  the   relocation  of
                                    employees of various  corporate employers  participating
                                    in PHMC's relocation program and of employees of various
                                    non-participant  employers. Some  of the  Mortgage Loans
                                    are expected to be subject to subsidy agreements  which,
                                    except  under certain limited circumstances, require the
                                    employers of the mortgagors to provide for a portion  of
                                    the payments on the related Mortgage Loans for specified
                                    periods.  The Mortgage  Loans are  expected to  have the
                                    further specifications set forth in the following  table
                                    and  under  the  heading  "Description  of  the Mortgage
                                    Loans" in this Prospectus Supplement.
</TABLE>

                                      S-6
<PAGE>

<TABLE>
<S>                                   <C>
SELECTED MORTGAGE LOAN DATA
(AS OF THE CUT-OFF DATE)

Cut-Off Date:                         October 1, 1992
Number of Mortgage Loans:             811
Aggregate Unpaid Principal
  Balance(1):                         $219,850,100

Range of Unpaid Principal             $39,969 to $882,000
  Balances(1):
Average Unpaid Principal Balance(1):  $271,085

Aggregate Unpaid  Principal  Balance
  of Subsidy Loans(1):                $26,092,748
Subsidy  Loans  as  a  Percentage of
  Mortgage Loans(1):                  11.87%

Range of Interest Rates:              7.250% to 9.500%
Weighted Average Interest Rate(1):    7.730%

Range of Remaining  Terms to  Stated
  Maturity:                           347 months to 360 months
Weighted  Average Remaining  Term to
  Stated Maturity(1):                 358 months

Range  of   Original   Loan-to-Value
  Ratios:                             25.64% to 90.00%
Weighted  Average  Original Loan-to-
  Value Ratio(1):                     76%

Geographical Concentration of
  Mortgaged   Properties    Securing
  Mortgage  Loans in Excess of 5% of
  the  Aggregate  Unpaid   Principal
  Balance(1):                         California      25.75%
                                      New Jersey    13.29%
                                      Connecticut     9.50%
                                      Georgia        9.23%
                                      New York       5.08%
(1) approximate
- --------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                        <C>
                           CHANGES  TO POOL.  A number  of Mortgage Loans may be
                           removed from the pool, or a substitution may be  made
                           for   certain  Mortgage  Loans,  in  advance  of  the
                           issuance  of  the  Offered  Certificates  (which   is
                           expected to occur on or about October 22, 1992). This
                           may   result  in  changes  in  certain  of  the  pool
                           characteristics set  forth  in the  table  above  and
                           elsewhere   in   this   Prospectus   Supplement.  See
                           "Description  of   the   Mortgage  Loans"   in   this
                           Prospectus Supplement.
                           Subsequent  to  the  issuance of  the  Series 1992-38
                           Certificates, certain Mortgage  Loans may be  removed
                           from  the pool  through repurchase  or, under certain
                           circumstances, substitution  by  the Seller,  if  the
                           Mortgage  Loans  are  discovered  to  have  defective
                           documentation or if they otherwise do not conform  to
                           the    standards   established    by   the   Seller's
                           representations   and   warranties   concerning   the
                           Mortgage  Loans.  See  "Description  of  the Mortgage
                           Loans--Mandatory  Repurchase   or   Substitution   of
                           Mortgage  Loans" in  this Prospectus  Supplement. The
</TABLE>

                                      S-7
<PAGE>

<TABLE>
<S>                        <C>
                           Seller may also repurchase defaulted Mortgage  Loans.
                           See  "Description  of  the  Mortgage  Loans--Optional
                           Repurchase  of  Defaulted  Mortgage  Loans"  in  this
                           Prospectus Supplement.
                           The   Servicer  is   entitled,  subject   to  certain
                           conditions relating to the then-remaining size of the
                           pool, to purchase all  outstanding Mortgage Loans  in
                           the  pool and thereby effect  early retirement of the
                           Series  1992-38   Certificates.  See   "Pooling   and
                           Servicing  Agreement--Optional  Termination"  in this
                           Prospectus Supplement.
Distributions of
  Principal and
  Interest...............  DISTRIBUTIONS IN GENERAL. Distributions on the Series
                           1992-38 Certificates will be made on the 25th day  of
                           each  month or, if such day is not a business day, on
                           the  succeeding  business  day  (each  such  date  is
                           referred  to  in  this  Prospectus  Supplement  as  a
                           "Distribution Date"), commencing in November 1992, to
                           holders of record  at the  close of  business on  the
                           last business day of the preceding month. In the case
                           of  the Book-Entry Certificates, the holder of record
                           will be DTC. On  each Distribution Date, the  holders
                           of  the  Class  A Certificates  will  be  entitled to
                           receive all  amounts due  them before  any  distribu-
                           tions are made to holders of the Class B Certificates
                           on that Distribution Date.
                           The amount that is available to be distributed on any
                           Distribution  Date  will  be allocated  first  to pay
                           interest due holders of the Class A Certificates  and
                           the  amounts required to be  deposited in the reserve
                           fund established to provide additional protection  to
                           holders  of the Retail  Certificates against interest
                           shortfalls resulting  from principal  prepayments  IN
                           FULL  on the Mortgage Loans  as described below under
                           "Interest Distributions"  and  then,  if  the  amount
                           available  for distribution exceeds  such amounts, to
                           reduce the outstanding principal balance of the Class
                           A Certificates.  The likelihood  that a  holder of  a
                           particular  subclass of the Class A Certificates will
                           receive principal distributions  on any  Distribution
                           Date  on which principal  distributions are made will
                           depend on  the priority  in  which such  subclass  is
                           entitled  to  principal distributions,  as  set forth
                           under the heading "Description of the
                           Certificates--Principal (Including
                           Prepayments)--Allocation of Amount to be
                           Distributed,"  in  this  Prospectus  Supplement.  The
                           amount available for distribution on any Distribution
                           Date  is primarily a function  of the amount remitted
                           by mortgagors  of the  Mortgage Loans  in payment  of
                           their   scheduled   installments  of   principal  and
                           interest, as well as  the amount of prepayments  made
                           by  the mortgagors and  proceeds from liquidations of
                           defaulted Mortgage Loans.
                           If any  mortgagor is  delinquent  in the  payment  of
                           principal  or  interest  on a  Mortgage  Loan  in any
                           month, the Servicer will advance such payment  unless
                           the  Servicer determines  that the  delinquent amount
                           will  not  be  recoverable  by  it  from  liquidation
                           proceeds  or other recoveries on the related Mortgage
                           Loan. See "Description of the  Certificates--Periodic
                           Advances."
                           INTEREST  DISTRIBUTIONS.  The amount  of  interest to
                           which   holders   of   each   subclass   of   Offered
                           Certificates, other than the
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                        <C>
                           Class  A-LR Certificate, will  be entitled each month
                           is calculated  based  on  the  outstanding  aggregate
                           principal balance of that subclass, as of the related
                           Distribution Date. Interest will accrue each month on
                           each   such  subclass  according   to  the  following
                           formula: 1/12th  of the  pass-through rate  for  such
                           subclass  multiplied  by  the  outstanding  principal
                           balance  of   such  subclass   as  of   the   related
                           Distribution  Date.  The pass-through  rate  for each
                           such subclass  is the  percentage  set forth  in  the
                           table on the cover of this Prospectus Supplement.
                           The  amount of  interest to  which the  holder of the
                           Class A-LR  Certificate  is entitled  each  month  is
                           calculated  based on an amount  other than the actual
                           outstanding principal balance of such subclass, which
                           amount is  referred to  as a  "notional amount."  The
                           method  of  determining  the notional  amount  of the
                           Class   A-LR   Certificate    is   described    under
                           "Description  of the  Certificates--Interest" in this
                           Prospectus Supplement.  Interest will  accrue on  the
                           Class  A-LR Certificate each month in an amount equal
                           to the product of  (i) 1/12th of  7.00% and (ii)  the
                           notional amount of the Class A-LR Certificate.
                           When  mortgagors  prepay  principal,  a  full month's
                           interest for the month of payment or receipt may  not
                           be   paid   or   received,   resulting   in  interest
                           shortfalls. Any  such  shortfalls  that  result  from
                           principal  prepayments  IN FULL  will be  offset from
                           aggregate servicing  fees  that  would  otherwise  be
                           payable to the Servicer on any Distribution Date, but
                           only  to the  extent of  servicing fees  payable with
                           respect to that Distribution Date. Shortfalls in col-
                           lections  of   interest  resulting   from   principal
                           prepayments  IN FULL,  to the extent  they exceed the
                           aggregate servicing fees (such excess, "Non-Supported
                           Interest Shortfall"),  will  be allocated  pro  rata,
                           based  on  interest  accrued, among  all  classes and
                           subclasses of the Series 1992-38 Certificates and the
                           amounts required  to be  deposited into  the  reserve
                           fund  described  in  the  succeeding  paragraph.  Any
                           shortfalls of interest that result from the timing of
                           PARTIAL principal prepayments will  not be offset  by
                           the servicing fees and will not be allocated pro rata
                           but  instead will be  borne initially by  the Class B
                           Certificates for so long as the Class B  Certificates
                           are outstanding.
                           In  order  to  provide additional  protection  to the
                           holders   of   the   Retail   Certificates    against
                           Non-Supported Interest Shortfalls as described above,
                           a  reserve fund  will be  established for  the Retail
                           Certificates at  the  time  of the  issuance  of  the
                           Retail Certificates. Initially, approximately $57,917
                           will  be  deposited  into the  reserve  fund  for the
                           Retail Certificates. Thereafter, on each Distribution
                           Date an amount equal to the product of (i) 1/12th  of
                           0.05%  and (ii) the  outstanding principal balance of
                           the Retail Certificates, less  a pro rata portion  of
                           the Non-
                           Supported   Interest   Shortfalls   for   each   such
                           Distribution Date, will be deposited into the reserve
                           fund. If  any  Non-Supported  Interest  Shortfall  is
                           allocated   to   the  Retail   Certificates   on  any
                           Distribution Date, the amount  of such shortfall,  to
                           the  extent  funds  are available  therefor,  will be
                           withdrawn from the  reserve fund  and distributed  to
                           the  holders  of  the  Retail  Certificates  on  such
                           Distribution Date. On any  Distribution Date, if  the
                           amount
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                        <C>
                           in  the reserve fund, including  the deposit for such
                           Distribution  Date,  after   giving  effect  to   any
                           withdrawal  to be made from  the reserve fund on such
                           Distribution Date, exceeds the amount of the  accrued
                           interest  on  the  Retail Certificates  for  the suc-
                           ceeding  Distribution  Date,  such  excess  will   be
                           distributed   to  the   holder  of   the  Class  A-LR
                           Certificate.
                           If the  amount  available  for  distribution  on  any
                           Distribution  Date is insufficient to pay all accrued
                           interest due on the Class A Certificates and to  make
                           the  required reserve fund deposit  (net in each case
                           of any interest shortfalls described in the preceding
                           two paragraphs), such amount will be allocated  among
                           the  outstanding subclasses  of Class  A Certificates
                           and the  reserve fund  pro rata,  in accordance  with
                           their   respective   entitlements  to   interest  and
                           required deposit. The amount  of any deficiency  will
                           be  added  to the  interest  payable to  the  Class A
                           Certificates and  the  deposits  to be  made  to  the
                           reserve  fund on subsequent Distribution Dates, until
                           paid  in  full.  No  interest  will  accrue  on  such
                           deficiencies.
                           Interest   on  the  Class   A  Certificates  will  be
                           calculated on the basis of a 360-day year  consisting
                           of  twelve  30-day  months. See  "Description  of the
                           Certificates--Interest"  in   this  Prospectus   Sup-
                           plement.
                           PRINCIPAL  DISTRIBUTIONS.   The  aggregate  amount of
                           principal  to  which  the  holders  of  the  Class  A
                           Certificates are entitled each month will be composed
                           of   a  percentage  of   the  scheduled  payments  of
                           principal on the Mortgage  Loans and a percentage  of
                           certain  unscheduled  payments  of  principal  on the
                           Mortgage Loans. The percentage of scheduled  payments
                           will  be  equal, on  each  Distribution Date,  to the
                           fraction   that   represents   the   ratio   of   the
                           then-outstanding  principal  balance of  the  Class A
                           Certificates to  the aggregate  principal balance  of
                           the   outstanding  Mortgage  Loans  (based  on  their
                           amortization   schedules   then   in   effect).   The
                           percentage  of certain  unscheduled payments  will be
                           equal to the  percentage described  in the  preceding
                           sentence   plus  an  additional  amount  equal  to  a
                           percentage of the  principal otherwise  distributable
                           to  the  holders  of  the  Class  B  Certificates. In
                           general, the  percentage of  the principal  otherwise
                           distributable   to  the   holders  of   the  Class  B
                           Certificates that  is  instead distributable  to  the
                           holders  of the Class A Certificates will be equal to
                           100% during  the five  years beginning  on the  first
                           Distribution   Date  and  will   decline  during  the
                           subsequent four years, as described under the heading
                           "Description of the Certificates--Principal
                           (Including Prepayments)--Calculation of Amount to  be
                           Distributed"  in this Prospectus Supplement, until in
                           year ten  and each  year thereafter  it is  equal  to
                           zero.
                           The  amount that is available for distribution to the
                           holders  of   the  Class   A  Certificates   on   any
                           Distribution  Date as a  distribution of principal is
                           the amount remaining after deducting (i) interest due
                           with respect to the Class A Certificates and (ii) the
                           reserve fund deposit from the total amount  collected
                           that is available to be distributed to holders of the
                           Series  1992-38  Certificates  or  deposited  in  the
                           reserve fund  on  such Distribution  Date.  Principal
                           will  be distributed  to the  holders of  the Class A
                           Certificates   in   accordance   with   the   payment
                           priorities described under the heading
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                        <C>
                           "Description of the Certificates--Principal
                           (Including  Prepayments)--Allocation of  Amount to be
                           Distributed" in this Prospectus Supplement.
Credit Enhancement.......  DESCRIPTION OF "SHIFTING-INTEREST" SUBORDINATION.  As
                           a means of providing  a certain amount of  protection
                           to  the holders  of the Class  A Certificates against
                           delays  in  the  receipt  of  scheduled  payments  of
                           principal  and interest and against losses associated
                           with the liquidation of defaulted Mortgage Loans, the
                           rights of the holders of the Class B Certificates  to
                           receive  distributions will  be subordinated  to such
                           rights of the  holders of the  Class A  Certificates.
                           This  subordination will be effected in two ways: (i)
                           by the preferential right of the holders of the Class
                           A Certificates to receive, prior to any  distribution
                           being made on any Distribution Date in respect of the
                           Class  B Certificates,  the amounts  of principal and
                           interest due the holders of the Class A  Certificates
                           on  such Distribution Date and,  if necessary, by the
                           right of such holders to receive future distributions
                           on the Mortgage Loans that would otherwise have  been
                           allocated to the holders of the Class B Certificates;
                           and  (ii)  by the  allocation to  the holders  of the
                           Class B Certificates of certain amounts and types  of
                           losses  resulting from  the liquidation  of defaulted
                           Mortgage Loans.
                           In order  to increase  the  period during  which  the
                           principal balance of the Class B Certificates remains
                           available  to provide credit enhancement to the Class
                           A  Certificates,   a   disproportionate   amount   of
                           prepayments  and  other  unscheduled  recoveries with
                           respect to the  Mortgage Loans will  be allocated  to
                           the  Class  A Certificates.  This allocation  has the
                           effect of accelerating the amortization of the  Class
                           A  Certificates while,  in the  absence of  losses in
                           respect of liquidations of defaulted Mortgage  Loans,
                           increasing  the respective interest  in the principal
                           balance of the Mortgage Loans evidenced by the  Class
                           B Certificates.
                           EXTENT  OF  LOSS  COVERAGE.    Losses  realized  upon
                           liquidation of defaulted  Mortgage Loans, other  than
                           losses that are attributable to "special hazards" not
                           insured  against  under a  standard  hazard insurance
                           policy,  will  not  be  allocated  to  the  Class   A
                           Certificates  until the  date on  which the principal
                           balance of the Class B Certificates (which balance is
                           expected initially to  be approximately  $13,741,100)
                           has  been  reduced  to  zero.  With  respect  to  any
                           Distribution   Date   subsequent    to   the    first
                           Distribution  Date,  the availability  of  the credit
                           enhancement provided by the Class B Certificates will
                           be affected  by  prior  reduction  of  the  principal
                           balance  of the  Class B  Certificates. Reductions in
                           the principal  balance of  the Class  B  Certificates
                           will  result from (i) the  prior allocation of losses
                           realized  upon  liquidation  of  defaulted   Mortgage
                           Loans,  including losses due to special hazards up to
                           the limit referred to  below, (ii) the prior  receipt
                           of  principal  distributions  by the  holders  of the
                           Class B  Certificates  and (iii)  shortfalls  arising
                           from  the prior reduction  of the aggregate principal
                           balance of the Mortgage Loans without a corresponding
                           reduction of the aggregate  principal balance of  the
                           Series  1992-38 Certificates.  Losses attributable to
                           special  hazards  will  be  absorbed  solely  by  the
                           holders  of  the  Class B  Certificates  only  to the
                           extent  of   approximately  1.64%   of  the   initial
                           principal    balance    of    the    Series   1992-38
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                        <C>
                           Certificates (approximately  $3,605,542).  If  losses
                           due  to special  hazards exceed such  amount prior to
                           the reduction of the principal balance of the Class B
                           Certificates to zero, such losses will be shared  pro
                           rata  by  the Class  A Certificates  and the  Class B
                           Certificates.
                           See "Description  of the  Certificates--Subordination
                           of   Class   B  Certificates"   in   this  Prospectus
                           Supplement.
Effects of Prepayments on
  Investment
  Expectations...........  The actual  rate of  prepayment of  principal on  the
                           Mortgage  Loans can not  be predicted. The investment
                           performance of  the  Offered  Certificates  may  vary
                           materially   and   adversely   from   the  investment
                           expectations of investors due  to prepayments on  the
                           Mortgage Loans being higher or lower than anticipated
                           by  investors. The actual  yield to the  holder of an
                           Offered Certificate  may not  be equal  to the  yield
                           anticipated   at   the  time   of  purchase   of  the
                           Certificate or, notwithstanding that the actual yield
                           is equal to the yield  anticipated at that time,  the
                           total  return on investment  expected by the investor
                           or  the  expected  weighted   average  life  of   the
                           Certificate  may not  be realized.  These effects are
                           highlighted below.  IN DECIDING  WHETHER TO  PURCHASE
                           ANY  OFFERED CERTIFICATES, AN INVESTOR SHOULD MAKE AN
                           INDEPENDENT DECISION AS TO THE APPROPRIATE PREPAYMENT
                           ASSUMPTIONS TO BE USED.
                           YIELD.    If   an  investor   purchases  an   Offered
                           Certificate   at  an  amount   equal  to  its  unpaid
                           principal balance (that is, at "par"), the  effective
                           yield  to that investor (assuming there are no inter-
                           est shortfalls and  assuming the full  return of  the
                           purchaser's  invested principal) will approximate the
                           pass-through rate on that Certificate. If an investor
                           pays less or more  than the unpaid principal  balance
                           of  the Certificate (that is, buys the Certificate at
                           a "discount" or "premium," respectively), then, based
                           on  the  assumptions  set  forth  in  the   preceding
                           sentence, the effective yield to the investor will be
                           higher   or  lower,  respectively,  than  the  stated
                           interest  rate  on  the  Certificate,  because   such
                           discount  or premium will be  amortized over the life
                           of the Certificate. Any deviation in the actual  rate
                           of  prepayments on  the Mortgage Loans  from the rate
                           assumed by  the investor  will affect  the period  of
                           time  over which, or the  rate at which, the discount
                           or premium will be amortized and, consequently,  will
                           change   the  investor's   actual  yield   from  that
                           anticipated. AN INVESTOR  THAT PURCHASES ANY  OFFERED
                           CERTIFICATES  AT A DISCOUNT SHOULD CAREFULLY CONSIDER
                           THE RISK  THAT  A  SLOWER THAN  ANTICIPATED  RATE  OF
                           PRINCIPAL  PAYMENTS ON THE MORTGAGE LOANS WILL RESULT
                           IN AN ACTUAL YIELD THAT IS LOWER THAN SUCH INVESTOR'S
                           EXPECTED  YIELD.  AN  INVESTOR  THAT  PURCHASES   ANY
                           OFFERED CERTIFICATES AT A PREMIUM SHOULD CONSIDER THE
                           RISK THAT A FASTER THAN ANTICIPATED RATE OF PRINCIPAL
                           PAYMENTS  ON  THE MORTGAGE  LOANS  WILL RESULT  IN AN
                           ACTUAL YIELD  THAT  IS  LOWER  THAN  SUCH  INVESTOR'S
                           EXPECTED YIELD.
                           REINVESTMENT RISK.  As stated above, if a Certificate
                           is  purchased  at  an  amount  equal  to  its  unpaid
                           principal  balance,  fluctuations  in  the  rate   of
                           distributions  of principal will generally not affect
                           the yield to maturity  of that Certificate.  However,
                           the
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                        <C>
                           total return on any purchaser's investment, including
                           an  investor who purchases at par, will be reduced to
                           the extent that  principal distributions received  on
                           its  Certificate can not  be reinvested at  a rate as
                           high as the stated interest rate of the  Certificate.
                           Investors in the Offered Certificates should consider
                           the  risk  that  rapid rates  of  prepayments  on the
                           Mortgage Loans  may  coincide  with  periods  of  low
                           prevailing  market interest rates.  During periods of
                           low prevailing market interest rates, mortgagors  may
                           be  expected  to prepay  or refinance  Mortgage Loans
                           that carry interest  rates significantly higher  than
                           then-current   interest  rates  for  mortgage  loans.
                           Consequently, the amount  of principal  distributions
                           available to an investor for reinvestment at such low
                           prevailing  interest rates  may be  relatively large.
                           Conversely, slow rates of prepayments on the Mortgage
                           Loans may coincide  with periods  of high  prevailing
                           market  interest  rates. During  such periods,  it is
                           less likely that mortgagors  will elect to prepay  or
                           refinance  Mortgage Loans and,  therefore, the amount
                           of principal distributions  available to an  investor
                           for  reinvestment  at such  high  prevailing interest
                           rates may be relatively small.
                           WEIGHTED AVERAGE LIFE VOLATILITY.  One indication  of
                           the impact of varying prepayment speeds on a security
                           is  the  change  in its  weighted  average  life. The
                           "weighted average life" of an Offered Certificate  is
                           the  average amount of time  that will elapse between
                           the date of issuance of the Certificate and the  date
                           on  which each  dollar in reduction  of the principal
                           balance of  the  Certificate is  distributed  to  the
                           investor.  Low rates of prepayment  may result in the
                           extension  of  the   weighted  average   life  of   a
                           Certificate;  high rates,  in the  shortening of such
                           weighted average life.  In general,  if the  weighted
                           average  life of  a Certificate  purchased at  par is
                           extended  beyond  that  initially  anticipated,  such
                           Certificate's  market value may be adversely affected
                           even though the yield to maturity on the  Certificate
                           is  unaffected.  The  weighted average  lives  of the
                           Offered   Certificates   under   various   prepayment
                           scenarios are displayed in the tables appearing under
                           the heading "Prepayment and Yield Considerations."
                           See  "Prepayment  and Yield  Considerations"  in this
                           Prospectus Supplement.
Federal Income Tax
  Status.................  For federal  income tax  purposes, the  Trust  Estate
                           will  consist of two  real estate mortgage investment
                           conduits (the "Upper-Tier REMIC" and the  "Lower-Tier
                           REMIC").  The Class A-1, Class  A-2, Class A-3, Class
                           A-4, Class  A-5, Class  A-6,  Class A-7,  Class  A-8,
                           Class A-9 and Class B Certificates will be designated
                           as  the regular interests in the Upper-Tier REMIC and
                           the Class  A-R and  Class A-LR  Certificates will  be
                           designated   as   the  residual   interests   in  the
                           Upper-Tier REMIC and Lower-Tier REMIC, respectively.
                           The  Regular   Certificates   (as   defined   herein)
                           generally  will be  treated as  newly originated debt
                           instruments  for   federal   income   tax   purposes.
                           Beneficial owners of the Regular Certificates will be
                           required  to report income thereon in accordance with
                           the accrual method of  accounting. It is  anticipated
                           that the
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                        <C>
                           Class  A-6, Class A-7 and Class A-8 Certificates will
                           be issued with original  issue discount in an  amount
                           equal to the excess of the initial principal balances
                           thereof  over their  issue prices  (including accrued
                           interest). It is further  anticipated that the  Class
                           A-1,  Class A-2, Class  A-3, Class A-4  and Class A-5
                           Certificates will be issued at a premium for  federal
                           income  tax purposes. The Class A-9 Certificates (not
                           offered hereby) also will  be treated as issued  with
                           original   issue  discount  for  federal  income  tax
                           purposes.
                           The  holders  of  the   Class  A-R  and  Class   A-LR
                           Certificates  will be required to include the taxable
                           income or loss of the Upper-Tier REMIC and Lower-Tier
                           REMIC, respectively,  in  determining  their  federal
                           taxable  income. It is anticipated that all or a sub-
                           stantial  portion  of  the  taxable  income  of   the
                           Upper-Tier  REMIC and Lower-Tier  REMIC includible by
                           the Class A-R and Class A-LR Certificateholders  will
                           be  treated as  "excess inclusion"  income subject to
                           special limitations for federal income tax  purposes.
                           FURTHER,   SIGNIFICANT  RESTRICTIONS   APPLY  TO  THE
                           TRANSFER  OF   THE   CLASS   A-R   AND   CLASS   A-LR
                           CERTIFICATES. THE CLASS A-R CERTIFICATE WILL, AND THE
                           CLASS    A-LR   CERTIFICATE    MAY,   BE   CONSIDERED
                           "NONECONOMIC RESIDUAL  INTERESTS," CERTAIN  TRANSFERS
                           OF  WHICH MAY  BE DISREGARDED FOR  FEDERAL INCOME TAX
                           PURPOSES.
                           See "Description of the Certificates--Restrictions on
                           Transfer  of   the   Class   A-R   and   Class   A-LR
                           Certificates" and "Federal Income Tax Considerations"
                           in  this Prospectus  Supplement and  "Certain Federal
                           Income Tax Consequences" in the Prospectus.
ERISA Considerations.....  A fiduciary of any  employee benefit plan subject  to
                           the  Employee Retirement Income Security Act of 1974,
                           as amended
                           ("ERISA"), or the Internal  Revenue Code of 1986,  as
                           amended  (the "Code"),  should carefully  review with
                           its legal advisors whether the purchase or holding of
                           Class A Certificates could give rise to a transaction
                           prohibited or not  otherwise permissible under  ERISA
                           or  the Code.  NEITHER THE CLASS  A-R CERTIFICATE NOR
                           THE CLASS  A-LR CERTIFICATE  MAY BE  PURCHASED BY  OR
                           TRANSFERRED    TO   AN   ERISA   PLAN.   See   "ERISA
                           Considerations" in this Prospectus Supplement.
Legal Investment.........  The Offered  Certificates will  constitute  "mortgage
                           related  securities"  for purposes  of  the Secondary
                           Mortgage Market Enhancement  Act of 1984  so long  as
                           they  are  rated in  one  of the  two  highest rating
                           categories by  at  least  one  nationally  recognized
                           statistical rating organization. As such, the Offered
                           Certificates   are  legal   investments  for  certain
                           entities to the extent provided in such act. However,
                           there are regulatory requirements and  considerations
                           applicable  to  regulated financial  institutions and
                           restrictions on the ability  of such institutions  to
                           invest   in   certain  types   of   mortgage  related
                           securities. Prospective  purchasers  of  the  Offered
                           Certificates  should consult their own legal, tax and
                           accounting advisors in determining the suitability of
                           and consequences to them  of the purchase,  ownership
                           and  disposition  of  the  Offered  Certificates. See
                           "Legal Investment" in this Prospectus Supplement.
</TABLE>

                                      S-14
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

GENERAL

    The  Book-Entry Certificates will be issued  only in book-entry form, except
as  described  below.  The  Book-Entry  Certificates  (other  than  the   Retail
Certificates)  will  be  issued  in minimum  denominations  of  $100,000 initial
principal balance and integral multiples of $1,000 initial principal balance  in
excess  thereof. The Retail Certificates will be issued in minimum denominations
of $1,000 initial  principal balance  and integral multiples  of $1,000  initial
principal  balance  in  excess  thereof. Offered  Certificates  issued  in fully
registered,  certificated   form  are   referred   to  herein   as   "Definitive
Certificates."  The Class A-R and Class A-LR Certificates will each be issued as
a single Definitive Certificate  with a denomination  of $500 initial  principal
balance.

    Each  Subclass of Book-Entry Certificates initially will be represented by a
single physical certificate registered  in the name of  Cede & Co. ("Cede"),  as
nominee  of  DTC, which  will  be the  "holder"  or "Certificateholder"  of such
Certificates, as such terms are used herein. No person acquiring an interest  in
the Book-Entry Certificates (a "Beneficial Owner") will be entitled to receive a
certificate  representing such person's interest in the Book-Entry Certificates,
except as set forth  below under "--Definitive  Certificates." Unless and  until
Definitive  Certificates are  issued under  the limited  circumstances described
herein, all references to actions taken by Certificateholders or holders  shall,
in  the case of the Book-Entry Certificates,  refer to actions taken by DTC upon
instructions from its Participants (as defined below), and all references herein
to distributions,  notices,  reports  and statements  to  Certificateholders  or
holders   shall,  in  the   case  of  the   Book-Entry  Certificates,  refer  to
distributions, notices, reports and statements to DTC or Cede, as the registered
holder of the Book-Entry Certificates, as  the case may be, for distribution  to
Beneficial   Owners  in  accordance  with   DTC  procedures.  See  "--Book-Entry
Registration" below.

BOOK-ENTRY REGISTRATION

    DTC is a limited purpose trust company organized under the laws of the State
of New York, a  member of the Federal  Reserve System, a "clearing  corporation"
within  the  meaning of  the New  York  UCC and  a "clearing  agency" registered
pursuant to Section 17A of the Securities Exchange Act of 1934, as amended.  DTC
was   created   to   hold  securities   for   its   participating  organizations
("Participants") and to  facilitate the clearance  and settlement of  securities
transactions   among  Participants  through   electronic  book-entries,  thereby
eliminating the need for physical movement of certificates. Participants include
securities  brokers  and  dealers  (including  the  Underwriter),  banks,  trust
companies  and clearing corporations. Indirect access  to the DTC system also is
available to banks,  brokers, dealers,  trust companies  and other  institutions
that  clear through  or maintain  a custodial  relationship with  a Participant,
either directly or indirectly ("Indirect Participants").

    Under the rules, regulations and  procedures creating and affecting DTC  and
its  operations (the "Rules"),  DTC is required to  make book-entry transfers of
Book-Entry Certificates among Participants on whose behalf it acts with  respect
to  the Book-Entry  Certificates and  to receive  and transmit  distributions of
principal of  and  interest on  the  Book-Entry Certificates.  Participants  and
Indirect Participants with which Beneficial Owners have accounts with respect to
the  Book-Entry Certificates similarly are required to make book-entry transfers
and receive and transmit such payments on behalf of their respective  Beneficial
Owners.

    Beneficial  Owners that  are not  Participants or  Indirect Participants but
desire to purchase, sell or otherwise transfer ownership of, or other  interests
in,  Book-Entry Certificates  may do so  only through  Participants and Indirect
Participants. In addition, Beneficial Owners  will receive all distributions  of
principal  and interest from  the Servicer, or  a paying agent  on behalf of the
Servicer, through DTC Participants. DTC  will forward such distributions to  its
Participants,  which thereafter  will forward  them to  Indirect Participants or
Beneficial Owners. Beneficial Owners will not be recognized by the Trustee,  the
Servicer  or any paying agent as Certificateholders, as such term is used in the
Pooling and  Servicing Agreement,  and Beneficial  Owners will  be permitted  to
exercise  the rights of  Certificateholders only indirectly  through DTC and its
Participants.

                                      S-15
<PAGE>
    Because DTC can  only act  on behalf  of Participants,  who in  turn act  on
behalf  of Indirect Participants and certain  banks, the ability of a Beneficial
Owner to  pledge Book-Entry  Certificates to  persons or  entities that  do  not
participate  in  the  DTC system,  or  to  otherwise act  with  respect  to such
Book-Entry  Certificates,  may  be  limited  due  to  the  lack  of  a  physical
certificate  for such Book-Entry  Certificates. In addition,  under a book-entry
format, Beneficial Owners may  experience delays in  their receipt of  payments,
since distributions will be made by the Servicer, or a paying agent on behalf of
the Servicer, to Cede, as nominee for DTC.

    DTC  has advised  the Seller that  it will  take any action  permitted to be
taken by a Certificateholder under the  Pooling and Servicing Agreement only  at
the  direction  of one  or  more Participants  to  whose accounts  with  DTC the
Book-Entry Certificates are credited. Additionally,  DTC has advised the  Seller
that  it will take such actions with  respect to specified Voting Interests only
at the direction of and on  behalf of Participants whose holdings of  Book-Entry
Certificates  evidence such specified Voting Interests. DTC may take conflicting
actions with respect to Voting Interests  to the extent that Participants  whose
holdings  of Book-Entry  Certificates evidence  such Voting  Interests authorize
divergent action.

    Neither  the  Seller,   the  Servicer   nor  the  Trustee   will  have   any
responsibility  for any aspect  of the records  relating to or  payments made on
account of beneficial ownership interests of the Book-Entry Certificates held by
Cede, as  nominee for  DTC, or  for maintaining,  supervising or  reviewing  any
records  relating to  such beneficial ownership  interests. In the  event of the
insolvency of  DTC  or a  Participant  or  Indirect Participant  in  whose  name
Book-Entry  Certificates are registered, the ability of the Beneficial Owners of
such Book-Entry Certificates  to obtain  timely payment  and, if  the limits  of
applicable  insurance coverage by the Securities Investor Protection Corporation
are exceeded or if such coverage  is otherwise unavailable, ultimate payment  of
amounts  distributable  with  respect  to such  Book-Entry  Certificates  may be
impaired.

DEFINITIVE CERTIFICATES

    The Class  A-R and  Class A-LR  Certificates will  be issued  as  Definitive
Certificates.  Further,  Book-Entry Certificates  will  be issued  as Definitive
Certificates and re-issued to Beneficial  Owners or their nominees, rather  than
to  DTC or its nominee, only if (i)  the Servicer advises the Trustee in writing
that DTC is no longer willing or able to discharge properly its responsibilities
as depository with respect  to the Book-Entry Certificates  and the Servicer  is
unable to locate a qualified successor, (ii) the Servicer, at its option, elects
to  terminate the book-entry system through DTC or (iii) after the occurrence of
a dismissal  or resignation  of the  Servicer under  the Pooling  and  Servicing
Agreement,  Beneficial  Owners  representing not  less  than 51%  of  the Voting
Interests of  each  outstanding  class of  Book-Entry  Certificates  advise  the
Trustee  through DTC, in  writing, that the continuation  of a book-entry system
through DTC (or a successor thereto) is no longer in the Beneficial Owners' best
interest.

    Upon the  occurrence of  any event  described in  the immediately  preceding
paragraph,  the Trustee will be required to notify all Beneficial Owners through
Participants of the availability of  Definitive Certificates. Upon surrender  by
DTC  of the definitive certificates representing the Book-Entry Certificates and
receipt of  instructions  for  re-registration, the  Trustee  will  reissue  the
Book-Entry   Certificates  as  Definitive  Certificates  to  Beneficial  Owners.
Distributions of principal of, and interest on, the Book-Entry Certificates will
thereafter be made by the Servicer, or a paying agent on behalf of the Servicer,
directly to holders of Definitive Certificates in accordance with the procedures
set forth in the Pooling and Servicing Agreement.

    Definitive Certificates will be transferable and exchangeable at the offices
of the Trustee or the certificate  registrar. No service charge will be  imposed
for  any  registration of  transfer  or exchange,  but  the Trustee  may require
payment of  a sum  sufficient to  cover  any tax  or other  governmental  charge
imposed in connection therewith.

DISTRIBUTIONS

    Distributions  of interest and in reduction  of principal balance to holders
of Class A Certificates of each Subclass will be made monthly, to the extent  of
each Subclass' entitlement thereto, in an aggregate

                                      S-16
<PAGE>
amount  equal to  the Class A  Distribution Amount. Distributions  to holders of
Class A Certificates will be made on the 25th day of each month or, if such  day
is  not a business  day, on the  succeeding business day  (each, a "Distribution
Date"), beginning in November 1992. The "Determination Date" with respect to any
Distribution Date will be the 17th  day of each month, or  if such day is not  a
business  day, the  preceding business day.  Distributions will be  made on each
Distribution Date to  holders of record  (which, in the  case of the  Book-Entry
Certificates,  will be Cede, as nominee for DTC) at the close of business on the
last day of the preceding month (each,  a "Record Date"), except that the  final
distribution in respect of each Class A Certificate of any Subclass will only be
made  upon presentation and surrender of such  Class A Certificate at the office
or agency  appointed  by  the Trustee  and  specified  in the  notice  of  final
distribution in respect of such Subclass of Class A Certificates.

    The  aggregate amount  available for  distribution to  Certificateholders on
each  Distribution  Date  will  be  the  Pool  Distribution  Amount.  The  "Pool
Distribution  Amount" for a Distribution Date will  be the sum of all previously
undistributed payments  or other  receipts on  account of  principal  (including
principal  prepayments and Liquidation Proceeds in respect of principal, if any)
and interest on or  in respect of  the Mortgage Loans  received by the  Servicer
after the Cut-Off Date (except for amounts due on or prior to the Cut-Off Date),
or  received by the Servicer on  or prior to the Cut-Off  Date but due after the
Cut-Off Date, in either case received on  or prior to the Determination Date  in
the month in which such Distribution Date occurs, plus (i) all Periodic Advances
made  by the Servicer, (ii) all withdrawals from any reserve fund established to
provide support for  the Servicer's  obligation to make  advances, as  described
under  "--Periodic Advances"  below and (iii)  all other amounts  required to be
placed in the Certificate Account (as defined below) by the Servicer pursuant to
the Pooling  and  Servicing Agreement  (as  defined below),  but  excluding  the
following:

        (a)   amounts  received  as  late  payments  of  principal  or  interest
    respecting which the Servicer previously  has made one or more  unreimbursed
    Periodic  Advances or an unreimbursed advance has been made from the Advance
    Reserve Fund (as defined below), if established;

        (b) that  portion of  net  Liquidation Proceeds  used to  reimburse  any
    unreimbursed  Periodic Advances  or unreimbursed  advances from  the Advance
    Reserve Fund, if established  with respect to  Liquidated Loans (as  defined
    below);

        (c)  those portions of each payment of interest on a particular Mortgage
    Loan which represent the applicable Servicing Fee, as adjusted in respect of
    Prepayment Interest Shortfalls as described under "--Interest" below;

        (d)  all  amounts  representing  scheduled  payments  of  principal  and
    interest  due  after the  Due  Date occurring  in  the month  in  which such
    Distribution Date occurs;

        (e) all principal prepayments in full  and all proceeds of any  Mortgage
    Loans,  or  property acquired  in  respect thereof,  liquidated, foreclosed,
    purchased or repurchased  pursuant to the  Pooling and Servicing  Agreement,
    received  on or  after the  Due Date  occurring in  the month  in which such
    Distribution Date occurs, and all partial principal prepayments received  by
    the  Servicer on or after  the Determination Date occurring  in the month in
    which such Distribution Date occurs, and all related payments of interest on
    such amounts;

         (f) to the  extent permitted  by the Pooling  and Servicing  Agreement,
    that  portion of Liquidation Proceeds or  insurance proceeds with respect to
    Mortgage Loans  which  represents any  unpaid  Servicing Fee  to  which  the
    Servicer is entitled;

        (g)  all  amounts  representing  certain  expenses  reimbursable  to the
    Servicer and  other amounts  permitted to  be retained  by the  Servicer  or
    withdrawn  by  the Servicer  from the  Certificate  Account pursuant  to the
    Pooling and Servicing Agreement;

        (h) all amounts in the nature of late fees, assumption fees,  prepayment
    fees and similar fees which the Servicer is entitled to retain as additional
    servicing compensation;

                                      S-17
<PAGE>
         (i)  reinvestment  earnings  on  payments received  in  respect  of the
    Mortgage Loans; and

         (j) Net Foreclosure Profits (as defined below).

    On each Distribution Date,  the Pool Distribution  Amount will be  allocated
among the Classes of Certificates and the Retail Reserve Fund (as defined below)
and  will be  distributed to  the holders  of Certificates  of record  as of the
related Record Date  or deposited into  the Retail Reserve  Fund in the  amounts
described below under "--Interest" and "--Principal (Including Prepayments)."

    The "Class A Distribution Amount" for any Distribution Date will be equal to
the  sum of the  following amounts, calculated  in the following  order: (i) the
"Current Class A Interest Distribution Amount," consisting of the lesser of  (a)
the  Pool Distribution Amount and  (b) the sum of  the Subclass Interest Accrual
Amounts with respect to each Subclass and the Retail Reserve Deposit Amount,  as
described  under "Interest" below,  (ii) the "Unpaid  Class A Interest Shortfall
Distribution Amount,"  consisting of  the lesser  of (a)  the Pool  Distribution
Amount  minus the amount calculated pursuant to clause (i) above and (b) the sum
of the previously unpaid Subclass Interest Shortfall Amounts and Retail  Reserve
Shortfall  Amount, as described under "Interest"  below, if any, with respect to
each Subclass and  the Retail  Reserve Fund, and  (iii) the  "Class A  Principal
Distribution  Amount," consisting  of the  lesser of  (a) the  Pool Distribution
Amount minus the sum of the amounts calculated pursuant to clauses (i) and  (ii)
above  and  (b)  the  Class  A  Optimal  Principal  Amount,  as  described under
"Principal (Including Prepayments)" below.

    The undivided percentage interest (the "Percentage Interest") represented by
any Class A Certificate of a Subclass in distributions to such Subclass will  be
equal  to the percentage  obtained by dividing the  initial principal balance of
such Certificate by the aggregate initial principal balance of all  Certificates
of such Subclass.

    No   Class  A  Certificateholder  will  have  any  right  to  request  early
distributions in reduction of principal balance  and/or interest of any Class  A
Certificate  for  any  reason  whatsoever (including  the  death  of  the holder
thereof), and neither the Trustee, the Seller nor the Servicer will be permitted
to honor  any such  request received.  Distributions in  reduction of  principal
balance  of each  Subclass of  Class A  Certificates will  be made  as described
herein.  No  Certificates  of   any  Subclass  will   be  selected  to   receive
distributions by random lot.

INTEREST

    The  amount  of  interest that  will  accrue  on each  Subclass  of  Class A
Certificates during each month is referred  to herein as the "Subclass  Interest
Accrual Amount" for such Subclass. The Subclass Interest Accrual Amount for each
Subclass  of Offered Certificates,  other than the  Class A-LR Certificate, will
equal the product of (a) 1/12th of  the Pass-Through Rate for such Subclass  and
(b)  the  outstanding  Subclass Principal  Balance  (as defined  below)  of such
Subclass. The Pass-Through  Rate for each  such Subclass is  the percentage  set
forth  in the  table on  the cover of  this Prospectus  Supplement. The Subclass
Interest Accrual Amount for the Class A-LR Certificate will equal the product of
(i) 1/12th of 7.00% and (ii) the Class A-LR Notional Amount (as defined  below).
The  Subclass Interest Accrual Amount for  the Class A-9 Certificates will equal
the product  of (a)  1/12th of  (i) the  weighted average  of the  Net  Mortgage
Interest  Rates (as defined below) of the Mortgage  Loans as of the first day of
such month minus (ii) 7.00%  and (b) the Class  A-9 Notional Amount (as  defined
below).  Each Subclass Interest Accrual Amount will be reduced by the portion of
any Non-Supported  Interest  Shortfall  (as defined  below)  allocable  to  such
Subclass.   However,  on  each   Distribution  Date  an   amount  equal  to  any
Non-Supported Interest Shortfall  allocable to the  Retail Certificates will  be
distributed  from the Retail Reserve  Fund (as defined below)  to the holders of
the Retail Certificates to the extent described below.

    The "Subclass Principal Balance" of a  Subclass as of any Distribution  Date
will  be the principal balance of such  Subclass on the date of initial issuance
of the  Class A  Certificates less  (i) all  amounts previously  distributed  to
holders  of Certificates of such Subclass  in reduction of the principal balance
of such Subclass, (ii)  if such Distribution Date  is subsequent to the  Special
Hazard  Termination  Date  referred to  below  under "Subordination  of  Class B
Certificates--Losses on Special Hazard Mortgage

                                      S-18
<PAGE>
Loans," such Subclass' pro rata share of the aggregate net losses in respect  of
principal  previously borne by the holders  of Class A Certificates attributable
to Special  Hazard  Mortgage  Loans  (as  defined  herein)  and  (iii)  if  such
Distribution  Date is on  or after the  Cross-Over Date referred  to below under
"Subordination of  Class  B  Certificates--Losses  on  Liquidated  Loans,"  such
Subclass'  pro rata share  of the aggregate  net losses in  respect of principal
borne by the holders  of Class A Certificates  attributable to Liquidated  Loans
other  than Special Hazard Mortgage Loans. Any pro rata allocation of net losses
will be made among the Subclasses of Class A Certificates on the basis of  their
outstanding Subclass Principal Balances as of the applicable Distribution Date.

    The  "Net Mortgage Interest Rate" on each Mortgage Loan will be equal to the
Mortgage Interest Rate on such Mortgage  Loan as stated in the related  mortgage
note minus the Servicing Fee rate of 0.20% per annum. See "Pooling and Servicing
Agreement--Servicing Compensation and Payment of Expenses" herein.

    The  "Class A Principal Balance" as of any  date will be equal to the sum of
the Subclass Principal Balances of the Subclasses of Class A Certificates as  of
such date.

    The  "Class A-9 Notional Amount" with respect to each Distribution Date will
be equal to the Pool Scheduled Principal Balance, as defined under  "--Principal
(Including  Prepayments)" below,  as of  such Distribution  Date. The  Class A-9
Notional  Amount  with  respect   to  the  first   Distribution  Date  will   be
approximately  $219,850,100  less any  partial  prepayments received  in October
1992.

    The "Class A-LR Notional Amount" with respect to each Distribution Date will
be equal  to  the sum  of  the Subclass  Principal  Balance of  the  Class  A-LR
Certificate  and the Subclass  Principal Balance of  the Class A-9 Certificates.
The Class A-LR Notional Amount with respect to the first Distribution Date  will
be $1,500.

    Distributions  in  reduction  of  the  Subclass  Principal  Balance  of each
Subclass of the  Class A  Certificates will be  made as  described herein  under
"--Principal (Including Prepayments)."

    A reserve fund will be established at the time of the issuance of the Retail
Certificates for the Retail Certificates (the "Retail Reserve Fund"). The Retail
Reserve  Fund will be established by the initial deposit into a separate account
maintained by the Trustee of  approximately $57,917. On each Distribution  Date,
an  amount equal  to the product  of (i) 1/12th  of 0.05% and  (ii) the Subclass
Principal Balance of the Retail Certificates  will be deposited into the  Retail
Reserve  Fund. Such amount (the "Retail Reserve Deposit Amount") will be reduced
by the portion of any Non-Supported Interest Shortfall allocable thereto.

    Amounts on deposit  in the  Retail Reserve Fund  will be  withdrawn on  each
Distribution  Date, to the extent available, to cover any Non-Supported Interest
Shortfalls allocated  to the  Retail  Certificates. In  the  event that  on  any
Distribution  Date, funds available in the  Retail Reserve Fund are insufficient
to  cover  the  Non-Supported  Interest   Shortfall  allocated  to  the   Retail
Certificates,  the amount of such shortfall  not covered will be carried forward
to subsequent Distribution Dates and will be  paid to the holders of the  Retail
Certificates  if and when funds in the  Retail Reserve Fund become available. No
interest will accrue on such amounts.

    On each Distribution Date,  after giving effect to  the Retail Reserve  Fund
deposit and any withdrawal from the Retail Reserve Fund described above for such
Distribution  Date, to  the extent  that the amount  in the  Retail Reserve Fund
exceeds the  product of  (i) 1/12th  of 6.95%  and (ii)  the Subclass  Principal
Balance  of the Retail Certificates after  giving effect to all distributions in
reduction of the principal balance of the Retail Certificates to be made on such
Distribution Date, such excess, if any, will be distributed to the holder of the
Class A-LR Certificate.  There can  be no  assurance as  to the  amount of  such
excess, if any, on any Distribution Date.

    Interest shortfalls resulting from principal prepayments in full of Mortgage
Loans  ("Prepayment Interest  Shortfalls") will be  offset to the  extent of the
aggregate Servicing  Fees relating  to mortgagor  payments or  other  recoveries
distributed  on the related Distribution Date.  To the extent that the aggregate
Prepayment Interest Shortfalls with  respect to a  Distribution Date exceed  the
aggregate  Servicing  Fees relating  to mortgagor  payments or  other recoveries
distributed on such Distribution Date, the

                                      S-19
<PAGE>
Class A Percentage (as defined below)  of the resulting interest shortfall  (the
"Non-Supported   Interest  Shortfall")  will   be  allocated  to   the  Class  A
Certificates and the  amount to be  deposited into the  Retail Reserve Fund  and
will reduce the amount of interest due to be distributed to holders of the Class
A  Certificates then  entitled to distributions  in respect of  interest and the
amount to  be deposited  into the  Retail Reserve  Fund. Any  such reduction  in
respect  of  interest  will  be  allocated  among  the  Subclasses  of  Class  A
Certificates and  the  Retail  Reserve Fund  pro  rata  on the  basis  of  their
respective  Subclass Interest Accrual Amounts  or Retail Reserve Deposit Amount,
as the case may be, for such  Distribution Date. See "Servicing of the  Mortgage
Loans--Adjustment to Servicing Fee in Connection with Prepaid Mortgage Loans" in
the  Prospectus. Interest  shortfalls on the  Mortgage Loans  resulting from the
timing of the  receipt of partial  principal prepayments on  the Mortgage  Loans
will  not be offset  by Servicing Fees and  will not be  allocated pro rata, but
instead will, on each Distribution Date occurring prior to the Cross-Over  Date,
be borne first by the Class B Certificates and then by the Class A Certificates.
On  each  Distribution  Date occurring  on  or  after the  Cross-Over  Date, any
interest shortfalls  resulting  from  the  timing  of  the  receipt  of  partial
principal  prepayments will  be allocated  to the  Class A  Certificates and the
amount to  be  deposited in  the  Retail Reserve  Fund  in the  same  manner  as
Non-Supported Interest Shortfalls. However, any such interest shortfalls arising
from  the  timing of  the  receipt of  partial  principal prepayments  which are
allocated to the  Retail Certificates will  be offset, to  the extent funds  are
available therefor, from amounts on deposit in the Retail Reserve Fund.

    On  each Distribution Date  on which the Pool  Distribution Amount equals or
exceeds the sum of the Subclass Interest Accrual Amounts and the Retail  Reserve
Deposit  Amount, the Current Class A Interest Distribution Amount will equal the
sum of the  Subclass Interest  Accrual Amounts  and the  Retail Reserve  Deposit
Amount,  and distributions in  respect of interest  to each Subclass  of Class A
Certificates will equal such Subclass' Subclass Interest Accrual Amount and  the
amount  deposited  in the  Retail  Reserve Fund  will  equal the  Retail Reserve
Deposit Amount.

    If, on any Distribution Date, the Pool Distribution Amount is less than  the
sum  of the  Subclass Interest  Accrual Amounts  and the  Retail Reserve Deposit
Amount, the Current  Class A Interest  Distribution Amount will  equal the  Pool
Distribution  Amount  and will  be  allocated among  the  Subclasses of  Class A
Certificates and the  amount to be  deposited into the  Retail Reserve Fund  pro
rata in accordance with each such Subclass' Subclass Interest Accrual Amount and
the  Retail Reserve Deposit Amount. Amounts  so allocated will be distributed in
respect of interest to each Subclass  of Class A Certificates or deposited  into
the  Retail Reserve Fund. Any difference between  (i) the portion of the Current
Class A Interest Distribution Amount distributed in respect of interest to  each
Subclass  of Class A Certificates and  the Subclass Interest Accrual Amount with
respect to the  related Distribution Date  and (ii) the  portion of the  Current
Class  A Interest Distribution  Amount deposited in the  Retail Reserve Fund and
the Retail  Reserve  Deposit Amount  for  such  Distribution Date  (as  to  each
Subclass,  the "Subclass Interest Shortfall Amount" and as to the Retail Reserve
Fund, the "Retail Reserve Shortfall Amount") will  be added to the amount to  be
distributed  or  deposited  on  subsequent  Distribution  Dates  in  the  manner
described in the following  paragraph. No interest will  accrue on any  Subclass
Interest Shortfall Amounts or any Retail Reserve Shortfall Amounts.

    If,  on any Distribution Date, the  Pool Distribution Amount exceeds the sum
of the Subclass Interest Accrual Amounts and the Retail Reserve Deposit  Amount,
such  excess  will  be  allocated  as  the  Unpaid  Class  A  Interest Shortfall
Distribution Amount among the Subclasses of Class A Certificates and the  Retail
Reserve Fund pro rata in accordance with the respective unpaid Subclass Interest
Shortfall Amounts or the unpaid Retail Reserve Shortfall Amount, as the case may
be, immediately prior to such Distribution Date.

PRINCIPAL (INCLUDING PREPAYMENTS)

    The  principal balance of a Class A  Certificate of any Subclass at any time
is equal to the product of the  Subclass Principal Balance of such Subclass  and
such  Certificate's Percentage  Interest, and  represents the  maximum specified
dollar amount  (exclusive  of any  interest  that may  accrue  on such  Class  A
Certificate  and, in the case of the  Class A-R and Class A-LR Certificates, any
additional amounts to which

                                      S-20
<PAGE>
the holder  of the  Class  A-R or  Class A-LR  Certificate  may be  entitled  as
described below under
"--Additional  Rights of  the Class A-R  and Class  A-LR Certificateholders") to
which the holder thereof is entitled from the cash flow on the Mortgage Loans at
such time, and will decline to the  extent of distributions in reduction of  the
principal  balance  of,  and allocations  of  losses to,  such  Certificate. The
approximate initial  Subclass  Principal Balance  of  each Subclass  of  Offered
Certificates  is  set forth  on  the cover  of  this Prospectus  Supplement. The
initial Subclass Principal Balance of the Class A-9 Certificates is $1,000.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED

    Distributions  in  reduction  of  the  principal  balance  of  the  Class  A
Certificates  will be made each  month on the Distribution  Date in an aggregate
amount equal to the Class A Principal Distribution Amount (as defined below).

    The "Class A Principal Distribution Amount" with respect to any Distribution
Date will be equal to the lesser  of (i) the Pool Distribution Amount minus  the
sum  of the Current Class A Interest  Distribution Amount and the Unpaid Class A
Interest Shortfall Distribution Amount  and (ii) the  Class A Optimal  Principal
Amount for the Distribution Date occurring in such month.

    The  "Class A  Optimal Principal Amount"  with respect  to each Distribution
Date will be an  amount equal to the  sum of (i) the  Class A Percentage of  all
scheduled payments of principal due on 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)  on
the first day of the month in which the Distribution Date occurs, (ii) the Class
A  Prepayment Percentage (as  defined below) of  the Scheduled Principal Balance
(as defined below) of each Mortgage  Loan which, during the month preceding  the
month  of such Distribution Date (a) was repurchased by the Seller, as described
under the headings  "Description of  the Mortgage  Loans" herein  or "The  Trust
Estates--  Mortgage Loans" in  the Prospectus, or (b)  became a Liquidated Loan,
except for Special Hazard Mortgage Loans covered by the following clause,  (iii)
if  the Special  Hazard Termination Date  (as defined herein)  has occurred, the
Class A Percentage  of the aggregate  net Liquidation Proceeds  on all  Mortgage
Loans  that became  Special Hazard  Mortgage Loans  during such  preceding month
(excluding the portion thereof, if any, constituting Net Foreclosure Profits, as
defined  under  "--Additional   Rights  of   the  Class  A-R   and  Class   A-LR
Certificateholders" below), less (a) the total amount of delinquent installments
of  principal  in  respect  of  such Special  Hazard  Mortgage  Loans  that were
previously  the  subject  of  distributions  to  the  holders  of  the  Class  A
Certificates  paid out of amounts otherwise  distributable to the holders of the
Class B Certificates, (b) the amounts allocable to principal of any unreimbursed
Periodic Advances previously made by the Servicer and any unreimbursed  advances
from  the Advance  Reserve Fund  (if established)  with respect  to such Special
Hazard Mortgage  Loans and  (c) the  portion of  such net  Liquidation  Proceeds
allocable  to interest, (iv) the Class  A Prepayment Percentage of the Scheduled
Principal Balance of  each Mortgage Loan  which was the  subject of a  principal
prepayment  in full  during the month  preceding the month  of such Distribution
Date, (v) the Class A Prepayment Percentage of all partial principal prepayments
received by the  Servicer 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 any 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 amounts
allocable  to  principal   of  any  unreimbursed   Periodic  Advances  and   any
unreimbursed  advances  from  the  Advance Reserve  Fund  with  respect  to such
defective Mortgage Loan. See  "The Trust Estates--Mortgage Loans--Assignment  of
Mortgage  Loans  to the  Trustee"  in the  Prospectus.  An additional  amount of
principal (the "Additional Principal  Amount") will be included  in the Class  A
Optimal  Principal  Amount on  a  Distribution Date  occurring  on or  after the
Cross-Over Date, if the  Pool Distribution Amount  is in excess  of the Class  A
Distribution  Amount (determined  without inclusion of  the Additional Principal
Amount) (E.G., due  to receipt of  late payments from  mortgagors). Such  amount
will  be limited  to the  amount of  losses in  respect of  principal previously
realized by the holders of the Class A Certificates.

                                      S-21
<PAGE>
    The "Scheduled Principal Balance" of a Mortgage Loan as of any  Distribution
Date  is the unpaid principal balance of  such Mortgage Loan as specified in the
amortization schedule at  the time  relating thereto (before  any adjustment  to
such  schedule by  reason of bankruptcy,  moratorium or similar  waiver or grace
period) as of the Due Date occurring  in the month preceding the month in  which
such  Distribution Date occurs, after giving effect to any principal prepayments
or other unscheduled recoveries of principal previously received, to any partial
prepayments applied as of such Due Date  and to the payment of principal due  on
such Due Date, and irrespective of any delinquency in payment by the mortgagor.

    A  "Liquidated Loan" is a  defaulted Mortgage Loan as  to which the Servicer
has determined that all recoverable liquidation and insurance proceeds have been
received. A "Special  Hazard Mortgage Loan"  is a Mortgage  Loan that becomes  a
Liquidated  Loan as a  result of a  hazard not insured  against under a standard
hazard insurance policy of the type described in the Prospectus under "The Trust
Estates--Mortgage   Loans--Insurance    Policies."   See    also   "The    Trust
Estates--Mortgage Loans--Representations and Warranties," "Certain Legal Aspects
of  the  Mortgage  Loans--Environmental Considerations"  and  "Servicing  of the
Mortgage Loans--Enforcement of Due-on-Sale  Clauses; Realization Upon  Defaulted
Mortgage Loans" in the Prospectus.

    The  "Class A Percentage"  for any Distribution Date  occurring prior to the
Cross-Over Date is the percentage (subject to rounding), which in no event  will
exceed  100%, obtained by dividing the Class A Principal Balance as of such date
(before taking into account distributions  in reduction of principal balance  on
such  date) by the aggregate Scheduled  Principal Balances of all Mortgage Loans
for such Distribution Date (the "Pool Scheduled Principal Balance"). The Class A
Percentage for the  first Distribution  Date will be  approximately 93.75%.  The
Class  A  Percentage will  decrease as  a  result of  the allocation  of certain
unscheduled  payments  in  respect  of  principal  at  the  Class  A  Prepayment
Percentage (as defined below) for a specified period to the Class A Certificates
and will increase as a result of the allocation of losses on Liquidated Loans to
the  Class B  Certificates. The  Class A  Percentage for  each Distribution Date
occurring on or after the Cross-Over Date will be 100%.

    The "Class  A Prepayment  Percentage" for  any Distribution  Date  occurring
during  the five years beginning on the  first Distribution Date will, except as
provided below, equal 100%. Thereafter,  the Class A Prepayment Percentage  will
be  subject to gradual  reduction as described in  the following paragraph. This
disproportionate allocation  of  certain  unscheduled  payments  in  respect  of
principal  will have the effect of accelerating  the amortization of the Class A
Certificates while, in  the absence of  losses in respect  of Liquidated  Loans,
increasing  the respective  interest in  the principal  balance of  the Mortgage
Loans evidenced by the Class B Certificates. Increasing the respective  interest
of  the Class  B Certificates relative  to that  of the Class  A Certificates is
intended to preserve the availability of the subordination provided by the Class
B Certificates. See "Subordination of Class B Certificates" below.

    The Class A Prepayment Percentage for any Distribution Date occurring on  or
after  the fifth anniversary of the first  Distribution Date will be as follows:
for any  Distribution Date  subsequent  to October  1997  to and  including  the
Distribution  Date in October 1998, the Class A Percentage for such Distribution
Date plus 70% of the Class B Percentage (as defined below) for such Distribution
Date; for any Distribution Date subsequent to October 1998 to and including  the
Distribution  Date in October 1999, the Class A Percentage for such Distribution
Date plus 60%  of the Class  B Percentage  for such Distribution  Date; for  any
Distribution  Date subsequent to October 1999  to and including the Distribution
Date in October 2000, the Class A Percentage for such Distribution Date plus 40%
of the Class B Percentage for such Distribution Date; for any Distribution  Date
subsequent  to October  2000 to and  including the Distribution  Date in October
2001, the Class A Percentage for such Distribution Date plus 20% of the Class  B
Percentage for such Distribution Date; and for any Distribution Date thereafter,
the  Class  A  Percentage for  such  Distribution  Date (unless  on  any  of the
foregoing Distribution Dates the Class A Percentage exceeds the initial Class  A
Percentage,   in  which  case  the  Class   A  Prepayment  Percentage  for  such
Distribution Date  will  once  again  equal 100%).  See  "Prepayment  and  Yield
Considerations"  herein and in the Prospectus. Notwithstanding the foregoing, no
reduction of the Class A Prepayment Percentage will occur if (i) as of the first
Distribution Date  as  to  which  any  such  reduction  applies,  more  than  an

                                      S-22
<PAGE>
average of 2% of the dollar amount of all monthly payments on the Mortgage Loans
due  in each  of the  preceding twelve  months were  delinquent 60  days or more
(including for this purpose any Mortgage Loans in foreclosure and Mortgage Loans
with respect to which  the related Mortgaged Property  has been acquired by  the
Trust  Estate), or (ii) cumulative realized  losses with respect to the Mortgage
Loans exceed (a) with respect to the Distribution Date in November 1997, 30%  of
the  principal balance of the  Class B Certificates as  of the Cut-Off Date (the
"Original Class B Principal Balance"), (b) with respect to the Distribution Date
in November  1998, 35%  of the  Original  Class B  Principal Balance,  (c)  with
respect  to the Distribution Date in November  1999, 40% of the Original Class B
Principal Balance, (d) with respect to  the Distribution Date in November  2000,
45%  of the  Original Class  B Principal  Balance, and  (e) with  respect to the
Distribution Date  in November  2001,  50% of  the  Original Class  B  Principal
Balance.  The "Class B Percentage" for  any Distribution Date will be calculated
as the difference between 100% and the  Class A Percentage for such date. If  on
any  Distribution Date the  allocation to the  Class A Certificates  of full and
partial principal prepayments and other amounts in the percentage required above
would reduce the outstanding Class A  Principal Balance below zero, the Class  A
Prepayment  Percentage  for  such  Distribution  Date  will  be  limited  to the
percentage necessary  to reduce  the  Class A  Principal  Balance to  zero.  See
"Description of the Certificates--Distributions to Percentage
Certificateholders--Shifting Interest Certificates " in the Prospectus.

  ALLOCATION OF AMOUNT TO BE DISTRIBUTED

    Solely  for purposes of determining  distributions in reduction of principal
balance, the Class A-2, Class A-3 and  Class A-4 Certificates will be deemed  to
consist  of multiple components (each, a "Component"), each with an identifiable
principal balance (the "Component  Principal Balance"). However, the  Beneficial
Owner  of  a Class  A-2, Class  A-3 or  Class  A-4 Certificate  will not  have a
severable interest in any one Component, but will have an undivided interest  in
the entire Subclass. The Subclass Principal Balances of the Class A-2, Class A-3
and  Class  A-4 Certificates  will be,  on any  date,  equal to  the sum  of the
Component Principal Balances  of their respective  outstanding Components as  of
such  date. The  Components comprising  the Class A-2,  Class A-3  and Class A-4
Certificates and their respective initial  Component Principal Balances are  set
forth in the table below.

<TABLE>
<CAPTION>
     COMPONENT DESIGNATION                INITIAL COMPONENT PRINCIPAL BALANCE(1)
<S>                                       <C>
    Class A-2A Component................              $ 7,896,112.50
    Class A-2B Component................              $ 4,234,443.75
    Class A-2C Component................              $ 4,234,443.75
    Class A-3A Component................              $44,983,500.00
    Class A-3B Component................              $44,983,500.00
    Class A-4A Component................              $14,500,000.00
    Class A-4B Component................              $15,552,000.00
</TABLE>

(1)  Approximate.  The  Initial  Component  Principal  Balances  are  subject to
     adjustment in  the  event  that  the Subclass  Principal  Balances  of  the
     respective Subclasses are adjusted as described herein.

    On  each Distribution Date occurring prior to the Cross-Over Date, a portion
of the Class A Principal Distribution Amount, calculated by multiplying (x)  the
fraction  equal to $1,000  (I.E., the initial Subclass  Principal Balance of the
Class A-9  Certificates) divided  by the  initial aggregate  Subclass  Principal
Balance  of the Class A Certificates (which fraction, expressed as a percentage,
is expected  to  be  approximately  0.000485%) by  (y)  the  Class  A  Principal
Distribution  Amount, will be distributed in reduction of the Subclass Principal
Balance of the Class  A-9 Certificates. The remainder  of the Class A  Principal
Distribution  Amount on each Distribution Date occurring prior to the Cross-Over
Date (the "Adjusted Principal Distribution Amount") will be allocated among  and
distributed  in reduction of  the principal balances of  the other Subclasses of
Class A Certificates as follows:

        FIRST, to  the  Class A-1  Certificates,  until the  Subclass  Principal
    Balance thereof has been reduced to zero;

                                      S-23
<PAGE>
        SECOND,  to the Class  A-2A Component and the  Class A-4A Component, pro
    rata until the  Component Principal  Balances thereof have  been reduced  to
    zero;

        THIRD,  to the  Class A-2B Component,  the Class A-3A  Component and the
    Class A-4B  Component,  pro  rata until  the  Component  Principal  Balances
    thereof have been reduced to zero;

        FOURTH,  to the Class  A-2C Component, the Class  A-3B Component and the
    Class A-5 Certificates, pro rata  until the Component Principal Balances  of
    each such Component and the Subclass Principal Balance of such Subclass have
    been reduced to zero;

        FIFTH,  sequentially,  to  the  Class  A-6,  Class  A-7  and  Class  A-8
    Certificates, until the  Subclass Principal  Balance of  each such  Subclass
    has, in turn, been reduced to zero; and

        SIXTH,  to the Class A-R and Class A-LR Certificates, pro rata until the
    Subclass Principal Balances thereof have been reduced to zero.

    On each Distribution  Date occurring on  or after the  Cross-Over Date,  the
Class  A Principal Distribution Amount will  be distributed among the Subclasses
of Class A Certificates pro rata in accordance with their respective outstanding
Subclass Principal Balances.

    Amounts distributed  on  each  Distribution  Date to  the  holders  of  each
Subclass  of  Class A  Certificates in  reduction of  principal balance  will be
allocated among the holders of Class A Certificates of such Subclass pro rata in
accordance with their respective Percentage Interests.

ADDITIONAL RIGHTS OF THE CLASS A-R AND CLASS A-LR CERTIFICATEHOLDERS

    The Class A-R  and Class A-LR  Certificates will remain  outstanding for  as
long  as the Trust Estate shall exist, whether or not they are receiving current
distributions of principal or interest. The  holders of the Class A-R and  Class
A-LR  Certificates will  be entitled  to receive  the proceeds  of the remaining
assets of the Upper-Tier  REMIC and Lower-Tier REMIC,  respectively, if any,  on
the   final  Distribution  Date  for  the  Series  1992-38  Certificates,  after
distributions in  respect of  any  accrued but  unpaid  interest on  the  Series
1992-38  Certificates and after distributions  in reduction of principal balance
have reduced the principal balances of the Series 1992-38 Certificates to  zero.
It  is not anticipated that there will be  any assets remaining in the REMICs on
the final  Distribution Date  following  the distributions  of interest  and  in
reduction  of principal balance made on  the Series 1992-38 Certificates on such
date, other than  amounts remaining, if  any, in the  Retail Reserve Fund  which
will be payable to the holder of the Class A-LR Certificate.

    In  addition,  the Class  A-LR Certificateholder  will  be entitled  on each
Distribution Date to receive  any Pool Distribution  Amount remaining after  all
distributions  on the Series 1992-38 Certificates  and the deposit to the Retail
Reserve Fund have been made and  any Net Foreclosure Profits after the  Servicer
has  been reimbursed for  unpaid Servicing Fees. See  "Servicing of the Mortgage
Loans--Fixed Retained Yield, Servicing Compensation and Payment of Expenses"  in
the   Prospectus.  "Net  Foreclosure   Profits"  means,  with   respect  to  any
Distribution Date,  the  excess,  if  any,  of  (i)  the  aggregate  profits  on
Liquidated  Loans in  the related period  with respect to  which net Liquidation
Proceeds exceed  the  unpaid principal  balance  thereof plus  accrued  interest
thereon at the Mortgage Interest Rate over (ii) the aggregate realized losses on
Liquidated  Loans in  the related period  with respect to  which net Liquidation
Proceeds are  less  than  the  unpaid principal  balance  thereof  plus  accrued
interest thereon at the Mortgage Interest Rate. It is not anticipated that there
will be any such Net Foreclosure Profits.

    The  Class A-LR Certificateholder  will also be entitled  to receive on each
Distribution Date the amounts not required  to fund the Retail Reserve Fund,  as
described under "--Interest" above.

PERIODIC ADVANCES

    If, on any Determination Date, payments of principal and interest due on any
Mortgage  Loan  in  the Trust  Estate  on the  related  Due Date  have  not been
received, the Servicer  will be obligated  to advance on  or before the  related
Distribution  Date for the benefit of holders of the Series 1992-38 Certificates
an amount in cash equal to all delinquent payments of principal and interest due
on each  Mortgage  Loan in  the  Trust Estate  (with  interest adjusted  to  the
applicable Net Mortgage Interest Rate) not previously

                                      S-24
<PAGE>
advanced,  but only to the  extent that the Servicer  believes that such amounts
will be  recoverable by  it from  liquidation proceeds  or other  recoveries  in
respect of the related Mortgage Loan (each, a "Periodic Advance").

    The  Pooling and Servicing Agreement provides  that any Periodic Advance may
be reimbursed  to  the  Servicer  at  any  time  from  funds  available  in  the
Certificate  Account to the extent that (i) such funds represent receipts on, or
liquidation, insurance,  purchase  or repurchase  proceeds  in respect  of,  the
Mortgage  Loans to which the advance relates or (ii) the Servicer has determined
in good faith that it will be unable  to recover such advance from funds of  the
type referred to in clause (i) above.

    In the event that, at some future date, Moody's should revise its assessment
of  the ability  of the Servicer  to make  Periodic Advances, and  so notify the
Trustee in  writing (the  date on  which such  notification is  received by  the
Servicer being referred to herein as the "Advance Reserve Fund Trigger Date"), a
reserve  fund (the  "Advance Reserve  Fund") will be  funded by  the Servicer in
accordance with the provisions of the Pooling and Servicing Agreement to provide
limited support  for the  Servicer's obligation  to make  Periodic Advances,  as
described  above.  In the  event  that, with  respect  to any  Distribution Date
occurring after  the date  on which  the  Advance Reserve  Fund is  funded,  the
Servicer  fails to make any Periodic Advance  required to be made by it pursuant
to the Pooling and Servicing Agreement,  the Trustee will cause to be  withdrawn
from  the Advance Reserve Fund an advance in an amount equal to the least of (i)
the Periodic Advance  required to  be made by  the Servicer  which the  Servicer
failed to make, (ii) the excess of (A) the sum for such Distribution Date of (x)
the  sum of the Subclass Interest Accrual  Amounts with respect to each Subclass
of Class A Certificates and  the Retail Reserve Deposit  Amount, (y) the sum  of
the  unpaid Subclass Interest Shortfall Amounts with respect to each Subclass of
Class A Certificates and the unpaid Retail Reserve Shortfall Amount and (z)  the
Class  A Optimal Principal  Amount (collectively, the  "Class A Optimal Amount")
over (B) the Pool Distribution Amount (determined without regard to any  advance
from  the Advance Reserve  Fund on such  Distribution Date) and  (iii) an amount
equal to the  amount then  in the Advance  Reserve Fund,  less any  reinvestment
income  or gain to be released from the Advance Reserve Fund as described in the
following paragraph (the "Advance Reserve  Fund Available Advance Amount").  The
Pooling and Servicing Agreement will provide that any such advance made from the
Advance  Reserve Fund will be  reimbursed to the Advance  Reserve Fund if and to
the extent that  such reimbursement  would be  permitted under  the Pooling  and
Servicing  Agreement if  such advance  had been a  Periodic Advance  made by the
Servicer. The Advance Reserve Fund,  if established, will not  be a part of  the
Trust Estate.

    The  Advance  Reserve Fund,  if  required, will  be  established as  a trust
account pursuant to a depository  agreement (the "Depository Agreement") by  and
among  a  depository institution  (the "Advance  Reserve Fund  Depository"), the
Servicer and  the  Trustee  and  will  be  held  by  the  Advance  Reserve  Fund
Depository.  Following the Advance  Reserve Fund Trigger  Date, should such date
occur, the Advance Reserve Fund will be  funded by the deposit with the  Advance
Reserve  Fund  Depository  of  an amount  in  cash  equal to  (i)  0.20%  of the
outstanding principal balance of the Mortgage Loans as of the close of  business
on  the Advance Reserve Fund Trigger Date  or (ii) such lesser amount as Moody's
may specify  (the "Advance  Reserve Fund  Required Amount").  After the  Advance
Reserve  Fund Required Amount has been deposited in the Advance Reserve Fund, no
person will  have any  further  obligation to  deposit  amounts in  the  Advance
Reserve  Fund or  to maintain the  amounts in  the Advance Reserve  Fund at that
level even if at some future date amounts in the Advance Reserve Fund fall below
the Advance Reserve Fund  Required Amount as a  result of unreimbursed  advances
made  from the  Advance Reserve  Fund or  withdrawals permitted  by Moody's. The
amounts in the Advance Reserve Fund may be invested in investments that will not
cause the then  current ratings of  the Class  A Certificates to  be lowered  by
Moody's,  and reinvestment income or  gain will be released  to the Servicer (or
its designee) on each Distribution  Date free and clear  of any interest of  the
Trustee,  the Advance  Reserve Fund  Depository or  any other  person. After the
Class A Principal Balance has been reduced  to zero, any amounts in the  Advance
Reserve Fund will be released to the Servicer (or its designee).

                                      S-25
<PAGE>
    An  alternative method of  limited support for  the Servicer's obligation to
make Periodic Advances may be provided, if  such change does not cause the  then
current ratings of the Class A Certificates to be lowered by Moody's.

RESTRICTIONS ON TRANSFER OF THE CLASS A-R AND CLASS A-LR CERTIFICATES

    The  Class A-R and Class A-LR Certificates  will be subject to the following
restrictions on transfer,  and the Class  A-R and Class  A-LR Certificates  will
contain a legend describing such restrictions.

    The  Technical  and  Miscellaneous Revenue  Act  of 1988  amended  the REMIC
provisions of the Code  to impose a  tax on transfers  of residual interests  to
Disqualified  Organizations (as defined  in the Prospectus).  These changes will
apply to transferors of the  Class A-R or Class A-LR  Certificate as well as  to
holders  of  the  Class A-R  or  Class  A-LR Certificate  that  are Pass-Through
Entities (as defined  in the  Prospectus). The Pooling  and Servicing  Agreement
will provide that no legal or beneficial interest in the Class A-R or Class A-LR
Certificate may be transferred to or registered in the name of any person unless
(i)  the proposed purchaser provides  to the Trustee an  affidavit to the effect
that, among other items, such transferee is not a Disqualified Organization,  is
not  purchasing  such Class  A-R or  Class A-LR  Certificate as  an agent  for a
Disqualified Organization  (I.E.,  as  a broker,  nominee,  or  other  middleman
thereof) and is not an entity (a "Book-Entry Nominee") that holds REMIC residual
securities  as  nominee  to  facilitate the  clearance  and  settlement  of such
securities through electronic  book-entry changes in  accounts of  participating
organizations  and (ii) the transferor states in  writing to the Trustee that it
has no actual knowledge  that such affidavit is  false. Further, such  affidavit
requires  the transferee to  affirm that it  understands that it  must take into
account the taxable income relating to the Class A-R or Class A-LR  Certificate,
that  it has no intention to impede the assessment or collection of any federal,
state or local  income taxes legally  required to  be paid with  respect to  the
Class  A-R or Class A-LR Certificate and that it will not transfer the Class A-R
or Class A-LR Certificate to any person or entity that it has reason to  believe
has the intention to impede the assessment or collection of such taxes.

    In  addition, the Class A-R and Class A-LR Certificates may not be purchased
by or transferred to  any person that  is not a "U.S.  Person," unless (i)  such
person  holds the  Class A-R  or Class A-LR  Certificate in  connection with the
conduct of  a trade  or business  within  the United  States and  furnishes  the
transferor  and the Trustee with an effective Internal Revenue Service Form 4224
or (ii)  the transferee  delivers to  both  the transferor  and the  Trustee  an
opinion  of a nationally recognized tax counsel to the effect that such transfer
is in  accordance  with  the  requirements  of  the  Code  and  the  regulations
promulgated  thereunder and that  such transfer of  the Class A-R  or Class A-LR
Certificate will not be  disregarded for federal income  tax purposes. The  term
"U.S.  Person" means 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.

    The Pooling  and Servicing  Agreement  will provide  that any  attempted  or
purported  transfer in violation of these transfer restrictions will be null and
void and will  vest no  rights in any  purported transferee.  Any transferor  or
agent  to whom the Trustee provides information as to any applicable tax imposed
on such transferor or  agent may be  required to bear the  cost of computing  or
providing such information. See "Certain Federal Income Tax
Consequences--Federal  Income Tax Consequences  for REMIC Certificates--Taxation
of Residual Certificates--Tax-Related Restrictions  on Transfer of the  Residual
Certificates" in the Prospectus.

    Neither  the Class  A-R Certificate  nor the  Class A-LR  Certificate may be
purchased by or transferred to an ERISA Plan. See "ERISA Considerations"  herein
and in the Prospectus.

REPORTS

    In  addition to the applicable information  specified in the Prospectus, the
Servicer will  include  in  the  statement  delivered  to  holders  of  Class  A
Certificates  with respect to each  Distribution Date the following information:
(i) the amount  of such distribution  allocable to interest,  the amount of  the
Current  Class A  Interest Distribution Amount  allocated to  each Subclass, any
Subclass Interest Shortfall Amount arising

                                      S-26
<PAGE>
with respect to each Subclass, any remaining Subclass Interest Shortfall  Amount
with  respect to each Subclass after giving  effect to such distribution and any
Non-Supported Interest Shortfall, (ii) the amount of such distribution allocable
to principal, (iii)  the Class A  Principal Balance and  the Subclass  Principal
Balance  of each  Subclass of  Class A Certificates  after giving  effect to the
distribution of principal and  the allocation of losses,  if any, on  Liquidated
Loans,  (iv) the Pool Scheduled Principal Balance of the Mortgage Loans, (v) the
Class A Percentage for the following  Distribution Date, and (vi) the amount  of
the  remaining Special Hazard Loss Amount. The statement delivered to the holder
of the Class A-LR Certificate will also include the Class A-LR Notional  Amount.
The  statement delivered  to the  holders of  the Retail  Certificates will also
include the  amount  on  deposit  in the  Retail  Reserve  Fund.  The  statement
delivered  to holders of the Class A-9  Certificates will also include the Class
A-9 Notional Amount and the weighted  average Net Mortgage Interest Rate of  the
Mortgage  Loans applicable to such Distribution Date minus 7.00%. See "Servicing
of the Mortgage Loans--Reports to Certificateholders" in the Prospectus.

    Copies of the foregoing  reports are available upon  written request to  the
Trustee   at  the  Corporate  Trust  Office.  See  "The  Pooling  and  Servicing
Agreement--Trustee" herein.

SUBORDINATION OF CLASS B CERTIFICATES

    The  rights  of  the  holders  of  the  Class  B  Certificates  to   receive
distributions  with respect to  the Mortgage Loans  in the Trust  Estate will be
subordinated to such rights of  the holders of the  Class A Certificates to  the
extent described below. This subordination is intended to enhance the likelihood
of  timely receipt by the holders of the Class A Certificates of the full amount
of their scheduled monthly payments of principal and interest and to afford such
holders protection against  losses resulting from  Liquidated Loans (other  than
Special  Hazard  Mortgage Loans)  and,  to a  lesser  extent, against  losses on
Special Hazard  Mortgage Loans,  as  more fully  described below.  If  aggregate
losses   on  Liquidated  Loans  exceed   the  credit  support  provided  through
subordination, then all such losses will  be borne by the Class A  Certificates.
If  aggregate losses on,  or liabilities in respect  of, Special Hazard Mortgage
Loans exceed the Special Hazard Loss Amount and the Class B Certificates  remain
outstanding,  then  such  losses  will  be  shared  pro  rata  by  the  Class  A
Certificates and the Class B Certificates as described below.

    The protection afforded to the holders  of Class A Certificates by means  of
the subordination feature will be accomplished by the preferential right of such
holders  to be  allocated, prior to  any allocations  in respect of  the Class B
Certificates,  the  amounts  of   principal  and  interest   due  the  Class   A
Certificateholders  in  such  month out  of  the Pool  Distribution  Amount with
respect to  such Distribution  Date and,  if  necessary, by  the right  of  such
holders  to  receive  future  distributions on  the  Mortgage  Loans  that would
otherwise have  been  payable  to  the holders  of  Class  B  Certificates.  The
application   of  this  subordination  to   cover  losses  on  Liquidated  Loans
experienced in periods  prior to  the periods  in which  a Subclass  of Class  A
Certificates is entitled to distributions in reduction of principal balance will
decrease the protection provided by the subordination to any such Subclass.

    The Class B Certificates will be entitled, on each Distribution Date, to the
remaining  portion, if  any, of the  applicable Pool  Distribution Amount, after
deduction  of  the  Class  A  Distribution  Amount  for  such  date  and   after
reimbursement  to the Servicer of certain  advances made by it and reimbursement
to the Advance Reserve  Fund of certain advances  made from the Advance  Reserve
Fund. Amounts so distributed to Class B Certificateholders will not be available
to  cover shortfalls or delinquencies on  Mortgage Loans or losses on Liquidated
Loans in respect of subsequent Distribution Dates. The Class B Certificates will
be entitled to distributions in reduction  of principal balance and to  payments
of  interest at a Pass-Through Rate equal  to 7.00% per annum on the outstanding
principal balance of  the Class  B Certificates.  The principal  balance of  the
Class  B Certificates as of any Distribution  Date will equal the Pool Scheduled
Principal Balance as of such  date less the Class  A Principal Balance for  such
date.

                                      S-27
<PAGE>
  LOSSES ON LIQUIDATED LOANS

    Losses  realized on  Liquidated Loans  (other than  certain Liquidated Loans
that are  Special  Hazard  Mortgage  Loans, as  described  below)  will  not  be
allocated to the holders of the Class A Certificates until the date on which the
amount  of principal payments on the Mortgage  Loans to which the holders of the
Class B Certificates are entitled  has been reduced to zero  as a result of  the
allocation  of losses to the  Class B Certificates, I.E.,  the date on which the
Class B Percentage has  been reduced to zero  (the "Cross-Over Date"). Prior  to
such  time, holders of the  Class A Certificates will  be entitled to receive in
each month in respect of each Mortgage Loan that became a Liquidated Loan in the
preceding month (other  than certain  Liquidated Loans that  are Special  Hazard
Mortgage  Loans,  as  described  more  fully  below),  the  Class  A  Prepayment
Percentage of  the Scheduled  Principal Balance  of each  such Liquidated  Loan,
together  with  all accrued  and  unpaid interest  thereon  at the  Net Mortgage
Interest Rate through the last day of  the month in which the Mortgage Loan  was
liquidated,  irrespective of whether  net Liquidation Proceeds  realized on such
Liquidated Loan are sufficient to cover such amount.

    As described above, the Pool  Distribution Amount for any Distribution  Date
will  include  current  receipts  (other than  certain  unscheduled  payments in
respect of principal) from  the Mortgage Loans otherwise  payable to holders  of
the  Class B Certificates. If the Pool  Distribution Amount is not sufficient to
cover the amount of principal payable to the holders of the Class A Certificates
in each  month  (other than  any  portion thereof  representing  the  difference
between the Class A Percentage of the Scheduled Principal Balances of Liquidated
Loans  and  the  Class  A  Prepayment  Percentage  of  such  amounts),  then the
percentage of principal payments on the  Mortgage Loans to which the holders  of
the  Class A  Certificates will  be entitled (I.E.,  the Class  A Percentage) in
subsequent months  will be  proportionately increased,  thereby reducing,  as  a
relative  matter, the respective interest of  the Class B Certificates in future
payments of  principal  on the  Mortgage  Loans in  the  Trust Estate.  Such  an
adjustment  could occur, for example, if a considerable number of Mortgage Loans
were to become Liquidated Loans in a particular month.

    On each  Distribution Date  that occurs  on or  after the  Cross-Over  Date,
holders  of Class  A Certificates will  generally receive  only their respective
shares  of  net  Liquidation  Proceeds   realized  on  Liquidated  Loans   after
reimbursement  to the Servicer of  any previously unreimbursed Periodic Advances
made in respect  of such  Liquidated Loans. The  principal portion  of any  loss
occurring  with respect to any  Liquidated Loan on or  after the Cross-Over Date
will be allocated among the outstanding  Subclasses of Class A Certificates  pro
rata  in accordance with their then  outstanding Subclass Principal Balances and
among the outstanding  Class A  Certificates within  each Subclass  pro rata  in
accordance  with their respective Percentage Interests. Any such allocation will
be accomplished by reducing the Subclass Principal Balance of each such Subclass
and the principal balance of each Class A Certificate within each such  Subclass
by the appropriate pro rata share of any such losses attributable to principal.

  LOSSES ON SPECIAL HAZARD MORTGAGE LOANS

    The  holders of the  Class A Certificates  will be entitled  to receive each
month, in respect  of each  Mortgage Loan  in the  Trust Estate  which became  a
Special  Hazard Mortgage  Loan in  the preceding  month, the  Class A Prepayment
Percentage of the Scheduled  Principal Balance of  such Special Hazard  Mortgage
Loan,  together with all accrued and unpaid interest thereon at the Net Mortgage
Interest Rate through the last day of  the month in which the Mortgage Loan  was
liquidated,  rather  than the  Class A  Percentage  of net  Liquidation Proceeds
actually realized, but only  prior to the Special  Hazard Termination Date.  The
"Special  Hazard  Termination Date"  will be  the date  on which  cumulative net
losses in respect  of Special Hazard  Mortgage Loans exceed  the Special  Hazard
Loss  Amount (or, if earlier, the Cross-Over Date). Upon initial issuance of the
Series 1992-38 Certificates, the Special Hazard Loss Amount with respect thereto
will be equal to approximately  1.64% (approximately $3,605,542) of the  Cut-Off
Date  Aggregate Principal Balance (as defined  herein) of the Mortgage Loans. In
each month thereafter, the Special Hazard  Loss Amount will equal the lesser  of
(i)  the initial Special Hazard Loss Amount  reduced by cumulative net losses in
respect of Special Hazard Mortgage Loans  which became such in prior months  and
(ii)  the then-outstanding principal balance of  the Class B Certificates. Since
the initial principal balance of the Class B Certificates will be  approximately
$13,741,100, the holders of the

                                      S-28
<PAGE>
Class  B Certificates will bear the risk of losses in the case of Special Hazard
Mortgage Loans to  a lesser extent  (I.E., only  up to the  Special Hazard  Loss
Amount)  than they will bear the risk  of losses for other Liquidated Loans. For
more information with respect to Special  Hazard Mortgage Loans, see "The  Trust
Estates--Mortgage   Loans--Representations  and   Warranties"  and  "--Insurance
Policies,"  "Certain  Legal   Aspects  of   the  Mortgage   Loans--Environmental
Considerations" and "Servicing of the Mortgage Loans--Enforcement of Due-on-Sale
Clauses; Realization Upon Defaulted Mortgage Loans" in the Prospectus.

    Once  the Special Hazard  Termination Date has occurred,  holders of Class A
Certificates will be entitled in each month, in respect of the principal of  the
Special  Hazard Mortgage Loans, only to the  Class A Percentage of the aggregate
net Liquidation Proceeds (excluding the  portion thereof, if any, consisting  of
Net  Foreclosure Profits) realized  on all Special  Hazard Mortgage Loans during
the preceding month,  less (i) the  total amount of  delinquent installments  of
principal  in respect of such Special Hazard Mortgage Loans that were previously
the subject of distributions to the holders of the Class A Certificates paid out
of amounts otherwise distributable to the  holders of the Class B  Certificates,
(ii)  the amounts allocable  to principal of  any unreimbursed Periodic Advances
previously made by the Servicer (or unreimbursed advances made from the  Advance
Reserve  Fund) with respect to such Special  Hazard Mortgage Loans and (iii) the
portion of such  net Liquidation  Proceeds allocable  to interest.  The Class  A
Percentage  of the principal portion  of any loss occurring  with respect to any
Special Hazard Mortgage Loan subsequent  to the Special Hazard Termination  Date
will  be allocated among the outstanding  Subclasses of Class A Certificates pro
rata in accordance with their  then outstanding Subclass Principal Balances  and
among  the outstanding  Class A  Certificates within  each Subclass  pro rata in
accordance with their respective Percentage Interests.

                      DESCRIPTION OF THE MORTGAGE LOANS(1)

    The Mortgage Loans to be included in the Trust Estate will be fixed interest
rate,  conventional,  monthly  pay,  fully  amortizing,  one-  to   four-family,
residential  first mortgage  loans, originated or  acquired by PHMC  for its own
account or for  the account  of an affiliate,  having original  terms to  stated
maturity  of approximately 30 years. The  Mortgage Loans are expected to include
811 promissory notes, to  have an aggregate unpaid  principal balance as of  the
Cut-Off  Date (the "Cut-Off Date  Aggregate Principal Balance") of approximately
$219,850,100, to be secured  by first liens (the  "Mortgages") on one- to  four-
family  residential  properties (the  "Mortgaged  Properties") and  to  have the
additional characteristics described below and in the Prospectus.

    No Mortgage Loan is a Buy-Down Loan. See "The Trust Estates--Mortgage Loans"
in the Prospectus.

- ------------
(1) The descriptions in this Prospectus Supplement  of the Trust Estate and  the
    properties  securing the Mortgage  Loans to be included  in the Trust Estate
    are based upon  the expected characteristics  of the Mortgage  Loans at  the
    close  of  business  on the  Cut-Off  Date,  as adjusted  for  the scheduled
    principal  payments  due  on  or  before  such  date.  Notwithstanding   the
    foregoing,  any of such Mortgage Loans may be excluded from the Trust Estate
    (i) as a result  of principal prepayment  thereof in full or  (ii) if, as  a
    result  of  delinquencies  or  otherwise, the  Seller  otherwise  deems such
    exclusion necessary or desirable. In either event, other Mortgage Loans  may
    be  included in the  Trust Estate. The Seller  believes that the information
    set forth  herein  with  respect  to the  expected  characteristics  of  the
    Mortgage  Loans on the Cut-Off Date is representative of the characteristics
    as of the Cut-Off  Date of the  Mortgage Loans to be  included in the  Trust
    Estate as it will be constituted at the time the Series 1992-38 Certificates
    are issued, although the Cut-Off Date Aggregate Principal Balance, the range
    of Mortgage Interest Rates and maturities, and certain other characteristics
    of the Mortgage Loans in the Trust Estate may vary. In the event that any of
    the  characteristics  as of  the  Cut-Off Date  of  the Mortgage  Loans that
    constitute the Trust Estate  on the date of  initial issuance of the  Series
    1992-38  Certificates vary  materially from those  described herein, revised
    information  regarding  the  Mortgage  Loans  will  be  made  available   to
    purchasers of the Class A Certificates, on or before such issuance date, and
    a  Current Report on Form 8-K containing such information will be filed with
    the Securities and Exchange Commission within 15 days following such date.

                                      S-29
<PAGE>
    Each of the Mortgage Loans is subject to a due-on-sale clause. See  "Certain
Legal  Aspects of the  Mortgage Loans--'Due-on-Sale' Clauses"  and "Servicing of
the  Mortgage  Loans--Enforcement  of  Due-on-Sale  Clauses;  Realization   Upon
Defaulted Mortgage Loans" in the Prospectus.

    All of the Mortgage Loans are Relocation Mortgage Loans. Relocation Mortgage
Loans  are  mortgage  loans  originated in  connection  with  the  relocation of
employees of  various corporate  employers  participating in  PHMC's  relocation
program   ("Sponsored  Relocation  Loans")  and  mortgage  loans  originated  in
connection with the  relocation of  employees whose employers  generally do  not
participate  in  PHMC's relocation  program ("Non-sponsored  Relocation Loans").
Non-sponsored Relocation Loans are generated as a result of the referral of loan
applicants to PHMC  by various  mortgage brokers  and similar  entities and  the
acquisition  of  mortgage  loans by  PHMC  from various  other  originators. See
"PHMC--Mortgage Loan Production  Sources" in the  Prospectus. The persons  being
relocated may be existing or newly hired employees. The Seller has not verified,
and  makes  no representation  as to,  whether any  individual mortgagor  of any
Relocation Mortgage Loan continues to be employed by the same employer as at the
time of origination. It  is expected that,  as of the Cut-Off  Date, 556 of  the
Mortgage  Loans, representing approximately 63.71% of the Cut-Off Date Aggregate
Principal Balance of the Mortgage Loans, will be Sponsored Relocation Loans, and
255 of the Mortgage Loans, representing approximately 36.29% of the Cut-Off Date
Aggregate Principal  Balance  of  the  Mortgage  Loans,  will  be  Non-sponsored
Relocation Loans. Sponsored Relocation Loans representing approximately 5.39% of
the  Cut-Off Date Aggregate Principal Balance of the Mortgage Loans are expected
to have  been originated  for the  employees of  one corporation;  none of  such
mortgage  loans are Subsidy  Loans. No other  individual corporation's relocated
employees are expected  to account for  Sponsored Relocation Loans  representing
more  than 5.00% of the Cut-Off Date Aggregate Principal Balance of the Mortgage
Loans. No individual corporation's relocated  employees are expected to  account
for  Non-sponsored Relocation Loans representing more  than 5.00% of the Cut-Off
Date Aggregate Principal Balance of the  Mortgage Loans. No mortgage broker  (or
similar   entity)  or  other  originator  is  expected  to  have  accounted  for
Non-sponsored Relocation Loans representing more than 5.00% of the Cut-Off  Date
Aggregate Principal Balance of the Mortgage Loans.

    It  is expected  that 94 of  the Mortgage  Loans, representing approximately
11.87% of the Cut-Off  Date Aggregate Principal Balance  of the Mortgage  Loans,
will  be  subject to  subsidy agreements,  which,  except under  certain limited
circumstances, require the employers of the mortgagors to make a portion of  the
payments  on the related Mortgage Loans ("Subsidy Loans") for specified periods.
All of the Subsidy Loans are Sponsored Relocation Loans. The subsidy  agreements
relating  to Subsidy Loans generally will  provide that monthly payments made by
the related mortgagors will be less than the scheduled monthly payments on  such
Mortgage  Loans, with the present value  of the resulting difference in payments
being provided by the  employers of the mortgagors  in advance, generally on  an
annual  basis.  The Subsidy  Loans are  offered  by employers  generally through
either a graduated or fixed subsidy loan program, or a combination thereof.  See
"The  Trust Estates--Mortgage Loans" in the Prospectus. The effective subsidized
rates under  the various  programs  offered generally  range  from one  to  five
percentage  points below  the interest  rate specified  in the  related mortgage
note. These subsidized rates are used to calculate the applicable debt-to-income
ratios that are used to evaluate the creditworthiness of prospective  borrowers.
This procedure may enable certain mortgagors who otherwise would not meet PHMC's
underwriting  guidelines  to obtain  mortgage loans.  See "Prepayment  and Yield
Considerations" herein and "PHMC--Mortgage Loan Underwriting" in the Prospectus.

    Subsidy amounts paid by the employers  will be deposited by the Servicer  in
an account (the "Subsidy Account") maintained by the Servicer, which will not be
part  of the  Trust Estate. Funds  in the  Subsidy Account with  respect to each
Subsidy Loan will be withdrawn by the Servicer and deposited in the  Certificate
Account  on  the business  day  following the  receipt  by the  Servicer  of the
mortgagor's monthly payment  to which such  funds relate. Funds  in the  Subsidy
Account  with respect to a  Subsidy Loan will not  be withdrawn by the Servicer,
and are not permitted to be applied under the related subsidy agreement,  during
any  period in which such  Subsidy Loan is in  default. Despite the existence of
the subsidy agreement,  the mortgagor  remains liable for  making all  scheduled
payments on a Subsidy

                                      S-30
<PAGE>
Loan.  From time  to time,  the amount  of a  subsidy payment  or the  term of a
subsidy agreement may, upon  the request of a  corporate employer, be  modified.
See "The Trust Estates--Mortgage Loans" in the Prospectus.

    As  of the Cut-Off  Date, each Mortgage  Loan is expected  to have an unpaid
principal balance of not less than $39,968 or more than $882,000 and the average
unpaid principal balance of the Mortgage  Loans is expected to be  approximately
$271,085.  The  latest stated  maturity date  of  any of  the Mortgage  Loans is
expected to be October 1, 2022; however,  the actual date on which any  Mortgage
Loan  is  paid in  full may  be earlier  than  the stated  maturity date  due to
unscheduled  payments  of  principal.  Based  on  information  supplied  by  the
mortgagors in connection with their loan applications at origination, all of the
Mortgaged  Properties are expected to  be owner-occupied primary residences. See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

    Set  forth  below   is  a   description  of   certain  additional   expected
characteristics  of  the  Mortgage  Loans  as of  the  Cut-Off  Date  (except as
otherwise indicated).

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE     CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
MORTGAGE INTEREST RATES                     LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  -------------
<S>                                       <C>         <C>              <C>
7.250%..................................      50      $ 11,905,661.10       5.42%
7.375%..................................      87        21,724,665.17       9.88
7.500%..................................     188        51,816,790.75      23.56
7.625%..................................     152        35,759,689.26      16.27
7.750%..................................      94        27,741,145.66      12.62
7.875%..................................      77        23,461,653.16      10.67
8.000%..................................      46        13,531,594.28       6.15
8.125%..................................      40        11,359,686.73       5.17
8.250%..................................      22         5,643,317.57       2.57
8.375%..................................      20         6,381,533.68       2.90
8.500%..................................      17         5,312,666.30       2.42
8.625%..................................       3           846,221.00       0.38
8.750%..................................       8         2,140,120.06       0.97
8.875%..................................       1           276,594.85       0.13
9.000%..................................       4         1,379,413.97       0.63
9.250%..................................       1           363,735.32       0.17
9.500%..................................       1           205,611.60       0.09
                                             ---      ---------------  -------------
        Total...........................     811      $219,850,100.46     100.00%
                                             ---      ---------------  -------------
                                             ---      ---------------  -------------
</TABLE>

As of  the Cut-Off  Date, the  weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans  is  expected to  be  approximately  7.730% per  annum.  The Net
Mortgage Interest  Rate of  each Mortgage  Loan will  be equal  to the  Mortgage
Interest  Rate of such Mortgage  Loan minus the Servicing  Fee rate of 0.20% per
annum. As of the Cut-Off Date,  the weighted average Net Mortgage Interest  Rate
of the Mortgage Loans is expected to be approximately 7.530% per annum.

                                      S-31
<PAGE>
                      REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE     CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
REMAINING STATED TERM (MONTHS)              LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  -------------
<S>                                       <C>         <C>              <C>
347.....................................       1      $    205,611.60       0.09%
349.....................................       4         1,361,345.15       0.62
350.....................................       2           878,470.69       0.40
351.....................................      13         2,797,038.53       1.27
352.....................................      56         9,076,956.25       4.13
353.....................................      41         6,549,145.28       2.98
354.....................................      19         3,508,067.73       1.60
355.....................................       3         1,285,538.21       0.58
356.....................................       3         1,473,456.16       0.67
357.....................................      12         3,779,327.68       1.72
358.....................................      73        22,654,712.14      10.30
359.....................................     292        82,644,381.04      37.60
360.....................................     292        83,636,050.00      38.04
                                             ---      ---------------  -------------
        Total...........................     811      $219,850,100.46     100.00%
                                             ---      ---------------  -------------
                                             ---      ---------------  -------------
</TABLE>

As  of the Cut-Off Date, the weighted  average remaining term to stated maturity
of the Mortgage Loans is expected to be approximately 358 months.

                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE     CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
YEAR OF ORIGINATION                         LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  -------------
<S>                                       <C>         <C>              <C>
1991....................................      20      $  5,242,465.97       2.38%
1992....................................     791       214,607,634.49      97.62
                                             ---      ---------------  -------------
        Total...........................     811      $219,850,100.46     100.00%
                                             ---      ---------------  -------------
                                             ---      ---------------  -------------
</TABLE>

It is expected that the earliest month  and year of origination of any  Mortgage
Loan  was August 1991 and the latest month and year of origination was September
1992.

                                      S-32
<PAGE>
                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE     CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
LOAN-TO-VALUE RATIO                         LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  -------------
<S>                                       <C>         <C>              <C>
50.00% or less..........................      27      $  5,243,800.46       2.39%
50.01-55.00%............................      23         4,532,394.20       2.06
55.01-60.00%............................      36         8,261,381.86       3.76
60.01-65.00%............................      54        14,967,824.30       6.81
65.01-70.00%............................      56        15,952,781.41       7.26
70.01-75.00%............................      82        23,980,697.85      10.91
75.01-80.00%............................     373       105,126,129.74      47.80
80.01-85.00%............................      20         4,809,114.66       2.19
85.01-90.00%............................     140        36,975,975.98      16.82
                                             ---      ---------------  -------------
        Total...........................     811      $219,850,100.46     100.00%
                                             ---      ---------------  -------------
                                             ---      ---------------  -------------
</TABLE>

As of  the  Cut-Off  Date,  the minimum  and  maximum  Loan-to-Value  Ratios  at
origination  of  the  Mortgage  Loans  are expected  to  be  25.64%  and 90.00%,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage Loans is expected to be approximately 76%. The Loan-to-Value Ratio of a
Mortgage Loan is calculated using the lesser  of (i) the appraised value of  the
related  Mortgaged  Property, as  established by  an  appraisal obtained  by the
originator from an appraiser at the time of origination and (ii) the sale  price
for such property. See "The Trust Estates--Mortgage Loans" in the Prospectus. It
is  expected  that 119  of  the Mortgage  Loans  having Loan-to-Value  Ratios at
origination in excess of 80%,  representing approximately 14.03% of the  Cut-Off
Date  Aggregate Principal Balance of the Mortgage Loans, were originated without
primary mortgage  insurance.  See  "PHMC--Mortgage  Loan  Underwriting"  in  the
Prospectus.

                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE     CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVELS                        LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  -------------
<S>                                       <C>         <C>              <C>
Full Documentation......................     376      $112,181,654.76      51.02%
Asset and Income Verification...........       6         1,601,214.42       0.73
Asset and Mortgage Verification.........      73        21,851,197.23       9.94
Income and Mortgage Verification........       4           966,490.11       0.44
Asset Verification......................       4         1,299,397.48       0.59
Mortgage Verification...................     294        70,087,115.98      31.88
Preferred Processing....................      54        11,863,030.48       5.40
                                             ---      ---------------  -------------
        Total...........................     811      $219,850,100.46     100.00%
                                             ---      ---------------  -------------
                                             ---      ---------------  -------------
</TABLE>

Documentation levels vary depending upon several factors, including loan amount,
Loan-to-Value Ratio and the type and purpose of the Mortgage Loan. Asset, income
and mortgage verifications were obtained for Mortgage Loans processed with "full
documentation." In the case of "preferred processing," neither asset, income nor
mortgage  verifications were obtained.  However, for all  of the Mortgage Loans,
verification of the borrower's employment, a credit report on the borrower and a
property appraisal were obtained. See "PHMC--Mortgage Loan Underwriting" in  the
Prospectus.

                                      S-33
<PAGE>
                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE     CUT-OFF DATE
                ORIGINAL                  NUMBER OF       UNPAID         AGGREGATE
             MORTGAGE LOAN                MORTGAGE       PRINCIPAL       PRINCIPAL
           PRINCIPAL BALANCE                LOANS         BALANCE         BALANCE
          --------------------            ---------   ---------------  -------------
<S>                                       <C>         <C>              <C>
Less than or equal to $200,000..........     146      $ 19,184,516.33       8.73%
$200,001-$250,000.......................     234        53,529,069.48      24.35
$250,001-$300,000.......................     207        56,771,915.77      25.82
$300,001-$350,000.......................      82        26,679,784.43      12.14
$350,001-$400,000.......................      62        23,472,047.83      10.68
$400,001-$450,000.......................      39        16,755,704.20       7.62
$450,001-$500,000.......................      17         8,218,452.09       3.74
$500,001-$550,000.......................       6         3,233,413.19       1.47
$550,001-$600,000.......................       9         5,245,744.87       2.39
$600,001-$650,000.......................       1           613,837.85       0.28
$650,001-$700,000.......................       3         2,009,531.33       0.91
$700,001-$750,000.......................       1           750,000.00       0.34
$750,001-$800,000.......................       1           800,000.00       0.36
$800,001-$850,000.......................       1           843,750.00       0.38
$850,001-$900,000.......................       2         1,742,333.09       0.79
                                             ---      ---------------  -------------
        Total...........................     811      $219,850,100.46     100.00%
                                             ---      ---------------  -------------
                                             ---      ---------------  -------------
</TABLE>

As  of the Cut-Off  Date, the average  unpaid principal balance  of the Mortgage
Loans is expected  to be  approximately $271,085. As  of the  Cut-Off Date,  the
weighted   average   Loan-to-Value  Ratio   at   origination  and   the  maximum
Loan-to-Value Ratio  at origination  of the  Mortgage Loans  which had  original
principal balances in excess of $600,000 are expected to be approximately 72.92%
and   80.00%,  respectively.   See  "The  Trust   Estates--Mortgage  Loans"  and
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE     CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
PROPERTY                                    LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  -------------
<S>                                       <C>         <C>              <C>
Single family detached..................     787      $214,249,379.56      97.45%
Two- to four-family units...............       0                 0.00       0.00
Condominiums
  High-rise (four stories or more)......       3           739,905.74       0.34
  Low-rise (less than four stories).....      12         2,973,351.96       1.35
Planned unit developments...............       7         1,168,263.20       0.53
Townhouses..............................       2           719,200.00       0.33
                                             ---      ---------------  -------------
        Total...........................     811      $219,850,100.46     100.00%
                                             ---      ---------------  -------------
                                             ---      ---------------  -------------
</TABLE>

                                      S-34
<PAGE>
               GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE     CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
STATE                                       LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  -------------
<S>                                       <C>         <C>              <C>
Alabama.................................       3      $    560,444.71       0.25%
Arizona.................................       3           804,571.43       0.37
Arkansas................................       1           239,651.48       0.11
California..............................     172        56,547,885.43      25.75
Colorado................................      12         2,272,838.59       1.03
Connecticut.............................      65        20,880,602.96       9.50
Delaware................................       8         1,800,218.80       0.82
Florida.................................      14         3,885,949.75       1.77
Georgia.................................      72        20,294,731.18       9.23
Illinois................................      26         6,078,813.22       2.76
Indiana.................................       4           320,113.11       0.15
Iowa....................................       2           579,783.90       0.26
Kansas..................................       4         1,165,640.43       0.53
Kentucky................................       4         1,071,094.32       0.49
Louisiana...............................       1           260,806.30       0.12
Maine...................................       1           250,000.00       0.11
Maryland................................      11         3,354,767.28       1.53
Massachusetts...........................      31         8,955,452.93       4.07
Michigan................................      13         2,529,130.67       1.15
Minnesota...............................      11         2,246,538.00       1.02
Missouri................................       1           129,600.00       0.06
Nevada..................................       2           481,646.24       0.22
New Hampshire...........................       1           229,705.67       0.10
New Jersey..............................     108        29,214,896.32      13.29
New Mexico..............................       5           911,427.62       0.41
New York................................      46        11,171,303.42       5.08
North Carolina..........................      19         3,277,080.88       1.49
North Dakota............................       1            92,250.51       0.04
Ohio....................................      16         3,828,257.53       1.74
Oklahoma................................       3           244,835.38       0.11
Oregon..................................       4         1,305,994.56       0.59
Pennsylvania............................      43        10,489,609.55       4.77
Rhode Island............................       2           420,649.27       0.19
South Carolina..........................       3           668,525.56       0.30
Tennessee...............................       4           496,874.17       0.23
Texas...................................      44         9,550,012.02       4.34
Utah....................................       1           217,600.00       0.10
Vermont.................................       1           339,777.58       0.15
Virginia................................      26         6,812,997.93       3.10
Washington..............................      21         5,392,830.70       2.45
West Virginia...........................       1           101,396.11       0.05
Wisconsin...............................       1           373,794.95       0.17
                                             ---      ---------------  -------------
        Total...........................     811      $219,850,100.46     100.00%
                                             ---      ---------------  -------------
                                             ---      ---------------  -------------
</TABLE>

No more than approximately 1.64% of the Cut-Off Date Aggregate Principal Balance
of the Mortgage Loans is expected to be secured by Mortgaged Properties  located
in any one zip code.

                                      S-35
<PAGE>
                         ORIGINATORS OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE     CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
ORIGINATOR                                  LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  -------------
<S>                                       <C>         <C>              <C>
PHMC or Affiliate.......................     663      $175,070,324.44      79.63%
Other Originators.......................     148        44,779,776.02      20.37
                                             ---      ---------------  -------------
        Total...........................     811      $219,850,100.46     100.00%
                                             ---      ---------------  -------------
                                             ---      ---------------  -------------
</TABLE>

No  "Other Originator" will  have accounted for  more than 5.00%  of the Cut-Off
Date Aggregate Principal Balance of the Mortgage Loans. See "PHMC--Mortgage Loan
Production Sources" in the Prospectus.

                             SUBSIDY LOAN PROGRAMS

<TABLE>
<CAPTION>
                                                                    PERCENTAGE OF
                                                      AGGREGATE     CUT-OFF DATE
                                        NUMBER OF       UNPAID        AGGREGATE
                                        MORTGAGE      PRINCIPAL       PRINCIPAL
PROGRAM AND TERM                          LOANS        BALANCE         BALANCE
- --------------------------------------  ---------   --------------  -------------
<S>                                     <C>         <C>             <C>
Fixed (five years or longer)..........       0      $         0.00       0.00%
     (less than five years)...........       0                0.00       0.00
Graduated (five years or longer)......      37        9,987,526.98       4.54
          (less than five years)......      57       16,105,220.57       7.33
Combination (five years or longer)....       0                0.00       0.00
            (less than five years)....       0                0.00       0.00
                                           ---      --------------  -------------
        Total.........................      94      $26,092,747.55      11.87%
                                           ---      --------------  -------------
                                           ---      --------------  -------------
</TABLE>

No Subsidy Loan is expected  to have a subsidy  agreement which had an  original
term of less than two years or more than ten years.

MANDATORY REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS

    The Seller is required, with respect to Mortgage Loans that are found by the
Trustee  to have defective documentation, or in  respect of which the Seller has
breached a representation or warranty, either to repurchase such Mortgage  Loans
or,  if within two years  of the date of initial  issuance of the Series 1992-38
Certificates, to substitute new  Mortgage Loans therefor.  Any Mortgage Loan  so
substituted  must, among other things, have an unpaid principal balance equal to
or less than the Scheduled Principal Balance  of the Mortgage Loan for which  it
is being substituted (after giving effect to the scheduled principal payment due
in  the month of substitution on the Mortgage Loan for which a new Mortgage Loan
is being  substituted), a  Loan-to-Value Ratio  less  than or  equal to,  and  a
Mortgage  Interest Rate  no less than,  and no  more than one  percent per annum
greater than, that of the Mortgage Loan  for which it is being substituted.  Any
such  substitution may be made only upon receipt by the Trustee of an opinion of
counsel  or  other  satisfactory  evidence   that,  among  other  things,   such
substitution will not subject the Upper-Tier REMIC or Lower-Tier REMIC to tax or
cause  the Upper-Tier REMIC or  Lower-Tier REMIC to fail  to qualify as a REMIC.
See   "Prepayment   and   Yield   Considerations"   herein   and   "The    Trust
Estates--Mortgage  Loans--Assignment of  Mortgage Loans  to the  Trustee" in the
Prospectus.

OPTIONAL REPURCHASE OF DEFAULTED MORTGAGE LOANS

    The Seller may, in  its sole discretion,  repurchase any defaulted  Mortgage
Loan  from the Trust Estate at a price  equal to the unpaid principal balance of
such Mortgage  Loan, together  with accrued  interest  at a  rate equal  to  the
applicable  Mortgage Interest Rate  through the last  day of the  month in which
such  repurchase  occurs.  See  "The  Trust  Estates--Mortgage   Loans--Optional
Repurchases"  in the Prospectus. The Servicer may, in its sole discretion, allow
the assumption of a defaulted Mortgage Loan by a

                                      S-36
<PAGE>
borrower meeting PHMC's underwriting guidelines or encourage the refinancing  of
a  defaulted Mortgage Loan. See "Prepayment and Yield Considerations" herein and
"Servicing  of  the  Mortgage   Loans--  Enforcement  of  Due-on-Sale   Clauses;
Realization Upon Defaulted Mortgage Loans" in the Prospectus.

              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

LOAN ORIGINATION

    During  the years ended December 31, 1990 and December 31, 1991 and the nine
months ended  September 30,  1992  PHMC originated  or  purchased, for  its  own
account  or for the account of  an affiliate, conventional mortgage loans having
aggregate principal balances of approximately $5,837,566,957, $9,742,858,764 and
$16,298,592,169, respectively.

DELINQUENCY AND FORECLOSURE EXPERIENCE

    The  following  tables  set  forth  certain  information  concerning  recent
delinquency,  foreclosure and loan loss  experience on the conventional mortgage
loans included in PHMC's mortgage loan servicing portfolio which were originated
by PHMC for its own  account or for the account  of an affiliate or acquired  by
PHMC  for its own account or for the account of an affiliate and underwritten to
PHMC's underwriting standards  (the "Program  Loans") and on  the Program  Loans
which  are Relocation Mortgage Loans ("RELO Program Loans"). See "Description of
the Mortgage  Loans"  herein  and  "The  Trust  Estates--  Mortgage  Loans"  and
"PHMC--General,"   "--Mortgage  Loan  Underwriting"  and  "--Servicing"  in  the
Prospectus. The delinquency, foreclosure and loan loss experience represents the
recent experience of PHMC and The Prudential Mortgage Capital Company, Inc.,  an
affiliate of PHMC which serviced the Program Loans prior to June 30, 1989. There
can  be no assurance that the  delinquency, foreclosure and loan loss experience
set forth with  respect to PHMC's  total servicing portfolio  of Program  Loans,
which   includes  both  fixed  and  adjustable  interest  rate  mortgage  loans,
Relocation Mortgage Loans and non-relocation  mortgage loans and loans having  a
variety  of payment characteristics,  such as Subsidy  Loans, Buy-Down Loans and
Balloon Loans,  and PHMC's  servicing  portfolio of  RELO Program  Loans,  which
include  loans having a  variety of original  terms to stated  maturity, will be
representative of  the results  that  may be  experienced  with respect  to  the
Mortgage Loans included in the Trust Estate.

                                      S-37
<PAGE>
                              TOTAL PROGRAM LOANS
<TABLE>
<CAPTION>
                                                                                                                    AS OF
                                                                           AS OF                   AS OF           SEPTEMBER
                                                                     DECEMBER 31, 1990       DECEMBER 31, 1991     30, 1992
                                                                   ----------------------  ----------------------  --------
                                                                               BY DOLLAR               BY DOLLAR
                                                                    BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.
                                                                   OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                                                                   --------   -----------  --------   -----------  --------
<S>                                                                <C>        <C>          <C>        <C>          <C>
                                                                                (DOLLAR AMOUNTS IN THOUSANDS)
Total Portfolio of Program Loans.................................   99,196    $13,724,585   136,972   $21,489,014   188,533
                                                                   --------   -----------  --------   -----------  --------
                                                                   --------   -----------  --------   -----------  --------
Period of Delinquency(1)
  30 to 59 days..................................................    2,439    $   319,663     2,973   $   396,403     2,685
  60 to 89 days..................................................      697         93,302       706       103,710       607
  90 days or more................................................      902        145,245     1,268       220,943     1,162
                                                                   --------   -----------  --------   -----------  --------
Total Delinquent Loans...........................................    4,038    $   558,210     4,947   $   721,056     4,454
                                                                   --------   -----------  --------   -----------  --------
                                                                   --------   -----------  --------   -----------  --------
Percent of Portfolio.............................................     4.07%          4.07%     3.61%         3.36%     2.36%

<CAPTION>

                                                                    BY DOLLAR
                                                                     AMOUNT
                                                                    OF LOANS
                                                                   -----------
<S>                                                                <C>

Total Portfolio of Program Loans.................................  $32,313,484
                                                                   -----------
                                                                   -----------
Period of Delinquency(1)
  30 to 59 days..................................................  $   381,626
  60 to 89 days..................................................       96,478
  90 days or more................................................      196,560
                                                                   -----------
Total Delinquent Loans...........................................  $   674,664
                                                                   -----------
                                                                   -----------
Percent of Portfolio.............................................         2.09%
</TABLE>
<TABLE>
<CAPTION>
                            AS OF               AS OF               AS OF
                      DECEMBER 31, 1990   DECEMBER 31, 1991   SEPTEMBER 30, 1992
                      ------------------  ------------------  ------------------
<S>                   <C>                 <C>                 <C>
                                    (DOLLAR AMOUNTS IN THOUSANDS)
Foreclosures(2).....  $     132,326       $     189,563       $     255,997
Foreclosure
 Ratio(3)...........           0.96     %          0.88     %          0.79     %

<CAPTION>

                          YEAR ENDED          YEAR ENDED      NINE MONTHS ENDED
                      DECEMBER 31, 1990   DECEMBER 31, 1991   SEPTEMBER 30, 1992
                      ------------------  ------------------  ------------------
                                    (DOLLAR AMOUNTS IN THOUSANDS)
<S>                   <C>                 <C>                 <C>
Net Gain
 (Loss)(4)..........  $     (4,897)       $    (11,103)       $    (22,149)
Net Gain (Loss)
 Ratio(5)...........         (0.04)     %        (0.05)     %        (0.07)     %
</TABLE>

- -------------
(1) The  indicated periods of delinquency  are based on the  number of days past
    due, based on a 30-day month. No mortgage loan is considered delinquent  for
    these  purposes until one month has passed since its contractual due date. A
    mortgage  loan  is   no  longer  considered   delinquent  once   foreclosure
    proceedings have commenced.

(2) Includes loans in the applicable portfolio for which foreclosure proceedings
    had  been instituted or with respect to  which the related property had been
    acquired as of the dates indicated.

(3) Foreclosures as a percentage of total  loans in the applicable portfolio  at
    the end of each period.

(4) Does  not  include gain  or loss  with  respect to  loans in  the applicable
    portfolio for  which foreclosure  proceedings had  been instituted  but  not
    completed  as of  the dates indicated,  or for which  the related properties
    have been acquired in foreclosure proceedings but not yet sold.

(5) Net gain (loss) as a percentage  of total loans in the applicable  portfolio
    at the end of each period.

                                      S-38
<PAGE>
                               RELO PROGRAM LOANS

<TABLE>
<CAPTION>
                                                                     AS OF                  AS OF                  AS OF
                                                               DECEMBER 31, 1990      DECEMBER 31, 1991     SEPTEMBER 30, 1992
                                                             ---------------------  ---------------------  ---------------------
                                                                        BY DOLLAR              BY DOLLAR              BY DOLLAR
                                                              BY NO.      AMOUNT     BY NO.      AMOUNT     BY NO.      AMOUNT
                                                             OF LOANS    OF LOANS   OF LOANS    OF LOANS   OF LOANS    OF LOANS
                                                             --------   ----------  --------   ----------  --------   ----------
<S>                                                          <C>        <C>         <C>        <C>         <C>        <C>
                                                                                (DOLLAR AMOUNTS IN THOUSANDS)
Total Portfolio of RELO Program Loans......................   28,903    $4,015,116   38,875    $5,744,524   44,517    $6,705,410
                                                             --------   ----------  --------   ----------  --------   ----------
                                                             --------   ----------  --------   ----------  --------   ----------
Period of Delinquency(1)
  30 to 59 days............................................      247    $   30,409      342    $   44,822      271    $   34,735
  60 to 89 days............................................       39         4,051       43         5,499       38         4,299
  90 days or more..........................................       37         5,058       68         8,233       67         8,519
                                                             --------   ----------  --------   ----------  --------   ----------
Total Delinquent Loans.....................................      323    $   39,518      453    $   58,554      376    $   47,553
                                                             --------   ----------  --------   ----------  --------   ----------
                                                             --------   ----------  --------   ----------  --------   ----------
Percent of RELO Program Loan Portfolio.....................     1.12%         0.98%    1.17%         1.02%    0.84%         0.71%
</TABLE>

<TABLE>
<CAPTION>
                            AS OF               AS OF               AS OF
                      DECEMBER 31, 1990   DECEMBER 31, 1991   SEPTEMBER 30, 1992
                      ------------------  ------------------  ------------------
<S>                   <C>                 <C>                 <C>
                                    (DOLLAR AMOUNTS IN THOUSANDS)
Foreclosures(2).....  $     1,715         $     2,729         $     3,315
Foreclosure
 Ratio(3)...........         0.04       %        0.05       %        0.05       %
</TABLE>

<TABLE>
<CAPTION>
                          YEAR ENDED          YEAR ENDED      NINE MONTHS ENDED
                      DECEMBER 31, 1990   DECEMBER 31, 1991   SEPTEMBER 30, 1992
                      ------------------  ------------------  ------------------
<S>                   <C>                 <C>                 <C>
                                    (DOLLAR AMOUNTS IN THOUSANDS)
Net Gain
 (Loss)(4)..........       $(165)              $(311)         $      (178)
Net Gain (Loss)
 Ratio(5)...........        (0.00       )%       (0.01       )%        (0.00      )%
</TABLE>

- -------------
(1) The  indicated periods of delinquency  are based on the  number of days past
    due, based on a 30-day month. No mortgage loan is considered delinquent  for
    these  purposes until one month has passed since its contractual due date. A
    mortgage  loan  is   no  longer  considered   delinquent  once   foreclosure
    proceedings have commenced.

(2) Includes loans in the applicable portfolio for which foreclosure proceedings
    had  been instituted or with respect to  which the related property had been
    acquired as of the dates indicated.

(3) Foreclosures as a percentage of total  loans in the applicable portfolio  at
    the end of each period.

(4) Does  not  include gain  or loss  with  respect to  loans in  the applicable
    portfolio for  which foreclosure  proceedings had  been instituted  but  not
    completed  as of  the dates indicated,  or for which  the related properties
    have been acquired in foreclosure proceedings but not yet sold.

(5) Net gain (loss) as a percentage  of total loans in the applicable  portfolio
    at the end of each period.

    The likelihood that a mortgagor will become delinquent in the payment of his
or  her mortgage loan, the rate of any subsequent foreclosures, and the severity
of any loan loss experience, may be affected by a number of factors related to a
borrower's personal circumstances, including,  but not limited to,  unemployment
or  change  in  employment  (or  in  the  case  of  self-employed  mortgagors or
mortgagors relying  on  commission  income,  fluctuations  in  income),  marital
separation  and the  mortgagor's equity  in the  related mortgaged  property. In
addition, delinquency, foreclosure and loan loss experience may be sensitive  to
adverse  economic  conditions,  either  nationally  or  regionally,  may exhibit
seasonal variations and  may be influenced  by the level  of interest rates  and
servicing   decisions  on  the  applicable  mortgage  loans.  Regional  economic
conditions (including  declining real  estate  values) may  particularly  affect
delinquency,  foreclosure  and loan  loss experience  on  mortgage loans  to the
extent that mortgaged properties are  concentrated in certain geographic  areas.
The Seller believes that the changes in the

                                      S-39
<PAGE>
delinquency, foreclosure and loan loss experience of PHMC's respective servicing
portfolios  during  the  periods  set  forth  in  the  preceding  tables  may be
attributable to factors such  as those described above,  although the Seller  is
unable  to assess to what extent these  changes are the result of any particular
factor or a combination of factors.  The delinquency, foreclosure and loan  loss
experience  on  the  Mortgage  Loans  contained  in  the  Trust  Estate  may  be
particularly  affected  to  the  extent   that  the  Mortgaged  Properties   are
concentrated  in areas which experience adverse economic conditions or declining
real estate values. See "Description of the Mortgage Loans."

                      PREPAYMENT AND YIELD CONSIDERATIONS

    The rate  of distributions  in reduction  of the  principal balance  of  any
Subclass  of the Class A Certificates,  the aggregate amount of distributions on
any Subclass  of the  Class A  Certificates and  the yield  to maturity  of  any
Subclass  of the Class A Certificates purchased at a discount or premium will be
directly related to the rate of payments  of principal on the Mortgage Loans  in
the  Trust Estate. The rate of principal  payments on the Mortgage Loans will in
turn be affected by the amortization  schedules of the Mortgage Loans, the  rate
of principal prepayments (including partial prepayments and those resulting from
refinancing)  thereon by  mortgagors, liquidations of  defaulted Mortgage Loans,
repurchases  by  the  Seller  of  Mortgage  Loans  as  a  result  of   defective
documentation or breaches of representations and warranties, optional repurchase
by  the Seller of defaulted Mortgage Loans and optional purchase by the Servicer
of all of the  Mortgage Loans in  connection with the  termination of the  Trust
Estate. See "Description of the Mortgage Loans--Optional Repurchase of Defaulted
Mortgage  Loans"  and  "Pooling and  Servicing  Agreement--Optional Termination"
herein and "The Trust Estates--Mortgage Loans-- Assignment of Mortgage Loans  to
the   Trustee,"  "--Optional   Repurchases"  and  "The   Pooling  and  Servicing
Agreement--Termination;  Purchase  of   Mortgage  Loans"   in  the   Prospectus.
Mortgagors  are permitted to prepay the Mortgage  Loans, in whole or in part, at
any  time   without   penalty.   As  described   under   "Description   of   the
Certificates--Principal    (Including   Prepayments)"    herein,   all    or   a
disproportionate percentage  of  principal  prepayments on  the  Mortgage  Loans
(including  liquidations and repurchases of  Mortgage Loans) will be distributed
to the holders of Class A Certificates then entitled to distributions in respect
of principal during  the nine years  beginning on the  first Distribution  Date.
Prepayments  (which,  as  used  herein,  include  all  unscheduled  payments  of
principal, including  payments  as the  result  of liquidations,  purchases  and
repurchases)  of  the  Mortgage  Loans  in  the  Trust  Estate  will  result  in
distributions to Certificateholders then entitled to distributions in respect of
principal of amounts  which would  otherwise be distributed  over the  remaining
terms of such Mortgage Loans. Since the rate of prepayment on the Mortgage Loans
will  depend on future events and a  variety of factors (as described more fully
below and in  the Prospectus  under "Prepayment and  Yield Considerations"),  no
assurance  can be given as to such rate or the rate of principal payments on any
Subclass of the Class A Certificates or the aggregate amount of distributions on
any Subclass of Class A Certificates.

    The rate of payments (including prepayments)  on pools of mortgage loans  is
influenced  by a variety  of economic, geographic, social  and other factors. If
prevailing rates  for  similar  mortgage  loans  fall  significantly  below  the
Mortgage  Interest Rates  on the  Mortgage Loans,  the rate  of prepayment would
generally be  expected to  increase. Conversely,  if interest  rates on  similar
mortgage  loans  rise significantly  above the  Mortgage  Interest Rates  on the
Mortgage Loans, the rate of prepayment on the Mortgage Loans would generally  be
expected to decrease.

    The  effect of subsidy agreements on the rate of prepayment of Subsidy Loans
is uncertain. The rate of  prepayment on Subsidy Loans  may be affected by  such
factors  as the relationship between prevailing mortgage rates and the effective
interest rates  on  such  Subsidy  Loans, the  remaining  term  of  the  subsidy
agreements, and requests by the related employers for refinance or modification.
The  subsidy agreement  relating to  a Subsidy  Loan generally  provides that if
prevailing market rates of  interest on mortgage loans  similar to such  Subsidy
Loan  decline relative to the Mortgage Interest Rate of such Subsidy Loan by the
percentage set forth in the subsidy agreement, the employer may request that the
mortgagor refinance such  Subsidy Loan.  In the event  the mortgagor  refinances
such  Subsidy Loan, the Subsidy Loan will be  prepaid, and the new loan will not
be   included   in   the   Trust    Estate.   If   the   mortgagor   fails    to

                                      S-40
<PAGE>
refinance  such Subsidy  Loan, the  employer may  terminate the  related subsidy
agreement. In addition, the termination of  the subsidy agreement relating to  a
Subsidy Loan for any reason (whether due to the mortgagor's failure to refinance
or  otherwise) may increase the  financial burden of the  mortgagor, who may not
have otherwise qualified for a mortgage under PHMC's mortgage loan  underwriting
guidelines,  and may consequently  increase the risk of  default with respect to
the  related  Mortgage  Loan.  See  "The  Trust  Estates--Mortgage  Loans"   and
"PHMC--Mortgage  Loan Underwriting"  in the Prospectus.  From time  to time, the
amount of the subsidy payment or the term of the subsidy agreement may, upon the
request of the corporate employer, be modified.

    Other factors  affecting prepayment  of mortgage  loans include  changes  in
mortgagors'  housing  needs,  job transfers,  unemployment  or, in  the  case of
self-employed mortgagors or mortgagors relying on commission income, substantial
fluctuations in income, significant declines  in real estate values and  adverse
economic   conditions  either  generally  or  in  particular  geographic  areas,
mortgagors' equity in the Mortgaged Properties and servicing decisions. In  this
regard,  mortgagors of relocation mortgage loans  are thought by some within the
mortgage industry to be  more likely to be  transferred by their employers  than
mortgagors  generally. There can be no assurance  as to the likelihood of future
transfers of mortgagors  of either Sponsored  Relocation Loans or  Non-sponsored
Relocation  Loans or as  to such mortgagors' continued  employment with the same
employers by which they were employed when their mortgage loans were originated.
No representation  is  made as  to  the rate  of  prepayment on  the  Relocation
Mortgage  Loans.  The rate  of  prepayment of  the  Mortgage Loans  may  also be
influenced by programs offered by mortgage loan originators (including PHMC)  to
encourage  refinancing through  such originators,  including but  not limited to
general or targeted solicitations, or the offering of pre-approved applications,
reduced origination fees  or closing  costs, or other  financial incentives.  In
addition,  all  of the  Mortgage Loans  contain  due-on-sale clauses  which will
generally be  exercised  upon the  sale  of the  related  Mortgaged  Properties.
Consequently,  acceleration of  mortgage payments as  a result of  any such sale
will affect the level of prepayments on the Mortgage Loans. The extent to  which
defaulted  Mortgage Loans  are assumed by  transferees of  the related Mortgaged
Properties will  also  affect  the  rate of  principal  payments.  The  rate  of
prepayment  and, therefore,  the yield to  maturity of the  Class A Certificates
will be affected by  the extent to  which (i) the  Seller elects to  repurchase,
rather  than substitute for,  Mortgage Loans which  are found by  the Trustee to
have defective documentation or with respect to which the Seller has breached  a
representation  or  warranty,  or  (ii) the  Servicer  elects  to  encourage the
refinancing of any defaulted Mortgage Loan  rather than to permit an  assumption
thereof  by  a mortgagor  meeting  the Servicer's  underwriting  guidelines. See
"Servicing  of  the  Mortgage   Loans--  Enforcement  of  Due-on-Sale   Clauses;
Realization  Upon Defaulted Mortgage  Loans" in the Prospectus.  There can be no
certainty as to the rate of prepayments on the Mortgage Loans during any  period
or  over the life of the Series  1992-38 Certificates. See "Prepayment and Yield
Considerations" in the Prospectus.

    The timing of changes in  the rate of prepayment  on the Mortgage Loans  may
significantly affect the actual yield to maturity experienced by an investor who
purchases  a Class A Certificate at a price  other than par, even if the average
rate of  principal  payments  experienced  over time  is  consistent  with  such
investor's expectation. In general, the earlier a prepayment of principal on the
underlying  Mortgage Loans,  the greater will  be the effect  on such investor's
yield to maturity. As a result, the effect on such investor's yield of principal
payments occurring at a rate higher (or lower) than the rate anticipated by  the
investor  during the  period immediately following  the issuance of  the Class A
Certificates would  not be  fully  offset by  a  subsequent like  reduction  (or
increase)  in the rate of principal payments.  In addition, to the extent that a
mortgagor's Mortgage Loan is subject to  a subsidy agreement, and the  mortgagor
thereby  enjoys reduced  monthly mortgage payments,  such mortgagor  may be less
inclined to make prepayments on such Mortgage Loan.

    No representation  is made  as to  the  rate of  principal payments  on  the
Mortgage  Loans  or as  to the  yield to  maturity  of any  Subclass of  Class A
Certificates. An investor is urged to  make an investment decision with  respect
to  any  Subclass of  Class A  Certificates  based on  the anticipated  yield to
maturity of such Subclass of Class  A Certificates resulting from its price  and
such investor's own determination as to

                                      S-41
<PAGE>
anticipated  Mortgage Loan  prepayment rates under  a variety  of scenarios. The
extent to which any Subclass of Class A Certificates is purchased at a  discount
or  a premium and the degree to which the timing of payments on such Subclass is
sensitive to  prepayments  will determine  the  extent  to which  the  yield  to
maturity  of  such Subclass  may vary  from the  anticipated yield.  An investor
should carefully consider the  associated risks, including, in  the case of  any
Class  A  Certificates purchased  at a  discount,  the risk  that a  slower than
anticipated rate of principal payments on the Mortgage Loans could result in  an
actual  yield to such investor that is  lower than the anticipated yield and, in
the case of any  Class A Certificates  purchased at a premium,  the risk that  a
faster  than anticipated  rate of principal  payments could result  in an actual
yield to such investor that is lower than the anticipated yield.

    An investor should consider the risk that rapid rates of prepayments on  the
Mortgage Loans, and therefore of amounts distributable in reduction of principal
balance of the Class A Certificates, may coincide with periods of low prevailing
interest  rates. During such periods, the effective interest rates on securities
in which an investor may choose to reinvest amounts distributed in reduction  of
the  principal balance of such investor's Class  A Certificate may be lower than
the applicable Pass-Through Rate. Conversely, slower rates of prepayments on the
Mortgage Loans, and therefore of amounts distributable in reduction of principal
balance of  the  Class  A  Certificates,  may  coincide  with  periods  of  high
prevailing  interest  rates.  During  such  periods,  the  amount  of  principal
distributions available to an investor for reinvestment at such high  prevailing
interest rates may be relatively small.

    As indicated under "Federal Income Tax Considerations" herein, the Class A-R
Certificateholder's REMIC taxable income and the tax liability thereon will, and
the  Class  A-LR  Certificateholder's  REMIC taxable  income  and  tax liability
thereon may, exceed cash distributions  to such holders during certain  periods.
There  can be no assurance as to the amount by which such taxable income or such
tax liability will  exceed cash distributions  in respect of  the Class A-R  and
Class  A-LR Certificates  during any such  period and no  representation is made
with respect thereto under any  principal prepayment scenario or otherwise.  DUE
TO  THE SPECIAL TAX TREATMENT OF RESIDUAL INTERESTS, THE AFTER-TAX RETURN OF THE
CLASS A-R AND THE CLASS A-LR CERTIFICATES MAY BE SIGNIFICANTLY LOWER THAN  WOULD
BE  THE CASE IF THE CLASS A-R AND THE CLASS A-LR CERTIFICATES WERE TAXED AS DEBT
INSTRUMENTS.

    As referred to herein, the  weighted average life of  a Subclass of Class  A
Certificates refers to the average amount of time that will elapse from the date
of  issuance of such  Subclass until each  dollar in reduction  of the principal
balance of such Subclass  is distributed to the  investor. The weighted  average
life  of each Subclass of the Class  A Certificates will be influenced by, among
other things, the rate at which principal  of the Mortgage Loans is paid,  which
may be in the form of scheduled amortization or prepayments.

    Prepayments on mortgage loans are commonly measured relative to a prepayment
standard  or model. The  model used in this  Prospectus Supplement, the Standard
Prepayment Assumption ("SPA"),  represents an  assumed rate  of prepayment  each
month  relative  to the  then outstanding  principal  balance of  a pool  of new
mortgage loans. A prepayment assumption of 100% SPA assumes constant  prepayment
rates  of  0.2% per  annum of  the  then outstanding  principal balance  of such
mortgage loans in  the first  month of  the life of  the mortgage  loans and  an
additional  0.2% per annum  in each month thereafter  until the thirtieth month.
Beginning in the thirtieth month and in each month thereafter during the life of
the mortgage loans, 100% SPA assumes a constant prepayment rate of 6% per  annum
each month. As used in the tables below, "0% SPA" assumes prepayment rates equal
to 0% of SPA, i.e., no prepayments. The three percentages of SPA which have been
used  in the following  tables for each  prepayment scenario represent different
percentages of SPA for each specified time interval; the first percentage of SPA
is the assumed prepayment rate for the 12 months beginning on the Cut-Off  Date;
the  second  percentage of  SPA is  the  assumed prepayment  rate from  month 13
through month 72 following the Cut-Off Date  and the third percentage of SPA  is
the  assumed prepayment rate  thereafter. For example,  "Prepayment Scenario II"
assumes prepayment rates equal to 0% of SPA through the 12th month following the
Cut-Off Date, prepayment rates equal to 125% of SPA from the 13th month  through
the  72nd month following the Cut-Off Date  and prepayment rates equal to 25% of
SPA thereafter. The  methodology of applying  percentages of SPA  which vary  at
specified time intervals for each prepayment

                                      S-42
<PAGE>
scenario  (other than  for "Prepayment  Scenario I"), as  used in  the tables on
pages S-44 and S-45, has been selected by the Underwriter. SPA DOES NOT  PURPORT
TO  BE A HISTORICAL DESCRIPTION OF PREPAYMENT  EXPERIENCE OR A PREDICTION OF THE
ANTICIPATED RATE (OR  ANY COMBINATION  OF RATES) OF  PREPAYMENT OF  ANY POOL  OF
MORTGAGE LOANS, INCLUDING THE MORTGAGE LOANS.

    The  tables  set  forth  below  have  been  prepared  on  the  basis  of the
characteristics of the Mortgage  Loans that are expected  to be included in  the
Trust  Estate, as described above under "Description of the Mortgage Loans." The
tables assume, among other things, that (i) the scheduled payment in each  month
for each Mortgage Loan has been based on its outstanding balance as of the first
day of the month preceding the month of such payment, its Mortgage Interest Rate
and its remaining term to stated maturity, so that such scheduled payments would
amortize  the  remaining balance  by its  stated  maturity date,  (ii) scheduled
monthly payments of principal and interest on the Mortgage Loans will be  timely
received  on the first day of each month (with no defaults), commencing November
1, 1992, (iii) the  Seller does not repurchase  any Mortgage Loan, as  described
under  "The Trust Estates--Mortgage  Loans" in the  Prospectus, and the Servicer
does not exercise its option to purchase the Mortgage Loans and thereby cause  a
termination  of the  Trust Estate,  (iv) principal  prepayments on  the Mortgage
Loans will be received on the last day of each month commencing October 31, 1992
at the respective percentages of  SPA set forth in the  tables and there are  no
Prepayment  Interest Shortfalls, (v) each Mortgage  Loan has an original term to
maturity of 30 years, (vi) distributions are made on the 25th day of each  month
commencing  in November 1992  and (vii) the Series  1992-38 Certificates will be
issued on October 22, 1992. IT IS  HIGHLY UNLIKELY THAT THE MORTGAGE LOANS  WILL
PREPAY  AT ANY PARTICULAR  RATE OR AT  ANY COMBINATION OF  RATES DURING ANY TIME
INTERVAL OR THAT  ALL OF THE  MORTGAGE LOANS WILL  PREPAY AT THE  SAME RATE.  In
addition,  there may be differences between  the characteristics of the mortgage
loans ultimately included in the Trust  Estate and the Mortgage Loans which  are
expected  to be included, as described herein. Any difference may have an effect
upon the actual percentages of  initial Subclass Principal Balance  outstanding,
the  actual weighted average lives of the Subclasses of Class A Certificates and
the date on  which the Subclass  Principal Balance  of any Subclass  of Class  A
Certificates is reduced to zero.

    Based  upon  the foregoing  assumptions, the  following tables  indicate the
weighted average life of each Subclass of Offered Certificates and set forth the
percentages of the initial Subclass Principal Balance of each such Subclass that
would be outstanding after each of the  dates shown at various scenarios of  SPA
presented.

                                      S-43
<PAGE>
  For purposes of the following table, the following prepayment scenarios were
                                    assumed:
                              PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
              PERIODS                 I    II    III    IV    V     VI   VII   VIII
- -----------------------------------  ---  ----  -----  ----  ----  ----  ----  ----
<S>                                  <C>  <C>   <C>    <C>   <C>   <C>   <C>   <C>
Months 1 through 12................  0%     0%    50%  125%  150%  175%  225%  275%
Months 13 through 72...............  0%   125%   275%  375%  400%  450%  500%  550%
Month 73 and thereafter............  0%    25%   125%  175%  200%  225%  250%  300%
</TABLE>

       PERCENTAGE OF INITIAL SUBCLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                                            CLASS A-1
                                                      CERTIFICATES UNDER THE
                                                       FOLLOWING PREPAYMENT
                                                            SCENARIOS
                                          ----------------------------------------------
              DISTRIBUTION
                  DATE                     I     II   III    IV    V     VI   VII   VIII
- ----------------------------------------  ----  ----  ----  ----  ----  ----  ----  ----
<S>                                       <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>
Initial.................................
                                           100   100   100   100   100   100   100   100
October 1993............................
                                            73    73    48     9     0     0     0     0
October 1994............................
                                            44     0     0     0     0     0     0     0
October 1995............................
                                            13     0     0     0     0     0     0     0
October 1996............................
                                             0     0     0     0     0     0     0     0
October 1997............................
                                             0     0     0     0     0     0     0     0
October 1998............................
                                             0     0     0     0     0     0     0     0
October 1999............................
                                             0     0     0     0     0     0     0     0
October 2000............................
                                             0     0     0     0     0     0     0     0
October 2001............................
                                             0     0     0     0     0     0     0     0
October 2002............................
                                             0     0     0     0     0     0     0     0
October 2003............................
                                             0     0     0     0     0     0     0     0
October 2004............................
                                             0     0     0     0     0     0     0     0
October 2005............................
                                             0     0     0     0     0     0     0     0
October 2006............................
                                             0     0     0     0     0     0     0     0
October 2007............................
                                             0     0     0     0     0     0     0     0
October 2008............................
                                             0     0     0     0     0     0     0     0
October 2009............................
                                             0     0     0     0     0     0     0     0
October 2010............................
                                             0     0     0     0     0     0     0     0
October 2011............................
                                             0     0     0     0     0     0     0     0
October 2012............................
                                             0     0     0     0     0     0     0     0
October 2013............................
                                             0     0     0     0     0     0     0     0
October 2014............................
                                             0     0     0     0     0     0     0     0
October 2015............................
                                             0     0     0     0     0     0     0     0
October 2016............................
                                             0     0     0     0     0     0     0     0
October 2017............................
                                             0     0     0     0     0     0     0     0
October 2018............................
                                             0     0     0     0     0     0     0     0
October 2019............................
                                             0     0     0     0     0     0     0     0
October 2020............................
                                             0     0     0     0     0     0     0     0
October 2021............................
                                             0     0     0     0     0     0     0     0
October 2022............................
                                             0     0     0     0     0     0     0     0
Weighted Average
  Life (years)(1).......................
                                          1.82  1.09  0.86  0.68  0.63  0.59  0.52  0.48

<CAPTION>
                                                             CLASS A-2
                                                      CERTIFICATES UNDER THE
                                                       FOLLOWING PREPAYMENT
                                                             SCENARIOS
                                          -----------------------------------------------
              DISTRIBUTION
                  DATE                      I     II   III    IV    V     VI   VII   VIII
- ----------------------------------------  -----  ----  ----  ----  ----  ----  ----  ----
<S>                                       <C>    <C>    <C>   <C>   <C>   <C>   <C>   <C>

                                            100   100   100   100   100   100   100   100

October 1993............................

                                            100   100   100   100    99    98    94    90

October 1994............................

                                            100    83    52    47    46    44    42    40

October 1995............................

                                            100    51    39    31    29    26    22    19

October 1996............................

                                             97    44    28    18    16    12     8     4

October 1997............................

                                             92    39    19     8     6     2     0     0

October 1998............................

                                             86    33    12     1     0     0     0     0

October 1999............................

                                             79    32     9     0     0     0     0     0

October 2000............................

                                             73    30     6     0     0     0     0     0

October 2001............................

                                             65    28     4     0     0     0     0     0

October 2002............................

                                             57    27     2     0     0     0     0     0

October 2003............................

                                             51    25     0     0     0     0     0     0

October 2004............................

                                             49    23     0     0     0     0     0     0

October 2005............................

                                             48    22     0     0     0     0     0     0

October 2006............................

                                             46    20     0     0     0     0     0     0

October 2007............................

                                             43    18     0     0     0     0     0     0

October 2008............................

                                             41    16     0     0     0     0     0     0

October 2009............................

                                             39    14     0     0     0     0     0     0

October 2010............................

                                             36    12     0     0     0     0     0     0

October 2011............................

                                             33    10     0     0     0     0     0     0

October 2012............................

                                             30     8     0     0     0     0     0     0

October 2013............................

                                             26     6     0     0     0     0     0     0

October 2014............................

                                             23     3     0     0     0     0     0     0

October 2015............................

                                             19     1     0     0     0     0     0     0

October 2016............................

                                             14     0     0     0     0     0     0     0

October 2017............................

                                             10     0     0     0     0     0     0     0

October 2018............................

                                              5     0     0     0     0     0     0     0

October 2019............................

                                              0     0     0     0     0     0     0     0

October 2020............................

                                              0     0     0     0     0     0     0     0

October 2021............................

                                              0     0     0     0     0     0     0     0

October 2022............................

                                              0     0     0     0     0     0     0     0

Weighted Average
  Life (years)(1).......................

                                          14.17  7.02  3.29  2.57  2.46  2.29  2.14  2.01

<CAPTION>
                                                             CLASS A-3
                                                       CERTIFICATES UNDER THE
                                                        FOLLOWING PREPAYMENT
                                                             SCENARIOS
                                          ------------------------------------------------
              DISTRIBUTION
                  DATE                      I     II    III    IV    V     VI   VII   VIII
- ----------------------------------------  -----  -----  ----  ----  ----  ----  ----  ----
Initial.................................

                                            100    100   100   100   100   100   100   100

October 1993............................

                                            100    100   100   100   100   100   100   100

October 1994............................

                                            100    100   100    92    90    86    81    77

October 1995............................

                                            100     98    75    60    57    50    43    37

October 1996............................

                                            100     86    54    35    31    23    16     8

October 1997............................

                                            100     75    37    16    12     4     0     0

October 1998............................

                                            100     64    23     2     0     0     0     0

October 1999............................

                                            100     61    17     0     0     0     0     0

October 2000............................

                                            100     58    12     0     0     0     0     0

October 2001............................

                                            100     55     7     0     0     0     0     0

October 2002............................

                                            100     52     3     0     0     0     0     0

October 2003............................

                                             99     49     0     0     0     0     0     0

October 2004............................

                                             96     45     0     0     0     0     0     0

October 2005............................

                                             92     42     0     0     0     0     0     0

October 2006............................

                                             88     38     0     0     0     0     0     0

October 2007............................

                                             84     35     0     0     0     0     0     0

October 2008............................

                                             80     31     0     0     0     0     0     0

October 2009............................

                                             75     27     0     0     0     0     0     0

October 2010............................

                                             69     23     0     0     0     0     0     0

October 2011............................

                                             64     19     0     0     0     0     0     0

October 2012............................

                                             58     15     0     0     0     0     0     0

October 2013............................

                                             51     11     0     0     0     0     0     0

October 2014............................

                                             44      6     0     0     0     0     0     0

October 2015............................

                                             36      2     0     0     0     0     0     0

October 2016............................

                                             28      0     0     0     0     0     0     0

October 2017............................

                                             19      0     0     0     0     0     0     0

October 2018............................

                                              9      0     0     0     0     0     0     0

October 2019............................

                                              0      0     0     0     0     0     0     0

October 2020............................

                                              0      0     0     0     0     0     0     0

October 2021............................

                                              0      0     0     0     0     0     0     0

October 2022............................

                                              0      0     0     0     0     0     0     0

Weighted Average
  Life (years)(1).......................

                                          20.46  11.47  4.81  3.62  3.45  3.19  2.96  2.78

<CAPTION>
                                                              CLASS A-4
                                                       CERTIFICATES UNDER THE
                                                        FOLLOWING PREPAYMENT
                                                              SCENARIOS
                                          -------------------------------------------------
              DISTRIBUTION
                  DATE                      I     II     III    IV    V     VI   VII   VIII
- ----------------------------------------  -----  -----  -----  ----  ----  ----  ----  ----
Initial.................................

                                            100    100    100   100   100   100   100   100

October 1993............................

                                            100    100    100   100    99    98    94    90

October 1994............................

                                            100     83     52    43    41    37    32    28

October 1995............................

                                            100     50     26    11     7     0     0     0

October 1996............................

                                             97     37      4     0     0     0     0     0

October 1997............................

                                             92     25      0     0     0     0     0     0

October 1998............................

                                             86     15      0     0     0     0     0     0

October 1999............................

                                             79     12      0     0     0     0     0     0

October 2000............................

                                             73      8      0     0     0     0     0     0

October 2001............................

                                             65      5      0     0     0     0     0     0

October 2002............................

                                             57      2      0     0     0     0     0     0

October 2003............................

                                             51      0      0     0     0     0     0     0

October 2004............................

                                             47      0      0     0     0     0     0     0

October 2005............................

                                             44      0      0     0     0     0     0     0

October 2006............................

                                             40      0      0     0     0     0     0     0

October 2007............................

                                             35      0      0     0     0     0     0     0

October 2008............................

                                             31      0      0     0     0     0     0     0

October 2009............................

                                             26      0      0     0     0     0     0     0

October 2010............................

                                             20      0      0     0     0     0     0     0

October 2011............................

                                             14      0      0     0     0     0     0     0

October 2012............................

                                              8      0      0     0     0     0     0     0

October 2013............................

                                              1      0      0     0     0     0     0     0

October 2014............................

                                              0      0      0     0     0     0     0     0

October 2015............................

                                              0      0      0     0     0     0     0     0

October 2016............................

                                              0      0      0     0     0     0     0     0

October 2017............................

                                              0      0      0     0     0     0     0     0

October 2018............................

                                              0      0      0     0     0     0     0     0

October 2019............................

                                              0      0      0     0     0     0     0     0

October 2020............................

                                              0      0      0     0     0     0     0     0

October 2021............................

                                              0      0      0     0     0     0     0     0

October 2022............................

                                              0      0      0     0     0     0     0     0

Weighted Average
  Life (years)(1).......................

                                          12.20   3.95   2.40  2.03  1.96  1.86  1.75  1.66

<CAPTION>
                                                             CLASS A-5
                                                       CERTIFICATES UNDER THE
                                                        FOLLOWING PREPAYMENT
                                                             SCENARIOS
                                          ------------------------------------------------
              DISTRIBUTION
                  DATE                      I     II    III    IV    V     VI   VII   VIII
- ----------------------------------------  -----  -----  ----  ----  ----  ----  ----  ----
Initial.................................

                                            100    100   100   100   100   100   100   100
October 1993............................

                                            100    100   100   100   100   100   100   100
October 1994............................

                                            100    100   100   100   100   100   100   100
October 1995............................

                                            100    100   100   100   100   100    86    73
October 1996............................

                                            100    100   100    71    62    46    31    17
October 1997............................

                                            100    100    73    32    24     8     0     0
October 1998............................

                                            100    100    45     5     0     0     0     0
October 1999............................

                                            100    100    34     0     0     0     0     0
October 2000............................

                                            100    100    24     0     0     0     0     0
October 2001............................

                                            100    100    14     0     0     0     0     0
October 2002............................

                                            100    100     6     0     0     0     0     0
October 2003............................

                                            100     97     0     0     0     0     0     0
October 2004............................

                                            100     90     0     0     0     0     0     0
October 2005............................

                                            100     84     0     0     0     0     0     0
October 2006............................

                                            100     77     0     0     0     0     0     0
October 2007............................

                                            100     69     0     0     0     0     0     0
October 2008............................

                                            100     62     0     0     0     0     0     0
October 2009............................

                                            100     54     0     0     0     0     0     0
October 2010............................

                                            100     47     0     0     0     0     0     0
October 2011............................

                                            100     39     0     0     0     0     0     0
October 2012............................

                                            100     30     0     0     0     0     0     0
October 2013............................

                                            100     21     0     0     0     0     0     0
October 2014............................

                                             88     12     0     0     0     0     0     0
October 2015............................

                                             72      3     0     0     0     0     0     0
October 2016............................

                                             56      0     0     0     0     0     0     0
October 2017............................

                                             38      0     0     0     0     0     0     0
October 2018............................

                                             18      0     0     0     0     0     0     0
October 2019............................

                                              0      0     0     0     0     0     0     0
October 2020............................

                                              0      0     0     0     0     0     0     0
October 2021............................

                                              0      0     0     0     0     0     0     0
October 2022............................

                                              0      0     0     0     0     0     0     0
Weighted Average
  Life (years)(1).......................

                                          24.26  17.41  6.52  4.65  4.41  4.03  3.72  3.46

<CAPTION>
Initial.................................
</TABLE>

- ------------------
(1) The  weighted average  life of an  Offered Certificate is  determined by (i)
    multiplying the  amount  of  each distribution  in  reduction  of  principal
    balance  by  the number  of  years from  the date  of  the issuance  of such
    Certificate to the related  Distribution Date, (ii)  adding the results  and
    (iii)  dividing  the  sum by  the  aggregate distributions  in  reduction of
    principal balance referred to in clause (i).

                                      S-44
<PAGE>

    For purposes of the following table, the following prepayment scenarios were
                                      assumed:
                               PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
              PERIODS                 I    II   III    IV    V     VI   VII   VIII
- -----------------------------------  ---  ----  ----  ----  ----  ----  ----  ----
<S>                                  <C>  <C>   <C>   <C>   <C>   <C>   <C>   <C>
Months 1 through 12................  0%     0%   50%  125%  150%  175%  225%  275%
Months 13 through 72...............  0%   125%  275%  375%  400%  450%  500%  550%
Month 73 and thereafter............  0%    25%  125%  175%  200%  225%  250%  300%
</TABLE>

       PERCENTAGE OF INITIAL SUBCLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                                        CLASS A-6
                                                 CERTIFICATES UNDER THE
                                                  FOLLOWING PREPAYMENT
                                                        SCENARIOS
                                    -------------------------------------------------
           DISTRIBUTION
               DATE                   I     II     III    IV    V     VI   VII   VIII
- ----------------------------------  -----  -----  -----  ----  ----  ----  ----  ----
<S>                                 <C>    <C>    <C>    <C>   <C>   <C>   <C>   <C>
Initial...........................
                                      100    100    100   100   100   100   100   100
October 1993......................
                                      100    100    100   100   100   100   100   100
October 1994......................
                                      100    100    100   100   100   100   100   100
October 1995......................
                                      100    100    100   100   100   100   100   100
October 1996......................
                                      100    100    100   100   100   100   100   100
October 1997......................
                                      100    100    100   100   100   100    75    31
October 1998......................
                                      100    100    100   100    87    36     0     0
October 1999......................
                                      100    100    100    80    51     4     0     0
October 2000......................
                                      100    100    100    50    21     0     0     0
October 2001......................
                                      100    100    100    25     0     0     0     0
October 2002......................
                                      100    100    100     3     0     0     0     0
October 2003......................
                                      100    100     95     0     0     0     0     0
October 2004......................
                                      100    100     71     0     0     0     0     0
October 2005......................
                                      100    100     49     0     0     0     0     0
October 2006......................
                                      100    100     29     0     0     0     0     0
October 2007......................
                                      100    100     10     0     0     0     0     0
October 2008......................
                                      100    100      0     0     0     0     0     0
October 2009......................
                                      100    100      0     0     0     0     0     0
October 2010......................
                                      100    100      0     0     0     0     0     0
October 2011......................
                                      100    100      0     0     0     0     0     0
October 2012......................
                                      100    100      0     0     0     0     0     0
October 2013......................
                                      100    100      0     0     0     0     0     0
October 2014......................
                                      100    100      0     0     0     0     0     0
October 2015......................
                                      100    100      0     0     0     0     0     0
October 2016......................
                                      100     77      0     0     0     0     0     0
October 2017......................
                                      100     42      0     0     0     0     0     0
October 2018......................
                                      100      6      0     0     0     0     0     0
October 2019......................
                                       90      0      0     0     0     0     0     0
October 2020......................
                                       12      0      0     0     0     0     0     0
October 2021......................
                                        0      0      0     0     0     0     0     0
October 2022......................
                                        0      0      0     0     0     0     0     0
Weighted Average
  Life (years)(1).................
                                    27.57  24.82  13.08  8.16  7.17  6.00  5.34  4.89

<CAPTION>
                                                         CLASS A-7
                                                  CERTIFICATES UNDER THE
                                                   FOLLOWING PREPAYMENT
                                                         SCENARIOS
                                    ---------------------------------------------------
           DISTRIBUTION
               DATE                   I     II     III    IV      V     VI   VII   VIII
- ----------------------------------  -----  -----  -----  -----  -----  ----  ----  ----
<S>                                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>

                                      100    100    100    100    100   100   100   100

October 1993......................

                                      100    100    100    100    100   100   100   100

October 1994......................

                                      100    100    100    100    100   100   100   100

October 1995......................

                                      100    100    100    100    100   100   100   100

October 1996......................

                                      100    100    100    100    100   100   100   100

October 1997......................

                                      100    100    100    100    100   100   100   100

October 1998......................

                                      100    100    100    100    100   100    92    53

October 1999......................

                                      100    100    100    100    100   100    63    26

October 2000......................

                                      100    100    100    100    100    77    40     7

October 2001......................

                                      100    100    100    100     96    56    23     0

October 2002......................

                                      100    100    100    100     76    39    10     0

October 2003......................

                                      100    100    100     84     58    25     0     0

October 2004......................

                                      100    100    100     66     42    12     0     0

October 2005......................

                                      100    100    100     51     28     2     0     0

October 2006......................

                                      100    100    100     37     16     0     0     0

October 2007......................

                                      100    100    100     25      5     0     0     0

October 2008......................

                                      100    100     92     14      0     0     0     0

October 2009......................

                                      100    100     75      4      0     0     0     0

October 2010......................

                                      100    100     60      0      0     0     0     0

October 2011......................
                                        0
                                      100    100     46      0      0     0     0     0

October 2012......................

                                      100    100     33      0      0     0     0     0

October 2013......................

                                      100    100     20      0      0     0     0     0

October 2014......................

                                      100    100      9      0      0     0     0     0

October 2015......................

                                      100    100      0      0      0     0     0     0

October 2016......................

                                      100    100      0      0      0     0     0     0

October 2017......................

                                      100    100      0      0      0     0     0     0

October 2018......................

                                      100    100      0      0      0     0     0     0

October 2019......................

                                      100     67      0      0      0     0     0     0

October 2020......................

                                      100     27      0      0      0     0     0     0

October 2021......................

                                       26      0      0      0      0     0     0     0

October 2022......................

                                        0      0      0      0      0     0     0     0

Weighted Average
  Life (years)(1).................

                                    28.78  27.47  18.91  13.34  11.75  9.66  7.84  6.47

<CAPTION>
                                                          CLASS A-8
                                                    CERTIFICATES UNDER THE
                                                     FOLLOWING PREPAYMENT
                                                          SCENARIOS
                                    ------------------------------------------------------
           DISTRIBUTION
               DATE                   I     II     III    IV      V     VI     VII   VIII
- ----------------------------------  -----  -----  -----  -----  -----  -----  -----  -----
Initial...........................

                                      100    100    100    100    100    100    100    100

October 1993......................

                                      100    100    100    100    100    100    100    100

October 1994......................

                                      100    100    100    100    100    100    100    100

October 1995......................

                                      100    100    100    100    100    100    100    100

October 1996......................

                                      100    100    100    100    100    100    100    100

October 1997......................

                                      100    100    100    100    100    100    100    100

October 1998......................

                                      100    100    100    100    100    100    100    100

October 1999......................

                                      100    100    100    100    100    100    100    100

October 2000......................

                                      100    100    100    100    100    100    100    100

October 2001......................

                                      100    100    100    100    100    100    100     88

October 2002......................

                                      100    100    100    100    100    100    100     71

October 2003......................

                                      100    100    100    100    100    100     99     57

October 2004......................

                                      100    100    100    100    100    100     82     45

October 2005......................

                                      100    100    100    100    100    100     68     36

October 2006......................

                                      100    100    100    100    100     87     56     29

October 2007......................

                                      100    100    100    100    100     73     46     23

October 2008......................

                                      100    100    100    100     93     60     37     18

October 2009......................

                                      100    100    100    100     79     50     31     14

October 2010......................

                                      100    100    100     91     66     41     25     11

October 2011......................

                                      100    100    100     77     55     34     20      9

October 2012......................

                                      100    100    100     65     45     27     16      7

October 2013......................

                                      100    100    100     54     37     22     13      5

October 2014......................

                                      100    100    100     45     30     18     10      4

October 2015......................

                                      100    100     98     36     24     14      8      3

October 2016......................

                                      100    100     80     29     19     10      6      2

October 2017......................

                                      100    100     64     22     14      8      4      1

October 2018......................

                                      100    100     49     16     10      6      3      1

October 2019......................

                                      100    100     35     11      7      4      2      1

October 2020......................

                                      100    100     22      7      4      2      1      0

October 2021......................

                                      100     71     10      3      2      1      0      0

October 2022......................

                                        0      0      0      0      0      0      0      0

Weighted Average
  Life (years)(1).................

                                    29.66  29.32  26.11  22.12  20.40  18.11  15.78  12.80

<CAPTION>
                                                   CLASS A-R AND CLASS A-LR
                                                    CERTIFICATES UNDER THE
                                                     FOLLOWING PREPAYMENT
                                                          SCENARIOS
                                    ------------------------------------------------------
           DISTRIBUTION
               DATE                   I     II     III    IV      V     VI     VII   VIII
- ----------------------------------  -----  -----  -----  -----  -----  -----  -----  -----
Initial...........................

                                      100    100    100    100    100    100    100    100
October 1993......................

                                      100    100    100    100    100    100    100    100
October 1994......................

                                      100    100    100    100    100    100    100    100
October 1995......................

                                      100    100    100    100    100    100    100    100
October 1996......................

                                      100    100    100    100    100    100    100    100
October 1997......................

                                      100    100    100    100    100    100    100    100
October 1998......................

                                      100    100    100    100    100    100    100    100
October 1999......................

                                      100    100    100    100    100    100    100    100
October 2000......................

                                      100    100    100    100    100    100    100    100
October 2001......................

                                      100    100    100    100    100    100    100    100
October 2002......................

                                      100    100    100    100    100    100    100    100
October 2003......................

                                      100    100    100    100    100    100    100    100
October 2004......................

                                      100    100    100    100    100    100    100    100
October 2005......................

                                      100    100    100    100    100    100    100    100
October 2006......................

                                      100    100    100    100    100    100    100    100
October 2007......................

                                      100    100    100    100    100    100    100    100
October 2008......................

                                      100    100    100    100    100    100    100    100
October 2009......................

                                      100    100    100    100    100    100    100    100
October 2010......................

                                      100    100    100    100    100    100    100    100
October 2011......................

                                      100    100    100    100    100    100    100    100
October 2012......................

                                      100    100    100    100    100    100    100    100
October 2013......................

                                      100    100    100    100    100    100    100    100
October 2014......................

                                      100    100    100    100    100    100    100    100
October 2015......................

                                      100    100    100    100    100    100    100    100
October 2016......................

                                      100    100    100    100    100    100    100    100
October 2017......................

                                      100    100    100    100    100    100    100    100
October 2018......................

                                      100    100    100    100    100    100    100    100
October 2019......................

                                      100    100    100    100    100    100    100    100
October 2020......................

                                      100    100    100    100    100    100    100    100
October 2021......................

                                      100    100    100    100    100    100    100    100
October 2022......................

                                        0      0      0      0      0      0      0      0
Weighted Average
  Life (years)(1).................

                                    30.01  30.01  30.01  30.01  30.01  30.01  30.01  29.96

<CAPTION>
Initial...........................
</TABLE>

- ------------------
(1) The weighted average  life of an  Offered Certificate is  determined by  (i)
    multiplying  the  amount  of  each distribution  in  reduction  of principal
    balance by  the number  of  years from  the date  of  the issuance  of  such
    Certificate  to the related  Distribution Date, (ii)  adding the results and
    (iii) dividing  the  sum by  the  aggregate distributions  in  reduction  of
    principal balance referred to in clause (i).

                                      S-45
<PAGE>
    Interest  on Mortgage Loans prepaid  in full is accrued  only to the date of
such prepayment in full. Any interest  shortfall with respect to prepayments  in
full  will be offset only  to the extent of the  aggregate of the Servicing Fees
relating to mortgagor payments  or other recoveries  distributed on the  related
Distribution  Date. Any excess of such shortfall above the Servicing Fees in any
month will  result in  a pro  rata reduction  of interest  distributable to  the
holders  of each Subclass of Class A Certificates and the holders of the Class B
Certificates. However, any such excess allocated to the Retail Certificates will
be offset, to the extent funds  are available therefor, from amounts on  deposit
in  the Retail Reserve Fund. Interest shortfalls on the Mortgage Loans resulting
from the timing of the receipt of partial principal prepayments on the  Mortgage
Loans  will not be offset by Servicing Fees  and will not be allocated pro rata,
but instead will  be borne first  by the Class  B Certificates (so  long as  the
Class  B Certificates are outstanding) and then by the Class A Certificates. See
"Description of  the Certificates--Interest"  herein and  "Prepayment and  Yield
Considerations" in the Prospectus.

    The  yields  on  the Class  A  Certificates  will be  less  than  the yields
otherwise produced  by their  respective Pass-Through  Rates and  the prices  at
which such Class A Certificates are purchased because the interest which accrues
on   such  Certificates  during  each  month  will  not  be  passed  through  to
Certificateholders until the 25th day of the following month (or if such day  is
not a business day, the following business day).

                        POOLING AND SERVICING AGREEMENT

GENERAL

    The  Series 1992-38  Certificates will be  issued pursuant to  a Pooling and
Servicing Agreement to be dated as of the date of initial issuance of the Series
1992-38 Certificates (the "Pooling and  Servicing Agreement") among the  Seller,
the  Servicer and the Trustee. Reference is made to the Prospectus for important
additional information regarding  the terms  and conditions of  the Pooling  and
Servicing Agreement and the Series 1992-38 Certificates. See "Description of the
Certificates,"  "Servicing of the Mortgage Loans" and "The Pooling and Servicing
Agreement" in the Prospectus. Distributions  (other than the final  distribution
in  retirement of  the Class A  Certificates of  each Subclass) will  be made by
check mailed to the address of the person entitled thereto as it appears on  the
Certificate  Register.  However,  with  respect  to  any  holder  of  an Offered
Certificate  evidencing  at  least  a  $5,000,000  initial  principal   balance,
distributions  will  be  made  on  the Distribution  Date  by  wire  transfer in
immediately available funds,  provided that  the Servicer, or  the paying  agent
acting  on behalf  of the Servicer,  shall have been  furnished with appropriate
wiring instructions  not less  than seven  business days  prior to  the  related
Distribution Date. The final distribution in respect of each Class A Certificate
will be made only upon presentation and surrender of such Class A Certificate at
the  office or agency appointed by the  Trustee specified in the notice of final
distribution with respect to the related Subclass.

    Unless Definitive Certificates are issued  as described above, the  Servicer
and  the Trustee will treat DTC as the Holder of the Book-Entry Certificates for
all purposes, including  making distributions  thereon and  taking actions  with
respect  thereto. DTC will make book-entry transfers among its participants with
respect to the Book-Entry  Certificates; it will  also receive distributions  on
the  Book-Entry Certificates from the Trustee  and transmit them to participants
for distribution to Beneficial Owners or their nominees.

VOTING

    With respect  to  any provisions  of  the Pooling  and  Servicing  Agreement
providing  for the  action, consent  or approval  of the  holders of  all Series
1992-38 Certificates evidencing specified Voting Interests in the Trust  Estate,
the  holders of the  Class A Certificates  will collectively be  entitled to the
then applicable Class A Percentage of the aggregate Voting Interest  represented
by  all Series 1992-38 Certificates and the  holders of the Class B Certificates
will collectively be entitled  to the balance of  the aggregate Voting  Interest
represented  by all Series 1992-38  Certificates. The aggregate Voting Interests
of the Offered Certificates on any date will be 97% of the Class A Percentage on
such date. The aggregate  Voting Interest of the  Class A-9 Certificates on  any
date  will be 3%  of the Class A  Percentage on such  date. The aggregate Voting
Interests of  each  Subclass  of  Offered  Certificates  on  any  date  will  be

                                      S-46
<PAGE>
equal  to the product of (a) 97% of the  Class A Percentage on such date and (b)
the fraction  obtained  by  dividing  the Subclass  Principal  Balance  of  such
Subclass on such date by the aggregate Subclass Principal Balance of the Offered
Certificates  on such date.  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  of the Pooling and Servicing Agreement providing for action, consent
or approval of each  Class or Subclass of  Certificates or specified Classes  or
Subclasses  of Certificates,  each Certificateholder of  a Subclass  will have a
Voting Interest in such Subclass equal  to such holder's Percentage Interest  in
such  Subclass. Unless  Definitive Certificates  are issued  as described above,
Beneficial Owners of  Book-Entry Certificates may  exercise their voting  rights
only through Participants.

TRUSTEE

    The Trustee for the Series 1992-38 Certificates will be First Trust National
Association,  a national banking association. The  Corporate Trust Office of the
Trustee is located at 180 East Fifth Street, St. Paul, Minnesota 55101. See "The
Pooling and Servicing Agreement--The Trustee" in the Prospectus.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The Servicing Fee paid to the Servicer with respect to the servicing of each
Mortgage Loan  included  in  the  Trust Estate  underlying  the  Series  1992-38
Certificates  and administrative services provided by it will be 0.20% per annum
of the  outstanding principal  balance  of each  such  Mortgage Loan.  No  Fixed
Retained  Yield (as defined in the Prospectus)  will be retained with respect to
any of the Mortgage Loans. See "Servicing of the Mortgage Loans--Fixed  Retained
Yield,  Servicing Compensation  and Payment of  Expenses" in  the Prospectus for
information regarding other possible compensation to the Servicer. The  Servicer
will  pay all routine expenses incurred  in connection with its responsibilities
under the  Pooling  and  Servicing  Agreement,  subject  to  certain  rights  of
reimbursement  as  described in  the Prospectus.  The  servicing fees  and other
expenses of the Upper-Tier REMIC and  Lower-Tier REMIC will be allocated to  the
holders  of  the  Class  A-R  Certificate and  Class  A-LR  Certificate  who are
individuals, estates or trusts (whether  such Certificates are held directly  or
through  certain  pass-through entities)  as additional  gross income  without a
corresponding distribution of cash, and any such investors (or, in the case of a
pass-through entity, its owners) may be limited in their ability to deduct  such
expenses for regular tax purposes and may not be able to deduct such expenses to
any  extent for  alternative minimum tax  purposes. Unless  and until applicable
authority provides otherwise, the Seller intends  to treat all such expenses  as
incurred  by the Lower-Tier REMIC and, therefore,  as allocable to the holder of
the   Class    A-LR   Certificate.    See    "Certain   Federal    Income    Tax
Consequences--Federal Income Tax Consequences for REMIC
Certificates--Limitations on Deduction of Certain Expenses" in the Prospectus.

OPTIONAL TERMINATION

    At its option, the Servicer may purchase from the Trust Estate all remaining
Mortgage  Loans,  and  thereby effect  early  retirement of  the  Series 1992-38
Certificates, on any Distribution Date when the Pool Scheduled Principal Balance
is less  than 10%  of the  Cut-Off Date  Aggregate Principal  Balance. Any  such
purchase  will be made only in connection  with a "qualified liquidation" of the
Upper-Tier  REMIC  and   Lower-Tier  REMIC   within  the   meaning  of   Section
860F(a)(4)(A)  of the Code. The purchase price  will, generally, be equal to the
greater of (i) the unpaid principal balance of each Mortgage Loan plus the  fair
market  value of  other property in  the Trust  Estate and (ii)  the fair market
value of the  Trust Estate's assets  plus, in each  case, accrued interest.  See
"The  Pooling and Servicing Agreement--Termination;  Purchase of Mortgage Loans"
in the Prospectus.

                       FEDERAL INCOME TAX CONSIDERATIONS

    For federal  income tax  purposes,  the Trust  Estate  will consist  of  two
segregated  asset groupings, which will each qualify  as a REMIC. One REMIC (the
"Lower-Tier  REMIC")  will  issue  certain  uncertificated  interests  (each,  a
"Lower-Tier  REMIC Regular  Interest"), each  of which  will be  designated as a
regular interest in the Lower-Tier REMIC, and the Class A-LR Certificate,  which
will be designated as the

                                      S-47
<PAGE>
residual  interest in the  Lower-Tier REMIC. The assets  of the Lower-Tier REMIC
will include the Mortgage Loans, together with the amounts held by the  Servicer
in  a  separate account  in  which collections  on  the Mortgage  Loans  will be
deposited (the "Certificate Account"), the hazard insurance policies and primary
mortgage insurance policies,  if any,  relating to  the Mortgage  Loans and  any
property  which secured a Mortgage Loan which is acquired by foreclosure or deed
in lieu of foreclosure.

    The second REMIC (the "Upper-Tier REMIC")  will issue all Subclasses of  the
Class  A Certificates (other  than the Class  A-LR Certificate) and  the Class B
Certificates. The Class A-1, Class A-2,  Class A-3, Class A-4, Class A-5,  Class
A-6,   Class  A-7  and  Class   A-8  Certificates  (collectively,  the  "Regular
Certificates"), together  with  the  Class  A-9 Certificates  and  the  Class  B
Certificates,  will be designated as regular  interests in the Upper-Tier REMIC,
and the Class A-R Certificate will be designated as the residual interest in the
Upper-Tier REMIC.  The  regular  interests  and the  residual  interest  in  the
Upper-Tier  REMIC  are  referred  to  herein  collectively  as  the  "Upper-Tier
Certificates."  The  Class  A-R  and  Class  A-LR  Certificates  are   "Residual
Certificates" for purposes of the Prospectus. The assets of the Upper-Tier REMIC
will  include  the  uncertificated  Lower-Tier  REMIC  Regular  Interests  and a
separate account in which distributions  on the uncertificated Lower-Tier  REMIC
Regular  Interests will  be deposited. The  aggregate amount  distributed to the
holders of the Upper-Tier Certificates, payable from such separate account, will
be equal to the aggregate distributions in respect of the Mortgage Loans on  the
uncertificated Lower-Tier REMIC Regular Interests.

    The Offered Certificates will be treated as "qualifying real property loans"
for  mutual savings banks and domestic  building and loan associations, "regular
or residual interests in a REMIC"  for domestic building and loan  associations,
and  "real  estate assets"  for  real estate  investment  trusts, to  the extent
described in the Prospectus.

REGULAR CERTIFICATES

    The  Regular  Certificates  will  be   treated  as  newly  originated   debt
instruments for federal income tax purposes. Holders of the Regular Certificates
will  be required to report  income on such Certificates  in accordance with the
accrual method of accounting.  It is anticipated that  the Class A-6, Class  A-7
and  Class  A-8 Certificates  will be  issued with  original issue  discount for
federal income tax purposes,  in an amount  equal to the  excess of the  initial
principal balances thereof over their issue prices (including accrued interest).
It  is also anticipated that the Class A-1,  Class A-2, Class A-3, Class A-4 and
Class A-5  Certificates will  be issued  at  a premium  for federal  income  tax
purposes. Alternatively, under proposed Treasury regulations, because the period
between the issue date and the first Distribution Date is longer than the period
between  subsequent Distribution Dates, the Offered Certificates (other than the
Class A-R  and Class  A-LR Certificates)  may be  considered to  be issued  with
original issue discount in an amount equal to the excess of all distributions of
principal  and interest expected to be  received thereon over their issue prices
(including accrued  interest). The  Seller does  not intend  to report  original
issue  discount in this manner. The  Class A-9 Certificates (not offered hereby)
also will be treated as issued  with original issue discount for federal  income
tax purposes.

    The  Prepayment Assumption (as defined in the Prospectus) that is to be used
in determining the rate of  accrual of original issue  discount and that may  be
used  by  a  holder  of  a Regular  Certificate  to  amortize  premium,  will be
calculated using 150% SPA through the 12th month beginning on the Cut-Off  Date,
400%  SPA from the 13th month through  the 72nd month following the Cut-Off Date
and 200% SPA  thereafter. No representation  is made  as to the  actual rate  at
which the Mortgage Loans will prepay.

RESIDUAL CERTIFICATES

    The  holders of the Class  A-R and Class A-LR  Certificates must include the
taxable  income  or  loss  of   the  Upper-Tier  REMIC  and  Lower-Tier   REMIC,
respectively,  in determining  their federal taxable  income. The  Class A-R and
Class A-LR Certificates will remain outstanding for federal income tax  purposes
until  there are  no Certificates  of any  other Class  outstanding. PROSPECTIVE
INVESTORS ARE CAUTIONED  THAT THE  CLASS A-R  CERTIFICATEHOLDER'S REMIC  TAXABLE
INCOME   AND   THE   TAX   LIABILITY   THEREON   WILL,   AND   THE   CLASS  A-LR
CERTIFICATEHOLDER'S TAXABLE INCOME  AND THE  TAX LIABILITY  THEREON MAY,  EXCEED
CASH  DISTRIBUTIONS TO SUCH HOLDERS DURING  CERTAIN PERIODS, IN WHICH EVENT SUCH
HOLDERS THEREOF MUST

                                      S-48
<PAGE>
HAVE SUFFICIENT  ALTERNATIVE  SOURCES  OF  FUNDS  TO  PAY  SUCH  TAX  LIABILITY.
Furthermore,  it is anticipated that all or a substantial portion of the taxable
income of the Upper-Tier REMIC and Lower-Tier REMIC includible by the holders of
the Class A-R  and Class  A-LR Certificates,  respectively, will  be treated  as
"excess  inclusion" income, resulting in (i) the inability of such holder to use
net operating losses to offset such  taxable income, (ii) the treatment of  such
REMIC  taxable income as "unrelated business  taxable income" to certain holders
who are otherwise tax-exempt and (iii)  the treatment of such taxable income  as
subject  to 30% withholding tax to certain non-U.S. investors, with no exemption
or treaty reduction.

    Under proposed Treasury regulations relating to original issue discount, the
Lower-Tier REMIC Regular Interests would be treated as a single debt  instrument
for  original issue discount  purposes because they  will be issued  in a single
transaction to a single holder (the Upper-Tier REMIC). Although there can be  no
assurance  that  final  regulations  will apply  this  aggregation  rule  to the
Lower-Tier REMIC  Regular  Interests,  the Servicer  intends  to  calculate  the
taxable  income (or net loss) of the  Upper-Tier REMIC and Lower-Tier REMIC (and
to report to the  Class A-R and Class  A-LR Certificateholders) by treating  the
Lower-Tier REMIC Regular Interests as a single debt instrument. A failure of the
Lower-Tier  REMIC Regular Interests  to qualify as a  single debt instrument for
original issue discount  purposes could have  a material adverse  impact on  the
timing of taxable income to the Class A-LR Certificateholder.

    Under  proposed  Treasury  regulations  (the  "Proposed  REMIC Regulations")
released by the Internal Revenue Service  on September 27, 1991, since the  fair
market  value of the Class A-R and Class A-LR Certificates will not exceed 2% of
the  fair  market  value   of  the  Upper-Tier   REMIC  and  Lower-Tier   REMIC,
respectively,   the  Class  A-R  and  Class  A-LR  Certificates  will  not  have
"significant value," and  thrift institutions  will not be  permitted to  offset
their  net operating losses  against such excess  inclusion income. In addition,
under the Proposed REMIC  Regulations, the Class A-R  Certificate will, and  the
Class A-LR Certificate may, be considered "noneconomic residual interests," with
the  result that transfers  thereof would be disregarded  for federal income tax
purposes if any significant purpose of the transfer was to impede the assessment
or collection of tax. Accordingly,  the transferee affidavit used for  transfers
of  the Class  A-R and  Class A-LR Certificates  will require  the transferee to
state, among other things, that it has no intention to impede the assessment  or
collection  of any federal, state  or local income taxes  legally required to be
paid with respect to the  Class A-R or Class A-LR  Certificate and that it  will
not  transfer the Class  A-R or Class  A-LR Certificate to  any person or entity
that it has reason to believe intends to impede the assessment or collection  of
such taxes. Finally, the Class A-R and Class A-LR Certificates generally may not
be  transferred to  persons who  are not U.S.  Persons (as  defined herein). See
"Description of the Certificates--Restrictions on Transfer of the Class A-R  and
Class    A-LR   Certificates"   herein   and   "Certain   Federal   Income   Tax
Consequences--Federal Income Tax  Consequences for REMIC  Certificates--Taxation
of  the  Residual  Certificates--Limitations  on Offset  or  Exemption  of REMIC
Income"   and   "--Tax-Related    Restrictions   on    Transfer   of    Residual
Certificates--Noneconomic Residual Interests" in the Prospectus.

    An  individual,  trust or  estate that  holds  the Class  A-R or  Class A-LR
Certificate (whether such  Certificate is  held directly  or indirectly  through
certain  pass-through  entities)  also  may have  additional  gross  income with
respect to, but may be subject to limitations on the deductibility of, Servicing
Fees  on  the  Mortgage  Loans  and  other  administrative  expenses  and  other
administrative expenses properly allocable to the Upper-Tier REMIC or Lower-Tier
REMIC,  respectively, in computing such holder's  regular tax liability, and may
not be able  to deduct such  fees or expenses  to any extent  in computing  such
holder's   alternative  minimum  tax  liability.   See  "Pooling  and  Servicing
Agreement--Servicing Compensation and Payment of Expenses" herein. In  addition,
some  portion of a purchaser's basis in  the Class A-R or Class A-LR Certificate
may not be recovered until termination  of the REMICs. Furthermore, the  federal
income  tax consequences of any consideration paid to a transferee on a transfer
of the Class  A-R or  Class A-LR Certificate  are unclear;  any such  transferee
receiving such consideration should consult its tax advisors.

    Legislation  has  been passed  by Congress  that  would generally  treat all
partners in a "large partnership"  as Disqualified Organizations (as defined  in
the  Prospectus),  thus  subjecting such  a  partnership  to tax  annually  as a
Pass-Through Entity  (as  defined  in  the Prospectus)  on  all  of  its  excess
inclusion income

                                      S-49
<PAGE>
at  the highest corporate rate.  The legislation would also  disallow 70% of any
large partnership's miscellaneous itemized deductions, including the  deductions
for  Servicing  Fees on  the Mortgage  Loans  and other  administrative expenses
properly allocable  to the  Class A-R  or Class  A-LR Certificate  although  the
remaining  deductions would not be subject  to the applicable limitations at the
partner level.  A  "large partnership"  generally  would include  a  partnership
having  250  or more  partners. The  legislation, proposed  to be  effective for
taxable years ending on or after December 31, 1992, is awaiting signature by the
President. No prediction can be made regarding whether such legislation will  be
signed.  See  "Certain  Federal  Income  Tax  Consequences--Federal  Income  Tax
Consequences for REMIC Certificates--Taxation of Residual
Certificates--Tax-Related Restrictions on Transfer of Residual Certificates" and
"--Limitations on Deduction of Certain Expenses" in the Prospectus.

    DUE TO  THE  SPECIAL TAX  TREATMENT  OF RESIDUAL  INTERESTS,  THE  EFFECTIVE
AFTER-TAX   RETURN  OF  THE  CLASS  A-R  AND  CLASS  A-LR  CERTIFICATES  MAY  BE
SIGNIFICANTLY LOWER THAN  WOULD BE  THE CASE  IF THE  CLASS A-R  AND CLASS  A-LR
CERTIFICATES WERE TAXED AS DEBT INSTRUMENTS.

                              ERISA CONSIDERATIONS

    Neither  the Class  A-R Certificate  nor the  Class A-LR  Certificate may be
purchased by or  transferred to  any person which  is an  employee benefit  plan
within  the meaning of  Section 3(3) of,  and which is  subject to the fiduciary
duty rules  of Title  1, Sections  401-414 of,  the Employee  Retirement  Income
Security  Act of 1974, as  amended ("ERISA") or Code  Section 4975 or any person
utilizing  the  assets  of  such  employee  benefit  Plan  (an  "ERISA   Plan").
Accordingly,   the  following  discussion  does   not  purport  to  discuss  the
considerations under ERISA or  Code Section 4975 with  respect to the  purchase,
acquisition or resale of the Class A-R or Class A-LR Certificate.

    As  described in the Prospectus under  "ERISA Considerations," ERISA and the
Code impose certain duties and restrictions  on ERISA Plans and certain  persons
who  perform services for ERISA Plans.  For example, unless exempted, investment
by an  ERISA  Plan in  the  Offered  Certificates may  constitute  a  prohibited
transaction  under ERISA or the Code. There are certain exemptions issued by the
United States  Department of  Labor (the  "DOL") that  may be  applicable to  an
investment  by  an  ERISA  Plan  in  the  Offered  Certificates,  including  the
individual administrative exemption described  below and Prohibited  Transaction
Class  Exemption  83-1  ("PTE 83-1").  For  a  further discussion  of  PTE 83-1,
including the necessary  conditions to  its applicability,  and other  important
factors to be considered by an ERISA Plan contemplating investing in the Offered
Certificates, see "ERISA Considerations" in the Prospectus.

    On  April  18,  1991,  the  DOL  issued  to  the  Underwriter  an individual
administrative exemption, Prohibited Transaction  Exemption 91-23, 56 Fed.  Reg.
15936  (the "Exemption"),  from certain of  the prohibited  transaction rules of
ERISA with respect  to the  initial purchase,  the holding,  and the  subsequent
resale  by an ERISA  Plan of certificates  in pass-through trusts  that meet the
considerations and requirements of the  Exemption. The Exemption might apply  to
the  acquisition, holding  and resale  of the  Offered Certificates  by an ERISA
Plan, provided that specified conditions are met.

    Among the conditions which would have  to be satisfied for the Exemption  to
apply  to the acquisition by  an ERISA Plan of  the Offered Certificates, is the
condition that  the ERISA  Plan  investing in  the  Offered Certificates  be  an
"accredited  investor"  as defined  in  Rule 501(a)(1)  of  Regulation D  of the
Securities and Exchange Commission under the Securities Act of 1933.

    Before purchasing  an Offered  Certificate,  a fiduciary  of an  ERISA  Plan
should make its own determination as to the availability of the exemptive relief
provided   in  the  Exemption  or  the  availability  of  any  other  prohibited
transaction exemptions (including PTE 83-1),  and whether the conditions of  any
such exemption will be applicable to the Offered Certificates.

    Any  fiduciary of an  ERISA Plan considering whether  to purchase an Offered
Certificate should  also  carefully  review  with its  own  legal  advisors  the
applicability  of the  fiduciary duty  and prohibited  transaction provisions of
ERISA and  the  Code to  such  investment.  See "ERISA  Considerations"  in  the
Prospectus.

                                      S-50
<PAGE>
                                LEGAL INVESTMENT

    The  Offered Certificates will constitute  "mortgage related securities" for
purposes  of  the  Secondary  Mortgage  Market  Enhancement  Act  of  1984  (the
"Enhancement  Act") so long as  they are rated in one  of the two highest rating
categories  by   at  least   one   nationally  recognized   statistical   rating
organization.  As  such,  the  Offered Certificates  are  legal  investments for
certain entities  to  the  extent  provided in  the  Enhancement  Act.  However,
institutions subject to the jurisdiction of the Office of the Comptroller of the
Currency,  the Board  of Governors  of the  Federal Reserve  System, the Federal
Deposit Insurance Corporation,  the Office of  Thrift Supervision, the  National
Credit  Union Administration  or state  banking or  insurance authorities should
review applicable rules, supervisory policies  and guidelines of these  agencies
before  purchasing any of the Offered Certificates, as certain Subclasses may be
deemed to be unsuitable investments under  one or more of these rules,  policies
and  guidelines  and  certain restrictions  may  apply to  investments  in other
Subclasses. It should also be noted  that certain states recently have  enacted,
or  have proposed enacting, legislation limiting  to varying extents the ability
of certain entities (in  particular insurance companies)  to invest in  mortgage
related  securities. Investors should  consult with their  own legal advisors in
determining whether and to what extent the Offered Certificates constitute legal
investments for such investors. See "Legal Investment" in the Prospectus.

                                SECONDARY MARKET

    There will not  be any market  for the Offered  Certificates offered  hereby
prior  to the issuance thereof. The Underwriter intends to act as a market maker
in the Offered  Certificates, subject  to applicable provisions  of federal  and
state  securities  laws  and  other regulatory  requirements,  but  is  under no
obligation to do so. There  can be no assurance that  a secondary market in  the
Offered  Certificates will develop  or, if such  a market does  develop, that it
will provide holders of Offered Certificates with liquidity of investment at any
particular time.

                                  UNDERWRITING

    Subject to the terms and conditions  of the underwriting agreement dated  as
of  September 24, 1992 (the "Underwriting Agreement") among the Seller, PHMC and
Smith  Barney,   Harris  Upham   &  Co.   Incorporated,  as   underwriter   (the
"Underwriter"),  the Offered Certificates are being purchased from the Seller by
the Underwriter upon issuance. The Underwriter  is committed to purchase all  of
the  Offered  Certificates  offered  hereby  if  any  Offered  Certificates  are
purchased. The Underwriter has advised the Seller that it proposes to offer  the
Offered  Certificates, from time to time, for sale in negotiated transactions or
otherwise at prices determined at the time of sale. Proceeds to the Seller  from
the  sale  of the  Offered  Certificates will  be  approximately 98.875%  of the
initial aggregate principal  balance of the  Offered Certificates, plus  accrued
interest  thereon  and on  an amount  equal to  the initial  aggregate principal
balance of the Class A-9  Certificates at the rate of  7.00% per annum from  the
Cut-Off  Date to (but not including) October 22, 1992, before deducting expenses
payable by the Seller. The Underwriter, which is not an affiliate of the Seller,
has advised the Seller that the Underwriter has not allocated the purchase price
paid to the Seller among the Subclasses of Offered Certificates. The Underwriter
and any dealers that participate with the Underwriter in the distribution of the
Offered Certificates may  be deemed  to be  underwriters, and  any discounts  or
commissions   received  by  them  and  any  profit  on  the  resale  of  Offered
Certificates by them may be deemed to be underwriting discounts or  commissions,
under the Securities Act of 1933, as amended (the "Securities Act").

    The  Underwriting Agreement provides that the Seller and PHMC will indemnify
the Underwriter against certain  civil liabilities under  the Securities Act  or
contribute  to payments which the Underwriter may be required to make in respect
thereof.

                                      S-51
<PAGE>
                                 LEGAL MATTERS

    Certain legal matters  in connection with  the Offered Certificates  offered
hereby  will be passed upon for the Seller by Cadwalader, Wickersham & Taft, New
York, New York, and for the Underwriter by Brown & Wood, New York, New York.

                                USE OF PROCEEDS

    The net proceeds to  be received from the  sale of the Offered  Certificates
offered  hereby will be applied  by the Seller to the  purchase from PHMC of the
Mortgage Loans represented by  the Series 1992-38  Certificates. It is  expected
that  PHMC will  use the  proceeds from the  sale of  the Mortgage  Loans to the
Seller for its  general business  purposes, including,  without limitation,  the
origination or acquisition of new mortgage loans and the repayment of borrowings
incurred  to  finance  the  origination or  acquisition  of  the  Mortgage Loans
underlying the Series 1992-38 Certificates.

                                    RATINGS

    It is a  condition to  the issuance of  the Offered  Certificates that  each
Subclass  will have  been rated "Aaa"  by Moody's  and "AAA" by  S&P. A security
rating is  not a  recommendation to  buy, sell  or hold  securities and  may  be
subject  to revision or withdrawal  at any time by  the assigning rating agency.
Each security rating  should be  evaluated independently of  any other  security
rating.

    The  ratings of  Moody's on  mortgage pass-through  certificates address the
likelihood of the receipt  by certificateholders of  all distributions to  which
such  certificateholders  are  entitled.  Moody's  rating  opinions  address the
structural,  legal,  issuer   and  tax-related  aspects   associated  with   the
certificates,  including the  nature of  the underlying  mortgage loans  and the
credit quality  of the  credit  support provider,  if  any. Moody's  ratings  on
pass-through certificates do not represent any assessment of the likelihood that
principal prepayments may differ from those originally anticipated.

    The  ratings  of  S&P  on  mortgage  pass-through  certificates  address the
likelihood of the receipt by  certificateholders of payments required under  the
related  pooling and servicing agreement.  S&P's ratings take into consideration
the credit quality of the mortgage pool, including any credit support providers,
structural and legal aspects associated with the certificates, and the extent to
which the  payment stream  on the  mortgage pool  is adequate  to make  payments
required  under the  certificates. S&P's  ratings on  such certificates  do not,
however, constitute  a  statement  regarding frequency  of  prepayments  on  the
mortgages.

    The  ratings of Moody's  and S&P do  not address the  possibility that, as a
result of principal  prepayments, Certificateholders  may receive  a lower  than
anticipated yield.

    The  Seller has not  requested a rating  on the Offered  Certificates of any
Subclass by any rating agency  other than Moody's and  S&P and has not  provided
any  information with respect to the Mortgage  Loans to any other rating agency.
There can be no assurance that any rating assigned by any other rating agency to
the Class A Certificates will be as high as those assigned by Moody's and S&P.

                                      S-52
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
<S>                                                                        <C>
Additional Principal Amount..............................................  S-21
Advance Reserve Fund.....................................................  S-25
Advance Reserve Fund Available Advance Amount............................  S-25
Advance Reserve Fund Depository..........................................  S-25
Advance Reserve Fund Required Amount.....................................  S-25
Advance Reserve Fund Trigger Date........................................  S-25
Beneficial Owner.........................................................  S-15
Book-Entry Nominee.......................................................  S-26
Book-Entry Certificates..................................................   S-5
Cede.....................................................................  S-15
Certificate Account......................................................  S-48
Class A Certificates.....................................................  Cover
Class A Distribution Amount..............................................  S-18
Class A Optimal Amount...................................................  S-25
Class A Optimal Principal Amount.........................................  S-21
Class A Percentage.......................................................  S-22
Class A Prepayment Percentage............................................  S-22
Class A Principal Balance................................................  S-19
Class A Principal Distribution Amount....................................  S-18
Class A-9 Notional Amount................................................  S-19
Class A-LR Notional Amount...............................................  S-19
Class B Certificates.....................................................  Cover
Class B Percentage.......................................................  S-23
Code.....................................................................  S-14
Cross-Over Date..........................................................  S-28
Current Class A Interest Distribution Amount.............................  S-18
Cut-Off Date Aggregate Principal Balance.................................  S-29
Definitive Certificates..................................................  S-15
Depository Agreement.....................................................  S-25
Determination Date.......................................................  S-17
Distribution Date........................................................  S-17
DOL......................................................................  S-50
DTC......................................................................   S-5
Enhancement Act..........................................................  S-51
ERISA....................................................................  S-14
ERISA Plan...............................................................  S-50
Exemption................................................................  S-50
Indirect Participants....................................................  S-15
Liquidated Loan..........................................................  S-22
Lower-Tier REMIC.........................................................   S-2
Moody's..................................................................   S-4
Mortgage Loans...........................................................  Cover
Mortgaged Properties.....................................................  S-29
Mortgages................................................................  S-29
Net Foreclosure Profits..................................................  S-24
Net Mortgage Interest Rate...............................................  S-19
Non-sponsored Relocation Loans...........................................  S-30
Non-Supported Interest Shortfall.........................................  S-20
Offered Certificates.....................................................  Cover
</TABLE>

                                      S-53
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
Participants.............................................................  S-15
<S>                                                                        <C>
Percentage Interest......................................................  S-18
Periodic Advance.........................................................  S-25
PHMC.....................................................................  Cover
Pool Distribution Amount.................................................  S-17
Pool Scheduled Principal Balance.........................................  S-22
Pooling and Servicing Agreement..........................................  S-46
Prepayment Interest Shortfalls...........................................  S-19
Program Loans............................................................  S-37
PTE 83-1.................................................................  S-50
Record Date..............................................................  S-17
Regular Certificates.....................................................  S-48
RELO Program Loans.......................................................  S-37
Relocation Mortgage Loans................................................  Cover
REMIC....................................................................   S-2
Residual Certificates....................................................  S-48
Retail Certificates......................................................  Cover
Retail Reserve Fund......................................................  S-19
Retail Reserve Deposit Amount............................................  S-19
Retail Reserve Shortfall Amount..........................................  S-20
Rules....................................................................  S-15
Scheduled Principal Balance..............................................  S-22
Securities Act...........................................................  S-51
Seller...................................................................  Cover
Servicer.................................................................  Cover
S&P......................................................................   S-4
SPA......................................................................  S-42
Special Hazard Mortgage Loan.............................................  S-22
Special Hazard Termination Date..........................................  S-28
Sponsored Relocation Loans...............................................  S-30
Subclass.................................................................  Cover
Subclass Interest Accrual Amount.........................................  S-18
Subclass Interest Shortfall Amount.......................................  S-20
Subclass Principal Balance...............................................  S-18
Subsidy Account..........................................................  S-30
Subsidy Loans............................................................  S-30
Trust Estate.............................................................  Cover
Underwriter..............................................................  S-51
Underwriting Agreement...................................................  S-51
Unpaid Class A Interest Shortfall Distribution Amount....................  S-18
Upper-Tier REMIC.........................................................   S-2
</TABLE>

                                      S-54
<PAGE>
THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                                     SELLER
                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)
                             ---------------------

    The  Prudential  Home Mortgage  Securities  Company, Inc.  (the  "Seller" or
"PHMSC") may sell from time to time under this Prospectus and related Prospectus
Supplements Mortgage Pass-Through Certificates (the "Certificates"), issuable in
series (each, a "Series") consisting of one or more classes (each, a "Class") of
Certificates.

    The Certificates of a Series  will represent beneficial ownership  interests
in  a separate  trust formed  by the Seller.  Unless otherwise  specified in the
applicable Prospectus  Supplement, the  property of  each such  trust (for  each
Series,  the "Trust Estate") will be  comprised primarily of fixed or adjustable
interest rate, conventional, monthly pay, fully-amortizing first mortgage  loans
(the  "Mortgage Loans"), secured by  one- to four-family residential properties.
Unless otherwise specified in the applicable prospectus supplement, the Mortgage
Loans will have been acquired by  the Seller from its affiliate, The  Prudential
Home  Mortgage Company, Inc. ("PHMC"), and will have been underwritten to PHMC's
underwriting standards. Unless otherwise specified in the applicable  prospectus
supplement,  all of  the Mortgage Loans  will be  serviced by PHMC  (PHMC in its
capacity as servicer being referred to hereafter as the "Servicer").

    The Certificates of  a Series will  consist of  (i) one or  more Classes  of
Certificates  representing fractional  undivided interests in  all the principal
payments and the interest  payments, to the extent  of the related Net  Mortgage
Interest  Rate (as  defined herein),  on the  related Mortgage  Loans ("Standard
Certificates"), (ii) one or more Classes of Certificates representing fractional
undivided interests  in all  or  specified portions  of the  principal  payments
and/or  interest payments,  to the extent  of the related  Net Mortgage Interest
Rate, on the related Mortgage Loans  ("Stripped Certificates"), or (iii) two  or
more Classes of Certificates ("Multi-Class Certificates"), each of which will be
assigned  a principal balance  (a "Stated Amount"),  and each of  which may bear
interest on the Stated Amount at a fixed rate (which may be zero) specified  in,
or  a  variable  rate  determined as  specified  in,  the  applicable Prospectus
Supplement (the "Interest Rate"). Any Class of Certificates may be divided  into
two or more subclasses (each, a "Subclass").

    Each  Series of Certificates may include one or more Classes of Certificates
(the "Subordinated Certificates") that are subordinate in right of distributions
to such rights of one or more of  the other Classes of such Series (the  "Senior
Certificates").  If  specified  in  the  applicable  Prospectus  Supplement, the
relative interests of the Senior Certificates and the Subordinated  Certificates
of  a Series in the Trust Estate may  be subject to adjustment from time to time
on the basis of distributions received  in respect thereof. Any Class of  Senior
Certificates  or Subordinated Certificates  may, as described  above, be divided
into two or more Subclasses. If  specified in the Prospectus Supplement,  credit
support  may also be  provided for any Series  of Certificates in  the form of a
guarantee, letter of  credit, mortgage pool  insurance policy or  other form  of
credit enhancement as described herein or therein.

    Except  for  the  Seller's  limited obligation  in  connection  with certain
breaches of its  representations and warranties  and certain other  undertakings
and  PHMC's obligations as  Servicer, neither the Seller,  the Servicer, nor any
affiliate of the Seller or the Servicer, will have any obligations with  respect
to  the Certificates. In the event of  delinquencies in payments on the Mortgage
Loans, the Servicer will be obligated to make advances which it determines  will
be recoverable from future payments and collections on the Mortgage Loans.

    An election will be made to treat each Trust Estate (or a segregated pool of
assets  therein) underlying a Series of  Multi-Class Certificates or a Series of
Certificates in which the relative interests in the Trust Estate of the  Classes
of  Senior Certificates and Subordinated  Certificates are subject to adjustment
as a "real estate  mortgage investment conduit" (a  "REMIC") for federal  income
tax  purposes. Such an election may also be made with respect to any other Trust
Estate. See "Certain Federal Income Tax Consequences."

    There will have  been no public  market for the  Certificates of any  Series
prior to the offering thereof. No assurance can be given that such a market will
develop,   or   that  if   such  a   market  does   develop,  it   will  provide
Certificateholders with liquidity of investment or will continue for the life of
the Certificates.
                           --------------------------

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

    The Certificates may be sold from time to time by the Seller through dealers
or  agents,  through  underwriting  syndicates  led  by  one  or  more  managing
underwriters  or through  one or  more underwriters  acting alone.  See "Plan of
Distribution." Affiliates of the Seller may from  time to time act as agents  or
underwriters  in connection with  the sale of  the Certificates. The  terms of a
particular offering will be set forth  in the Prospectus Supplement relating  to
such offering.

    THIS  PROSPECTUS MAY NOT BE USED  TO CONSUMMATE SALES OF CERTIFICATES UNLESS
ACCOMPANIED BY  THE  PROSPECTUS SUPPLEMENT  RELATING  TO THE  OFFERING  OF  SUCH
CERTIFICATES.
                           --------------------------

                The date of this Prospectus is October 12, 1992
<PAGE>
                                    REPORTS

    The  Servicer, or the  Paying Agent appointed by  the Servicer, will furnish
the Certificateholders of each Series, in connection with each distribution  and
annually,  statements  containing  information  with  respect  to  principal and
interest payments and the related Trust  Estate, as described herein and in  the
applicable  Prospectus Supplement for  such Series. No  information contained in
such reports will have been examined  or reported upon by an independent  public
accountant.    See    "Servicing    of    the    Mortgage    Loans--Reports   to
Certificateholders." The Servicer will also furnish periodic statements  setting
forth  certain specified information to the Trustee identified in the Prospectus
Supplement. See "Servicing of  the Mortgage Loans--Reports  to the Trustee."  In
addition,  annually  the Servicer  will furnish  the Trustee  for each  Series a
statement from a  firm of  independent public  accountants with  respect to  the
examination  of certain  documents and  records relating  to the  mortgage loans
serviced by the Servicer under the  related Pooling and Servicing Agreement  and
other   similar   servicing   agreements.  See   "Servicing   of   the  Mortgage
Loans--Evidence as to Compliance." Copies  of the monthly and annual  statements
provided  by the Servicer to the Trustee will be furnished to Certificateholders
of each Series upon  request addressed to the  Servicer c/o The Prudential  Home
Mortgage  Company,  Inc., 7470  New Technology  Way, Frederick,  Maryland 21701,
Attention: Legal Department.

                             ADDITIONAL INFORMATION

    This Prospectus contains, and the  Prospectus Supplement for each Series  of
Certificates  will contain,  a summary  of the  material terms  of the documents
referred to herein and therein, but neither contains nor will contain all of the
information set forth in the Registration Statement of which this Prospectus  is
a  part.  For  further  information,  reference  is  made  to  such Registration
Statement and  the  exhibits  thereto  which  the  Seller  has  filed  with  the
Securities  and Exchange Commission (the  "Commission"), Washington, D.C., under
the Securities  Act  of 1933,  as  amended (the  "Securities  Act").  Statements
contained in this Prospectus and any Prospectus Supplement as to the contents of
any  contract or other document referred to are summaries and, in each instance,
reference is made  to the copy  of the contract  or other document  filed as  an
exhibit  to the Registration  Statement, each such  statement being qualified in
all respects by  such reference.  Copies of  the Registration  Statement may  be
obtained  from the Public Reference Section  of the Commission, Washington, D.C.
20549 upon payment of the prescribed charges, or may be examined free of  charge
at the Commission's offices, 450 Fifth Street N.W., Washington, D.C. 20549 or at
the  regional offices of the Commission located at Room 1400, 75 Park Place, New
York, New York 10007 and 14th Floor, 500 West Madison Street, Chicago,  Illinois
60661. Copies of any documents incorporated herein by reference will be provided
to  each person to whom  a Prospectus is delivered  upon written or oral request
directed to  The Prudential  Home Mortgage  Securities Company,  Inc., 7470  New
Technology Way, Frederick, Maryland 21701, telephone number 301-846-8199.

                        ADDITIONAL DETAILED INFORMATION

    The   Seller  intends  to  offer  by  subscription  detailed  mortgage  loan
information in machine readable format updated on a monthly basis (the "Detailed
Information") with  respect  to each  outstanding  Series of  Certificates.  The
Detailed  Information  will reflect  payments  made on  the  individual mortgage
loans, including prepayments in full and in part made on such mortgage loans, as
well as the liquidation  of any such mortgage  loans, and will identify  various
characteristics  of the  mortgage loans.  Among the  initial subscribers  of the
Detailed Information will  be a number  of major investment  brokerage firms  as
well  as  financial information  service firms.  Some  of such  firms, including
certain investment brokerage firms  as well as Bloomberg  L.P. through the  "The
Bloomberg  (R)" service and Merrill Lynch Mortgage Capital Inc. through the "CMO
Passport-Registered  Trademark-"  service,   may,  in   accordance  with   their
individual  business practices and  fee schedules, if any,  make portions of, or
summaries of portions of, the Detailed Information available to their  customers
and  subscribers. The  Seller, the Servicer  and any affiliates  thereof take no
responsibility for  the  actions  of  such firms  in  processing,  analyzing  or
disseminating  such information. For further  information regarding the Detailed
Information and  subscriptions  thereto,  please  contact  The  Prudential  Home
Mortgage  Securities Company, Inc., 7470 New Technology Way, Frederick, Maryland
21701, telephone number (301) 846-8199.

                                       2
<PAGE>
                               TABLE OF CONTENTS

                                   PROSPECTUS

<TABLE>
<CAPTION>
                                                                                                                 PAGE
                                                                                                                 -----
<S>                                                                                                           <C>
Reports.....................................................................................................           2
Additional Information......................................................................................           2
Additional Detailed Information.............................................................................           2
Summary of Prospectus.......................................................................................           7
Title of Securities.........................................................................................           7
Seller......................................................................................................           7
Servicer....................................................................................................           7
The Trust Estates...........................................................................................           7
Description of the Certificates.............................................................................           7
    A. Standard Certificates................................................................................           8
    B. Stripped Certificates................................................................................           8
    C. Shifting Interest Certificates.......................................................................           8
    D. Multi-Class Certificates.............................................................................           8
Cut-Off Date................................................................................................           8
Distribution Dates..........................................................................................           8
Record Dates................................................................................................           9
Interest....................................................................................................           9
Principal (Including Prepayments)...........................................................................           9
Distributions in Reduction of Stated Amount.................................................................           9
Credit Enhancement..........................................................................................           9
Periodic Advances...........................................................................................          11
Optional Purchase of Mortgage Loans.........................................................................          11
ERISA Limitations...........................................................................................          11
Tax Status..................................................................................................          11
Rating......................................................................................................          11
The Trust Estates...........................................................................................          12
General.....................................................................................................          12
Mortgage Loans..............................................................................................          12
    INSURANCE POLICIES......................................................................................          15
    ACQUISITION OF THE MORTGAGE
      LOANS FROM PHMC.......................................................................................          16
    ASSIGNMENT OF MORTGAGE LOANS
      TO THE TRUSTEE........................................................................................          16
    REPRESENTATIONS AND WARRANTIES..........................................................................          18
    OPTIONAL REPURCHASES....................................................................................          21
Description of The Certificates.............................................................................          22
General.....................................................................................................          22
Percentage Certificates.....................................................................................          23
Multi-Class Certificates....................................................................................          24
Distributions to Percentage
 Certificateholders.........................................................................................          24
    CERTIFICATES OTHER THAN SHIFTING
      INTEREST CERTIFICATES.................................................................................          24
    CALCULATION OF DISTRIBUTABLE AMOUNTS....................................................................          24
    DETERMINATION OF AMOUNTS TO
      BE DISTRIBUTED........................................................................................          26
    SHIFTING INTEREST CERTIFICATES..........................................................................          28
</TABLE>

                                       3
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                 PAGE
                                                                                                                 -----
Example of Distribution to
 Percentage Certificateholders..............................................................................          30
<S>                                                                                                           <C>
Distributions to Multi-Class Certificateholders.............................................................          31
    VALUATION OF MORTGAGE LOANS.............................................................................          32
    SPECIAL DISTRIBUTIONS...................................................................................          33
    LAST SCHEDULED DISTRIBUTION DATE........................................................................          33
Credit Support..............................................................................................          34
Subordination...............................................................................................          34
    CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES..................................................          34
    SHIFTING INTEREST CERTIFICATES..........................................................................          36
Other Credit Enhancement....................................................................................          38
    LIMITED GUARANTEE.......................................................................................          38
    LETTER OF CREDIT........................................................................................          38
    POOL INSURANCE POLICIES.................................................................................          38
    SPECIAL HAZARD INSURANCE POLICIES.......................................................................          38
    MORTGAGOR BANKRUPTCY BOND...............................................................................          38
Prepayment and Yield Considerations.........................................................................          39
Pass-Through Rates and Interest Rates.......................................................................          39
Scheduled Delays in Distributions...........................................................................          39
Effect of Principal Prepayments.............................................................................          39
Weighted Average Life of Certificates.......................................................................          40
The Seller..................................................................................................          41
PHMC........................................................................................................          42
General.....................................................................................................          42
Mortgage Loan Production Sources............................................................................          43
Mortgage Loan Underwriting..................................................................................          44
Mortgage Origination Processing.............................................................................          48
Servicing...................................................................................................          48
Use of Proceeds.............................................................................................          48
Servicing of the Mortgage Loans.............................................................................          48
The Servicer................................................................................................          48
Payments on Mortgage Loans..................................................................................          48
Periodic Advances and Limitations Thereon...................................................................          51
Adjustment to Servicing Fee in Connection with Prepaid Mortgage Loans.......................................          51
Reports to Certificateholders...............................................................................          52
Reports to the Trustee......................................................................................          53
Collection and Other Servicing Procedures...................................................................          54
Enforcement of Due-on-Sale Clauses;
 Realization Upon Defaulted Mortgage Loans..................................................................          54
Fixed Retained Yield, Servicing Compensation and Payment of Expenses........................................          55
Evidence as to Compliance...................................................................................          56
Certain Matters Regarding the Servicer......................................................................          57
The Pooling and Servicing Agreement.........................................................................          58
Events of Default...........................................................................................          58
Rights Upon Event of Default................................................................................          58
Amendment...................................................................................................          59
Termination; Purchase of Mortgage Loans.....................................................................          60
The Trustee.................................................................................................          60
</TABLE>

                                       4
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                 PAGE
                                                                                                                 -----
Certain Legal Aspects of the Mortgage Loans.................................................................          61
<S>                                                                                                           <C>
General.....................................................................................................          61
Foreclosure.................................................................................................          61
Foreclosure on Shares of Cooperatives.......................................................................          62
Rights of Redemption........................................................................................          63
Anti-Deficiency Legislation and Other Limitations on Lenders................................................          63
Soldiers' and Sailors' Civil Relief Act and Similar Laws....................................................          64
Environmental Considerations................................................................................          64
"Due-on-Sale" Clause........................................................................................          65
Applicability of Usury Laws.................................................................................          66
Enforceability of Certain Provisions........................................................................          66
Certain Federal Income Tax Consequences.....................................................................          67
Federal Income Tax Consequences for REMIC Certificates......................................................          67
  General...................................................................................................          67
  Status of REMIC Certificates..............................................................................          67
  Qualification as a REMIC..................................................................................          68
  Taxation of Regular Certificates..........................................................................          70
    GENERAL.................................................................................................          70
    ORIGINAL ISSUE DISCOUNT.................................................................................          70
    VARIABLE RATE REGULAR CERTIFICATES......................................................................          72
    MARKET DISCOUNT.........................................................................................          73
    PREMIUM.................................................................................................          74
    SALE OR EXCHANGE OF REGULAR CERTIFICATES................................................................          74
Taxation of Residual Certificates...........................................................................          74
    TAXATION OF REMIC INCOME................................................................................          74
    BASIS AND LOSSES........................................................................................          75
    TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE..................................................          76
      ORIGINAL ISSUE DISCOUNT...............................................................................          76
      MARKET DISCOUNT.......................................................................................          76
      PREMIUM...............................................................................................          77
      LIMITATIONS OF OFFSET OR EXEMPTION OF REMIC INCOME....................................................          77
    TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES...........................................          78
    DISQUALIFIED ORGANIZATIONS..............................................................................          78
    NONECONOMIC RESIDUAL INTERESTS..........................................................................          79
    FOREIGN INVESTORS.......................................................................................          80
      SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE............................................................          80
    TAXES THAT MAY BE IMPOSED ON THE REMIC POOL.............................................................          80
      PROHIBITED TRANSACTIONS...............................................................................          80
      CONTRIBUTIONS TO THE REMIC POOL AFTER THE STARTUP DAY.................................................          81
      NET INCOME FROM FORECLOSURE PROPERTY..................................................................          81
      LIQUIDATION OF THE REMIC POOL.........................................................................          81
      ADMINISTRATIVE MATTERS................................................................................          81
Limitations on Deduction of Certain Expenses................................................................          82
Taxation of Certain Foreign Investors.......................................................................          82
    REGULAR CERTIFICATES....................................................................................          82
    RESIDUAL CERTIFICATES...................................................................................          82
Backup Withholding..........................................................................................          83
Reporting Requirements......................................................................................          83
</TABLE>

                                       5
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                 PAGE
                                                                                                                 -----
Federal Income Tax Consequences for Certificates as to Which No REMIC Election Is Made......................          84
<S>                                                                                                           <C>
Standard Certificates.......................................................................................          84
    GENERAL.................................................................................................          84
    TAX STATUS..............................................................................................          84
    PREMIUM AND DISCOUNT....................................................................................          85
      PREMIUM...............................................................................................          85
      ORIGINAL ISSUE DISCOUNT...............................................................................          85
      MARKET DISCOUNT.......................................................................................          86
      RECHARACTERIZATION OF SERVICING FEES..................................................................          86
    SALE OR EXCHANGE OF STANDARD CERTIFICATES...............................................................          87
Stripped Certificates.......................................................................................          87
    GENERAL.................................................................................................          87
    STATUS OF STRIPPED CERTIFICATES.........................................................................          88
    TAXATION OF STRIPPED CERTIFICATES.......................................................................          89
    ORIGINAL ISSUE DISCOUNT.................................................................................          89
      SALE OR EXCHANGE OF STRIPPED CERTIFICATES.............................................................          89
      PURCHASE OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES..............................................          90
      POSSIBLE ALTERNATIVE CHARATERIZATIONS.................................................................          90
Reporting Requirements and Backup Withholding...............................................................          90
Taxation of Certain Foreign Investors.......................................................................          90
ERISA Considerations........................................................................................          91
General.....................................................................................................          91
Certain Requirements Under ERISA............................................................................          91
    GENERAL.................................................................................................          91
    PARTIES IN INTEREST/DISQUALIFIED PERSONS................................................................          91
    DELEGATION OF FIDUCIARY DUTY............................................................................          92
Administrative Exemptions...................................................................................          92
    INDIVIDUAL ADMINISTRATIVE EXEMPTIONS....................................................................          92
Exempt Plans................................................................................................          94
Unrelated Business Taxable Income--Residual Certificates....................................................          94
Legal Investment............................................................................................          95
Plan of Distribution........................................................................................          96
Legal Matters...............................................................................................          97
Rating......................................................................................................          97
Index of Significant Definitions............................................................................          98
</TABLE>

                                       6
<PAGE>
                             SUMMARY OF PROSPECTUS

    THE  FOLLOWING IS  QUALIFIED IN  ITS ENTIRETY  BY REFERENCE  TO THE DETAILED
INFORMATION APPEARING  ELSEWHERE IN  THIS PROSPECTUS,  AND BY  REFERENCE TO  THE
INFORMATION  WITH  RESPECT  TO  EACH SERIES  OF  CERTIFICATES  CONTAINED  IN THE
APPLICABLE  PROSPECTUS  SUPPLEMENT.  CERTAIN  CAPITALIZED  TERMS  USED  AND  NOT
OTHERWISE  DEFINED  HEREIN  SHALL  HAVE THE  MEANINGS  GIVEN  ELSEWHERE  IN THIS
PROSPECTUS.

<TABLE>
<S>                                 <C>
Title of Securities...............  Mortgage Pass-Through Certificates (Issuable in Series).
Seller............................  The Prudential  Home Mortgage  Securities Company,  Inc.
                                    (the "Seller"), a direct, wholly-owned subsidiary of The
                                    Prudential  Home Mortgage Company,  Inc. ("PHMC"), which
                                    is a  direct,  wholly-owned  subsidiary  of  Residential
                                    Services  Corporation of America.  See "The Seller." The
                                    Seller  and   PHMC  are   each  indirect,   wholly-owned
                                    subsidiaries  of  The  Prudential  Insurance  Company of
                                    America ("Prudential Insurance").
Servicer..........................  PHMC (in such  capacity, the  "Servicer"). The  Servicer
                                    will  service the  Mortgage Loans  comprising each Trust
                                    Estate and administer  each Trust Estate  pursuant to  a
                                    Pooling  and Servicing  Agreement (each,  a "Pooling and
                                    Servicing Agreement").  See "Servicing  of the  Mortgage
                                    Loans."
The Trust Estates.................  Each  Trust Estate will consist  of the related Mortgage
                                    Loans (other than the  Fixed Retained Yield (as  defined
                                    herein),  if any) and certain other related property, as
                                    specified  in  the  applicable  Prospectus   Supplement.
                                    Unless  otherwise specified in the applicable Prospectus
                                    Supplement, the  Mortgage  Loans will  be  conventional,
                                    fixed  interest  rate,  monthly  pay,  fully-amortizing,
                                    level payment,  one-  to four-family  residential  first
                                    mortgage  loans.  If  so  specified  in  the  applicable
                                    Prospectus Supplement, a Trust Estate may include  fully
                                    amortizing,  adjustable  rate  Mortgage  Loans, Mortgage
                                    Loans secured  by condominium  units, townhouses,  units
                                    located  within  planned  unit  developments,  long-term
                                    leases with  respect to  any  of the  foregoing,  shares
                                    issued   by  cooperative  housing  corporations,  and/or
                                    Mortgage   Loans   which   are   subject   to   interest
                                    differential  subsidy agreements or buydown schedules or
                                    which provide for balloon payments of principal.
                                    The Mortgage Loans will have been acquired by the Seller
                                    from  its  affiliate  PHMC  or  another  affiliate.  The
                                    Mortgage Loans will have been originated by PHMC or will
                                    have  been  acquired by  PHMC  from other  mortgage loan
                                    originators, in each case for its own account or for the
                                    account of an affiliate. All of the Mortgage Loans  will
                                    have  been  underwritten to  PHMC's standards.  See "The
                                    Trust Estates."
                                    The particular characteristics or expected
                                    characteristics of each Trust  Estate will be set  forth
                                    in the applicable Prospectus Supplement.
Description of the Certificates...  Each  Series  will consist  of  one or  more  Classes of
                                    Certificates which  may  be (i)  Standard  Certificates,
                                    (ii) Stripped Certificates,
</TABLE>

                                       7
<PAGE>

<TABLE>
<S>                                 <C>
                                    or  (iii)  Multi-Class  Certificates.  Unless  otherwise
                                    specified in the  applicable Prospectus Supplement,  the
                                    Certificates  will be  offered only  in fully-registered
                                    form.
  A.  Standard Certificates.......  Standard Certificates of a  Series will each evidence  a
                                    fractional  undivided beneficial interest in the related
                                    Trust Estate and will entitle the holder thereof to  its
                                    proportionate share of a percentage of the principal and
                                    interest  payments (to the extent  of the applicable Net
                                    Mortgage Interest Rate) on the related Mortgage Loans.
  B.  Stripped Certificates.......  Stripped Certificates  will each  evidence a  fractional
                                    undivided  beneficial  interest  in  the  related  Trust
                                    Estate and  will  entitle  the  holder  thereof  to  its
                                    proportionate share of a specified portion (which may be
                                    zero)  of principal payments  and/or a specified portion
                                    (which may be zero) of interest payments (to the  extent
                                    of  the applicable  Net Mortgage  Interest Rate)  on the
                                    related Mortgage Loans.
  C.  Shifting Interest
  Certificates....................  Shifting Interest Certificates of a Series are  Standard
                                    or  Stripped Certificates, credit  enhancement for which
                                    is supplied by the adjustment  from time to time of  the
                                    relative  interests in  the Trust  Estate of  the Senior
                                    Certificates and the  Subordinated Certificates of  such
                                    Series.   See  "Description  of  the  Certificates--Dis-
                                    tributions  to  Percentage  Certificateholders--Shifting
                                    Interest Certificates" and "Credit
                                    Support--Subordination--Shifting Interest Certificates."
  D.  Multi-Class Certificates....  Each  Series of Multi-Class Certificates will consist of
                                    Certificates,  each  of  which  evidences  a  beneficial
                                    interest  in the  related Trust Estate  and entitles the
                                    holder thereof to interest  payments on the  outstanding
                                    Stated  Amount  thereof at  a fixed  rate (which  may be
                                    zero) specified  in, or  a variable  rate determined  as
                                    specified  in, the applicable Prospectus Supplement, and
                                    distributions  in  reduction   of  such  Stated   Amount
                                    determined in the manner and applied in the priority set
                                    forth  in  the  applicable  Prospectus  Supplement.  The
                                    aggregate Stated  Amount  of  a  Series  of  Multi-Class
                                    Certificates  may be  less than  the aggregate principal
                                    balance of the related Mortgage Loans.
Cut-Off Date......................  The  date   specified  in   the  applicable   Prospectus
                                    Supplement.
Distribution Dates................  Distributions  on  Standard  Certificates  and  Stripped
                                    Certificates will generally be made on the 25th day (or,
                                    if such  day is  not a  business day,  the business  day
                                    following  the 25th day) of  each month, commencing with
                                    the month following  the month in  which the  applicable
                                    Cut-Off  Date  occurs  (each,  a  "Distribution  Date").
                                    Distributions on Multi-Class  Certificates will be  made
                                    monthly,  quarterly,  or  semi-annually,  on  the  dates
                                    specified in the applicable Prospectus Supplement.
</TABLE>

                                       8
<PAGE>

<TABLE>
<S>                                 <C>
Record Dates......................  Distributions will be made on each Distribution Date  to
                                    Certificateholders of record at the close of business on
                                    (unless  a different date is specified in the applicable
                                    Prospectus Supplement)  the  last business  day  of  the
                                    month  preceding  the month  in which  such Distribution
                                    Date occurs (each, a "Record Date").
Interest..........................  With respect to a  Series of Certificates consisting  of
                                    Standard Certificates or Stripped Certificates, interest
                                    on   the  related  Mortgage   Loans  at  the  applicable
                                    pass-through rate  for  each  Class  and  Subclass  (the
                                    "Pass-Through  Rate"),  as set  forth in  the applicable
                                    Prospectus Supplement, will be passed through monthly to
                                    holders thereof, in accordance with the particular terms
                                    of  each  such   Certificate.  Holders  of   Multi-Class
                                    Certificates  will receive distributions  of interest on
                                    the Stated Amount of such Certificate, without regard to
                                    the  Net  Mortgage  Interest  Rate  on  the   underlying
                                    Mortgage  Loans. The Net Mortgage Interest Rate for each
                                    Mortgage Loan in a given period will equal the  mortgage
                                    interest  rate for such Mortgage Loan in such period, as
                                    specified in the  related mortgage  note (the  "Mortgage
                                    Interest  Rate"), less  the retained yield,  if any (the
                                    "Fixed Retained Yield"), and less an amount reserved for
                                    servicing the Mortgage  Loan and  administration of  the
                                    related  Trust  Estate and  related expenses  (the "Ser-
                                    vicing Fee").
Principal (Including
  Prepayments)....................  With respect  to a  Series of  Standard Certificates  or
                                    Stripped Certificates, unless otherwise specified in the
                                    applicable  Prospectus  Supplement,  principal  payments
                                    (including prepayments in full received on each  related
                                    Mortgage  Loan during  the month preceding  the month in
                                    which a Distribution Date occurs and partial prepayments
                                    received by the Servicer prior to the Determination Date
                                    preceding such Distribution Date) will be passed through
                                    to holders on such Distribution Date.
Distributions in Reduction of
  Stated Amount...................  With respect to  a Series  of Multi-Class  Certificates,
                                    distributions in reduction of Stated Amount will be made
                                    on  each Distribution Date to  the holders of each Class
                                    then entitled to  receive such  distributions until  the
                                    aggregate  amount of such distributions have reduced the
                                    Stated Amount  of each  such  Class of  Certificates  to
                                    zero.  Distributions in reduction  of Stated Amount will
                                    be allocated among the  Classes of such Certificates  in
                                    the   manner  specified  in  the  applicable  Prospectus
                                    Supplement. See "Description of the
                                    Certificates--Distributions to Multi-Class Cer-
                                    tificateholders."
Credit Enhancement................  A Series of Certificates may include one or more Classes
                                    of Senior  Certificates  and  one  or  more  Classes  of
                                    Subordinated  Certificates. The rights of the holders of
                                    Subordinated  Certificates  of   a  Series  to   receive
                                    distributions with respect to the related Mortgage Loans
                                    will  be subordinated to  such rights of  the holders of
                                    the Senior Certificates of the same Series to the extent
                                    (the "Subordinated Amount") specified in the  applicable
                                    Prospectus
</TABLE>

                                       9
<PAGE>

<TABLE>
<S>                                 <C>
                                    Supplement.  This subordination  is intended  to enhance
                                    the likelihood  of  the  timely receipt  by  the  Senior
                                    Certificateholders   of  their  proportionate  share  of
                                    scheduled monthly principal and interest payments on the
                                    related Mortgage  Loans  and  to  protect  them  against
                                    losses.   This  protection  will   be  effected  by  the
                                    preferential right of  the Senior Certificateholders  to
                                    receive  current distributions  on the  related Mortgage
                                    Loans and (if so specified in the applicable  Prospectus
                                    Supplement)  by the establishment of a reserve fund (the
                                    "Subordination  Reserve  Fund")  with  respect  to  each
                                    Series   of  Certificates  that   includes  a  Class  of
                                    Subordinated  Certificates.  Any  Subordination  Reserve
                                    Fund  may be  funded initially with  the Initial Deposit
                                    (as defined  herein)  in  an  amount  specified  in  the
                                    applicable Prospectus Supplement, and may be funded from
                                    time  to  time  from  payments  on  the  Mortgage  Loans
                                    otherwise distributable to the Subordinated
                                    Certificateholders in  the  manner  and  to  the  extent
                                    specified  in the applicable  Prospectus Supplement. The
                                    maintenance  of  any   Subordination  Reserve  Fund   is
                                    intended   to   provide   liquidity,   but   in  certain
                                    circumstances the  Subordination Reserve  Fund could  be
                                    depleted   and,   if   other   amounts   available   for
                                    distribution are insufficient, shortfalls in
                                    distributions to  the  Senior  Certificateholders  could
                                    result.  Until  the  Subordinated Amount  is  reduced to
                                    zero, Senior  Certificateholders  will  be  entitled  to
                                    receive  the amount of any such shortfall, together with
                                    interest at  the applicable  Pass-Through Rate,  on  the
                                    next   Distribution  Date   (as  defined   herein).  The
                                    Subordinated  Amount  is  intended  to  protect   Senior
                                    Certificateholders  against  losses; however,  if losses
                                    realized on the  Mortgage Loans  in a  Trust Estate  are
                                    exceptionally  high Senior  Certificateholders will bear
                                    their proportionate share of any losses realized on  the
                                    related  Mortgage  Loans  in  excess  of  the applicable
                                    Subordinated Amount.
                                    If so specified in the applicable Prospectus Supplement,
                                    the   protection   afforded   to   holders   of   Senior
                                    Certificates of a Series by the subordination of certain
                                    rights  of holders of  Subordinated Certificates of such
                                    Series to distributions  on the  related Mortgage  Loans
                                    may  be effected by  a method other  than that described
                                    above, such as, in the  event that the applicable  Trust
                                    Estate  (or a segregated pool  of assets therein) elects
                                    to be treated as a REMIC, the reallocation from time  to
                                    time, on the basis of distributions previously received,
                                    of  the  respective percentage  interests of  the Senior
                                    Certificates and  the Subordinated  Certificates in  the
                                    related   Trust   Estate.   See   "Description   of  the
                                    Certificates--Distributions to Percentage
                                    Certificateholders-- Shifting Interest Certificates."
                                    The Certificates  of  any Series,  or  any one  or  more
                                    Classes  thereof, may be  entitled to the  benefits of a
                                    guarantee, letter  of  credit, mortgage  pool  insurance
                                    policy  or other form of credit enhancement as specified
                                    in   the   applicable    Prospectus   Supplement.    See
                                    "Description of the Certificates" and "Credit Support."
</TABLE>

                                       10
<PAGE>

<TABLE>
<S>                                 <C>
Periodic Advances.................  In  the  event  of  delinquencies  in  payments  on  the
                                    Mortgage Loans, the Servicer will make advances of  cash
                                    ("Periodic  Advances")  to the  Certificate  Account (as
                                    defined  herein)  to  the   extent  that  the   Servicer
                                    determines  such Periodic Advances  would be recoverable
                                    from future  payments and  collections on  the  Mortgage
                                    Loans.  Any such Periodic  Advances will be reimbursable
                                    to the Servicer as described herein and in the  applica-
                                    ble   Prospectus  Supplement.  See   "Servicing  of  the
                                    Mortgage  Loans--Periodic   Advances   and   Limitations
                                    Thereon."
Optional Purchase of Mortgage
  Loans...........................  The  Seller may, at its option, repurchase any defaulted
                                    Mortgage  Loan.   See   "The   Trust   Estates--Mortgage
                                    Loans--Optional  Repurchases."  If so  specified  in the
                                    Prospectus Supplement with respect to a Series, all, but
                                    not less than all, of the Mortgage Loans in the  related
                                    Trust  Estate  and  any  property  acquired  in  respect
                                    thereof at the time, may  be purchased by the person  or
                                    persons  specified in such  Prospectus Supplement in the
                                    manner and  at the  price specified  in such  Prospectus
                                    Supplement.  In the  event that  an election  is made to
                                    treat the related Trust Estate (or a segregated pool  of
                                    assets  therein) as a  REMIC, any such  purchase will be
                                    effected only pursuant to a "qualified liquidation,"  as
                                    defined under Section 860F(a)(4)(A) of the Internal Rev-
                                    enue  Code of 1986, as amended (the "Code"). Exercise of
                                    the right of purchase  will effect the early  retirement
                                    of  the Certificates of that Series. See "Prepayment and
                                    Yield Considerations."
ERISA Limitations.................  A fiduciary of any employee benefit plan subject to  the
                                    fiduciary  responsibility  provisions  of  the  Employee
                                    Retirement Income  Security  Act  of  1974,  as  amended
                                    ("ERISA"),  including the "prohibited transaction" rules
                                    thereunder, and to the  corresponding provisions of  the
                                    Code,   should  carefully  review  with  its  own  legal
                                    advisors whether the purchase or holding of Certificates
                                    could give rise to a transaction prohibited or otherwise
                                    impermissible  under  ERISA  or  the  Code.  See  "ERISA
                                    Considerations."
Tax Status........................  The treatment of the Certificates for federal income tax
                                    purposes  will  be  determined (i)  by  whether  a REMIC
                                    election  is   made  with   respect  to   a  Series   of
                                    Certificates  and,  if  a  REMIC  election  is  made, by
                                    whether  the  Certificates  are  Regular  Interests   or
                                    Residual  Interests  and  (ii) by  whether,  if  a REMIC
                                    election is not  made, the Certificates  of such  Series
                                    are  Standard Certificates or Stripped Certificates. See
                                    "Certain Federal Income Tax Consequences."
Rating............................  It is  a  condition  to the  issuance  of  the  Stripped
                                    Certificates  and  the Multi-Class  Certificates  of any
                                    Series that  they be  rated in  one of  the two  highest
                                    rating  categories by at least one nationally recognized
                                    statistical rating  organization  (a  "Rating  Agency").
                                    Standard  Certificates  may or  may  not be  rated  by a
                                    Rating Agency.
</TABLE>

                                       11
<PAGE>
                               THE TRUST ESTATES

GENERAL

    The  Trust Estate for  each Series of Certificates  will consist of Mortgage
Loans evidenced by promissory notes (the "Mortgage Notes") secured by mortgages,
deeds of trust or  other instruments creating first  liens (the "Mortgages")  on
some  or all of the  following types of property  (as so secured, the "Mortgaged
Properties"), to the extent set  forth in the applicable Prospectus  Supplement:
(i)  one- to four-family detached residences, (ii) townhouses, (iii) condominium
units, (iv) units within  planned unit developments,  (v) long-term leases  with
respect  to any of the  foregoing, and (vi) shares  issued by private non-profit
housing corporations  ("cooperatives") and  the  related proprietary  leases  or
occupancy agreements granting exclusive rights to occupy specified units in such
cooperatives'  buildings.  In addition,  a Trust  Estate  will also  include (i)
amounts held from  time to  time in the  related Certificate  Account, (ii)  the
Seller's  interest in  any primary  mortgage insurance,  hazard insurance, title
insurance or other  insurance policies relating  to a Mortgage  Loan, (iii)  any
property  which initially secured a Mortgage Loan and which has been acquired by
foreclosure or trustee's sale or deed in lieu of foreclosure or trustee's  sale,
(iv)  if applicable, and  to the extent  set forth in  the applicable Prospectus
Supplement, any Subordination Reserve Fund and/or any other reserve fund, (v) if
applicable, and to the extent set forth in the applicable Prospectus Supplement,
contractual obligations of any person to make payments in respect of any form of
credit enhancement or any interest subsidy agreement, and (vi) such other assets
as may be specified  in the applicable  Prospectus Supplement. Unless  otherwise
specified  in the  applicable Prospectus Supplement,  the Trust  Estate will not
include,  however,  the  portion  of  interest  on  the  Mortgage  Loans   which
constitutes  the Fixed  Retained Yield, if  any. See "Servicing  of the Mortgage
Loans--Fixed Retained Yield; Servicing Compensation and Payment of Expenses."

MORTGAGE LOANS

    The Mortgage Loans will have been acquired by the Seller from its  affiliate
PHMC  or another affiliate. The Mortgage Loans will have been originated by PHMC
for its  own account  or for  the  account of  an affiliate  or will  have  been
acquired  by PHMC for  its own account or  for the account  of an affiliate from
other mortgage loan originators. Each Mortgage Loan will have been  underwritten
to   PHMC's  standards.  See  "PHMC--  Mortgage  Loan  Production  Sources"  and
"--Mortgage Loan Underwriting." The Prospectus  Supplement for each Series  will
set  forth the  respective number  and principal  amounts of  Mortgage Loans (i)
originated by PHMC for its own account or for the account of its affiliates  and
(ii)  purchased by PHMC for its own account or for the account of its affiliates
from other  mortgage  loan originators  through  PHMC's mortgage  loan  purchase
programs.

    Each  of the  Mortgage Loans will  be secured  by a Mortgage  on a Mortgaged
Property located in any of the 50 states or the District of Columbia. Generally,
the land underlying a Mortgaged Property will consist of five acres or less  but
may  consist of greater acreage in PHMC's  discretion. The Mortgage Loans may be
secured by leases on real property  under circumstances that PHMC determines  in
its  discretion  are commonly  acceptable  to institutional  mortgage investors.
Generally, a  Mortgage Loan  will be  secured  by a  lease only  if the  use  of
leasehold  estates as security for mortgage loans  is customary in the area, the
lease is not subject to any prior  lien that could result in termination of  the
lease  and the term  of the lease ends  at least five  years beyond the maturity
date of the related Mortgage Loan. The Prospectus Supplement will set forth  the
geographic  distribution of  Mortgaged Properties  and the  number and aggregate
unpaid principal  balances  of  the  Mortgage Loans  by  category  of  Mortgaged
Property.

    The  Prospectus Supplement for each Series will  also set forth the range of
original terms  to maturity  of the  Mortgage  Loans in  the Trust  Estate,  the
weighted  average remaining term to stated maturity  at the Cut-Off Date of such
Mortgage Loans, the earliest and latest  months of origination of such  Mortgage
Loans,  the range  of Mortgage  Interest Rates  and Net  Mortgage Interest Rates
borne by such Mortgage Loans, if  such Mortgage Loans have varying Net  Mortgage
Interest Rates, the weighted average Net Mortgage Interest

                                       12
<PAGE>
Rate  at the  Cut-Off Date  of such Mortgage  Loans, the  range of Loan-to-Value
Ratios at  the  time of  origination  of such  Mortgage  Loans and  the  highest
outstanding principal balance at origination of any such Mortgage Loan.

    The  information with respect to the Mortgage Loans and Mortgaged Properties
described in the  preceding two paragraphs  may be presented  in the  Prospectus
Supplement  for a Series as  ranges in which the  actual characteristics of such
Mortgage Loans and Mortgaged Properties are expected to fall. In all such cases,
information as to the final characteristics of the Mortgage Loans and  Mortgaged
Properties will be available in a Current Report on Form 8-K which will be filed
with  the  Commission within  15 days  of  the initial  issuance of  the related
Series.

    Unless otherwise specified in the  applicable Prospectus Supplement, all  of
the Mortgage Loans in a Trust Estate will have monthly payments due on the first
of  each month (each, a "Due Date") and will be fully-amortizing Mortgage Loans,
each with a fixed rate of interest  and level monthly payments over the term  of
the  Mortgage Loan. If  so specified in the  applicable Prospectus Supplement, a
Trust Estate may include fully  amortizing, adjustable rate Mortgage Loans  with
Mortgage  Interest Rates adjusted  periodically, in the  manner specified in the
related Prospectus  Supplement. Unless  otherwise  specified in  the  applicable
Prospectus Supplement, no adjustable interest rate Mortgage Loan will be subject
to  a  possibility  of negative  amortization.  If specified  in  the applicable
Prospectus Supplement, fixed rates on certain Mortgage Loans may be converted to
adjustable rates and adjustable rates on certain Mortgage Loans may be converted
to fixed rates, in each case after  origination of such Mortgage Loans and  upon
the  satisfaction  of other  conditions specified  in the  applicable Prospectus
Supplement. Unless otherwise specified in the applicable Prospectus  Supplement,
in  either  such event,  the Pooling  and Servicing  Agreement will  require the
Servicer to repurchase each such converted Mortgage Loan at the price set  forth
in  the  applicable  Prospectus  Supplement.  If  specified  in  the  applicable
Prospectus Supplement, a  Trust Estate  may contain  convertible Mortgage  Loans
which  have converted prior to  the formation of the  Trust Estate and which are
subject to no further conversions.

    Unless otherwise  specified  in  the applicable  Prospectus  Supplement,  no
Mortgage  Loan will have had  at origination a Loan-to-Value  Ratio in excess of
90%. The Loan-to-Value  Ratio is the  ratio, expressed as  a percentage, of  the
principal  amount of the Mortgage  Loan at origination to  the lesser of (i) the
appraised value  of  the  related  Mortgaged  Property,  as  established  by  an
appraisal obtained by the originator generally no more than four months prior to
origination,  or  (ii) the  sale price  for  such property.  For the  purpose of
calculating the Loan-to-Value Ratio of any  Mortgage Loan that is the result  of
the  refinancing (including a refinancing for  "equity take out" purposes) of an
existing mortgage loan, the appraised value of the related Mortgaged Property is
generally determined by reference  to an appraisal  obtained in connection  with
the  origination  of the  replacement loan.  Unless  otherwise specified  in the
related Prospectus Supplement,  with respect  to a  Mortgage Loan  secured by  a
second  home,  an  owner-occupied  cooperative, a  high  rise  condominium  or a
non-owner occupied property, the  Loan-to-Value Ratio will  not exceed 80%,  and
with  respect to a Mortgage Loan which is made to refinance, for equity take out
purposes, an  existing  mortgage loan  on  a non-owner  occupied  property,  the
Loan-to-Value  Ratio  will generally  not exceed  75%.  Mortgage Loans  having a
Loan-to-Value Ratio in  excess of 80%  will not be  covered by primary  mortgage
insurance,   except  to  the  extent  specified  in  the  applicable  Prospectus
Supplement. See "PHMC--Mortgage Loan Underwriting."

    No assurance  can be  given that  values of  the Mortgaged  Properties  have
remained  or will remain at  the levels which existed  on the dates of appraisal
(or, where applicable, recertification of value) of the related Mortgage  Loans.
If  residential real estate  values generally or  in particular geographic areas
decline such  that  the outstanding  balances  of  the Mortgage  Loans  and  any
secondary  financing on  the Mortgaged Properties  in a  particular Trust Estate
become equal to or greater than the values of the related Mortgaged  Properties,
the  actual rates of delinquencies, foreclosures and losses could be higher than
those now generally experienced in the  mortgage lending industry and those  now
experienced  in  PHMC's  servicing  portfolio.  In  addition,  adverse  economic
conditions  generally,  in  particular   geographic  areas  or  industries,   or

                                       13
<PAGE>
affecting  particular segments  of the  borrowing community  (such as mortgagors
relying on commission  income and  self-employed mortgagors)  and other  factors
which  may or may  not affect real  property values, including  the purposes for
which the Mortgage Loans were made and the uses of the Mortgaged Properties, may
affect the timely payment by mortgagors  of scheduled payments of principal  and
interest   on  the  Mortgage  Loans  and,   accordingly,  the  actual  rates  of
delinquencies, foreclosures and  losses with  respect to any  Trust Estate.  See
"PHMC--Mortgage  Loan  Underwriting"  and  "Description  of  the  Certificates--
Weighted Average Life of  Certificates" herein. To the  extent that such  losses
are  not covered  by the  methods of  credit support  or the  insurance policies
described herein,  they will  be borne  by holders  of the  Certificates of  the
Series evidencing interests in such Trust Estate.

    Unless  otherwise  provided  in the  applicable  Prospectus  Supplement, all
Mortgage Loans will  be covered by  an appropriate standard  form American  Land
Title  Association ("ALTA") title  insurance policy, or  a substantially similar
policy or  form  of  insurance  acceptable  to  the  Federal  National  Mortgage
Association ("FNMA") or the Federal Home Loan Mortgage Corporation ("FHLMC").

    If  so specified in the applicable Prospectus Supplement, a Trust Estate may
contain  Mortgage  Loans  subject  to  temporary  interest  subsidy   agreements
("Subsidy  Loans") pursuant  to which the  monthly payments made  by the related
mortgagors will be  less than the  scheduled monthly payments  on such  Mortgage
Loans  with the present  value of the resulting  difference in payment ("Subsidy
Payments") being provided  by the  employer of  the mortgagor,  generally on  an
annual   basis.  Unless   otherwise  specified  in   the  applicable  Prospectus
Supplement, Subsidy Payments  will be  placed in a  custodial account  ("Subsidy
Account")  by  the  Servicer. Despite  the  existence  of a  subsidy  program, a
mortgagor remains  primarily  liable for  making  all scheduled  payments  on  a
Subsidy  Loan and for all other obligations provided for in the related Mortgage
Note and Mortgage Loan.

    Subsidy Loans are offered by employers generally through either a  graduated
or  fixed  subsidy loan  program, or  a  combination thereof.  The terms  of the
subsidy agreements relating  to Subsidy Loans  generally range from  one to  ten
years.  The subsidy agreements relating to  Subsidy Loans made under a graduated
program generally will  provide for  subsidy payments that  result in  effective
subsidized  interest rates between  three percentage points  and five percentage
points below  the Mortgage  Interest  Rates specified  in the  related  Mortgage
Notes.  Generally, under a graduated program, the subsidized rate for a Mortgage
Loan will increase approximately one percentage  point per year until it  equals
the full Mortgage Interest Rate. For example, if the initial subsidized interest
rate is five percentage points below the Mortgage Interest Rate in year one, the
subsidized  rate  will increase  to four  percentage  points below  the Mortgage
Interest Rate in year two, and likewise until year six, when the subsidized rate
will equal the Mortgage Interest Rate. Where the subsidy agreements relating  to
Subsidy  Loans are in effect for longer than five years, the subsidized interest
rates generally increase  at smaller  percentage increments for  each year.  The
subsidy  agreements  relating  to  Subsidy  Loans  made  under  a  fixed program
generally will  provide  for  subsidized interest  rates  at  fixed  percentages
(generally  one percentage  point to two  percentage points)  below the Mortgage
Interest Rates for  specified periods,  generally not  in excess  of ten  years.
Subsidy Loans are also offered pursuant to combination fixed/graduated programs.
The subsidy agreements relating to such Subsidy Loans generally will provide for
an  initial fixed  subsidy of  up to  five percentage  points below  the related
Mortgage Interest Rate for up  to five years, and  then a periodic reduction  in
the  subsidy for up to  five years, at an equal  fixed percentage per year until
the subsidized rate equals the Mortgage Interest Rate.

    Generally, employers may terminate subsidy programs in the event of (i)  the
mortgagor's  death, retirement,  resignation or termination  of employment, (ii)
the full prepayment  of the Subsidy  Loan by  the mortgagor, (iii)  the sale  or
transfer by the mortgagor of the related Mortgaged Property as a result of which
the  mortgagee  is  entitled to  accelerate  the  Subsidy Loan  pursuant  to the
"due-on-sale" clause  contained in  the Mortgage,  or (iv)  the commencement  of
foreclosure  proceedings or the acceptance of a  deed in lieu of foreclosure. In
addition, some  subsidy programs  provide  that if  prevailing market  rates  of
interest  on mortgage loans similar to a Subsidy Loan are less than the Mortgage
Interest Rate of such Subsidy Loan, the employer may request that the  mortgagor
refinance    such    Subsidy    Loan    and    may    terminate    the   related

                                       14
<PAGE>
subsidy agreement if the mortgagor fails to refinance such Subsidy Loan. In  the
event  the mortgagor  refinances such  Subsidy Loan,  the new  loan will  not be
included in the Trust Estate. See "Prepayment and Yield Considerations"  herein.
In  the event  a subsidy  agreement is terminated,  the amount  remaining in the
Subsidy Account will  be returned  to the employer,  and the  mortgagor will  be
obligated  to make the full amount of  all remaining scheduled payments, if any.
The mortgagor's reduced  monthly housing  expense as a  consequence of  payments
under  a  subsidy agreement  is  used by  PHMC  in determining  certain expense-
to-income ratios utilized  in underwriting a  Subsidy Loan. See  "PHMC--Mortgage
Loan Underwriting."

    If  so specified in the applicable Prospectus Supplement, a Trust Estate may
contain Mortgage Loans  subject to temporary  buy-down plans ("Buy-Down  Loans")
pursuant  to which the monthly  payments made by the  mortgagor during the early
years of the Mortgage Loan will be  less than the scheduled monthly payments  on
the  Mortgage Loan. The resulting difference  in payment will be compensated for
from an amount contributed  by the seller of  the related Mortgaged Property  or
another  source, including the  originator of the Mortgage  Loan (generally on a
present value basis) and, if so specified in the related Prospectus  Supplement,
placed  in a  custodial account  (the "Buy-Down Fund")  by the  Servicer. If the
mortgagor on a  Buy-Down Loan  prepays such Mortgage  Loan in  its entirety,  or
defaults on such Mortgage Loan and the Mortgaged Property is sold in liquidation
thereof,  during the period when  the mortgagor is not  obligated, on account of
the buy-down plan, to pay the full  monthly payment otherwise due on such  loan,
the  unpaid  principal balance  of such  Buy-Down  Loan will  be reduced  by the
amounts remaining in the Buy-Down Fund  with respect to such Buy-Down Loan,  and
such  amounts will be deposited in  the Certificate Account (as defined herein),
net of any  amounts paid  with respect  to such  Buy-Down Loan  by any  insurer,
guarantor or other person pursuant to a credit enhancement arrangement described
in the applicable Prospectus Supplement.

    If  so specified in the applicable Prospectus Supplement, a Trust Estate may
include Mortgage Loans which are amortized over 30 years but which have  shorter
terms  to maturity (each such  Mortgage Loan, a "Balloon  Loan") that causes the
outstanding principal balance of the related Mortgage Loan to be due and payable
at the  end  of  a  certain specified  period  (the  "Balloon  Period").  Unless
otherwise  specified in  the applicable  Prospectus Supplement,  the borrower of
such Balloon Loan  will be  obligated to  pay the  entire outstanding  principal
balance  of the Balloon  Loan at the end  of the related  Balloon Period. In the
event PHMC refinances a mortgagor's Balloon Loan at maturity, the new loan  will
not  be included in the Trust  Estate. See "Prepayment and Yield Considerations"
herein. A Trust Estate  may also include  other types of  Mortgage Loans to  the
extent set forth in the applicable Prospectus Supplement.

  INSURANCE POLICIES

    The Pooling and Servicing Agreement will require the Servicer to cause to be
maintained for each Mortgage Loan a standard hazard insurance policy issued by a
generally acceptable insurer insuring the improvements on the Mortgaged Property
underlying  such Mortgage Loan  against loss by fire,  with extended coverage (a
"Standard Hazard Insurance  Policy"). The Pooling  and Servicing Agreement  will
require  that such  Standard Hazard  Insurance Policy be  in an  amount at least
equal to the lesser of  100% of the insurable value  of the improvements on  the
Mortgaged  Property or  the principal balance  of such  Mortgage Loan; provided,
however, that such insurance may not be less than the minimum amount required to
fully compensate  for  any damage  or  loss on  a  replacement cost  basis.  The
Servicer  will also maintain  on property acquired upon  foreclosure, or deed in
lieu of foreclosure, of any Mortgage Loan, a Standard Hazard Insurance Policy in
an amount that is at least equal to the lesser of 100% of the insurable value of
the improvements which are a part of  such property or the principal balance  of
such  Mortgage Loan  plus accrued  interest and  liquidation expenses; provided,
however, that such insurance may not be less than the minimum amount required to
fully compensate for any damage or loss on a replacement cost basis. Any amounts
collected under  any such  policies (other  than amounts  to be  applied to  the
restoration  or repair of the Mortgaged Property  or released to the borrower in
accordance  with  normal  servicing  procedures)   will  be  deposited  in   the
Certificate Account.

                                       15
<PAGE>
    The Standard Hazard Insurance Policies covering the Mortgage Loans generally
will  cover  physical damage  to,  or destruction  of,  the improvements  on the
Mortgaged Property caused by fire, lightning, explosion, smoke, windstorm, hail,
riot, strike  and civil  commotion,  subject to  the conditions  and  exclusions
particularized  in each policy.  Because the Standard  Hazard Insurance Policies
relating to such Mortgage Loans will  be underwritten by different insurers  and
will  cover Mortgaged Properties  located in various  states, such policies will
not contain identical terms and conditions. The most significant terms  thereof,
however,  generally  will  be determined  by  state  law and  generally  will be
similar. Most  such  policies  typically  will not  cover  any  physical  damage
resulting  from the following: war, revolution, governmental actions, floods and
other water-related causes,  earth movement  (including earthquakes,  landslides
and  mudflows), nuclear  reaction, wet or  dry rot, vermin,  rodents, insects or
domestic animals,  hazardous  wastes  or hazardous  substances,  theft  and,  in
certain  cases, vandalism.  The foregoing list  is merely  indicative of certain
kinds of uninsured risks and is not all-inclusive.

    The Servicer may maintain a blanket policy insuring against hazard losses on
all of the  Mortgaged Properties in  lieu of maintaining  the required  Standard
Hazard  Insurance Policies. The  Servicer will be  liable for the  amount of any
deductible under a blanket policy  if such amount would  have been covered by  a
required Standard Hazard Insurance Policy, had it been maintained.

    In  general, if the improvements  on a Mortgaged Property  are located in an
area identified  in the  Federal Register  by the  Federal Emergency  Management
Agency  as having special flood hazards (and  such flood insurance has been made
available) the  Pooling and  Servicing Agreement  will require  the Servicer  to
cause  to be maintained a flood insurance policy meeting the requirements of the
current guidelines  of the  Federal Insurance  Administration with  a  generally
acceptable  insurance carrier.  Generally, the  Pooling and  Servicing Agreement
will require that such flood insurance be  in an amount not less than the  least
of  (i) the outstanding  principal balance of  the Mortgage Loan,  (ii) the full
insurable value of the  improvements, or (iii) the  maximum amount of  insurance
which  is available under the Flood Disaster Protection Act of 1973, as amended.
PHMC does not provide financing for flood zone properties located in communities
not participating  in  the National  Flood  Insurance Program  or  if  available
insurance coverage is, in its judgment, unrealistically low.

    Any  losses incurred with  respect to Mortgage Loans  due to uninsured risks
(including earthquakes,  mudflows,  floods  and hazardous  wastes  or  hazardous
substances) or insufficient hazard insurance proceeds could affect distributions
to the Certificateholders.

  ACQUISITION OF THE MORTGAGE LOANS FROM PHMC

    The  Seller will  have acquired  the Mortgage  Loans included  in each Trust
Estate from PHMC. In connection with the conveyance of the Mortgage Loans to the
Seller, PHMC will (i) agree to deliver to the Seller all of the documents  which
the   Seller  is  required  to  deliver   to  the  Trustee;  (ii)  make  certain
representations and warranties to the Seller which will be the basis of  certain
of  the Seller's representations and warranties  to the Trustee; and (iii) agree
to repurchase or substitute for any Mortgage Loan for which any document is  not
delivered  or is  found to  be defective  in any  material respect,  or which is
discovered at any  time not to  be in conformance  with the representations  and
warranties  PHMC has made to the Seller, if PHMC cannot deliver such document or
cure such defect or breach within  60 days after notice thereof. Such  agreement
will  inure to  the benefit of  the Trustee and  is intended to  help ensure the
Seller's performance of its limited  obligation to repurchase or substitute  for
Mortgage  Loans. See "The Trust  Estates--Mortgage Loans--Assignment of Mortgage
Loans to the Trustee," and "--Representations and Warranties."

  ASSIGNMENT OF MORTGAGE LOANS TO THE TRUSTEE

    At the time of issuance of  each Series of Certificates, the Mortgage  Loans
in  the  related  Trust Estate  will,  pursuant  to the  applicable  Pooling and
Servicing Agreement, be assigned to the Trustee, together with all principal and
interest received on or with respect to such Mortgage Loans after the applicable
Cut-Off Date other than principal and interest due and payable on or before such
Cut-Off Date  and interest  attributable to  the Fixed  Retained Yield  on  such
Mortgage   Loans,  if   any.  See   "Servicing  of   the  Mortgage  Loans--Fixed

                                       16
<PAGE>
Retained Yield, Servicing Compensation and Payment of Expenses." The Trustee  or
its  agent will, concurrently with such assignment, authenticate and deliver the
Certificates evidencing such Series to the  Seller in exchange for the  Mortgage
Loans.  Each Mortgage  Loan will  be identified  in a  schedule appearing  as an
exhibit to the applicable  Pooling and Servicing  Agreement. Each such  schedule
will  include, among other things, the unpaid  principal balance as of the close
of business on the applicable Cut-Off  Date, the maturity date and the  Mortgage
Interest Rate for each Mortgage Loan in the related Trust Estate.

    In  addition, with  respect to  each Mortgage  Loan in  a Trust  Estate, the
mortgage or other promissory note, any assumption, modification or conversion to
fixed interest rate agreement, a mortgage assignment in recordable form and  the
recorded  Mortgage (or other  documents as are required  under applicable law to
create a perfected security interest in  the Mortgaged Property in favor of  the
Trustee)  will  be delivered  to  the Trustee  (or  to a  designated custodian);
provided that, in instances where recorded documents cannot be delivered due  to
delays  in connection with recording, copies thereof, certified by the Seller to
be true  and  complete copies  of  such documents  sent  for recording,  may  be
delivered  and the original  recorded documents will  be delivered promptly upon
receipt. As to each Mortgage Loan for which there is primary mortgage insurance,
the certificate of primary mortgage insurance will be delivered to the  Trustee.
The  assignment of  each Mortgage  will be  recorded promptly  after the initial
issuance of Certificates for the related  Trust Estate, except in states  where,
in  the opinion  of counsel  acceptable to  the Trustee,  such recording  is not
required to protect  the Trustee's  interest in  the Mortgage  Loan against  the
claim  of  any subsequent  transferee or  any  successor to  or creditor  of the
Seller, PHMC or the originator of such Mortgage Loan.

    The  Trustee  will  hold  such  documents  in  trust  for  the  benefit   of
Certificateholders  of the related Series and  will review such documents within
45 days of the date  of the applicable Pooling  and Servicing Agreement. If  any
document  is not delivered or is found  to be defective in any material respect,
or if the  Seller is  in breach  of any  of its  representations and  warranties
contained  in such Pooling  and Servicing Agreement,  and such breach materially
and adversely  affects the  interests of  the Certificateholders  in a  Mortgage
Loan,  and the Seller cannot deliver such document or cure such defect or breach
within 60 days after written notice thereof, the Seller will, within 60 days  of
such  notice, either repurchase the related Mortgage  Loan from the Trustee at a
price equal  to the  then unpaid  principal balance  thereof, plus  accrued  and
unpaid  interest  at  the applicable  Mortgage  Interest Rate  (minus  any Fixed
Retained Yield) through the last day of the month in which such repurchase takes
place, or (in  the case of  a Series for  which a REMIC  election will be  made,
unless  the  maximum  period  as  may be  provided  by  the  Code  or applicable
regulations of the  Department of  the Treasury  ("Treasury Regulations")  shall
have  elapsed  since  the  execution of  the  applicable  Pooling  and Servicing
Agreement) substitute  for  such  Mortgage  Loan  a  new  mortgage  loan  having
characteristics  such that the representations and warranties of the Seller made
pursuant  to  the  applicable  Pooling  and  Servicing  Agreement  (except   for
representations  and warranties as to the correctness of the applicable schedule
of mortgage loans) would  not have been incorrect  had such substitute  Mortgage
Loan  originally been  a Mortgage  Loan. In the  case of  a repurchased Mortgage
Loan, the  purchase  price  will be  deposited  by  the Seller  in  the  related
Certificate  Account. In  the case of  a substitute Mortgage  Loan, the mortgage
file relating thereto will  be delivered to the  Trustee (or the custodian)  and
the Seller will deposit in the Certificate Account an amount equal to the excess
of  (i) the unpaid principal  balance of the Mortgage  Loan which is substituted
for, over (ii)  the unpaid principal  balance of the  substitute Mortgage  Loan,
together  with interest on such excess at  the Net Mortgage Interest Rate to the
next scheduled Due  Date of  the Mortgage Loan  which is  being substituted  for
(adjusted,  in the case of a Series for  which a REMIC election will be made, as
set forth in the applicable Pooling and Servicing Agreement, to ensure that  the
Trustee  will not recognize gain). In no event will any substitute Mortgage Loan
have an unpaid principal  balance greater than  the Scheduled Principal  Balance
(as  defined herein)  of the  Mortgage Loan for  which it  is substituted (after
giving  effect  to  the  scheduled  principal  payment  due  in  the  month   of
substitution  on the Mortgage Loan  substituted for), or a  term greater than, a
Mortgage Interest Rate less than, a Mortgage Interest Rate more than one percent
per annum greater than or a Loan-to-Value Ratio greater than, the Mortgage  Loan
for  which it is  substituted. If substitution  is to be  made for an adjustable
rate   Mortgage   Loan,   the   substitute   Mortgage   Loan   will   have    an

                                       17
<PAGE>
unpaid  principal balance no greater than the Scheduled Principal Balance of the
Mortgage Loan for which it is substituted (after giving effect to the  scheduled
principal  payment  due  in  the  month of  substitution  on  the  Mortgage Loan
substituted for), a Loan-to-Value  Ratio less than or  equal to, and a  Mortgage
Interest  Rate at  least equal  to, that of  the Mortgage  Loan for  which it is
substituted, and  will  bear  interest  based on  the  same  index,  margin  and
frequency  of  adjustment as  the  substituted Mortgage  Loan.  Unless otherwise
specified in the applicable Prospectus Supplement, the repurchase obligation and
the mortgage substitution referred  to above will  constitute the sole  remedies
available  to the Certificateholders  or the Trustee with  respect to missing or
defective documents or  breach of the  Seller's representations and  warranties.
Notwithstanding  the above, if an election is made to treat the Trust Estate (or
a segregated pool of assets therein) with respect to a Series of Certificates as
a REMIC (see "Certain Federal  Income Tax Consequences"), substitutions will  be
made only upon receipt by the Trustee of an opinion of counsel or other evidence
satisfactory  to the Trustee to the effect that such substitution will not cause
the Trust Estate  (or segregated pool  of assets) to  be subject to  the tax  on
"prohibited transactions" imposed by Code Section 860F(a), otherwise subject the
Trust  Estate  (or segregated  pool  of assets)  to  tax, cause  any replacement
mortgage not to constitute a "qualified replacement mortgage" within the meaning
of Code Section  860G(a)(4), or cause  the Trust Estate  (or segregated pool  of
assets)  to fail to qualify as a REMIC  while any Certificates of the Series are
outstanding. See "The  Trust Estates--Mortgage  Loans" with  respect to  certain
obligations  of PHMC in connection with  defective documentation and breaches of
representations and warranties as to the Mortgage Loans.

    The Trustee will be authorized to appoint a custodian to maintain possession
of the documents relating  to the Mortgage  Loans and to  conduct the review  of
such  documents  described  above.  The  custodian  will  keep  and  review such
documents as the Trustee's agent under a custodial agreement.

  REPRESENTATIONS AND WARRANTIES

    Unless otherwise provided in the applicable Pooling and Servicing  Agreement
for  a Series, the Seller will represent and warrant to the Trustee, among other
things, that as of the date of execution of the Pooling and Servicing Agreement,
with respect to the Mortgage Loans, or each Mortgage Loan, as the case may be:

        (i)   the  information set  forth  in  the schedule  of  Mortgage  Loans
    appearing  as an exhibit to such  Pooling and Servicing Agreement is correct
    in all  material  respects  at  the date  or  dates  respecting  which  such
    information is furnished as specified therein;

        (ii)  immediately prior to  the transfer and  assignment contemplated by
    the Pooling and Servicing Agreement, the Seller is 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 related Mortgaged Property, 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 Mortgaged Property  is
    a  condominium unit, any  lien for common charges  permitted by statute; and
    any security agreement, chattel mortgage or equivalent document related  to,
    and  delivered to the Trustee with, any Mortgage establishes in the Seller a
    valid first lien on the property  described therein and the Seller has  full
    right to sell and assign the same to the Trustee;

        (iv)  neither the  Seller nor  any prior holder  of the  Mortgage or the
    related Mortgage Note  has modified  the Mortgage in  any material  respect;
    satisfied,  cancelled or subordinated  the Mortgage or  the related Mortgage
    Note in whole or in part; or released the Mortgaged Property in whole or  in
    part

                                       18
<PAGE>
    from  the  lien of  the  Mortgage; or  executed  any instrument  of release,
    cancellation, modification or satisfaction, except in each case as reflected
    in a  document delivered  by the  Seller to  the Trustee  together with  the
    related Mortgage;

        (v)  all taxes, governmental assessments, insurance premiums, and water,
    sewer and municipal charges previously due  and owing have been paid, or  an
    escrow  of funds in  an amount sufficient  to pay for  every such item which
    remains unpaid has been established to the extent permitted by law; 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
    Buy-Down  Loan or Subsidy  Loan arrangement), for the  payment of any amount
    required by the Mortgage, except for interest accruing from the date of  the
    related Mortgage Note or date of disbursement of the Mortgage Loan proceeds,
    whichever is later, to the date which precedes by 30 days the first Due Date
    under the related Mortgage Note;

        (vi)  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 and the Mortgaged Property is undamaged by water, fire,  earthquake
    or  earth movement, windstorm, flood, tornado or similar casualty (excluding
    casualty from the presence of  hazardous wastes or hazardous substances,  as
    to  which the Seller makes no representation), 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;

        (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
    Trustee by the Seller;

        (viii) except for Mortgage Loans secured by shares in cooperatives,  the
    Mortgaged  Property consists  of a  fee simple  or leasehold  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 Property
    (unless insured against under the applicable 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) 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;

        (x) 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;

        (xi) 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;

        (xii) 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;

                                       19
<PAGE>
        (xiii) 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;

        (xiv)  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 date  of  the  Pooling and
    Servicing Agreement;

        (xv) 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 ALTA 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 Trustee  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 Trustee and 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;

        (xvi) 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;

        (xvii)  to  the best  of the  Seller's knowledge,  there is  no default,
    breach, violation or event  of acceleration existing  under any Mortgage  or
    the    related   Mortgage    Note   and    no   event    which,   with   the

                                       20
<PAGE>
    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; and the Seller has  not waived any default, breach,  violation
    or  event of acceleration;  no foreclosure action is  threatened or has been
    commenced with respect to the Mortgage Loan;

        (xviii) 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  such 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;

        (xix) 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;

        (xx) 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;

        (xxi) to the best of the Seller's knowledge, no mortgagor is a debtor in
    any state or federal bankruptcy or insolvency proceeding;

        (xxii)  each  Mortgaged Property  is located  in  the United  States and
    consists of a one- to four-unit single family residential property which may
    include a detached home, townhouse, condominium unit, unit in a planned unit
    development or a leasehold interest with respect to any of the foregoing or,
    in the case of Mortgage Loans  secured by shares of cooperatives, leases  or
    occupancy agreements;

        (xxiii) 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

        (xxiv)  with respect to  each Buy-Down Loan, the  funds deposited in the
    Buy-Down Fund, if any, will be sufficient, together with interest thereon at
    the rate  customarily  received by  the  Seller on  such  funds,  compounded
    monthly,  and adding the  amounts required to  be paid by  the mortgagor, to
    make the scheduled payments stated in the Mortgage Note for the term of  the
    buy-down agreement.

    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 or  with respect to  the absence  or
effect  of  fraud in  the  origination of  any Mortgage  Loan,  and any  loss or
liability resulting  from  the presence  or  effect of  such  hazardous  wastes,
hazardous  substances or fraud  will be borne  solely by Certificateholders. See
"Certain Legal  Aspects  of the  Mortgage  Loans--Environmental  Considerations"
below.

    See  "The Trust  Estates--Mortgage Loans" for  a description  of the limited
remedies available in connection with breaches of the foregoing  representations
and warranties.

  OPTIONAL REPURCHASES

    The Seller may, at its option, repurchase any defaulted Mortgage Loan if, in
the  Seller's judgment,  the related default  is not  likely to be  cured by the
borrower, at a price equal to the unpaid principal balance thereof plus  accrued
interest thereon and under the conditions set forth in the applicable Prospectus
Supplement.

                                       21
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

GENERAL

    Each  Series  of  Certificates will  be  issued  pursuant to  a  Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement") between the  Seller,
the  Servicer, and  the Trustee named  in the  applicable Prospectus Supplement.
Each Pooling and Servicing Agreement  will contain substantially the same  terms
and  conditions, except  for revisions of  defined terms  and certain provisions
regarding distributions to Certificateholders, credit support and other  similar
matters.  Illustrative forms of Pooling and  Servicing Agreement have been filed
as exhibits to the  Registration Statement of which  this Prospectus is a  part.
The  following summaries describe certain  provisions common to the Certificates
and to each Pooling and Servicing Agreement. The summaries do not purport to  be
complete  and are subject to,  and are qualified in  their entirety by reference
to, all of the provisions of the Pooling and Servicing Agreement for each Series
of Certificates and  the applicable Prospectus  Supplement. Wherever  particular
sections  or defined terms  of the Pooling and  Servicing Agreement are referred
to, such sections or defined terms are thereby incorporated herein by  reference
from  the forms  of Pooling  and Servicing  Agreement filed  as exhibits  to the
Registration Statement.

    Each Series  of  Certificates  will represent  ownership  interests  in  the
related  Trust Estate. An election  may be made to treat  the Trust Estate (or a
segregated pool of assets therein) with respect to a Series of Certificates as a
REMIC. If such  an election is  made, such Series  will consist of  one or  more
Classes  of  Certificates that  will  represent "regular  interests"  within the
meaning of Code Section 860G(a)(1) (such Class or Classes collectively  referred
to as the "Regular Certificates") and one Class or Subclass of Certificates with
respect to each REMIC that will be designated as "residual interests" within the
meaning  of Code  Section 860G(a)(2) (the  "Residual Certificates") representing
the right to receive distributions as specified in the Prospectus Supplement for
such Series. See "Certain Federal Income Tax Consequences" herein.

    The Seller may sell certain Classes  or Subclasses of the Certificates of  a
Series, including one or more Classes of Subordinated Certificates, in privately
negotiated  transactions  exempt  from registration  under  the  Securities Act.
Alternatively, if  so specified  in  a Prospectus  Supplement relating  to  such
Subordinated  Certificates,  the Seller  may offer  one or  more Classes  of the
Subordinated Certificates  of a  Series by  means of  this Prospectus  and  such
Prospectus Supplement.

    Unless  otherwise  specified in  the  applicable Prospectus  Supplement with
respect to a Series of Certificates, each Certificate offered hereby and by  the
applicable  Prospectus Supplement will  be issued in  fully registered form. The
Certificates of  a  Series  offered  hereby  and  by  means  of  the  applicable
Prospectus  Supplements will be  transferable and exchangeable  at the office or
agency maintained by the Trustee or such other entity for such purpose set forth
in the related  Prospectus Supplement. No  service charge will  be made for  any
transfer  or exchange of Certificates, but the  Trustee or such other entity may
require payment  of a  sum sufficient  to cover  any tax  or other  governmental
charge  in  connection with  such transfer  or  exchange. In  the event  that an
election is made  to treat  the Trust  Estate (or  a segregated  pool of  assets
therein)  as a REMIC, no  legal or beneficial interest in  all or any portion of
the "residual interest" thereof  may be transferred without  the receipt by  the
transferor  of an affidavit signed by the transferee stating that the transferee
is not a disqualified organization within the meaning of Code Section 860E(e) or
an agent (including  a broker, nominee,  or middleman) thereof  or a  Book-Entry
Nominee    (as   defined    herein).   See    "Certain   Federal    Income   Tax
Consequences--Federal Income Tax Consequences for REMIC Certificates--  Taxation
of  Residual  Certificates--Tax-Related  Restrictions  on  Transfer  of Residual
Certificates." In the  event that an  election is  not made to  treat the  Trust
Estate  (or a  segregated pool  of assets therein)  as a  REMIC, no Subordinated
Certificate may  be transferred  unless an  appropriate ruling  of the  Internal
Revenue  Service  or opinion  of  counsel is  obtained  to the  effect  that the
transfer will not result in the  arrangement contemplated under the Pooling  and
Servicing  Agreement being  treated as an  association taxable  as a corporation
under the Code.

                                       22
<PAGE>
    Unless  otherwise  specified  in   the  applicable  Prospectus   Supplement,
distributions  to  Certificateholders  of  all  Series  (other  than  the  final
distribution in retirement of the Certificates) will be made by check mailed  to
the  address of  the person  entitled thereto as  it appears  on the certificate
register, except that, with  respect to any holder  of a Certificate  evidencing
not  less  than  a certain  minimum  denomination  set forth  in  the applicable
Prospectus  Supplement,  distributions  will  be   made  by  wire  transfer   in
immediately  available funds,  provided that the  Servicer, or  the Paying Agent
acting on behalf  of the Servicer,  shall have been  furnished with  appropriate
wiring  instructions  not less  than three  business days  prior to  the related
Distribution Date. The final distribution in retirement of Certificates will  be
made  only upon presentation and surrender of  the Certificates at the office or
agency maintained by the Trustee or other entity for such purpose, as  specified
in the final distribution notice to Certificateholders.

    A  Series of Certificates  will consist of  one or more  Classes of Standard
Certificates  or  Stripped  Certificates  (referred  to  hereinafter   sometimes
collectively as "Percentage Certificates") or two or more Classes of Multi-Class
Certificates (each as described below).

PERCENTAGE CERTIFICATES

    Each  Series of Percentage  Certificates may include one  or more Classes of
Standard Certificates  or  Stripped Certificates,  any  Class of  which  may  be
divided  into two  or more Subclasses.  The Standard Certificates  of each Class
will evidence  fractional  undivided  interests  in all  of  the  principal  and
interest  (to the  extent of  the Net  Mortgage Interest  Rate) payments  on the
Mortgage Loans comprising the Trust Estate  related to such Series. Each  holder
of  a  Standard  Certificate  of  a  Class  will  be  entitled  to  receive  its
Certificate's percentage interest of the portion of the Pool Distribution Amount
(as defined below)  allocated to  such Class.  The percentage  interest of  each
Standard  Certificate will be  equal to the percentage  obtained by dividing the
aggregate unpaid principal  balance of  the Mortgage Loans  represented by  such
Standard  Certificate as of  the Cut-Off Date by  the aggregate unpaid principal
balance of the Mortgage  Loans represented by all  the Standard Certificates  of
the same Class as of the Cut-Off Date.

    The  Stripped Certificates of each  Class will evidence fractional undivided
interests in specified portions of the principal and/or interest payments on the
Mortgage Loans comprising the Trust Estate  related to such Series. The  holders
of the Stripped Certificates of each Class will be entitled to receive a portion
(which  may be zero) as specified in the applicable Prospectus Supplement of the
principal distributions comprising the Pool  Distribution Amount, and a  portion
(which  may be zero) as specified in the applicable Prospectus Supplement of the
interest  distributions  comprising  the   Pool  Distribution  Amount  on   each
Distribution Date.

    In  the case of  Classes of Stripped  Certificates representing interests in
interest distributions on the Mortgage Loans and not in principal  distributions
on  the  Mortgage  Loans,  such Certificates  will  be  denominated  in notional
amounts. The aggregate original notional amount for a Class of such Certificates
will be equal to the aggregate unpaid principal balance (or a specified  portion
thereof)  of  the  Mortgage  Loans  as of  the  Cut-Off  Date  specified  in the
applicable Prospectus  Supplement. The  notional amount  of each  such  Stripped
Certificate  will  be used  to  calculate the  holder's  pro rata  share  of the
interest distributions on the Mortgage Loans allocated to that Class and for the
determination of  certain other  rights of  holders of  such Class  of  Stripped
Certificates  and will not represent an interest  in, or entitle any such holder
to any distribution with respect to, any principal distributions on the Mortgage
Loans. Each such Certificate's  pro rata share of  the interest distribution  on
the  Mortgage Loans on each Distribution  Date will be calculated by multiplying
the interest distributions  on the Mortgage  Loans allocated to  its Class by  a
fraction,  the  numerator  of which  is  the  original notional  amount  of such
Stripped Certificate  and the  denominator of  which is  the aggregate  original
notional amount of all the Stripped Certificates of its Class.

    The  interest of a Class of Percentage Certificates representing an interest
in a Trust Estate (or a segregated pool of assets therein) with respect to which
an election to be  treated as a REMIC  has been made may  be fixed as  described
above  or may  vary over  time as  a result  of prepayments  received and losses
realized on the underlying Mortgage  Loans. A Series of Percentage  Certificates
comprised  of Classes whose percentage interests in the Trust Estate may vary is
referred to herein as a Series of "Shifting

                                       23
<PAGE>
Interest Certificates." Distributions  on, and  subordination arrangements  with
respect  to,  Shifting  Interest  Certificates  are  discussed  below  under the
headings  "Description   of   the  Certificates--Distributions   to   Percentage
Certificateholders--Shifting Interest Certificates" and "Credit
Support--Subordination--Shifting Interest Certificates."

MULTI-CLASS CERTIFICATES

    Each  Series may  include two or  more Classes  of Multi-Class Certificates.
Each Multi-Class Certificate will be assigned a Stated Amount. The Stated Amount
may be based on an  amount of principal of the  underlying Mortgage Loans or  on
the  value of  an amount  of future  cash flows  from the  related Trust Estate,
without distinction as to principal and interest received on the Mortgage Loans.
The initial  Stated  Amount  of  each  Class  within  a  Series  of  Multi-Class
Certificates will be specified in the applicable Prospectus Supplement. Interest
on the Classes of Multi-Class Certificates will be paid at rates specified in or
determined as specified in the applicable Prospectus Supplement, and will accrue
in  the manner  specified therein. Each  Series of  Multi-Class Certificates may
include one or more Classes of Certificates on which interest accrues but is not
payable until such  time as  specified in the  applicable Prospectus  Supplement
("Compound  Interest Certificates"), and interest accrued on any such Class will
be added to the Stated Amount thereof in the manner described therein.

DISTRIBUTIONS TO PERCENTAGE CERTIFICATEHOLDERS

  CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES

    Except as otherwise specified in the applicable Prospectus Supplement, on or
about the  17th day  of each  month in  which a  Distribution Date  occurs  (the
"Determination  Date"), the Servicer will determine  the amount of the principal
and interest payments on the Mortgage Loans which will be distributed to holders
of each  Class  and  Subclass  of  Percentage  Certificates  on  the  succeeding
Distribution  Date. Such amounts will be distributed,  pro rata, to holders of a
Class or  Subclass  of Percentage  Certificates  (other than  Shifting  Interest
Certificates)  except, in the  case of Subordinated  Certificateholders, for any
amounts required to be paid to the holders of the related Senior Certificates or
deposited in the related Subordination Reserve Fund, if any. If the Certificates
of a Class include  two or more Subclasses,  the allocation of distributions  of
principal and interest among such Subclasses will be as specified in the related
Prospectus Supplement.

    CALCULATION  OF  DISTRIBUTABLE AMOUNTS.    On each  Determination  Date, the
Servicer  will   calculate  the   "Distributable  Amount"   for  the   following
Distribution  Date for each Class of Certificates. Unless otherwise specified in
the applicable Prospectus Supplement,  the Distributable Amount  for a Class  of
Senior  Certificates (a "Senior Class") of a  Series on a Distribution Date (the
"Senior Class Distributable Amount") will be an amount equal to the sum of:

         (i) the aggregate  undivided interest,  expressed as  a percentage  and
    specified   in  the  applicable  Prospectus  Supplement,  evidenced  by  all
    Certificates of such Senior Class (the "Senior Class Principal Portion") of:

           (a) all scheduled payments of principal on each outstanding  Mortgage
       Loan  that  became  due  on  the  Due  Date  immediately  preceding  such
       Distribution Date in  accordance with the  amortization schedules of  the
       related  Mortgage  Loans  (as adjusted  to  give effect  to  any previous
       prepayments), whether or not such payments were actually received by  the
       Servicer  (the aggregate of  such scheduled payments due  on any such Due
       Date being referred to herein as "Scheduled Principal"), and all  partial
       principal   prepayments  received  by  the   Servicer  on  or  after  the
       Determination Date  in  the  month  preceding  the  month  in  which  the
       Distribution  Date occurs (or after the Cut-Off  Date, in the case of the
       first Distribution Date) and prior to the Determination Date occurring in
       the month in which the Distribution Date occurs ("Curtailments");

           (b) all principal prepayments in full received by the Servicer during
       the month preceding the month in which such Distribution Date occurs; and

                                       24
<PAGE>
           (c)  the  unpaid principal  balance,  less any  amounts  with respect
       thereto constituting Late  Payments (as herein  defined) attributable  to
       principal,  and  less  any unreimbursed  Periodic  Advances  with respect
       thereto, of each  Mortgage Loan which  was repurchased by  the Seller  or
       purchased by the Servicer, as the case may be (as described in "The Trust
       Estates--Mortgage  Loans--Assignment of  Mortgage Loans  to the Trustee",
       "--Optional   Repurchases,"    and    "The    Pooling    and    Servicing
       Agreement--Termination;  Purchase of Certificates"), and of each Mortgage
       Loan in respect of which property was acquired, liquidated or foreclosed,
       and with respect to which  Liquidation Proceeds (as defined herein)  were
       received, during the month preceding the month in which such Distribution
       Date  occurs,  determined as  of  the date  each  such Mortgage  Loan was
       repurchased or purchased, as the case may be, or as of the date each such
       related property was acquired, liquidated or foreclosed, as the case  may
       be; and

        (ii)  interest  at  the  applicable Pass-Through  Rate  from  the second
    preceding Due Date to the  Due Date immediately preceding such  Distribution
    Date  on  the  Senior Class  Principal  Portion of  the  aggregate principal
    balance of  the  Mortgage Loans  as  of  the Cut-Off  Date,  less  scheduled
    amortization of principal thereon and any principal prepayments with respect
    thereto  through  the second  preceding Due  Date (the  "Scheduled Principal
    Balance"), whether  or  not  such  interest was  actually  received  by  the
    Servicer;  provided that interest attributable to the accrual of interest on
    any prepaid  Mortgage  Loan 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 ("Prepayment Interest
    Shortfall") is included only to the extent that funds for such purposes  are
    available out of the aggregate Servicing Fees; and

        (iii)  the sum of (a) the portion  that was included in the Senior Class
    Distributable Amount on  a prior  Distribution Date  of the  amount of  each
    scheduled  payment of principal and interest on  a Mortgage Loan not paid by
    the mortgagor  when  due, net  of  any unreimbursed  Periodic  Advance  with
    respect  thereto that was included in the Distributable Amount of each Class
    on a prior Distribution Date but  was not included in the Pool  Distribution
    Amount  until  the  current  Distribution Date  (such  net  amount,  a "Late
    Payment"), less the  aggregate amount, if  any, received by  the holders  of
    such  Senior  Certificates  on any  prior  Distribution Date  or  Dates with
    respect to such  Late Payment  from amounts otherwise  distributable to  the
    holders  of  Subordinated  Certificates  and  from  any  credit  enhancement
    available for the benefit of the Senior Certificateholders, and (b) interest
    on the amount set forth  in clause (a) above  at the Pass-Through Rate  from
    the  Distribution Date on which such Late  Payment was first included in the
    Distributable  Amount   for  such   Senior  Certificates   to  the   current
    Distribution  Date (the "Late Payment  Period"); provided that the foregoing
    amount will  be included  in  the Senior  Class  Distributable Amount  on  a
    Distribution  Date only to  the extent such  amount is included  in the Pool
    Distribution Amount with respect to such Distribution Date.

    Unless otherwise  specified in  the  applicable Prospectus  Supplement,  the
Distributable  Amount for a Class of Subordinated  Certificates of a Series on a
Distribution Date (the  "Subordinated Class  Distributable Amount")  will be  an
amount equal to the sum of:

         (i)  the aggregate  undivided interest,  expressed as  a percentage and
    specified  in  the  applicable  Prospectus  Supplement,  evidenced  by   all
    Subordinated Certificates (the "Subordinated Class Principal Portion") of:

           (a) all Scheduled Principal and all Curtailments;

           (b) all principal prepayments in full received by the Servicer during
       the month preceding the month in which such Distribution Date occurs; and

           (c)  the  unpaid principal  balance,  less any  amounts  with respect
       thereto constituting Late  Payments attributable to  principal, and  less
       any unreimbursed Periodic Advances with respect thereto, of each Mortgage
       Loan  which was repurchased  by the Seller or  purchased by the Servicer,

                                       25
<PAGE>
       and of each  Mortgage Loan  in respect  of which  property was  acquired,
       liquidated  or foreclosed, and with respect to which Liquidation Proceeds
       were received,  during  the  month  preceding the  month  in  which  such
       Distribution  Date occurs, determined  as of the  date each such Mortgage
       Loan was repurchased or purchased, as the case may be, or as of the  date
       each such related property was acquired, liquidated or foreclosed, as the
       case may be; and

        (ii)  interest  at  the  applicable Pass-Through  Rate  from  the second
    preceding Due Date to the  Due Date immediately preceding such  Distribution
    Date  on the Subordinated Class Principal Portion of the Scheduled Principal
    Balance of the Mortgage  Loans as of the  Determination Date preceding  such
    Distribution  Date, whether or not such  interest was actually received with
    respect to the Mortgage Loans;  provided that Prepayment Interest  Shortfall
    is  included only to the  extent that funds for  such purposes are available
    from the aggregate Servicing Fees; and

        (iii) the  sum  of  (a) each  Late  Payment  that was  included  in  the
    Subordinated  Class Distributable Amount  on a prior  Distribution Date plus
    the aggregate amount, if any,  received by the Senior Certificateholders  on
    any  prior Distribution Date or Dates with respect to such Late Payment from
    amounts  otherwise   available   for  distribution   to   the   Subordinated
    Certificateholders  on such  prior Distribution Date  or Dates,  or from the
    Subordination Reserve Fund and not attributable to the Initial Deposit,  and
    (b) interest on the amount set forth in clause (a) above at the Pass-Through
    Rate during the Late Payment Period; provided that the foregoing amount will
    be   included  in  the  Subordinated  Class  Distributable  Amount  on  such
    Distribution Date only  to the extent  such amount is  included in the  Pool
    Distribution Amount with respect to such Distribution Date.

    DETERMINATION  OF AMOUNTS TO BE DISTRIBUTED.   Unless otherwise specified in
the applicable  Prospectus  Supplement,  funds  available  for  distribution  to
Certificateholders  of a Series of Percentage  Certificates with respect to each
Distribution Date for such Series (the  "Pool Distribution Amount") will be  the
sum  of all  previously undistributed payments  or other receipts  on account of
principal (including principal prepayments and Liquidation Proceeds, if any) and
interest on or in respect of the related Mortgage Loans received by the Servicer
after the Cut-Off Date (except for amounts due on or prior to the Cut-Off Date),
or received by the Servicer  on or prior to the  Cut-Off Date but due after  the
Cut-Off  Date, in either case received on  or prior to the Determination Date in
the month in  which such Distribution  Date occurs, plus  all Periodic  Advances
made by the Servicer with respect to payments due to be received on the Mortgage
Loans  on  the Due  Date  preceding such  Distribution  Date, but  excluding the
following:

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

        (b) unreimbursed Periodic Advances  with respect to liquidated  Mortgage
    Loans;

        (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
    applicable Servicing Fee, as adjusted in respect of principal prepayments in
    full  as  described  in  "Servicing  of  the  Mortgage  Loans--Adjustment to
    Servicing Fee in Connection with Prepaid Mortgage Loans" below;

        (d)  all  amounts  representing  scheduled  payments  of  principal  and
    interest  due  after the  Due  Date occurring  in  the month  in  which such
    Distribution Date occurs;

        (e) all  principal  prepayments  in full  and  all  proceeds  (including
    Liquidation Proceeds) of any Mortgage Loans, or property acquired in respect
    thereof,  liquidated, foreclosed,  purchased or repurchased  pursuant to the
    applicable Pooling and  Servicing Agreement,  received on or  after the  Due
    Date  occurring in the month in which  such Distribution Date occurs and all
    Curtailments received by  the Servicer  on or after  the Determination  Date
    occurring  in  the month  in which  such Distribution  Date occurs,  and all
    related payments of interest on such amounts;

                                       26
<PAGE>
        (f)  that portion  of Liquidation Proceeds  which represents any  unpaid
    Servicing  Fee  to  which the  Servicer  is  entitled and  any  unpaid Fixed
    Retained Yield;

        (g) if an election has been made to treat the applicable Trust Estate as
    a REMIC, any Net Foreclosure Profits with respect to such Distribution Date.
    "Net Foreclosure Profits" with  respect to a Distribution  Date will be  the
    excess  of  (i)  the portion  of  aggregate net  Liquidation  Proceeds which
    represents the amount by  which aggregate profits  on Liquidated Loans  with
    respect  to  which  net  Liquidation Proceeds  exceed  the  unpaid principal
    balance thereof plus accrued interest thereon at the Mortgage Interest  Rate
    over  (ii) aggregate  realized losses  on Liquidated  Loans with  respect to
    which net Liquidation Proceeds  are less than  the unpaid principal  balance
    thereof plus accrued interest at the Mortgage Interest Rate.

        (h)  all  amounts  representing  certain  expenses  reimbursable  to the
    Servicer and other amounts  permitted to be withdrawn  by the Servicer  from
    the Certificate Account, in each case pursuant to the applicable Pooling and
    Servicing Agreement;

        (i)  all amounts in the nature of late fees, assumption fees, prepayment
    fees  and similar fees which the Servicer  is entitled to retain pursuant to
    the applicable Pooling and Servicing Agreement; and

        (j)   reinvestment  earnings on  payments  received in  respect  of  the
    Mortgage Loans.

    The Servicer will calculate the portion of the Distributable Amount for each
Class  of the Series that  is available to be paid  out of the Pool Distribution
Amount on such  date. The portion  so available  on a Distribution  Date to  the
Senior   Certificateholders   and   to   the   Subordinated   Certificateholders
(respectively, the "Senior Class Pro Rata Share" and the "Subordinated Class Pro
Rata Share")  will  be  the  amount  equal  to  the  product  of  (a)  the  Pool
Distribution  Amount for such date and (b)  a fraction the numerator of which is
the Distributable Amount  for such  Class on such  date and  the denominator  of
which is the sum of the Distributable Amounts for such Series on such date.

    On  each Distribution  Date for a  Series of  Percentage Certificates (other
than Shifting Interest Certificates), the holders of the Senior Certificates  of
such  Series will be entitled to receive the Senior Class Pro Rata Share of such
Class on such Distribution Date. In  addition, to the extent credit  enhancement
is  available on such  Distribution Date, the  Senior Certificateholders will be
entitled to receive the  amount by which the  Senior Class Distributable  Amount
plus   any  Senior  Class  Carryover  Shortfall   (as  defined  below)  on  such
Distribution Date exceeds the Senior Class  Pro Rata Share on such  Distribution
Date  (such excess  being referred to  herein as the  "Senior Class Shortfall").
Such credit  support  includes:  (a)  amounts  otherwise  distributable  to  the
Subordinated  Certificateholders on such Distribution Date and amounts available
for such  purpose in  the Subordination  Reserve Fund  as described  below;  (b)
amounts   held  in   the  Certificate   Account  for   future  distributions  to
Certificateholders;  and  (c)  amounts  available  under  any  form  of   credit
enhancement  (other  than subordination)  which is  specified in  the applicable
Prospectus Supplement.  See "Credit  Support"  below. The  manner in  which  any
available  credit support will  be allocated among Subclasses  of a Senior Class
will be set forth in the  applicable Prospectus Supplement. With respect to  any
Distribution  Date, the "Senior Class Carryover  Shortfall" means the excess, if
any, of (a) the amount the Senior Certificateholders were entitled to receive on
the prior  Distribution  Date  less the  amount  the  Senior  Certificateholders
received  on such prior Distribution Date, together with interest thereon at the
Pass-Through Rate of such Senior Class from such prior Distribution Date through
the current Distribution Date, over (b)  the portion of the amount specified  in
clause (a) constituting Late Payments, together with interest on such portion at
the  applicable Pass-Through Rate from such  prior Distribution Date through the
current Distribution Date, to the extent such Late Payments and interest thereon
are included  in  the Pool  Distribution  Amount  with respect  to  the  current
Distribution Date.

    With  respect to  a Series of  Percentage Certificates  (other than Shifting
Interest Certificates) including a Class of Subordinated Certificates, once  the
Subordinated  Amount is  reduced to zero,  any remaining  Senior Class Shortfall
with respect to a  Class of Senior  Certificates will cease  to be payable  from
amounts otherwise

                                       27
<PAGE>
distributable  to  the Subordinated  Certificateholders and  the amounts  in the
related Subordination Reserve  Fund, if  any, except  that the  portion of  such
Senior  Class Shortfall which is attributable to  the accrual of interest on the
Senior Class Carryover Shortfall (the  "Senior Class Shortfall Accruals")  shall
continue  to bear interest  at the applicable Pass-Through  Rate, and the Senior
Certificateholders shall continue to have a  preferential right to be paid  such
amounts   from   distributions   otherwise   available   to   the   Subordinated
Certificateholders  until  such  amount  (including  interest  thereon  at   the
applicable    Pass-Through    Rate)    is   paid    in    full.    See   "Credit
Support--Subordination" below.

    The Subordinated  Certificateholders  will be  entitled  to receive  on  any
Distribution Date an amount equal to the Subordinated Class Pro Rata Share less:
(a)  any amounts  required to  be distributed  to the  Senior Certificateholders
pursuant  to   the   subordination   of   the   rights   of   the   Subordinated
Certificateholders as described below; and (b) any amounts necessary to fund the
Subordination Reserve Fund as described below. See "Credit
Support--Subordination" below.

  SHIFTING INTEREST CERTIFICATES

    On  each Distribution Date  for a series  of Shifting Interest Certificates,
the Servicer will distribute on behalf of the Trustee or cause the Paying  Agent
to  distribute, as the case may be, to  the holders of record on the Record Date
of a Class of Senior Certificates, to the extent of the Pool Distribution Amount
with respect to  such Distribution Date  (as determined by  the Servicer on  the
related Determination Date in the same manner as described above with respect to
Percentage  Certificates other than Shifting Interest Certificates) and prior to
any distribution being made on the related Subordinated Certificates, an  amount
equal  to the  Senior Class Distribution  Amount. The  Senior Class Distribution
Amount will  (except  as  otherwise  set  forth  in  the  applicable  Prospectus
Supplement)  be calculated for  any Distribution Date  as the lesser  of (x) the
Pool Distribution Amount for such Distribution Date and (y) the sum of:

         (i) one month's interest  at the applicable  Pass-Through Rate on  such
    Class's  outstanding principal balance (less, if specified in the applicable
    Prospectus Supplement,  (a) the  amount by  which the  aggregate  Prepayment
    Interest Shortfall with respect to the preceding month exceeds the aggregate
    Servicing  Fees, in each case allocated to such Class on the basis set forth
    in the related Prospectus Supplement and/or (b) one month's interest at  the
    applicable  Net Mortgage Interest Rate on such Class's percentage, specified
    in the applicable Prospectus Supplement, of the Scheduled Principal  Balance
    of  each Special Hazard  Mortgage Loan (as defined  below) covered by clause
    (iv) below);

        (ii) if distribution of  the amount of  interest calculated pursuant  to
    clause (i) above on any prior Distribution Date was not made in full on such
    prior  Distribution Date, an amount equal  to (a) the difference between (x)
    the amount of interest which the  holders of such Class would have  received
    on  the prior Distribution Date if there had been sufficient funds available
    in  the  Certificate  Account  and  (y)  the  amount  of  interest  actually
    distributed  to such  holders on such  prior Distribution  Date (the "Unpaid
    Interest  Shortfall")  less   (b)  the  aggregate   amount  distributed   on
    Distribution  Dates subsequent to such  prior Distribution Date with respect
    to the Unpaid Interest Shortfall;

        (iii) such Class's percentage, calculated as provided in the  applicable
    Prospectus  Supplement, of  (a) all scheduled  payments of  principal due on
    each outstanding Mortgage Loan,  on the Due Date  occurring in the month  in
    which  the Distribution Date  occurs, (b) all  partial principal prepayments
    received by  the  Servicer in  reduction  of  the unpaid  principal  of  any
    Mortgage  Loan on or after the Determination Date in the month preceding the
    month in which the Distribution Date  occurs (or after the Cut-Off Date,  in
    the case of the first Distribution Date) and prior to the Determination Date
    occurring in the month in which the Distribution Date occurs, and (c) except
    for  Special  Hazard  Mortgage  Loans  covered  by  clause  (iv)  below, the
    Scheduled Principal  Balance  of  each  Mortgage  Loan  which,  during  such
    preceding month, (i) was the subject of a principal prepayment in full, (ii)
    became a liquidated Mortgage Loan, or (iii) was repurchased by the Seller or
    purchased  by the person  or persons specified  in the applicable Prospectus
    Supplement pursuant to the Pooling and Servicing Agreement; and

                                       28
<PAGE>
        (iv) such Class's specified percentage  of the net Liquidation  Proceeds
    from  any Mortgage  Loan that became  a Special Hazard  Mortgage Loan during
    such preceding month (but  only if the Special  Hazard Termination Date  (as
    defined below) has occurred);

provided  that, if such Distribution Date falls  on or after the Cross-Over Date
(i.e., the date on which the amount of principal payments on the Mortgage  Loans
to  which the holders of the  related Subordinated Certificates are entitled has
been reduced to zero as a result of the allocation of losses to the Subordinated
Certificates), then the Senior Class Distribution Amount will instead equal  the
lesser of (x) the Pool Distribution Amount and (y) the sum of the items referred
to  above plus the amount by which such Class's outstanding principal balance as
of such Distribution  Date exceeds the  Pool Scheduled Principal  Balance as  of
such  Distribution  Date.  The  Pool  Scheduled  Principal  Balance  as  of  any
Distribution Date is the  aggregate of the Scheduled  Principal Balances of  all
Mortgage  Loans in a Trust Estate that were  outstanding on the first day of the
month prior  to  the month  in  which such  Distribution  Date falls.  The  Pool
Scheduled  Principal  Balance  is  determined  after  taking  into  account  all
Curtailments applied by the Servicer on such first day of the month prior to the
month in  which  such  Distribution  Date falls.  Under  its  current  servicing
practices,  Curtailments received  in any month  are applied by  the Servicer in
reduction of the unpaid principal balance of the related Mortgage Loan as of the
first day of such month.

    If so provided in the applicable Prospectus Supplement, one or more  Classes
of  Senior  Certificates will  also  be entitled  to  receive, as  its  or their
specified percentage(s) referred  to in clauses  (y)(iii)(b) and  (y)(iii)(c)(i)
above,  all partial principal prepayments and  all principal prepayments in full
on the Mortgage Loans in the related Trust Estate under the circumstances or for
the period of time specified therein, which will have the effect of accelerating
the amortization  of the  Senior Certificates  while increasing  the  respective
interest evidenced by the Subordinated Certificates in the related Trust Estate.
Increasing  the respective interest of the Subordinated Certificates relative to
that of the Senior Certificates is intended to preserve the availability of  the
subordination provided by the Subordinated Certificates.

    If  the Special Hazard Termination Date would occur on any Distribution Date
under the circumstances  referred to in  "Credit Support--Subordination"  below,
the  Senior Class Distribution  Amount for each Class  of Senior Certificates of
such Series calculated  as set  forth in the  two preceding  paragraphs will  be
modified to the extent described in such section.

    Amounts distributed to a Class of Senior Certificates on a Distribution Date
will  be deemed to be applied first to  the payment of current interest, if any,
due on such Class (i.e., the amount calculated pursuant to clause (y)(i) of  the
third  preceding  paragraph),  second  to the  payment  of  any  Unpaid Interest
Shortfall (i.e.,  the  amount calculated  pursuant  to clause  (y)(ii)  of  such
paragraph)  and third  to the payment  of principal,  if any, due  on such Class
(i.e., the aggregate of the amounts calculated pursuant to clauses (y)(iii)  and
(y)(iv) of such paragraph).

    As  indicated above, in the  event that the Pool  Distribution Amount on any
Distribution Date is  not sufficient to  make the full  distribution of  current
interest  to the holders of a Class  of Senior Certificates entitled to payments
of interest, the  difference between the  amount of current  interest which  the
holders of such Class would have received on such Distribution Date if there had
been  sufficient funds  available and  the amount  actually distributed  will be
added to the amount of interest which the holders of such Class are entitled  to
receive  on  the  next  Distribution Date.  Unless  otherwise  specified  in the
applicable Prospectus Supplement, the amount  of any such interest shortfall  so
carried forward will not bear interest.

    If  the Pool Distribution Amount is insufficient on any Distribution Date to
make the full distribution of principal  due on a Class of Senior  Certificates,
the  percentage  of  principal  payments  to which  the  holders  of  the Senior
Certificates would be entitled on  the immediately succeeding Distribution  Date
will be increased. This increase will have the effect of reducing, as a relative
matter,  the respective interest of the holders of the Subordinated Certificates
in future  payments of  principal on  the related  Mortgage Loans.  If the  Pool
Distribution  Amount is not sufficient to make full distribution described above
to the holders of  all Classes of Senior  Certificates on any Distribution  Date
(assuming    that    more   than    one    Class   or    Subclass    of   Senior

                                       29
<PAGE>
Certificates of a  Series has been  issued), unless otherwise  specified in  the
applicable  Prospectus Supplement,  the holders of  each such  Class or Subclass
will share  in the  funds actually  available in  proportion to  the  respective
amounts  that  each such  Class or  Subclass  would have  received had  the Pool
Distribution Amount been sufficient  to make the  full distribution of  interest
and principal due to each such Class or Subclass.

    Unless  otherwise  provided in  the related  Prospectus Supplement,  on each
Distribution Date the holders of  the related Subordinated Certificates will  be
entitled  to receive (in the amounts specified therein if there is more than one
Class of Subordinated Certificates), out of funds available for distribution  in
the  related  Certificate  Account on  such  date, all  amounts  remaining after
deduction of  the amounts  required to  be  distributed to  the holders  of  all
Classes of Senior Certificates of the same Series.

EXAMPLE OF DISTRIBUTION TO PERCENTAGE CERTIFICATEHOLDERS

    The  following  chart  sets  forth  an example  of  the  application  of the
foregoing provisions  to the  first two  months of  the related  Trust  Estate's
existence,  assuming the Certificates are issued in the month of January, with a
Distribution Date on the 25th of each month and a Determination Date on the 17th
of each month:

<TABLE>
<S>                               <C>
January 1(A)....................  Cut-Off Date.
January 2-January 31(B).........  The Servicer receives  any principal  prepayments in  full
                                  (including  prepayments due  to liquidation)  and interest
                                  thereon to date of prepayment.
January 31(C)...................  Record Date.
February 1-February 17(D).......  The Servicer receives scheduled payments of principal  and
                                  interest due on February 1.
February 17(E)..................  Determination Date.
February 25(F)..................  Distribution Date.
</TABLE>

- ------------------------
(A) The initial unpaid principal balance of the Mortgage Loans in a Trust Estate
    would be the aggregate unpaid principal balance of the Mortgage Loans at the
    close of business on January 1, after deducting principal payments due on or
    before  such date. Those principal  payments due on or  before January 1 and
    the related interest  payments, would not  be part of  the Trust Estate  and
    would be remitted by the Servicer to the Seller when received.

(B) Principal  prepayments in full received during this period would be credited
    to the Certificate  Account for  distribution to  Certificateholders on  the
    February  25 Distribution Date. When  a Mortgage Loan is  prepaid in full or
    liquidated or an insurance claim with respect to a Mortgage Loan is settled,
    interest on  the amount  prepaid, liquidated  or received  in settlement  is
    collected  only from the last scheduled Due  Date to the date of prepayment,
    liquidation or settlement. In addition, when  a Mortgage Loan is prepaid  in
    part  and  such payment  is applied  as of  a  date other  than a  Due Date,
    interest is charged on such payment only to the date applied. To the  extent
    funds  are available from the aggregate Servicing Fees relating to mortgagor
    payments or  other  recoveries  distributed  to  Certificateholders  on  the
    related  Distribution Date, the Servicer would make an additional payment to
    Certificateholders with respect to any Mortgage Loan that prepaid in full in
    January equal to the  amount of interest  on such Mortgage  Loan at the  Net
    Mortgage  Interest  Rate  for  such  Mortgage Loan  from  the  date  of such
    prepayment in full through January 31.

(C) Distributions in the month of February will be made to Certificateholders of
    record at the close of business on this date.

(D) Scheduled monthly payments  on the  Mortgage Loans  due on  February 1,  and
    partial  principal prepayments received by the  Servicer in reduction of the
    unpaid principal balance of any Mortgage Loan prior to February 17, will  be
    deposited in the Certificate Account as received by the Servicer and will be
    distributed  to  Certificateholders on  the  February 25  Distribution Date.
    Principal prepayments  in  full,  liquidation  proceeds  and  proceeds  with
    respect  to the repurchase or purchase of any of the Mortgage Loans, in each
    case received during this period, and partial principal prepayments received
    on or after

                                         (FOOTNOTES CONTINUED ON FOLLOWING PAGE)

                                       30
<PAGE>
    Succeeding monthly periods  follow the  pattern of (B)  through (F),  except
that the period in (B) begins on the first of the month.

DISTRIBUTIONS TO MULTI-CLASS CERTIFICATEHOLDERS

    The following description of distributions to Multi-Class Certificateholders
is  one  example of  how such  distributions may  be determined.  The Prospectus
Supplement  for  a  Series  may  provide   for  a  different  manner  in   which
distributions  to  Multi-Class Certificateholders  will  be determined  for such
Series so long as such Multi-Class  Certificates are rated upon issuance in  one
of the two highest rating categories by at least one Rating Agency.

    Except  as  otherwise set  forth  in the  applicable  Prospectus Supplement,
distributions of interest and distributions in reduction of the Stated Amount of
Multi-Class Certificates  will be  made from  the Pool  Distribution Amount  (as
determined  by the Servicer on the related Determination Date in the same manner
as described above with  respect to Series of  Percentage Certificates) on  each
Distribution  Date for such Series to the holders of each Class then entitled to
receive such distributions until the aggregate amount of such distributions have
reduced  the  Stated  Amount  of  each  such  Class  of  Certificates  to  zero.
Distributions  in reduction of Stated Amount will be allocated among the Classes
of such  Certificates  in the  manner  specified in  the  applicable  Prospectus
Supplement.  Unless otherwise specified in the applicable Prospectus Supplement,
all distributions in reduction  of the Stated Amount  of a Class of  Multi-Class
Certificates will be made pro rata among the Certificates of such Class.

    Unless otherwise specified in the Prospectus Supplement relating to a Series
of  Certificates, the aggregate amount that  will be distributed in reduction of
Stated Amount to holders of Multi-Class  Certificates of a Series then  entitled
thereto on any Distribution Date for such Series will equal, to the extent funds
are  available, the sum  of (i) the  Multi-Class Certificate Distribution Amount
(as defined herein)  and (ii)  if and  to the  extent specified  in the  related
Prospectus Supplement, the applicable percentage of the Spread specified in such
Prospectus Supplement.

- --------------------------------------------------------------------------------
(FOOTNOTES CONTINUED FROM PRECEDING PAGE)
    February  17, will be deposited  in the Certificate Account  but will not be
    distributed to  Certificateholders on  the  February 25  Distribution  Date.
    Instead,  such  amounts  will be  credited  to the  Certificate  Account for
    distribution to Certificateholders on the March 25 Distribution Date.

(E) As of the close of business on February 17, the Servicer will determine  the
    amounts of Periodic Advances and the amounts of principal and interest which
    will  be distributed to the Certificateholders, including scheduled payments
    due on or before February 1 which  have been received on or before  February
    17,  partial principal prepayments received by  the Servicer in reduction of
    the unpaid principal balance of any  Mortgage Loan prior to February 17  and
    principal  prepayments  in  full, liquidation  proceeds,  and  proceeds with
    respect to the repurchase or purchase of any of the Mortgage Loans, received
    during the  period commencing  January  2 and  ending  on January  31.  With
    respect  to  each Series  of  Percentage Certificates,  other  than Shifting
    Interest Certificates, the Servicer will calculate the Distributable  Amount
    and   the  Pro  Rata  Share  for   each  Class,  and  the  amount  otherwise
    distributable to the Subordinated Class,  together with amounts, if any,  in
    the  Subordination Reserve  Fund, will  be available,  to the  extent of the
    Subordinated Amount,  to increase  the amount  distributable to  the  Senior
    Class  or  Classes up  to  the Senior  Class  Shortfall in  respect  of such
    Classes. With respect to each Series of Shifting Interest Certificates,  the
    Servicer will calculate the Senior Class Distribution Amount for each Senior
    Class and will determine the percentage interests of each Senior Class to be
    used  in connection with calculating  Senior Class Distribution Amounts with
    respect to the March 25 Distribution Date. If applicable, the Servicer  will
    calculate  the  amounts  payable in  respect  of  any other  form  of credit
    enhancement.

(F) Unless otherwise  so specified  in the  related Prospectus  Supplement,  the
    Servicer  or the Paying Agent  will make distributions to Certificateholders
    on the 25th day of each month, or if such 25th day is not a business day, on
    the next business day.

                                       31
<PAGE>
    Unless otherwise  specified in  the  applicable Prospectus  Supplement,  the
"Multi-Class  Certificate Distribution  Amount" with  respect to  a Distribution
Date for a Series of Multi-Class Certificates will equal the amount, if any,  by
which  the Stated Amount  of the Multi-Class Certificates  of such Series (after
taking into account the amount of interest  to be added to the Stated Amount  of
any Class of Compound Interest Certificates on such Distribution Date and before
giving  effect  to  any distributions  in  reduction  of Stated  Amount  on such
Distribution Date) exceeds the  Pool Value (as defined  herein) of the  Mortgage
Loans  included in the Trust Estate for such  Series as of the end of the period
(a "Due Period") specified in the related Prospectus Supplement. For purposes of
determining the Multi-Class  Certificate Distribution Amount  with respect to  a
Distribution  Date for a  Series of Certificates  having one or  more Classes of
Multi-Class Certificates, the Pool Value of  the Mortgage Loans included in  the
Trust  Estate for  such Certificates  will be reduced  to take  into account all
distributions thereon received by the Trustee during the applicable Due Period.

    Unless otherwise specified in the applicable Prospectus Supplement, "Spread"
with respect to  a Distribution Date  for a Series  of Multi-Class  Certificates
will  be the excess of (a) the sum of (i) all payments of principal and interest
received on the related Mortgage Loans (net of the Fixed Retained Yield, if any,
and the applicable Servicing Fee with respect to such Mortgage Loans) in the Due
Period applicable to such Distribution  Date and, in the  case of the first  Due
Period,  any amount deposited  by the Seller  in the Certificate  Account on the
Closing Date, (ii) income  from reinvestment thereof, if  any, and (iii) to  the
extent  specified in  the applicable Prospectus  Supplement, the  amount of cash
withdrawn from any  reserve fund  or available under  any other  form of  credit
enhancement for such Series, over (b) the sum of (i) all interest distributed on
the  Multi-Class Certificates of such Series on such Distribution Date, (ii) the
Multi-Class Certificate Distribution Amount for such Series with respect to such
Distribution Date, (iii) if applicable to such Series, any Special Distributions
(as described  below) in  reduction  of the  Stated  Amount of  the  Multi-Class
Certificates  of such Series made since the preceding Distribution Date for such
Series (or since the Closing Date in the case of the first Distribution Date for
such Series),  including  any accrued  interest  distributed with  such  Special
Distributions,  (iv) all administrative and other expenses relating to the Trust
Estate payable during  the Due  Period preceding such  Distribution Date,  other
than such expenses which are payable by the Servicer, and any amount required to
be  deposited  into any  reserve fund  from funds  allocable to  the Multi-Class
Certificates in the Certificate Account. Reinvestment income on any reserve fund
will not be included in Spread except to the extent that reinvestment income  is
taken into account in calculating the initial amount required to be deposited in
such reserve fund, if any.

  VALUATION OF MORTGAGE LOANS

    If   specified  in  the  Prospectus  Supplement  relating  to  a  series  of
Multi-Class Certificates, for purposes of  establishing the principal amount  of
Mortgage  Loans that will  be included in  a Trust Estate  for such Series, each
Mortgage Loan to be included  in such Trust Estate  will be assigned an  initial
"Pool   Value."  Unless   otherwise  specified  in   the  applicable  Prospectus
Supplement, the Pool  Value of  each Mortgage  Loan in  the Trust  Estate for  a
Series  is the Stated  Amount of Multi-Class Certificates  of such Series which,
based upon  certain  assumptions  and  regardless of  any  prepayments  on  such
Mortgage  Loans, can  be supported  by the  scheduled payments  of principal and
interest on  such  Mortgage Loans  (net  of the  Fixed  Retained Yield  on  such
Mortgage  Loans,  if  any,  and the  applicable  Servicing  Fee),  together with
reinvestment earnings thereon, if any, at the Assumed Reinvestment Rate for  the
period  specified in the related Prospectus  Supplement and amounts available to
be withdrawn  (if applicable)  from any  reserve fund  for such  Series, all  as
specified in the applicable Prospectus Supplement. In calculating the Pool Value
of  a Mortgage Loan included  in the Trust Estate,  future distributions on such
Mortgage Loan will be  determined based on scheduled  payments on such  Mortgage
Loan.  Any similar  Mortgage Loans  may be  aggregated into  one or  more groups
(each, a "Pool Value Group"), each of  which will be assigned an aggregate  Pool
Value  calculated  as  if  all  such Mortgage  Loans  in  the  Pool  Value Group
constituted a single  mortgage loan  having the  highest mortgage  rate and  the
longest  maturity of any such mortgage loan for such Pool Value Group. There are
a number of alternative means of determining  the Pool Value of a Mortgage  Loan
or Pool Value

                                       32
<PAGE>
Group,  including determinations  based on the  discounted present  value of the
remaining  scheduled   payments   of   principal  and   interest   thereon   and
determinations  based on  the relationship  between the  Mortgage Interest Rates
borne thereby and  the Interest  Rates of  the Multi-Class  Certificates of  the
related  Series. The  Prospectus Supplement  for each  Series will  describe the
method or methods (and related assumptions) used to determine the Pool Values of
the Mortgage Loans or the  Pool Value Groups for such  Series. In any event,  on
each  Distribution Date, after  making the distributions  in reduction of Stated
Amount on  such Distribution  Date, the  aggregate  of the  Pool Values  of  all
Mortgage  Loans and all the Pool Value Groups included in the Trust Estate for a
Series of Certificates will be at least equal to the aggregate Stated Amount  of
the Multi-Class Certificates of such Series.

    The  "Assumed Reinvestment  Rate" for  a Series  of Multi-Class Certificates
will be  the highest  rate permitted  by the  Rating Agency  or Rating  Agencies
rating  such Series of Multi-Class Certificates or  a rate insured by means of a
surety bond, guaranteed investment contract or similar arrangement  satisfactory
to such Rating Agency or Rating Agencies. If the Assumed Reinvestment Rate is so
insured,  the related  Prospectus Supplement  will set  forth the  terms of such
arrangement.

  SPECIAL DISTRIBUTIONS

    To the extent specified in the Prospectus Supplement relating to a Series of
Multi-Class Certificates which have other  than monthly Distribution Dates,  any
such  Classes  having  Stated  Amounts  may  receive  special  distributions  in
reduction of Stated Amount, together with accrued interest on the amount of such
reduction ("Special Distributions") in any month, other than a month in which  a
Distribution  Date  occurs, if,  as  a result  of  principal prepayments  on the
Mortgage Loans  in the  related  Trust Estate  and/or reinvestment  yields  then
available,  the  Trustee  determines,  based  on  assumptions  specified  in the
applicable Pooling and Servicing Agreement, that the amount of cash  anticipated
to  be available on the next Distribution Date for such Series to be distributed
to the holders of such Multi-Class Certificates may be less than the sum of  (i)
the  interest scheduled to be distributed to such holders and (ii) the amount to
be distributed in reduction of Stated Amount of such Multi-Class Certificates on
such Distribution Date. Any such Special Distributions will be made in the  same
priority and manner as distributions in reduction of Stated Amount would be made
on the next Distribution Date.

    To  the extent specified  in the related Prospectus  Supplement, one or more
Classes of Certificates of a Series  of Multi-Class Certificates may be  subject
to special distributions in reduction of the Stated Amount thereof at the option
of  the  holders of  such  Certificates, or  to  mandatory distributions  by the
Servicer. Any such distributions with respect  to a Series will be described  in
the applicable Prospectus Supplement and will be on such terms and conditions as
described  therein and specified in the Pooling and Servicing Agreement for such
Series.

  LAST SCHEDULED DISTRIBUTION DATE

    The "Last  Scheduled  Distribution  Date"  for  each  Class  of  Multi-Class
Certificates  of a Series having  a Stated Amount, to  the extent Last Scheduled
Distribution Dates are specified in the applicable Prospectus Supplement, is the
latest date on  which (based upon  the assumptions set  forth in the  applicable
Prospectus Supplement) the Stated Amount of such Class is expected to be reduced
to  zero. Since the rate of distributions  in reduction of Stated Amount of each
such Class of Multi-Class Certificates will depend upon, among other things, the
rate of payment (including prepayments) of  the principal of the Mortgage  Loans
in  the Trust Estate for such Series,  the actual last Distribution Date for any
such  Class  could   occur  significantly  earlier   than  its  Last   Scheduled
Distribution  Date. To  the extent  of any  delays in  receipt of  any payments,
insurance proceeds or liquidation  proceeds with respect  to the Mortgage  Loans
included  in any  Trust Estate,  the last Distribution  Date for  any such Class
could occur  later  than its  Last  Scheduled  Distribution Date.  The  rate  of
payments  on  the  Mortgage  Loans  in  the  Trust  Estate  for  any  Series  of
Certificates will depend upon  their particular characteristics,  as well as  on
the  prevailing level  of interest  rates from time  to time  and other economic
factors, and no assurance can be given as to the actual prepayment experience of
the Mortgage Loans. See "Prepayment and Yield Considerations" below.

                                       33
<PAGE>
                                 CREDIT SUPPORT

SUBORDINATION

  CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES

    If so  specified  in the  Prospectus  Supplement  relating to  a  Series  of
Certificates,  other than a Series of Shifting Interest Certificates, the rights
of the holders of a Class of Subordinated Certificates to receive  distributions
will  be  subordinated  to  the rights  of  the  holders of  a  Class  of Senior
Certificates, to  the  extent  of  the Subordinated  Amount  specified  in  such
Prospectus  Supplement. The  Subordinated Amount  will be  reduced by  an amount
equal to  Aggregate Losses  and will  be further  reduced in  accordance with  a
schedule  described in the applicable Prospectus Supplement. Aggregate Losses as
defined in the applicable Pooling and  Servicing Agreement for any given  period
will  equal the aggregate amount of delinquencies, losses and other deficiencies
("Payment Deficiencies") in  the amounts  due to  the Senior  Certificateholders
paid or borne by the Subordinated Certificateholders (but excluding any payments
of  Senior Class  Shortfall Accruals  or interest  thereon) during  such period,
whether  such  aggregate  amount  results   by  way  of  withdrawals  from   the
Subordination  Reserve Fund (including, prior to  the time that the Subordinated
Amount is reduced to  zero, any such withdrawal  of amounts attributable to  the
Initial  Deposit, if any), reductions in  amounts that would otherwise have been
distributable to the Subordinated  Certificateholders on any Distribution  Date,
or  otherwise;  less  the  aggregate  amount  of  previous  Payment Deficiencies
recovered by  the related  Trust Estate  during such  period in  respect of  the
Mortgage  Loans giving  rise to  such previous  Payment Deficiencies, including,
without limitation, such  recoveries resulting  from the  receipt of  delinquent
principal  or  interest payments,  Liquidation  Proceeds and  insurance proceeds
(net, in  each case,  of any  applicable  Fixed Retained  Yield and  any  unpaid
Servicing  Fee to  which the Servicer  is entitled, foreclosure  costs and other
servicing costs, expenses and advances relating to such Mortgage Loans).

    The  protection   afforded  to   the   Senior  Certificateholders   by   the
subordination  feature described above will be effected both by the preferential
right, to the extent specified in the applicable Prospectus Supplement, of  such
Senior  Certificateholders  to  receive  current  distributions  on  the related
Mortgage Loans that would otherwise have been distributable to the  Subordinated
Certificateholders  and (unless otherwise specified in the applicable Prospectus
Supplement) by the establishment and maintenance of a Subordination Reserve Fund
for such  Series.  Unless  otherwise  specified  in  the  applicable  Prospectus
Supplement,  the Subordination  Reserve Fund  will not  be a  part of  the Trust
Estate. The Subordination Reserve Fund may  be funded initially with an  initial
deposit  by the  Seller (the "Initial  Deposit") in  an amount set  forth in the
applicable  Prospectus  Supplement.  Following  the  initial  issuance  of   the
Certificates of a Series and until the balance of the Subordination Reserve Fund
(without  taking into account the amount of the Initial Deposit) first equals or
exceeds the  Specified  Subordination Reserve  Fund  Balance set  forth  in  the
applicable   Prospectus  Supplement,  and  unless  otherwise  specified  in  the
applicable Prospectus Supplement,  the Servicer will  withhold all amounts  that
would  otherwise have been distributable  to the Subordinated Certificateholders
and deposit such amounts (less any  portions thereof required to be  distributed
to  Senior Certificateholders as  described below) in  the Subordination Reserve
Fund. The time necessary for the Subordination Reserve Fund of a Series to reach
the applicable  Specified Subordination  Reserve Fund  Balance for  such  Series
after  the initial issuance of  the Certificates, and the  period for which such
balance is  maintained, will  be affected  by the  delinquency, foreclosure  and
prepayment  experience of  the Mortgage  Loans in  the related  Trust Estate and
cannot be accurately  predicted. Unless  otherwise specified  in the  applicable
Prospectus  Supplement,  after  the  amount in  the  Subordination  Reserve Fund
(without taking into  account the amount  of the Initial  Deposit) for a  Series
first  equals  or exceeds  the applicable  Specified Subordination  Reserve Fund
Balance, the Servicer will withhold from the Subordinated Certificateholders and
will deposit in  the Subordination Reserve  Fund such portion  of the  principal
payments  on  the Mortgage  Loans  otherwise distributable  to  the Subordinated
Certificateholders as may  be necessary  to maintain  the Subordination  Reserve
Fund  (without taking  into account  the amount of  the Initial  Deposit) at the
Specified Subordination Reserve Fund Balance. The Prospectus Supplement for each
Series will set  forth the amount  of the Specified  Subordination Reserve  Fund
Balance  applicable  from time  to time  and the  extent, if  any, to  which the
Specified Subordination Reserve Fund Balance may be reduced.

                                       34
<PAGE>
    In no event  will the  Specified Subordination  Reserve Fund  Balance for  a
Series  ever be  required to  exceed the Subordinated  Amount. In  the event the
Subordination Reserve Fund is depleted before the Subordinated Amount is reduced
to zero,  the Senior  Certificateholders will  continue to  have a  preferential
right,  to  the extent  specified in  the  applicable Prospectus  Supplement, to
receive  current  distributions  of  amounts  that  would  otherwise  have  been
distributable  to the Subordinated Certificateholders to  the extent of the then
Subordinated Amount.

    After  the   Subordinated   Amount   is  reduced   to   zero,   the   Senior
Certificateholders   of  a  Series  will,  unless  otherwise  specified  in  the
applicable Prospectus  Supplement,  nonetheless  have a  preferential  right  to
receive  payment  of  Senior Class  Shortfall  Accruals and  interest  which has
accrued thereon from amounts that would otherwise have been distributable to the
Subordinated Certificateholders.  The Senior  Certificateholders will  otherwise
bear  their proportionate share  of any losses  realized on the  Trust Estate in
excess of the Subordinated Amount.

    Amounts held  from time  to time  in the  Subordination Reserve  Fund for  a
Series  will be held  for the benefit  of the Senior  Certificateholders of such
Series until withdrawn from the Subordination Reserve Fund as described below.

    If on  any Distribution  Date while  the Subordinated  Amount exceeds  zero,
there  is a Senior Class Shortfall,  the Senior Class Certificateholders will be
entitled to  receive from  current payments  on the  Mortgage Loans  that  would
otherwise  have been distributable to Subordinated Certificateholders the amount
of such Senior Class  Shortfall. If such current  payments are insufficient,  an
amount  equal  to  the  lesser of:  (i)  the  entire amount  on  deposit  in the
Subordination Reserve  Fund  available for  such  purpose; or  (ii)  the  amount
necessary  to  cover  the Senior  Class  Shortfall  will be  withdrawn  from the
Subordination Reserve Fund. Amounts representing investment earnings on  amounts
held in the Subordination Reserve Fund will not be available to make payments to
the  Senior Certificateholders.  If current payments  on the  Mortgage Loans and
amounts available in the Subordination Reserve Fund are insufficient to pay  the
entire  Senior Class Shortfall, then amounts held in the Certificate Account for
future  distributions  will   be  distributed   as  necessary   to  the   Senior
Certificateholders.

    Amounts  withdrawn  from the  Subordination Reserve  Fund  for a  Series and
deposited in  the Certificate  Account for  such Series  will be  charged  first
against amounts in the Subordination Reserve Fund other than the Initial Deposit
for such Series, and thereafter against such Initial Deposit.

    Any amounts in the Subordination Reserve Fund for a Series on a Distribution
Date  in excess of the Specified Subordination Reserve Fund Balance on such date
prior to the time the  Subordinated Amount for such  Series is reduced to  zero,
and any amounts remaining in the Subordination Reserve Fund for such Series upon
termination  of  the  trust  created by  the  applicable  Pooling  and Servicing
Agreement, will be paid, unless otherwise specified in the applicable Prospectus
Supplement, to the Subordinated Certificateholders of such Series in  accordance
with  their pro rata ownership thereof, or, in the case of a Series with respect
to which an election has  been made to treat the  Trust Estate (or a  segregated
pool of assets therein) as a REMIC, first to the Residual Certificateholders (to
the  extent of  any portion  of the Initial  Deposit, if  any, and undistributed
reinvestment earnings  attributable thereto),  and  second to  the  Subordinated
Certificateholders  of such  Series, in each  case in accordance  with their pro
rata  ownership  thereof.   Amounts  permitted  to   be  distributed  from   the
Subordination  Reserve Fund for a Series will no longer be subject to any claims
or rights of the Senior Certificateholders of such Series.

    Funds in the  Subordination Reserve Fund  for a Series  will be invested  as
provided  in the applicable Pooling and  Servicing Agreement in certain types of
eligible investments ("Eligible Investments"). If  an election has been made  to
treat  the Trust Estate (or a segregated pool  of assets therein) as a REMIC, no
more than 30% of  the income or  gain of the Subordination  Reserve Fund in  any
taxable  year may be derived  from the sale or  other disposition of investments
held for less than three months in the Subordination Reserve Fund. The  earnings
on   such  investments   will  be  withdrawn   and  paid   to  the  Subordinated
Certificateholders  of  such  Series   or  to  the   holders  of  the   Residual
Certificates, in the event that an election has

                                       35
<PAGE>
been  made to treat  the Trust Estate  (or a segregated  pool of assets therein)
with respect to  such Series  as a REMIC,  in accordance  with their  respective
interests. Investment income earned on amounts held in the Subordination Reserve
Fund  will not be available for distribution to the Senior Certificateholders or
otherwise subject to any claims or rights of the Senior Certificateholders.

    Eligible Investments for monies deposited in the Subordination Reserve  Fund
will  be specified in the applicable Pooling and Servicing Agreement and, unless
otherwise provided in the applicable Prospectus Supplement, will mature no later
than the next Distribution Date.

    Holders of Subordinated  Certificates of a  Series will not  be required  to
refund  any amounts which have been  properly distributed to them, regardless of
whether there are  sufficient funds to  distribute to Senior  Certificateholders
the amounts to which they are later entitled.

    If   specified  in  the  Prospectus  Supplement  relating  to  a  Series  of
Certificates, the Subordination Reserve Fund may  be funded in any other  manner
acceptable  to the  Rating Agency  and consistent with  an election,  if any, to
treat the Trust Estate (or a segregated pool of assets therein) for such  Series
as a REMIC, as will be more fully described in such Prospectus Supplement.

  SHIFTING INTEREST CERTIFICATES

    If  specified in  the applicable  Prospectus Supplement,  the rights  of the
holders of  the  Subordinated Certificates  of  a Series  of  Shifting  Interest
Certificates  to receive distributions with respect to the Mortgage Loans in the
related Trust Estate will be subordinated to  such rights of the holders of  the
Senior  Certificates of the same Series to the extent described below, except as
otherwise set  forth  in  such  Prospectus  Supplement.  This  subordination  is
intended  to  enhance the  likelihood of  regular receipt  by holders  of Senior
Certificates of the full amount of  scheduled monthly payments of principal  and
interest due them and to provide limited protection to the holders of the Senior
Certificates against losses due to mortgagor defaults.

    The protection afforded to the holders of Senior Certificates of a Series of
Shifting Interest Certificates by the subordination feature described above will
be  effected by the preferential right of  such holders to receive, prior to any
distribution being made in respect  of the related Subordinated Certificates  on
each  Distribution Date, current distributions on  the related Mortgage Loans of
principal and  interest due  them on  each Distribution  Date out  of the  funds
available  for distribution on such date in the related Certificate Account and,
to the extent described below,  by the right of  such holders to receive  future
distributions  on the Mortgage  Loans that would otherwise  have been payable to
the holders of Subordinated Certificates.

    Losses realized on liquidated Mortgage Loans (other than certain  liquidated
Mortgage  Loans that are Special Hazard  Mortgage Loans as described below) will
be allocated to the holders of Subordinated Certificates through a reduction  of
the amount of principal payments on the Mortgage Loans to which such holders are
entitled.  Prior to the Cross-Over Date,  holders of Senior Certificates of each
Class entitled to  a percentage of  principal payments on  the related  Mortgage
Loans  will be  entitled to  receive, as part  of their  respective Senior Class
Distribution Amounts  payable  on each  Distribution  Date in  respect  of  each
Mortgage  Loan that  became a  liquidated Mortgage  Loan in  the preceding month
(subject to the additional limitation  described below applicable to  liquidated
Mortgage  Loans that are Special Hazard Mortgage Loans), their respective shares
of the  Scheduled  Principal Balance  of  each such  liquidated  Mortgage  Loan,
together  with interest  accrued at the  applicable Net  Mortgage Interest Rate,
irrespective of whether net Liquidation Proceeds realized thereon are sufficient
to cover such amount.  For a description of  the full Senior Class  Distribution
Amount   payable  to  holders  of  Senior   Certificates  of  each  Series,  see
"Description of the Certificates--Distributions to Percentage
Certificateholders--Shifting Interest Certificates."

    On each Distribution Date occurring on or after the Cross-Over Date, holders
of Senior  Certificates of  each Class  entitled to  a percentage  of  principal
payments  will  generally  receive, as  part  of their  respective  Senior Class
Distribution Amounts,  only  their  respective shares  of  the  net  Liquidation
Proceeds  actually  realized in  respect of  the applicable  liquidated Mortgage
Loans after reimbursement to the Servicer of any

                                       36
<PAGE>
previously unreimbursed Periodic  Advances made  in respect  of such  liquidated
Mortgage   Loans.  See   "Description  of   the  Certificates--Distributions  to
Percentage Certificateholders--Shifting Interest Certificates."

    In the event that a  Mortgage Loan becomes a  liquidated Mortgage Loan as  a
result  of a hazard not insured against under a standard hazard insurance policy
of the type described herein (a "Special Hazard Mortgage Loan"), the holders  of
Senior Certificates of each Class entitled to a percentage of principal payments
on  the related Mortgage  Loans will be  entitled to receive  in respect of each
Mortgage Loan  which became  a Special  Hazard Mortgage  Loan in  the  preceding
month,  as part of their respective Senior Class Distribution Amounts payable on
each Distribution  Date prior  to  the Special  Hazard Termination  Date,  their
respective  shares of  the Scheduled  Principal Balance  of such  Mortgage Loan,
together with interest  accrued at  the applicable Net  Mortgage Interest  Rate,
rather  than  their  respective  shares  of  net  Liquidation  Proceeds actually
realized. The Special Hazard Termination Date for a Series of Certificates  will
be  the earlier  to occur  of (i)  the date  on which  cumulative net  losses in
respect of Special Hazard Mortgage Loans  exceed the Special Hazard Loss  Amount
specified  in the applicable Prospectus Supplement  or (ii) the Cross-Over Date.
Since the amount of the Special Hazard Loss Amount for a Series of  Certificates
is  expected to be  less than the  amount of principal  payments on the Mortgage
Loans to which the holders of  the Subordinated Certificates of such Series  are
initially  entitled (such amount being subject to reduction, as described above,
as a result of allocation of losses  on other liquidated Mortgage Loans as  well
as  Special Hazard Mortgage Loans), the  holders of Subordinated Certificates of
such Series will bear the risk of losses in the case of Special Hazard  Mortgage
Loans to a lesser extent than they will bear losses on other liquidated Mortgage
Loans.  Once the Special Hazard Termination Date has occurred, holders of Senior
Certificates of each Class entitled to payments of principal will be entitled to
receive, as part  of their  respective Senior Class  Distribution Amounts,  only
their  respective shares of net Liquidation  Proceeds realized on Special Hazard
Mortgage Loans (less the total amount  of delinquent installments in respect  of
each  such  Special Hazard  Mortgage Loan  that were  previously the  subject of
distributions to  the  holders  of  Senior  Certificates  paid  out  of  amounts
otherwise  distributable to the holders of the Subordinated Certificates of such
Series). The outstanding principal balance of each such Class will, however,  be
reduced  by such Class's specified percentage of the Scheduled Principal Balance
of  each  such   Special  Hazard   Mortgage  Loan.  See   "Description  of   the
Certificates--Distributions  to Percentage Certificateholders--Shifting Interest
Certificates."

    If the cumulative net losses  on all Mortgage Loans  in a Trust Estate  that
have  become Special Hazard Mortgage  Loans in the months  prior to the month in
which a Distribution Date occurs would exceed the Special Hazard Loss Amount for
a Series of Certificates, that portion  of the Senior Class Distribution  Amount
as  of such  Distribution Date  for each  Class of  Senior Certificates  of such
Series entitled to a percentage of  principal payments on the Mortgage Loans  in
the  related Trust  Estate attributable to  Mortgage Loans  which became Special
Hazard Mortgage Loans in the month preceding the month of such Distribution Date
will be calculated not on the basis of the Scheduled Principal Balances of  such
Special  Hazard Mortgage Loans but rather will be computed as an amount equal to
the sum of (i) the excess of the Special Hazard Loss Amount over the  cumulative
net  losses on all Mortgage  Loans that became Special  Hazard Mortgage Loans in
the months prior to the month of  such Distribution Date and (ii) the excess  of
(a)  the product of the percentage of  principal payments to which such Class is
entitled multiplied by the  aggregate net Liquidation  Proceeds of the  Mortgage
Loans  which became  Special Hazard  Mortgage Loans  in the  month preceding the
month of  such  Distribution  Date  over (b)  the  total  amount  of  delinquent
installments  in  respect  of  such  Special  Hazard  Mortgage  Loans  that were
previously the  subject of  distributions  to such  Class  paid out  of  amounts
otherwise distributable to the holders of the related Subordinated Certificates.

    Although  the subordination feature  described above is  intended to enhance
the likelihood of  timely payment of  principal and interest  to the holders  of
Senior  Certificates,  shortfalls  could result  in  certain  circumstances. For
example, a shortfall in  the payment of principal  otherwise due the holders  of
Senior  Certificates could occur if  losses realized on the  Mortgage Loans in a
Trust Estate were exceptionally high

                                       37
<PAGE>
and   were  concentrated  in  a  particular   month.  See  "Description  of  the
Certificates--Distributions to Percentage Certificateholders--Shifting  Interest
Certificates"  for  a  description  of  the  consequences  of  any  shortfall of
principal or interest.

    The holders of Subordinated Certificates will not be required to refund  any
amounts previously properly distributed to them, regardless of whether there are
sufficient  funds on a subsequent Distribution  Date to make a full distribution
to holders of each Class of Senior Certificates of the same Series.

OTHER CREDIT ENHANCEMENT

    In addition to subordination as  discussed above, credit enhancement may  be
provided  with respect to any  Series of Certificates in  any other manner which
may be described  in the  applicable Prospectus Supplement,  including, but  not
limited  to,  credit enhancement  through an  alternative form  of subordination
and/or one or more of the methods described below.

  LIMITED GUARANTEE

    If so specified  in the Prospectus  Supplement with respect  to a Series  of
Certificates,  credit  enhancement may  be  provided in  the  form of  a limited
guarantee issued by a guarantor named therein.

  LETTER OF CREDIT

    Alternative credit support with respect to  a Series of Certificates may  be
provided  by  the  issuance of  a  letter of  credit  by the  bank  or financial
institution specified  in the  applicable Prospectus  Supplement. The  coverage,
amount and frequency of any reduction in coverage provided by a letter of credit
issued  with  respect to  a  Series of  Certificates will  be  set forth  in the
Prospectus Supplement relating to such Series.

  POOL INSURANCE POLICIES

    If so  specified  in the  Prospectus  Supplement  relating to  a  Series  of
Certificates,  the Seller will  obtain a pool insurance  policy for the Mortgage
Loans in the related Trust Estate. The pool insurance policy will cover any loss
(subject to the  limitations described  in a related  Prospectus Supplement)  by
reason  of default to the  extent a related Mortgage Loan  is not covered by any
primary mortgage insurance policy.  The amount and principal  terms of any  such
coverage will be set forth in the Prospectus Supplement.

  SPECIAL HAZARD INSURANCE POLICIES

    If  so specified in the applicable Prospectus Supplement, for each Series of
Certificates as to which  a pool insurance policy  is provided, the Seller  will
also  obtain a special hazard  insurance policy for the  related Trust Estate in
the amount set forth in such Prospectus Supplement. The special hazard insurance
policy will, subject to the  limitations described in the applicable  Prospectus
Supplement,  protect against  loss by reason  of damage  to Mortgaged Properties
caused by certain hazards not insured against under the standard form of  hazard
insurance policy for the respective states in which the Mortgaged Properties are
located.  The amount and principal terms of  any such coverage will be set forth
in the Prospectus Supplement.

  MORTGAGOR BANKRUPTCY BOND

    If so specified  in the applicable  Prospectus Supplement, losses  resulting
from  a bankruptcy  proceeding relating  to a  mortgagor affecting  the Mortgage
Loans in a Trust Estate with respect to a Series of Certificates will be covered
under a mortgagor bankruptcy bond (or any other instrument that will not  result
in  a downgrading of  the rating of the  Certificates of a  Series by the Rating
Agency or Rating Agencies that rated such Series). Any mortgagor bankruptcy bond
or such other  instrument will  provide for coverage  in an  amount meeting  the
criteria  of the Rating Agency or Rating Agencies rating the Certificates of the
related Series,  which  amount will  be  set  forth in  the  related  Prospectus
Supplement.  The amount  and principal  terms of any  such coverage  will be set
forth in the Prospectus Supplement.

                                       38
<PAGE>
                      PREPAYMENT AND YIELD CONSIDERATIONS

PASS-THROUGH RATES AND INTEREST RATES

    Any Class of Certificates of a Series may have a fixed Pass-Through Rate  or
Interest  Rate, or a  Pass-Through Rate or  Interest Rate which  varies based on
changes in an index or based on changes with respect to the underlying  Mortgage
Loans  (such as, for  example, varying on  the basis of  changes in the weighted
average Net Mortgage Interest Rate of the underlying Mortgage Loans).

    The Prospectus Supplement  for each Series  will specify the  range and  the
weighted average of the Mortgage Interest Rates and, if applicable, Net Mortgage
Interest  Rates for the Mortgage Loans underlying  such Series as of the Cut-Off
Date. If the Trust  Estate includes adjustable-rate  Mortgage Loans or  includes
Mortgage  Loans with different Net Mortgage Interest Rates, the weighted average
Net Mortgage Interest Rate may  vary from time to time  as set forth below.  See
"The  Trust Estates." The  Prospectus Supplement for a  Series will also specify
the initial weighted average Pass-Through Rate  or Interest Rate for each  Class
of  Certificates of such Series and  will specify whether each such Pass-Through
Rate or Interest Rate is fixed or is variable.

    The Net Mortgage Interest  Rate for any adjustable  rate Mortgage Loan  will
change  with  any  changes in  the  index  specified in  the  related Prospectus
Supplement on which such Mortgage  Interest Rate adjustments are based,  subject
to  any applicable periodic or aggregate caps  or floors on the related Mortgage
Interest Rate. The weighted average Net  Mortgage Interest Rate with respect  to
any  Series  may vary  due  to changes  in the  Net  Mortgage Interest  Rates of
adjustable rate Mortgage  Loans, to  the timing  of the  Mortgage Interest  Rate
readjustments  of  such Mortgage  Loans  and to  different  rates of  payment of
principal of fixed or adjustable rate Mortgage Loans bearing different  Mortgage
Interest Rates. See "Prepayment and Yield Considerations."

SCHEDULED DELAYS IN DISTRIBUTIONS

    At  the date of initial issuance of  the Certificates of each Series offered
hereby, the initial purchasers  of a Class of  Certificates (other than  certain
Classes  of Residual Certificates)  will be required to  pay accrued interest at
the applicable  Pass-Through Rate  or  Interest Rate  for  such Class  from  the
Cut-Off  Date for such Series to, but  not including, the date of issuance. With
respect to Standard Certificates or  Stripped Certificates, the effective  yield
to  Certificateholders  will  be  below  the  yield  otherwise  produced  by the
applicable Pass-Through Rate because the distribution of principal and  interest
which  is due on each Due  Date will not be made until  the 25th day (or if such
25th day is not a business day, the business day immediately following such 25th
day) of  the  month  in  which  such  Due  Date  occurs  (or  until  such  other
Distribution  Date specified  in the  applicable Prospectus  Supplement). To the
extent set forth in the related Prospectus Supplement, Multi-Class  Certificates
may provide for distributions of interest accrued during periods ending prior to
the  related Distribution Date. In any such  event, the nature of such scheduled
delays in  distribution  and  the  impact  on  the  yield  of  such  Multi-Class
Certificates will be set forth in the related Prospectus Supplement.

EFFECT OF PRINCIPAL PREPAYMENTS

    When  a Mortgage Loan is prepaid in full, the mortgagor pays interest on the
amount prepaid only to  the date of prepayment  and not thereafter.  Liquidation
Proceeds  (as defined  herein) and amounts  received in  settlement of insurance
claims are  also likely  to include  interest only  to the  time of  payment  or
settlement.  When a Mortgage Loan is prepaid  in part, an interest shortfall may
result depending on the timing of the receipt of the partial prepayment and  the
timing  of when those  prepayments are passed  through to Certificateholders. To
partially mitigate this reduction in yield, the Pooling and Servicing  Agreement
relating  to a Series will provide, unless otherwise specified in the applicable
Prospectus Supplement, that with respect to any principal prepayment in full  of
any  Mortgage Loan underlying the Certificates of such Series, the Servicer will
pay into  the  Certificate Account  for  such Series  to  the extent  funds  are
available for such purpose from the aggregate Servicing Fees (or portion thereof
as  specified  in  the  related Prospectus  Supplement)  which  the  Servicer is
entitled  to  receive  relating  to  mortgagor  payments  or  other   recoveries

                                       39
<PAGE>
distributed  to Certificateholders on the related Distribution Date, the amount,
if any, of interest at the Net Mortgage Interest Rate for such Mortgage Loan for
the period from the date of such prepayment in full to and including the end  of
the month in which such prepayment in full occurs. Unless otherwise specified in
the applicable Prospectus Supplement, no comparable offset against the Servicing
Fee  will be provided with respect to partial prepayments or liquidations of any
Mortgage Loans and any  interest shortfall arising  from partial prepayments  or
from  liquidations either will be  covered by means of  the subordination of the
rights  of  Subordinated   Certificateholders  or  any   other  credit   support
arrangements.  See "Servicing of the Mortgage Loans--Adjustment to Servicing Fee
in Connection with Prepaid Mortgage Loans."

    A lower  rate of  principal prepayments  than anticipated  would  negatively
affect  the total return to  investors in any Certificates  of a Series that are
offered at a discount to their principal  amount and a higher rate of  principal
prepayments  than  anticipated  would  negatively  affect  the  total  return to
investors in the Certificates of a Series that are offered at a premium to their
principal amount.  The  yield  on  Stripped  Certificates  may  be  particularly
sensitive  to prepayment rates, and further information with respect to yield on
such Stripped  Certificates  will  be  included  in  the  applicable  Prospectus
Supplement.

WEIGHTED AVERAGE LIFE OF CERTIFICATES

    The  Mortgage Loans may  be prepaid in full  or in part  at any time. Unless
otherwise specified in  the applicable Prospectus  Supplement, no Mortgage  Loan
will  provide  for  a  prepayment penalty.  Unless  otherwise  specified  in the
applicable Prospectus Supplement,  all fixed  rate Mortgage  Loans will  contain
due-on-sale clauses permitting the mortgagee to accelerate the maturities of the
Mortgage  Loans upon  conveyance of  the related  Mortgaged Properties,  and all
adjustable-rate Mortgage Loans will permit creditworthy borrowers to assume  the
then-outstanding indebtedness on the Mortgage Loans.

    Prepayments on Mortgage Loans are commonly measured relative to a prepayment
standard  or  model.  The  Prospectus Supplement  for  each  Series  of Stripped
Certificates may, and the Prospectus  Supplement for each Series of  Multi-Class
Certificates  will, describe one or more such prepayment standards or models and
contain tables setting forth the projected  yields to maturity on each Class  or
Subclass  of Certificates of a Series  of Stripped Certificates or, with respect
to a Series of Multi-Class Certificates, the weighted average life of each Class
and the percentage of  the original aggregate Stated  Amount of each Class  that
would  be outstanding on  specified Distribution Dates for  such Series based on
the assumptions stated in such Prospectus Supplement, including assumptions that
prepayments on the  Mortgage Loans are  made at rates  corresponding to  various
percentages  of  the  prepayment  standard or  model  specified  in  the related
Prospectus Supplement.

    There is no  assurance that prepayment  of the Mortgage  Loans underlying  a
Series  of Certificates will conform to any  level of the prepayment standard or
model specified  in the  related  Prospectus Supplement.  A number  of  factors,
including  homeowner  mobility,  economic  conditions,  changes  in  mortgagors'
housing needs, job transfers, unemployment or, in the case of borrowers  relying
on  commission income  and self-employed borrowers,  significant fluctuations in
income or adverse economic conditions, mortgagors' net equity in the  properties
securing  the  mortgages,  servicing  decisions,  enforceability  of due-on-sale
clauses, mortgage  market  interest rates,  mortgage  recording taxes,  and  the
availability  of mortgage funds,  may affect prepayment  experience. In general,
however, if  prevailing interest  rates fall  significantly below  the  Mortgage
Interest  Rates on the  Mortgage Loans underlying a  Series of Certificates, the
prepayment rates  of  such  Mortgage Loans  are  likely  to be  higher  than  if
prevailing  rates remain at or above the  rates borne by such Mortgage Loans. It
should be noted  that Certificates of  a Series  may evidence an  interest in  a
Trust Estate with different Mortgage Interest Rates. Accordingly, the prepayment
experience  of such Certificates will to some extent be a function of the mix of
interest rates of the Mortgage Loans. In addition, the terms of the Pooling  and
Servicing  Agreement will require the Servicer to enforce any due-on-sale clause
to the extent it has knowledge of  the conveyance or the proposed conveyance  of
the  underlying  Mortgaged  Property; provided,  however,  that  any enforcement
action that the Servicer in  good faith determines may  be restricted by law  or
that would impair or threaten to impair any recovery under any related insurance
policy will not be

                                       40
<PAGE>
required  and provided, further, that the  Servicer may permit the assumption of
defaulted Mortgage Loans. See "Servicing  of the Mortgage Loans--Enforcement  of
Due-on-Sale  Clauses; Realization  Upon Defaulted  Mortgage Loans"  and "Certain
Legal Aspects of the Mortgage Loans--'Due-On-Sale' Clauses" for a description of
certain provisions of  each Pooling  and Servicing Agreement  and certain  legal
developments that may affect the prepayment experience on the Mortgage Loans.

    At the request of the mortgagor, the Servicer may allow the refinancing of a
Mortgage  Loan  in  any  Trust  Estate  by  accepting  prepayments  thereon  and
permitting a new  loan secured by  a Mortgage  on the same  property. Upon  such
refinancing,  the new loan will not be included in the Trust Estate. A mortgagor
may be legally entitled to require the Servicer to allow such a refinancing. Any
such refinancing  will have  the same  effect as  a prepayment  in full  of  the
related  Mortgage Loan. In  this regard PHMC  may, from time  to time, implement
programs designed  to  encourage refinancing  through  PHMC, including  but  not
limited  to general or  targeted solicitations, or  the offering of pre-approved
applications, reduced  origination fees  or closing  costs, or  other  financial
incentives.  The Servicer may  also encourage refinancing  of defaulted Mortgage
Loans, including  Mortgage Loans  that would  permit creditworthy  borrowers  to
assume the outstanding indebtedness.

    The  Seller will  be obligated,  under certain  circumstances, to repurchase
certain of  the Mortgage  Loans. In  addition, if  specified in  the  applicable
Prospectus  Supplement, the Pooling and Servicing Agreement will permit, but not
require, the Seller, and the terms of certain insurance policies relating to the
Mortgage Loans may  permit the  applicable insurer, to  purchase any  delinquent
Mortgage Loan. The proceeds of any such purchase or repurchase will be deposited
in the related Certificate Account and such purchase or repurchase will have the
same effect as a prepayment in full of the related Mortgage Loan. See "The Trust
Estates--Mortgage  Loans--Assignment  of  the  Mortgage  Loans  to  the Trustee"
and"--Optional Repurchases."  In addition,  if so  specified in  the  applicable
Prospectus  Supplement, the Servicer  will have the option  to purchase all, but
not less than all, of the Mortgage  Loans in any Trust Estate under the  limited
conditions   specified  in  such  Prospectus   Supplement.  For  any  Series  of
Certificates for which an election has been made to treat the Trust Estate (or a
segregated pool of assets therein) as  a REMIC, any such purchase or  repurchase
may  be effected only pursuant to a  "qualified liquidation," as defined in Code
Section 860F(a)(4)(A). See  "The Pooling  and Servicing  Agreement--Termination;
Purchase of Mortgage Loans."

                                   THE SELLER

    The  Prudential  Home Mortgage  Securities Company,  Inc. (the  "Seller"), a
direct, wholly-owned subsidiary  of The Prudential  Home Mortgage Company,  Inc.
("PHMC")  and  an  indirect,  wholly-owned  subsidiary  of  Residential Services
Corporation of America and The Prudential Insurance Company of America, a mutual
insurance  company  organized  under  the  laws  of  the  State  of  New  Jersey
("Prudential  Insurance"), is the  successor in interest  to The Prudential Home
Mortgage Securities  Company,  a  limited  purpose  general  partnership  formed
pursuant  to the Partnership Law  of the State of New  York on December 30, 1987
("PHMSCo."). The Seller was incorporated in the State of Delaware on August  21,
1985  under the name Dryden Guaranty Corporation, but did not actively engage in
business prior  to December  28, 1988.  On  July 18,  1988, the  Certificate  of
Incorporation  of the Seller was amended to, among other things, change the name
of Dryden  Guaranty  Corporation  to The  Prudential  Home  Mortgage  Securities
Company,  Inc. and  to limit the  purposes for  which the Seller  exists and, on
December 28, 1988, the Seller acquired all of the assets and assumed all of  the
liabilities of PHMSCo., including but not limited to all of PHMSCo.'s rights and
obligations  under the  Pooling and Servicing  Agreements relating  to series of
mortgage pass-through certificates previously sold by it.

    The limited purposes of the Seller are, in general, to acquire, own and sell
mortgage loans;  to issue,  acquire, own,  hold and  sell mortgage  pass-through
securities  which represent  ownership interests in  mortgage loans, collections
thereon and related properties; and to  engage in any acts which are  incidental
to, or necessary, suitable or convenient to accomplish, the foregoing.

                                       41
<PAGE>
    The  Seller  maintains  its principal  office  at 7470  New  Technology Way,
Frederick, Maryland 21701. Its telephone number is (301) 846-8199.

    At the time of  the formation of  any Trust Estate, the  Seller will be  the
sole  owner of all the related Mortgage Loans. The Seller will have acquired the
Mortgage Loans included in any Trust Estate from PHMC or another affiliate.  The
Seller's  only obligation with respect to the Certificates of any Series will be
to repurchase or substitute for Mortgage Loans in a Trust Estate in the event of
defective documentation  or  upon the  failure  of certain  representations  and
warranties  made by the Seller. See  "The Trust Estates-- Assignment of Mortgage
Loans to the Trustee."

                                      PHMC

GENERAL

    PHMC is the successor in interest to The Prudential Home Mortgage Company, a
joint venture  which was  formed under  the laws  of the  State of  New York  on
November 7, 1984 ("PHMCo."). Immediately prior to November 1987, the partners of
PHMCo.,  each  of which  owned a  50% interest  in the  joint venture,  were The
Prudential Mortgage  Capital Company,  Inc.,  a New  Jersey corporation  and  an
indirect,  wholly  owned  subsidiary  of Prudential  Insurance  ("PMCC")  and TR
Venture Corporation ("TRVC"), a Delaware corporation indirectly, wholly owned by
Salomon Inc and affiliated with Salomon Brothers Inc. During November 1987, PMCC
transferred a 0.1% interest in PHMCo. to its affiliate, PIC Realty  Corporation,
and,  immediately thereafter, the interest  of TRVC in PHMCo.  was retired. As a
consequence thereof,  PHMCo.  became  indirectly,  wholly  owned  by  Prudential
Insurance, which, in turn, also indirectly, wholly owns the Seller.

    PHMC was incorporated in the State of New Jersey on September 18, 1978 under
the  name Newark Rehabilitation,  Inc., but did not  actively engage in business
prior to October 31, 1988. On March 3, 1988, Newark Rehabilitation, Inc. changed
its name to  The Prudential  Home Mortgage Company,  Inc., and,  on October  31,
1988,  PHMC acquired  all of the  assets and  assumed all of  the liabilities of
PHMCo. As used herein and in each Prospectus Supplement, references to PHMC that
relate to activities  occurring prior  to October 31,  1988 are  to PHMCo.  From
October  31,  1988  to  December  19, 1989,  PHMC  was  a  direct,  wholly owned
subsidiary of PMCC. On December  19, 1989, all of the  common stock of PHMC  was
transferred   to,  and  PHMC  became  a  direct,  wholly  owned  subsidiary  of,
Residential Services Corporation of America,  a direct, wholly owned  subsidiary
of Prudential Insurance.

    PHMC  is engaged principally in the  business of originating and purchasing,
for its own account and for the account of its affiliates, residential  mortgage
loans  secured by one- to four-family homes located throughout the United States
and made in order to purchase those homes or to refinance prior loans secured by
such homes. PHMC  also processes  loans for other  originators. See  "--Mortgage
Origination Processing" below. The executive offices of PHMC are located at 8000
Maryland  Avenue, Suite 1400, Clayton, Missouri  63105, and its telephone number
is (314) 726-3900.

    PHMC is  an affiliate  of  Lender's Service,  Inc., a  Delaware  corporation
("LSI"),  formerly known as Lender's Service Acquisition Corporation, which is a
wholly owned subsidiary of  Residential Services Corporation  of America and  an
indirect  wholly  owned subsidiary  of Prudential  Insurance,  and which  is the
successor in interest to Lender's Service, Inc., a Pennsylvania corporation. LSI
maintains  a  relationship  with  a  nationwide  network  of  appraisers;  these
appraisers  perform work for LSI on an independent-contractor basis. Appraisals,
review appraisals  and recertifications  obtained  in connection  with  mortgage
loans  originated  or  acquired  by  PHMC  may  be  obtained  through  LSI.  See
"--Mortgage Loan Underwriting"  below. LSI  may also  act as  a title  insurance
agent  for various title insurance companies, and  as a vendor of credit reports
for UCB  Services,  a  national  mortgage reporting  company,  with  respect  to
mortgage  loans,  including the  Mortgage Loans.  PHMC is  also an  affiliate of
Prudential Property and  Casualty Insurance  Company, a  wholly owned,  indirect
subsidiary   of  Prudential  Insurance,  which  offers  casualty  insurance  for
residential properties, which may include  the Mortgaged Properties. PHMC is  an
affiliate  of The Prudential Bank  and Trust Company, a  Georgia bank, for which
PHMC   processes    applications   for    home   equity    loans   secured    by

                                       42
<PAGE>
residential properties, which may include the Mortgaged Properties. PHMC is also
an affiliate of The Prudential Real Estate Affiliates, Inc., which may, directly
or through real estate brokers, refer loan originations to PHMC. PHMC is also an
affiliate  of The Prudential Savings Bank, a savings and loan association, which
may offer services  to the mortgagors  of the  Mortgage Loans. PHMC  is also  an
affiliate  of  Prudential  Residential  Services  Limited  Partnership  and  The
Prudential Real  Estate Affiliates,  Inc. (collectively,  "PRR"). PRR  primarily
offers  relocation  services to  corporate  employees and  residential brokerage
services to the public. PRR may, directly or through real estate brokers,  refer
loan  originations  to PHMC.  PHMC is  also an  affiliate of  a number  of other
insurance providers (including providers of life, health, disability, automobile
and personal catastrophe insurance) and financial services providers  (including
providers  of annuities,  mutual funds, retirement  accounts, financial planning
services,  credit  cards,  securities   and  commodities  brokerage  and   asset
management),  all of which may offer services  to the mortgagors of the Mortgage
Loans.

    PHMC conducts its  mortgage loan processing  through centralized  production
offices  located in Costa Mesa, California, Frederick, Maryland and Minneapolis,
Minnesota. At  these locations,  PHMC receives  applications for  home  mortgage
loans  on toll-free telephone  numbers that can  be called from  anywhere in the
United  States.  In  addition,  PHMC   maintains  marketing  offices  in   major
metropolitan centers in the United States. While the manner in which it conducts
its business does not generally entail face-to-face interactions with borrowers,
PHMC  has varying  degrees of direct  contact with borrowers  under the mortgage
origination and acquisition programs  described below. Since  PHMC takes a  more
active  role in loan  processing in connection with  those programs that involve
the referral of applicants, rather than the purchase of completed loan packages,
borrower contact  tends  to  be  more  frequent  where  PHMC  functions  as  the
originator of the mortgage loans.

    On  May 31, 1991, PHMC acquired certain  assets and operations of A Mortgage
Company, formerly America's  Mortgage Company ("AMC"),  located in  Springfield,
Illinois.  AMC's business consisted primarily of the origination and acquisition
of mortgage loans insured  or guaranteed by  the Federal Housing  Administration
and  the  United States  Department of  Veterans  Affairs ("FHA/VA  loans"), the
issuance and sale of securities  guaranteed by the Government National  Mortgage
Association ("GNMA"), which securities were backed by pools of FHA/VA loans, and
the  servicing of such mortgage loans.  These activities are now being conducted
by PHMC  from the  Springfield,  Illinois location.  The description  of  PHMC's
activities  elsewhere in this  Prospectus relate to  conventional rather than to
FHA/VA loans, since the Mortgage  Loans to be included  in the Trust Estate  for
any Series of Certificates will be comprised exclusively of conventional loans.

MORTGAGE LOAN PRODUCTION SOURCES

    Unless  otherwise specified in the  applicable Prospectus Supplement, PHMC's
primary sources  of mortgage  loans  are (i)  selected corporate  clients,  (ii)
mortgage  brokers and similar  entities, and (iii)  other originators. The first
two categories involve  the origination of  mortgage loans by  PHMC through  the
referral  of applicants  to PHMC by  the respective sources;  the third category
involves the acquisition by PHMC of qualifying mortgage loans presented to  PHMC
by  such third parties.  The relative contribution  of each of  these sources to
PHMC's business, measured by the volume  of loans generated, tends to  fluctuate
over time.

    Mortgage  loans generated  through contacts  with corporate  clients or with
mortgage brokers and similar entities typically  involve the referral of a  loan
applicant  to  PHMC;  the  gathering  of  credit-related  and  property-specific
information by PHMC; and  the decision by  PHMC, based on  its analysis of  such
information,  as to the suitability of its making the loan. It is characteristic
of PHMC's practice with respect to loans generated as a result of referrals from
these two sources  that PHMC,  itself, orders appraisals  (most frequently,  the
original  appraisals, but in some cases,  review appraisals) and credit reports.
The level of involvement  by PHMC in  other aspects of  the processing of  these
loans varies considerably; whereas, PHMC typically assists the borrower referred
by corporate clients through the application stage, PHMC

                                       43
<PAGE>
tends  to  have  limited contact  with  those borrowers  whose  applications are
processed on PHMC's behalf by certain  mortgage brokers or similar entities,  as
discussed below. Taken as a whole, however, PHMC's processing role in connection
with  loans generated either as a result  of referrals from corporate clients or
from mortgage brokers and  similar entities generally  exceeds the more  limited
processing  role  associated with  loans acquired  from PHMC's  third production
source, other  originators.  It is  PHMC's  practice  to review  the  loan  file
submitted  to  it by  the other  originator;  order a  new credit  report; under
certain limited circumstances, order  a review appraisal; and,  on the basis  of
its  analysis of both  the data that  it has received  and the data  that it has
gathered, determine  whether  to  accept  or reject  the  loan.  For  each  loan
purchased  by PHMC, the seller, or the other originator that previously sold the
loan to PHMC's seller, will have taken the borrower's loan application, obtained
the initial  credit reports,  ordered the  original appraisal  and provided  all
necessary  documentation  and disclosure  relating  to compliance  with federal,
state or local law applicable to mortgage loan origination and servicing.

    A majority of PHMC's corporate clients are companies that sponsor relocation
programs for their employees and in connection with which PHMC provides mortgage
financing. Eligibility  for  a relocation  loan  is  based, in  general,  on  an
employer's   providing  financial  assistance  to  the  relocating  employee  in
connection with a job-required  move. Although all  Subsidy Loans are  generated
through  such  corporate-sponsored  programs,  the  assistance  extended  by the
employer need  not  necessarily  take the  form  of  a loan  subsidy.  (Not  all
relocation  loans are  generated by  PHMC through  referrals from  its corporate
clients: some  relocation loans  are generated  as a  result of  referrals  from
mortgage  brokers  and similar  entities;  others are  generated  through PHMC's
acquisition of  mortgage  loans  from  other  originators.)  Also  among  PHMC's
corporate  clients are various professional associations. These associations, as
well as the other corporate clients,  promote the availability of a broad  range
of  PHMC mortgage  products to their  members or  employees, including refinance
loans, second-home loans and investment-property loans.

    Mortgage brokers, realtors (including  affiliates of Prudential  Insurance),
mortgage  bankers, commercial bankers, developers,  and builders also refer loan
applicants to PHMC.  Although the extent  to which mortgage  brokers or  similar
entities  will assist borrowers in  the application process varies considerably,
PHMC's role in the processing of  loans originated under this program  typically
involves the ordering of credit reports, as well as the ordering of the property
appraisal.  PHMC  may,  however,  permit certain  mortgage  brokers  and similar
entities to make  an initial determination  as to compliance  of mortgage  loans
with  PHMC's underwriting  guidelines. Under such  circumstances, the applicable
third parties take the loan  applications, obtain the borrowers' credit  reports
and  order  the property  appraisals from  qualified  appraisers. In  advance of
reaching a financing decision  with respect to such  loans, PHMC will  typically
order both review appraisals and additional credit reports.

    In  order  to qualify  for participation  in  PHMC's mortgage  loan purchase
programs, lending institutions must (i) meet and maintain certain net worth  and
other   financial   standards,  (ii)   demonstrate  experience   in  originating
residential  mortgage  loans,  (iii)  meet  and  maintain  certain   operational
standards,  (iv) evaluate each loan offered  to PHMC for consistency with PHMC's
underwriting guidelines and  (v) utilize the  services of qualified  appraisers.
The   contractual  arrangements  with  eligible   originators  may  involve  the
commitment by PHMC  to accept delivery  of a certain  dollar amount of  mortgage
loans over a period of time; this commitment may be satisfied either by delivery
of  mortgage loans  one at  a time or  in multiples  as aggregated  by the other
originator. In all instances, however, acceptance by PHMC is contingent upon the
loans being found  to satisfy PHMC's  program standards. PHMC  may also  acquire
portfolios of seasoned loans in negotiated transactions.

MORTGAGE LOAN UNDERWRITING

    In  determining  whether to  lend to  a particular  mortgage borrower  or to
purchase a mortgage loan, PHMC makes an assessment of the applicant's ability to
repay the loan, as well as an assessment  of the value of the property to  which
the  financing relates. The underwriting  standards that guide the determination
represent a balancing of several factors  that may affect the ultimate  recovery
of the loan amount, including,

                                       44
<PAGE>
among  others, the  amount of  the loan,  the ratio  of the  loan amount  to the
property value (i.e., the lower of the appraised value of the mortgaged property
and the purchase  price), the  borrower's means  of support  and the  borrower's
credit  history. PHMC's  guidelines for underwriting  may vary  according to the
nature of the borrower or the type of loan, since differing characteristics  may
be perceived as presenting different levels of risk.

    PHMC's  underwriting of  a mortgage  loan may be  based on  data obtained by
parties other than  PHMC that  are involved at  various stages  in the  mortgage
origination or acquisition process. This typically occurs under circumstances in
which  loans are subject to more than  one approval process, as when third-party
lenders, certain mortgage brokers or similar entities that have been approved by
PHMC to process loans on its behalf, or independent contractors hired by PHMC to
perform underwriting  services  on  its behalf  ("contract  underwriters")  make
initial  determinations as  to the consistency  of loans  with PHMC underwriting
guidelines.  In  such   instances,  certain  information   may,  but  need   not
necessarily, be resolicited by PHMC in connection with its approval process. For
example, in connection with a mortgage loan that is presented to PHMC by another
originator  for purchase, PHMC will typically  order a second credit report, but
it will only order  a review appraisal under  certain limited circumstances,  in
advance  of reaching a  purchase decision. However,  in connection with mortgage
loans that are processed on PHMC's behalf by certain mortgage brokers or similar
entities, PHMC will customarily order both  a second credit report and a  review
appraisal.  When contract underwriters  are used, PHMC  will generally not order
any supplemental  documentation but  will review  the information  collected  by
these  providers,  who  are trained  by  PHMC personnel  in  PHMC's underwriting
practices and  are  required to  review  all  loans in  accordance  with  PHMC's
underwriting  guidelines. In  all cases, PHMC  makes the  final determination to
approve or deny the funding or purchase of a particular mortgage loan.

    The loan application elicits pertinent information about the applicant, with
particular emphasis on  the applicant's financial  health (assets,  liabilities,
income  and expenses), the property being financed and the type of loan desired.
A self-employed  applicant may  be required  to submit  his or  her most  recent
signed  federal  income tax  returns. With  respect  to every  applicant, credit
reports  are  obtained  from  commercial  reporting  services,  summarizing  the
applicant's  credit history with merchants  and lenders. Significant unfavorable
credit information reported by the applicant  or a credit reporting agency  must
be  explained by the applicant. The type of credit report that PHMC obtains, and
that  it  authorizes   parties  referring   loans  to   it  to   obtain,  is   a
computer-generated  report that  electronically merges  the information gathered
from  the  data  bases  of   two  major  consumer  credit  repositories   (these
repositories produce what are commonly referred to as "in-file" credit reports).
In  connection  with  its underwriting  procedure,  PHMC will,  with  the single
exception of the use of contract  underwriters, itself order a credit report  of
the  type described, whether  or not a  report has previously  been ordered with
respect to an applicant for whom another party has processed or approved of  the
loan. Certain of the credit reports that PHMC obtains may be purchased through a
credit reporting service with which LSI has a contractual relationship.

    Verifications  of employment,  income, assets  or mortgages  may be  used to
supplement  the  loan  application   and  the  credit   report  in  reaching   a
determination  as  to  the  applicant's  ability  to  meet  his  or  her monthly
obligations on the proposed mortgage loan, as well as his or her other  mortgage
payments  (if  any),  living  expenses  and  financial  obligations.  A mortgage
verification involves  obtaining information  regarding the  borrower's  payment
history  with  respect to  any existing  mortgage the  applicant may  have. This
verification is  accomplished by  either having  the present  lender complete  a
verification  of mortgage form, evaluating the  information on the credit report
concerning  the  applicant's   payment  history  for   the  existing   mortgage,
communicating,  either  verbally or  in  writing, with  the  applicant's present
lender or analyzing cancelled checks provided by the applicant. Verifications of
income, assets or  mortgages may  be waived  under certain  programs offered  by
PHMC, but PHMC's practice is to obtain verification of employment for every loan
applicant.   Waivers  limit  the   amount  of  documentation   required  for  an
underwriting decision and have the effect of increasing the relative  importance
of  the credit report  and the appraisal.  Such waivers or reduced-documentation
options are, in general, available for owner-occupied properties where the ratio
of

                                       45
<PAGE>
the loan amount to the property value does not exceed 80%. The interest rate may
be higher with respect to a loan which has been processed according to a reduced
documentation program  than  a  loan  which has  been  processed  under  a  full
documentation  program. Documentation requirements  vary based upon  a number of
factors, including the purpose of the loan, the amount of the loan and the ratio
of  the   loan   amount  to   the   property  value.   The   least   restrictive
reduced-documentation  programs apply to the applicant for a relocation loan and
to the borrower whose  loan amount does not  exceed $600,000 and whose  Loan-to-
Value  Ratio  is not  in  excess of  75%.  PHMC accepts  alternative  methods of
verification,  in  those   instances  where  verifications   are  part  of   the
underwriting  decision; for example, salaried income may be substantiated either
by means of a form independently prepared and signed by the applicant's employer
or by means of the applicant's most  recent paystub and W-2. In cases where  two
or  more persons have jointly applied for a mortgage loan, the gross incomes and
expenses of  all of  the applicants,  including nonoccupant  co-mortgagors,  are
combined and considered as a unit.

    All  borrowers applying for relocation  loans with Loan-to-Value Ratios less
than or  equal  to  90%,  as well  as  borrowers  affiliated  with  professional
associations  applying for loans with Loan-to-Value Ratios less than or equal to
80%, and all  other borrowers  applying for non-relocation  mortgage loans  with
respect  to  which the  Loan-to-Value  Ratios are  less  than or  equal  to 75%,
generally must demonstrate that the ratio of their total monthly housing debt to
their monthly gross  income does not  exceed 33%,  and that the  ratio of  their
total  monthly debt to their monthly gross income does not exceed 38%; borrowers
affiliated with professional associations  applying for non-relocation  mortgage
loans  with  Loan-to-Value Ratios  in  excess of  80%,  and all  other borrowers
applying for non-relocation mortgage loans  with Loan-to-Value Ratios in  excess
of  75%,  generally  must  satisfy  28%  and  36%  ratios,  respectively.  These
calculations are based on the amortization schedule and the interest rate of the
related loan,  with each  ratio being  computed  on the  basis of  the  proposed
monthly  mortgage payment.  In the case  of adjustable-rate  mortgage loans, the
interest rate used to  determine a mortgagor's monthly  payment for purposes  of
the  foregoing ratios is the initial  mortgage interest rate, which is generally
lower than the sum of the index  that would have been applicable at  origination
plus  the applicable  margin. In evaluating  applications for  Subsidy Loans and
Buy-Down Loans,  the  foregoing  ratios  are  determined  by  including  in  the
applicant's  total monthly housing  expense and total  monthly debt the proposed
monthly mortgage  payment reduced  by the  amount expected  to be  applied on  a
monthly  basis under the related subsidy  agreement or buy-down agreement or, in
certain cases, the  mortgage payment  that would  result from  an interest  rate
approximately  2.50%  lower  than the  Mortgage  Interest Rate.  See  "The Trust
Estates--Mortgage Loans." These ratios may  be exceeded if, in PHMC's  judgment,
certain  compensating  factors are  identified and  proved to  its satisfaction,
including a  large downpayment,  a  large equity  position  on a  refinance,  an
excellent  credit history,  substantial liquid net  worth, the  potential of the
borrower for continued employment advancement  or income growth, or the  ability
of the borrower to accumulate assets or to devote a greater portion of income to
basic  needs  such  as  housing expense.  Secondary  financing  is  permitted on
mortgage  loans  under  certain  circumstances.  In  those  cases,  the  payment
obligations  under  both primary  and secondary  financing  are included  in the
computation of  the  debt-to-income ratios  described  above, and  the  combined
amount   of  primary  and  secondary  loans   will  be  used  to  calculate  the
Loan-to-Value Ratio.  Any secondary  financing permitted  will generally  mature
prior  to  the maturity  date of  the  related mortgage  loan. In  evaluating an
application with respect to a "non-owner-occupied" property, which PHMC  defines
as  a property leased to a third party  by its owner (as distinct from a "second
home," which PHMC defines as an owner-occupied, non-rental property that is  not
the  owner's principal residence), PHMC will permit projected rental income from
such property  to  be  included  in the  applicant's  monthly  gross  income  if
necessary  to satisfy the foregoing ratios. A mortgage loan secured by a two- to
four-family Mortgaged Property is considered to be an owner-occupied property if
the borrower occupies  one of the  units; rental  income on the  other units  is
generally  taken into account in evaluating  the borrower's ability to repay the
mortgage loan.

    Property value  is established  in connection  with the  origination of  any
mortgage  loan  (whether  the loan  is  originated for  purchase  or refinancing
purposes) by means  of an  appraisal, which is  typically ordered  by the  party
originating  the  related  mortgage  loan. Consistent  with  this  practice, the
appraisals with respect to

                                       46
<PAGE>
the loans  generated  through  corporate  contacts  or  through  referrals  from
mortgage  brokers or other  similar entities (other  than those certain mortgage
brokers or similar entities  that process mortgage loans  on PHMC's behalf)  are
generally  ordered by PHMC, while the appraisals  with respect to the loans sold
to PHMC by third-party lenders are ordered by those other originators. PHMC may,
however, at it  discretion, order a  review appraisal with  respect to any  loan
generated  by a  third-party lender; in  addition, PHMC  typically orders review
appraisals with  respect  to loans  that  certain mortgage  brokers  or  similar
entities process on its behalf. A review appraisal, like the original appraisal,
involves  the  making  of a  site  visit,  the taking  of  photographs,  and the
gathering of data on comparable properties. Unlike original appraisals, however,
review appraisals do not include an inspection  of the interior of the house.  A
review  appraisal is generally used to validate the decision made based upon the
original appraisal.  If  the  variance  between  the  original  and  the  review
appraisal  is significant,  an explanation will  be sought  and the underwriting
decision may be reevaluated. In certain instances, which most frequently involve
the postponement of the closing with respect to a mortgage loan on a newly built
home due to  construction delays,  the recertification  of an  appraisal may  be
required.  A recertification includes  a physical inspection  of the exterior of
the property and  a statement  by an  appraiser that  the present  value of  the
property is no lower than that reflected on the original appraisal.

    There can be no assurance that the values determined by the appraisers as of
the  dates  of appraisal  represent the  prices at  which the  related Mortgaged
Properties can be sold, either as of  the dates of appraisal or at  foreclosure.
The  appraisal  of any  Mortgaged Property  reflects the  individual appraiser's
judgment as to value, based on the market values of comparable homes sold within
the recent past in comparable nearby locations and on the estimated  replacement
cost.  The appraisal relates both  to the land and to  the structure; in fact, a
significant portion  of the  appraised  value of  a  Mortgaged Property  may  be
attributable  to the value of the land  rather than to the residence. Because of
the unique  locations  and special  features  of certain  Mortgaged  Properties,
identifying  comparable  properties in  nearby locations  may be  difficult. The
appraised values of such Mortgaged Properties will be based to a greater  extent
on  adjustments made  by the  appraisers to  the appraised  values of reasonably
similar properties rather than  on objectively verifiable  sales data. See  "The
Trust Estates--Mortgage Loans" herein.

    In  connection with  all mortgage loans  that it  originates, PHMC currently
obtains appraisals through LSI. Review appraisals with respect to mortgage loans
that PHMC acquires, or with respect  to mortgage loans that PHMC originates  but
that  certain mortgage  brokers or similar  entities process on  its behalf, are
also likely  to be  obtained through  LSI.  LSI also  provides its  services  to
third-party lenders which sell mortgage loans to PHMC.

    Most  residential mortgage lenders  have not originated  mortgage loans with
Loan-to-Value Ratios  in excess  of 80%  unless primary  mortgage insurance  was
obtained. PHMC, however, does not require primary mortgage insurance on loans up
to  $400,000 that have Loan-to-Value Ratios exceeding 80% but less than or equal
to 90%.  Only owner-occupied,  primary  residences (excluding  cooperatives  and
certain  high-rise condominium  dwellings) are  eligible for  this program. Each
qualifying loan will be made  at an interest rate that  is higher than the  rate
would  be if  the Loan-to-Value  Ratio was  80% or  less or  if primary mortgage
insurance was  obtained. Loans  that do  not  qualify for  such program  may  be
approved  if primary  mortgage insurance  is obtained  from an  approved primary
mortgage insurance company. In such cases,  the excess over 75% will be  covered
by primary mortgage insurance until the unpaid principal balance of the Mortgage
Loan is reduced to an amount that will result in a Loan-to-Value Ratio less than
or equal to 80%.

    Where  permitted by law, PHMC generally  requires that a borrower include in
each monthly payment a  portion of the real  estate taxes, assessments,  primary
mortgage  insurance  (if applicable),  and hazard  insurance premiums  and other
similar items with respect to the related mortgage loan. PHMC may, however, on a
case-by-case basis,  in its  discretion not  require such  advance payments  for
certain  Mortgage Loans, based on an evaluation of the borrowers' ability to pay
such taxes and charges as they become due.

                                       47
<PAGE>
MORTGAGE ORIGINATION PROCESSING

    PHMC, or  an  affiliate  of  PHMC, may  provide  loan  processing  services,
including  document preparation, underwriting analysis and closing functions, to
other loan originators. It  is possible that PHMC  may purchase loans from  such
loan  originators,  or  from mortgage  sellers  that purchased  loans  from such
originators, that PHMC itself processed. Any  such loans purchased by PHMC  will
meet PHMC's underwriting guidelines.

SERVICING

    Prior  to  June  30,  1989, all  residential  mortgage  loans  originated or
purchased by PHMC for its own account or for the account of Prudential Insurance
were serviced by its affiliate, PMCC. On June 30, 1989, PHMC assumed all of  the
residential  mortgage servicing activities then being  performed by PMCC. On May
31, 1991, PHMC entered into a Subservicing Agreement with AMC pursuant to  which
PHMC   will  sub-service  AMC's  current   servicing  portfolio  of  FHA/VA  and
conventional loans. PHMC is an approved servicer of FNMA, FHLMC and GNMA. As  of
December  31, 1991,  PHMC had  a net  worth of  approximately $213  million. See
"Servicing of the Mortgage Loans--The Servicer" below.

                                USE OF PROCEEDS

    The net proceeds from the sale of  each Series of Certificates will be  used
by  the  Seller  for the  purchase  of  the Mortgage  Loans  represented  by the
Certificates of such Series  from PHMC. It  is expected that  PHMC will use  the
proceeds  from the  sale of  the Mortgage  Loans to  the Seller  for its general
business purposes, including, without limitation, the origination or acquisition
of new mortgage loans  and the repayment of  borrowings incurred to finance  the
origination  or  acquisition of  mortgage  loans, including  the  Mortgage Loans
underlying the Certificates of such Series.

                        SERVICING OF THE MORTGAGE LOANS

THE SERVICER

    The Servicer with  respect to  a Series of  Certificates will  be PHMC.  See
"PHMC--Servicing"  above. The Servicer may subcontract its servicing obligations
under any Pooling and  Servicing Agreement. The  Servicer will remain  primarily
liable  for any such subservicer's performance in accordance with the applicable
Pooling  and  Servicing  Agreement.  The  Servicer  may  be  released  from  its
obligations   in  certain   circumstances.  See   "Servicing  of   the  Mortgage
Loans--Certain Matters Regarding the Servicer."

    Each Prospectus Supplement relating to a Series of Certificates will contain
information concerning recent delinquency, foreclosure and loan loss  experience
on  the  mortgage  loans  included  in  PHMC's  servicing  portfolio  which were
originated or acquired by  PHMC for its  own account or for  the account of  its
affiliates  ("Program Loans"), and, if available,  on those Program Loans having
payment terms generally similar  to those of the  Mortgage Loans in the  related
Trust  Estate. PHMC's total servicing portfolio of  Program Loans as of any date
may include  loans  having  a  variety  of  payment  characteristics,  including
adjustable  rate mortgage loans and loans subject to subsidy agreements, and the
overall delinquency, foreclosure and loan  loss experience of the Program  Loans
taken  as a whole  may differ from that  of the Mortgage  Loans contained in any
given Trust Estate and from that of mortgage servicers generally.

PAYMENTS ON MORTGAGE LOANS

    The Servicer will, as to each Series of Certificates, establish and maintain
a  separate  trust  account  or  accounts  in  the  name  of  the  Trustee  (the
"Certificate  Account"), which must be  maintained with a depository institution
(the "Depository") either (i) 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 which) are,  at the time  of any deposit  therein
rated   at  least  "AA"  (or  the  equivalent)  by  each  nationally  recognized
statistical rating organization that rated  the related Series of  Certificates,
or  (ii) that is  otherwise acceptable to  the Rating Agency  or Rating Agencies
rating the Certificates of such Series and,  if a REMIC election has been  made,
that  would not cause the  related Trust Estate (or  a segregated pool of assets
therein) to fail to qualify

                                       48
<PAGE>
as a REMIC. To the extent that the portion of funds deposited in the Certificate
Account at any time exceeds the  limit of insurance coverage established by  the
Federal  Deposit Insurance Corporation (the "FDIC"), such excess will be subject
to loss in the event of the  failure of the Depository. Such insurance  coverage
will  be based on the number of  holders of Certificates, rather than the number
of underlying mortgagors. Holders of  the Subordinated Certificates of a  Series
of  Shifting Interest Certificates will  bear any such loss  up to the amount of
principal payments  on the  related Mortgage  Loans to  which such  holders  are
entitled.

    The  Servicer will  deposit in  the Certificate  Account for  each Series of
Certificates any  amounts  representing  scheduled  payments  of  principal  and
interest  on  the  Mortgage Loans  due  after  the applicable  Cut-Off  Date but
received on or prior thereto, and, on a daily basis, except as specified in  the
applicable   Pooling  and  Servicing  Agreement,   the  following  payments  and
collections received or made by it with respect to the Mortgage Loans subsequent
to the applicable Cut-Off Date (other than payments due on or before the Cut-Off
Date):

         (i) all payments  on account of  principal, including prepayments,  and
    interest;

        (ii)  all  amounts  received  by the  Servicer  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 defaulted  Mortgage Loans  received from  the  mortgagor
    other  than amounts  required to  be paid to  the mortgagor  pursuant to the
    terms  of  the  applicable  Mortgage  Loan  or  otherwise  pursuant  to  law
    ("Liquidation  Proceeds") less, to the extent permitted under the applicable
    Pooling and  Servicing Agreement,  the amount  of any  expenses incurred  in
    connection with the liquidation of such Mortgage Loans;

        (iii)  all proceeds received by the  Servicer under any title, hazard or
    other insurance policy covering any such Mortgage Loan, other than  proceeds
    to  be applied to the  restoration or repair of  the property subject to the
    related Mortgage  or  released  to  the mortgagor  in  accordance  with  the
    applicable Pooling and Servicing Agreement;

        (iv)  all  amounts required  to be  deposited  therein from  any related
    Reserve  Fund,  and  amounts  available  under  any  other  form  of  credit
    enhancement applicable to such Series;

        (v) all Periodic Advances made by the Servicer;

        (vi) all amounts withdrawn from Buy-Down Funds or Subsidy Funds, if any,
    with  respect to such  Mortgage Loans, in  accordance with the  terms of the
    respective agreements applicable thereto;

       (vii) all proceeds  of any such  Mortgage Loans or  property acquired  in
    respect  thereof  purchased  or  repurchased  pursuant  to  the  Pooling and
    Servicing Agreement; and

       (viii) all other amounts required to be deposited therein pursuant to the
    applicable Pooling and Servicing Agreement.

    Notwithstanding the  foregoing,  the  Servicer  will  be  entitled,  at  its
election,  either (a)  to withhold and  pay itself the  applicable Servicing Fee
and/or to withhold and  pay to the  owner thereof the  Fixed Retained Yield,  if
any,  from any payment or other recovery  on account of interest as received and
prior to deposit in  the Certificate Account or  (b) to withdraw the  applicable
Servicing  Fee and/or  the Fixed  Retained Yield,  if any,  from the Certificate
Account after  the  entire  payment  or recovery  has  been  deposited  therein;
provided,  however, that with respect to each Trust Estate (or a segregated pool
of assets therein)  as to which  a REMIC  election has been  made, the  Servicer
will, in each instance, withhold and pay to the owner thereof the Fixed Retained
Yield  prior to deposit  of the related  payment or recovery  in the Certificate
Account.

    Periodic Advances,  amounts  withdrawn from  any  Buy-Down Fund  or  Subsidy
Account,  amounts withdrawn from  any reserve fund,  and amounts available under
any other form of credit enhancement, will

                                       49
<PAGE>
be deposited  in  the  Certificate  Account not  later  than  the  business  day
preceding  the  Distribution  Date on  which  such  amounts are  required  to be
distributed. All other amounts will be deposited in the Certificate Account  not
later than the business day next following the day of receipt and posting by the
Servicer.

    If  the Servicer deposits in the Certificate Account for a Series any amount
not required to be deposited  therein, it may at  any time withdraw such  amount
from  such Certificate Account. Funds on  deposit in the Certificate Account may
be invested in certain Eligible Investments  maturing in general not later  than
the  business day  preceding the  next Distribution Date.  In the  event that an
election has been made to treat the Trust Estate (or a segregated pool of assets
therein) with respect to a Series as a REMIC, no such Eligible Investments  will
be  sold or  disposed of  at a gain  prior to  maturity unless  the Servicer has
received an opinion of  counsel or other evidence  satisfactory to it that  such
sale  or disposition  will not  cause the  Trust Estate  (or segregated  pool of
assets) to be subject  to the tax on  "prohibited transactions" imposed by  Code
Section  860F(a)(1), otherwise subject  the Trust Estate  (or segregated pool of
assets) to tax, or cause the Trust Estate (or segregated pool of assets) to fail
to qualify as  a REMIC  while any Certificates  of the  Series are  outstanding.
Except  as  otherwise specified  in  the applicable  Prospectus  Supplement, all
income and gain realized from any such investment will be for the account of the
Servicer as  additional servicing  compensation  and all  losses from  any  such
investment  will  be  deposited by  the  Servicer into  the  Certificate Account
immediately as realized.

    The Servicer is permitted, from time  to time, to make withdrawals from  the
Certificate  Account for the following purposes,  to the extent permitted in the
applicable Pooling and Servicing Agreement:

         (i) to reimburse itself for Periodic Advances;

        (ii) to  reimburse  itself  for liquidation  expenses  and  for  amounts
    expended by it in connection with the restoration of damaged property;

        (iii) to pay to itself the applicable Servicing Fee and/or pay the owner
    thereof any Fixed Retained Yield, in the event the Servicer is not required,
    and  has elected not, to  withhold such amounts out  of any payment or other
    recovery with respect to a particular Mortgage Loan prior to the deposit  of
    such payment or recovery in the Certificate Account;

        (iv)  to reimburse itself for certain  expenses (including taxes paid on
    behalf of the Trust Estate) incurred  by and recoverable by or  reimbursable
    to it;

        (v)  to pay to the Seller with respect to each Mortgage Loan or property
    acquired in respect  thereof that has  been repurchased by  the Seller,  all
    amounts  received thereon and not distributed as of the date as of which the
    purchase price of such Mortgage Loan was determined;

        (vi) to pay itself  any interest earned on  or investment income  earned
    with  respect  to funds  in the  Certificate Account  (all such  interest or
    income to be withdrawn not later than the next Distribution Date);

       (vii) to pay itself from net Liquidation Proceeds allocable to  interest,
    the amount of any unpaid Servicing Fees and any unpaid assumption fees, late
    payment charges or other mortgagor charges on the related Mortgage Loan;

       (viii)  to withdraw from the Certificate  Account any amount deposited in
    the Certificate Account that was not required to be deposited therein;

        (ix) to make withdrawals from the  Certificate Account in order to  make
    distributions to Certificateholders; and

        (x) to clear and terminate the Certificate Account.

    The  Servicer  will be  authorized to  appoint a  paying agent  (the "Paying
Agent") to make distributions, as agent for the Servicer, to  Certificateholders
of  a  Series.  If  the  Paying  Agent for  a  Series  is  the  Trustee  of such

                                       50
<PAGE>
Series, such  Paying Agent  will  be authorized  to  make withdrawals  from  the
Certificate Account in order to make distributions to Certificateholders. If the
Paying Agent for a Series is not the Trustee for such Series, the Servicer will,
prior  to each Distribution  Date, deposit in immediately  available funds in an
account designated by the Paying Agent the amount required to be distributed  to
the Certificateholders on such Distribution Date.

    The Servicer will cause any Paying Agent which is not the Trustee to execute
and  deliver to the Trustee an instrument in which such Paying Agent agrees with
the Trustee that such Paying Agent will:

        (1) hold all amounts deposited with it by the Servicer for  distribution
    to  Certificateholders in trust for  the benefit of Certificateholders until
    such amounts are distributed to Certificateholders or otherwise disposed  of
    as provided in the applicable Pooling and Servicing Agreement;

        (2) give the Trustee notice of any default by the Servicer in the making
    of such deposit; and

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

PERIODIC ADVANCES AND LIMITATIONS THEREON

    With respect  to each  Series,  the Servicer  will  agree to  make  Periodic
Advances in the amounts specified in the applicable Prospectus Supplement. Funds
of  the Servicer  so advanced  are recoverable  by the  Servicer out  of amounts
received on Mortgage Loans  with respect to which  such funds were advanced  and
which  represent late recoveries  of principal and/or  interest respecting which
any such Periodic  Advance was  made, or, if  the Servicer  determines that  any
Periodic  Advance may not be so recoverable, out of any funds in the Certificate
Account. The Servicer  will make Periodic  Advances only if  it determines  that
funds  will  ultimately  be  available  to reimburse  it.  If  specified  in the
applicable Prospectus Supplement, a reserve fund may be established with respect
to any Series  of Certificates in  order to  provide a source  of liquidity  for
Periodic  Advances by the  Servicer. Any such  reserve fund will  be funded by a
deposit made by the Servicer in such an amount specified, and will otherwise  be
as described, in the applicable Prospectus Supplement.

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH PREPAID MORTGAGE LOANS

    When a mortgagor prepays all of a Mortgage Loan, the mortgagor pays interest
on the amount prepaid only to the date on which the principal prepayment in full
is  made. Unless otherwise specified in the applicable Prospectus Supplement, in
order to mitigate the adverse effect to Certificateholders of a Series resulting
from the prepayment  in full  of a  Mortgage Loan  the amount  of the  aggregate
Servicing  Fees will be offset by an amount  equal to the accrual of interest on
any fully  prepaid Mortgage  Loan at  the Net  Mortgage Interest  Rate for  such
Mortgage  Loan from the date of its prepayment to but not including the next Due
Date (the "Prepayment  Interest Shortfall").  Such reductions  in the  aggregate
Servicing  Fees will be made by the  Servicer with respect to the Mortgage Loans
under the applicable  Pooling and Servicing  Agreement, but only  to the  extent
that  the aggregate Prepayment Interest Shortfall  does not exceed the aggregate
amount of the Servicing Fee relating  to mortgagor payments or other  recoveries
distributed  on the related Distribution Date.  The amount of the offset against
the  aggregate  Servicing  Fees  will  be  included  in  the  distributions   to
Certificateholders  on  the Distribution  Date  on which  the  related principal
prepayments in full are passed  through to Certificateholders. Unless  otherwise
specified  in  the  applicable  Prospectus  Supplement,  any  interest shortfall
arising from partial  prepayments or  liquidations will  not be  so offset.  See
"Prepayment  and  Yield  Considerations." Payments  of  the  Prepayment Interest
Shortfall will not be obtained  by means of any  subordination of the rights  of
Subordinated Certificateholders or any other credit enhancement arrangement.

                                       51
<PAGE>
REPORTS TO CERTIFICATEHOLDERS

    Unless  otherwise specified or modified in the related Pooling and Servicing
Agreement for each Series, the Servicer will include, or, in the event a  Paying
Agent  has been  appointed with  respect to such  Series, will  cause the Paying
Agent to include, with each distribution to Certificateholders of record of such
Series a statement setting forth the following information, if applicable:

         (i)  to  each  holder  of  a  Certificate  other  than  a   Multi-Class
    Certificate,  the amount of such distribution  allocable to principal of the
    related Mortgage Loans, separately identifying  the aggregate amount of  any
    principal  prepayments  included therein,  the  amount of  such distribution
    allocable to interest on the related Mortgage Loans and the aggregate unpaid
    principal balance of the Mortgage Loans evidenced by each Class after giving
    effect to the principal distributions on such Distribution Date;

        (ii) to each holder  of a Multi-Class Certificate  on which an  interest
    distribution and a distribution in reduction of Stated Amount are then being
    made, the amount of such interest distribution and distribution in reduction
    of Stated Amount, and the Stated Amount of each Class after giving effect to
    the  distribution in  reduction of Stated  Amount made  on such Distribution
    Date;

        (iii)  to  each  holder  of   a  Multi-Class  Certificate  on  which   a
    distribution  of  interest only  is then  being  made, the  aggregate Stated
    Amount of Certificates outstanding of each Class after giving effect to  the
    distribution  in reduction of  Stated Amount made  on such Distribution Date
    and on any Special Distribution Date  occurring subsequent to the last  such
    report  and after including in the aggregate Stated Amount the Stated Amount
    of the Compound Interest Certificates, if any, outstanding and the amount of
    any accrued interest added  to the Stated Amount  of such Compound  Interest
    Certificates on such Distribution Date;

        (iv)  to each  holder of a  Multi-Class Certificate which  is a Compound
    Interest Certificate (but  only if  such holder  shall not  have received  a
    distribution  of interest equal to the  entire amount of interest accrued on
    such Certificate with respect to such Distribution Date):

           (a) the information  contained in  the report  delivered pursuant  to
       clause (ii) above;

           (b)   the  interest  accrued  on  such  Class  of  Compound  Interest
       Certificates with  respect to  such Distribution  Date and  added to  the
       Stated Amount of such Compound Interest Certificate; and

           (c) the Stated Amount of such Class of Compound Interest Certificates
       after  giving  effect to  the addition  thereto  of all  interest accrued
       thereon;

        (v)  to  each  holder  of   a  Certificate,  the  amount  of   servicing
    compensation  with  respect  to  the related  Trust  Estate  and  such other
    customary information as the Servicer deems necessary or desirable to enable
    Certificateholders to prepare their tax returns;

        (vi) to each holder of a Certificate, the amount by which the  Servicing
    Fee  has been reduced by the aggregate Prepayment Interest Shortfall for the
    related Distribution Date;

       (vii) the  aggregate amount  of  any Periodic  Advances by  the  Servicer
    included in the amounts actually distributed to the Certificateholders;

       (viii)  to each holder of each  Senior Certificate (other than a Shifting
    Interest Certificate):

           (a)  the  amount  of  funds,  if  any,  otherwise  distributable   to
       Subordinated Certificateholders and the amount of any withdrawal from the
       Subordination  Reserve Fund  included in amounts  actually distributed to
       Senior Certificateholders;

           (b)  the  Subordinated  Amount  remaining  and  the  balance  in  the
       Subordination Reserve Fund following such distribution; and

                                       52
<PAGE>
           (c) the amount of any Senior Class Shortfall with respect to, and the
       amount of any Senior Class Carryover Shortfall outstanding prior to, such
       Distribution Date;

        (ix)  to  each  holder of  a  Certificate  entitled to  the  benefits of
    payments under any form of credit enhancement or from any reserve fund other
    than the Subordination Reserve Fund:

           (a) the  amounts  so  distributed  under  any  such  form  of  credit
       enhancement  or from any such reserve fund on the applicable Distribution
       Date; and

           (b) the amount of  coverage remaining under any  such form of  credit
       enhancement  and the balance in any such fund, after giving effect to any
       payments thereunder and other amounts charged thereto on the Distribution
       Date;

        (x) in the case of a Series of Certificates with a variable Pass-Through
    Rate, such Pass-Through Rate;

        (xi) the  book value  of any  collateral acquired  by the  Trust  Estate
    through foreclosure or
    otherwise;

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

       (xiii) the number and  aggregate principal amount  of Mortgage Loans  one
    month, two months and three or more months delinquent.

    In  addition,  within a  reasonable period  of  time after  the end  of each
calendar year, the Servicer will furnish either directly, or through the  Paying
Agent,  if any, a report to each  Certificateholder of record at any time during
such calendar year (a) as to the  aggregate of amounts reported pursuant to  (i)
and  (ii) above,  as applicable, for  such calendar  year or, in  the event such
person was a Certificateholder of record during a portion of such calendar year,
for the  applicable portion  of such  year  and (b)  such other  information  as
required  by the Code and applicable  regulations thereunder and as the Servicer
deems necessary or desirable to  enable Certificateholders to prepare their  tax
returns.  (Section 4.02.) In the  event that an election  has been made to treat
the Trust  Estate (or  a segregated  pool of  assets therein)  as a  REMIC,  the
Trustee  will be required  to sign the  Federal income tax  returns of the REMIC
(which will  be prepared  by  the Servicer).  See  "Certain Federal  Income  Tax
Consequences--Federal  Income Tax Consequences for REMIC Certificates-- Taxation
of Residual Certificates--Administrative Matters."

REPORTS TO THE TRUSTEE

    No later  than  15 days  after  each Distribution  Date  for a  Series,  the
Servicer will provide the Trustee of such Series with a report setting forth the
status  of the related Certificate Account and the related Subordination Reserve
Fund and any other reserve fund as of the close of business on such Distribution
Date, stating that all distributions required  to be made by the Servicer  under
the  applicable  Pooling  and Servicing  Agreement  have  been made  (or  if any
required distribution has not been made  by the Servicer, specifying the  nature
and  status thereof) and showing, for the  period covered by such statement, the
aggregate of deposits to and withdrawals  from the Certificate Account for  each
category  of deposits  and withdrawals  specified in  the Pooling  and Servicing
Agreement. Such statement shall also include information as to (i) the aggregate
unpaid principal balances of all the Mortgage Loans as of the close of  business
on the last day of the month preceding the month in which such Distribution Date
occurs;  and (ii)  the amount  of any Subordination  Reserve Fund  and any other
reserve fund,  as  of  such  Distribution  Date  (after  giving  effect  to  the
distributions on such Distribution Date). Copies of such reports may be obtained
by Certificateholders upon request in writing addressed to the Servicer, c/o The
Prudential  Home  Mortgage Company,  Inc., 7470  New Technology  Way, Frederick,
Maryland 21701. If the Servicer should fail to provide such copies, they may  be
obtained from the Trustee. (Section 3.12).

                                       53
<PAGE>
COLLECTION AND OTHER SERVICING PROCEDURES

    The Servicer will make reasonable efforts to collect all payments called for
under  the Mortgage Loans  and will, consistent with  the applicable Pooling and
Servicing Agreement and any  applicable agreement governing  any form of  credit
enhancement,  follow such  collection procedures as  it follows  with respect to
mortgage loans  serviced  by it  that  are  comparable to  the  Mortgage  Loans.
Consistent  with the above, the  Servicer may, in its  discretion, (i) waive any
prepayment charge, assumption fee,  late payment charge or  any other charge  in
connection  with  the prepayment  of a  Mortgage  Loan and  (ii) arrange  with a
mortgagor a schedule for  the liquidation of deficiencies  running for not  more
than 180 days after the applicable Due Date.

    Under  the  Pooling and  Servicing Agreement,  the  Servicer, to  the extent
permitted by law, will establish and  maintain one or more escrow accounts  (the
"Servicing  Account")  in which  the Servicer  will be  required to  deposit any
payments made by mortgagors in advance for taxes, assessments, primary  mortgage
(if   applicable)  and  hazard  insurance  premiums  and  other  similar  items.
Withdrawals from the Servicing Account may  be made to effect timely payment  of
taxes,  assessments,  mortgage and  hazard  insurance, to  refund  to mortgagors
amounts determined to be overages, to pay interest to mortgagors on balances  in
the Servicing Account, if required, and to clear and terminate such account. The
Servicer  will be responsible for the  administration of each Servicing Account.
The Servicer will be obligated to  advance certain amounts which are not  timely
paid  by the mortgagors, to  the extent that it  determines, in good faith, that
they will be  recoverable out  of insurance proceeds,  liquidation proceeds,  or
otherwise.  Alternatively,  in lieu  of  establishing a  Servicing  Account, the
Servicer may procure a performance bond or other form of insurance coverage,  in
an  amount  acceptable  to  the  Rating  Agency  rating  the  related  Series of
Certificates, covering loss occasioned  by the failure  to escrow such  amounts.
(Section 3.06.)

ENFORCEMENT OF DUE-ON-SALE CLAUSES; REALIZATION UPON DEFAULTED MORTGAGE LOANS

    With  respect to  each Mortgage  Loan having  a fixed  interest rate, unless
otherwise specified in  the applicable Prospectus  Supplement, each Pooling  and
Servicing  Agreement will provide that, when  any Mortgaged Property is about to
be conveyed by the mortgagor, the Servicer will, to the extent it has  knowledge
of  such prospective conveyance, exercise its  rights to accelerate the maturity
of such Mortgage Loan under the "due-on-sale" clause applicable thereto, if any,
unless it is  not exercisable  under applicable law  or if  such exercise  would
result  in loss  of insurance  coverage with  respect to  such Mortgage  Loan or
would, in the Servicer's judgment, be reasonably likely to result in  litigation
by  the mortgagor. In either  case, the Servicer is  authorized to take or enter
into an assumption and  modification agreement from or  with the person to  whom
such  Mortgaged Property has been or is  about to be conveyed, pursuant to which
such person becomes  liable under the  Mortgage Note and,  unless prohibited  by
applicable  state law, the  mortgagor remains liable  thereon, provided that the
Mortgage Loan will continue to be covered  by any pool insurance policy and  any
related  primary mortgage insurance  policy and the  Mortgage Interest Rate with
respect to such Mortgage Loan and the payment terms shall remain unchanged.  The
Servicer  will also be authorized,  with the prior approval  of the pool insurer
and the  primary mortgage  insurer, if  any,  to enter  into a  substitution  of
liability  agreement with such person, pursuant  to which the original mortgagor
is released  from liability  and such  person is  substituted as  mortgagor  and
becomes liable under the Mortgage Note. (Section 3.08)

    The Servicer is obligated under the Pooling and Servicing Agreement for each
Series  to realize upon  defaulted Mortgage Loans in  accordance with its normal
servicing practices, which will conform  generally to those of prudent  mortgage
lending  institutions which service mortgage loans of  the same type in the same
jurisdictions. Notwithstanding the foregoing,  the Servicer is authorized  under
the  Pooling and  Servicing Agreement  to permit  the assumption  of a defaulted
Mortgage Loan rather than to foreclose  or accept a deed-in-lieu of  foreclosure
if,  in the  Servicer's judgment, the  default is  unlikely to be  cured and the
assuming borrower meets PHMC's underwriting  guidelines. In connection with  any
such assumption, the Mortgage Interest Rate and the payment terms of the related
Mortgage  Note  will  not  be changed.  See  also  "The  Trust Estates--Mortgage
Loans--Optional Repurchases,"  above,  with respect  to  the Seller's  right  to
repurchase  defaulted Mortgage  Loans. Further,  the Servicer  may encourage the
refinancing of such defaulted Mortgage

                                       54
<PAGE>
Loans, including  Mortgage Loans  that would  permit creditworthy  borrowers  to
assume  the outstanding indebtedness. In the case of foreclosure or of damage to
a Mortgaged Property from  an uninsured cause, the  Servicer is not required  to
expend  its own funds  to foreclose or  restore any damaged  property, unless it
reasonably determines (i) that such foreclosure or restoration will increase the
proceeds to Certificateholders  of such  Series of liquidation  of the  Mortgage
Loan  after reimbursement of  the Servicer for  its expenses and  (ii) that such
expenses will be recoverable  to it through Liquidation  Proceeds. In the  event
that  the Servicer  has expended  its own  funds for  foreclosure or  to restore
damaged property, it will be entitled to charge the Certificate Account for such
Series an amount equal to all costs and expenses incurred by it. (Sections  3.03
and 3.09).

    The  Servicer is not obligated to  foreclose on any Mortgaged Property which
it believes  may  be  contaminated  with or  affected  by  hazardous  wastes  or
hazardous   substances.   See   "Certain   Legal   Aspects   of   the   Mortgage
Loans--Environmental Considerations." If  the Servicer does  not foreclose on  a
Mortgaged  Property, the Certificateholders of the related Series may experience
a loss on  the related Mortgage  Loan. The Servicer  will not be  liable to  the
Certificateholders  if it  fails to foreclose  on a Mortgaged  Property which it
believes may be so contaminated or affected, even if such Mortgaged Property is,
in fact, not so contaminated or  affected. Conversely, the Servicer will not  be
liable  to  the  Certificateholders  if,  based  on  its  belief  that  no  such
contamination or effect exists, the Servicer forecloses on a Mortgaged  Property
and  takes  title  to such  Mortgaged  Property, and  thereafter  such Mortgaged
Property is determined to be so contaminated or affected.

    The Servicer may  foreclose against property  securing a defaulted  Mortgage
Loan  either by foreclosure, by sale or by strict foreclosure and in the event a
deficiency judgment  is available  against the  mortgagor or  other person  (see
"Certain  Legal Aspects  of the Mortgage  Loans--Anti-Deficiency Legislation and
Other Limitations on Lenders" for a discussion of the availability of deficiency
judgments), may proceed for the deficiency. It is anticipated that in most cases
the Servicer  will  not seek  deficiency  judgments,  and the  Servicer  is  not
required under the Pooling and Servicing Agreement to seek deficiency judgments.

    With  respect to a Trust Estate (or  a segregated pool of assets therein) as
to which a REMIC election  has been made, if  the trustee acquires ownership  of
any  Mortgaged Property  as a  result of  a default  or imminent  default of any
Mortgage Loan secured by such Mortgaged  Property, the Trustee will be  required
to  dispose of such property  within two years following  its acquisition by the
Trust Estate. The  Servicer also will  be required to  administer the  Mortgaged
Property  in a  manner which does  not cause  the Mortgaged Property  to fail to
qualify as "foreclosure property" within the meaning of Code Section  860G(a)(8)
or result in the receipt by the Trust Estate of any "net income from foreclosure
property"  within  the  meaning  of Code  Section  860G(c)(2),  respectively. In
general, this would preclude  the holding of the  Mortgaged Property by a  party
acting as a dealer in such property or the receipt of rental income based on the
profits  of  the  lessee  of  such property.  See  "Certain  Federal  Income Tax
Consequences."

FIXED RETAINED YIELD, SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    Fixed Retained Yield with respect to  any Mortgage Loan is that portion,  if
any,  of interest  at the  Mortgage Interest  Rate that  is not  included in the
related Trust  Estate.  The Prospectus  Supplement  for a  Series  will  specify
whether  there is any Fixed Retained Yield with respect to the Mortgage Loans of
such Series.  If  so,  the  Fixed  Retained  Yield  will  be  established  on  a
loan-by-loan  basis  and will  be specified  in the  schedule of  Mortgage Loans
attached as an exhibit  to the applicable Pooling  and Servicing Agreement.  The
Servicer may deduct the Fixed Retained Yield from mortgagor payments as received
and prior to deposit of such payments in the Certificate Account for such Series
or  may  (unless an  election has  been made  to  treat the  Trust Estate  (or a
segregated pool of assets therein) as a REMIC) withdraw the Fixed Retained Yield
from the Certificate Account after the entire payment has been deposited in  the
Certificate  Account. Notwithstanding the foregoing, with respect to any payment
of interest received by the Servicer  relating to a Mortgage Loan (whether  paid
by  the mortgagor  or received  as Liquidation  Proceeds, insurance  proceeds or
otherwise)

                                       55
<PAGE>
which is less than  the full amount  of interest then due  with respect to  such
Mortgage  Loan,  the owner  of the  Fixed  Retained Yield  with respect  to such
Mortgage Loan will receive as its Fixed  Retained Yield only its pro rata  share
of such interest payment.

    For  each Series of Certificates,  the Servicer will be  entitled to be paid
the Servicing  Fee  on the  related  Mortgage  Loans until  termination  of  the
applicable  Pooling and Servicing Agreement, subject, unless otherwise specified
in the  applicable  Prospectus  Supplement, to  adjustment  as  described  under
"Adjustment  to Servicing Fee in Connection with Prepaid and Liquidated Mortgage
Loans." The Servicer, at its election, will  pay itself the Servicing Fee for  a
Series  with respect to each Mortgage Loan  by (a) withholding the Servicing Fee
from any scheduled payment of interest prior  to deposit of such payment in  the
Certificate  Account for such  Series or (b) withdrawing  the Servicing Fee from
the Certificate Account after the entire interest payment has been deposited  in
the Certificate Account. The Servicer may also pay itself out of the Liquidation
Proceeds  of  a  Mortgage Loan  or  other  recoveries with  respect  thereto, or
withdraw from the Certificate Account, or if such Liquidation Proceeds or  other
recoveries  are insufficient, from  Net Foreclosure Profits  with respect to the
related Distribution Date the Servicing Fee in respect of such Mortgage Loan  to
the  extent  provided in  the applicable  Pooling  and Servicing  Agreement. The
Servicing Fee with respect to the Mortgage Loans underlying the Certificates  of
a  Series will be specified in  the applicable Prospectus Supplement. Additional
servicing compensation in the form of prepayment charges, assumption fees,  late
payment charges or otherwise will be retained by the Servicer.

    The Servicer will pay all expenses incurred in connection with the servicing
of  the  Mortgage  Loans  underlying a  Series,  including,  without limitation,
payment of  the hazard  insurance  policy premiums  and  fees or  other  amounts
payable  pursuant  to  any  applicable agreement  for  the  provision  of credit
enhancement for  such Series,  payment  of the  fees  and disbursements  of  the
Trustee  and any custodian, fees due to the independent accountants and expenses
incurred in  connection with  distributions and  reports to  Certificateholders.
Certain  of these expenses may  be reimbursable to the  Servicer pursuant to the
terms of the applicable Pooling and Servicing Agreement.

    As set forth in  the preceding paragraph, the  Servicer will be entitled  to
reimbursement  for  certain  expenses  incurred by  it  in  connection  with the
liquidation of defaulted Mortgage Loans. In the event that claims are either not
made or are not fully paid from  any applicable form of credit enhancement,  the
related Trust Estate will suffer a loss to the extent that Liquidation Proceeds,
after  reimbursement of the Servicing Fee and  the expenses of the Servicer, are
less than the principal  balance of the related  Mortgage Loan. The Servicer  is
also  entitled  to  reimbursement  from  the  Certificate  Account  of  Periodic
Advances, of advances made  by it to pay  taxes, insurance premiums and  similar
items  with respect to any Mortgaged Property, of expenditures incurred by it in
connection with the restoration of any Mortgaged Property and of certain  losses
against which it is indemnified by the Trust Estate. (Section 3.03).

EVIDENCE AS TO COMPLIANCE

    The  Servicer will deliver  to the Trustee  annually, on or  before the date
specified in  the  Pooling and  Servicing  Agreement, an  Officer's  Certificate
stating that (i) a review of the activities of the Servicer during the preceding
calendar  year and of performance under  the Pooling and Servicing Agreement has
been made under the supervision  of such officer, and (ii)  to the best of  such
officer's  knowledge, based on  such review, the Servicer  has fulfilled all its
obligations under the Pooling and Servicing Agreement throughout such year,  or,
if  there  has  been  a  default in  the  fulfillment  of  any  such obligation,
specifying each such  default known to  such officer and  the nature and  status
thereof.  Such Officer's  Certificate shall be  accompanied by a  statement of a
firm of independent public accountants  to the effect that,  on the basis of  an
examination  of certain  documents and  records relating  to the  mortgage loans
being serviced by the Servicer,  conducted substantially in compliance with  the
Uniform  Single  Audit  Program  for Mortgage  Bankers,  the  servicing  of such
mortgage loans was conducted  in compliance with the  provisions of the  Pooling
and  Servicing  Agreement  and other  similar  agreements, except  for  (i) such
exceptions as such firm believes to be immaterial and (ii) such other exceptions
as are set forth in such statement. (Sections 3.13, 3.14).

                                       56
<PAGE>
CERTAIN MATTERS REGARDING THE SERVICER

    The Servicer  may not  resign  from its  obligations  and duties  under  the
Pooling  and  Servicing Agreement  for  each Series  (other  than its  duties as
Certificate Registrar for such Series, if it is acting as such), except upon its
determination that  its  duties  thereunder  are  no  longer  permissible  under
applicable  law or are in material conflict by reason of applicable law with any
other activities of a type and nature carried on by it. No such resignation will
become effective until the Trustee for  such Series or a successor servicer  has
assumed  the Servicer's obligations  and duties under  the Pooling and Servicing
Agreement. (Section 6.04).  If the  Servicer resigns  for any  of the  foregoing
reasons  and the  Trustee is  unable or  unwilling to  assume responsibility for
servicing the Mortgage  Loans, it  may appoint another  institution as  mortgage
loan servicer, as described under "Rights Upon Event of Default" below.

    The  Pooling  and Servicing  Agreement will  also  provide that  neither the
Servicer, any subservicer, nor any partner, director, officer, employee or agent
of either  of them  (or of  any  partner of  the Servicer),  will be  under  any
liability  to the Trust Estate or the  Certificateholders, for the taking of any
action or for refraining from the taking of any action in good faith pursuant to
the Pooling  and  Servicing Agreement,  or  for errors  in  judgment;  provided,
however, that neither the Servicer, any subservicer, nor any such person will be
protected  against any  liability that would  otherwise be imposed  by reason of
willful misfeasance, bad faith or gross negligence in the performance of his  or
its  duties or  by reason of  reckless disregard  of his or  its obligations and
duties thereunder. The Pooling and Servicing Agreement will further provide that
the Servicer, any subservicer, and  any partner, director, officer, employee  or
agent of either of them (or of any partner of the Servicer) 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
the  Pooling and Servicing  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 thereunder or by reason
of  reckless  disregard of  his  or its  obligations  and duties  thereunder. In
addition, the Pooling  and Servicing  Agreement will provide  that the  Servicer
will  not be under  any obligation to  appear in, prosecute  or defend any legal
action that is  not incidental  to its duties  under the  Pooling and  Servicing
Agreement  and that in its  opinion may involve it  in any expense or liability.
The Servicer may, however, in its  discretion, undertake any such action  deemed
by it necessary or desirable with respect to the Pooling and Servicing Agreement
and  the  rights and  duties of  the parties  thereto and  the interests  of the
Certificateholders thereunder. In such  event, the legal  expenses and costs  of
such  action and any  liability resulting therefrom will  be expenses, costs and
liabilities of  the  Trust  Estate and  the  Servicer  will be  entitled  to  be
reimbursed  therefor out of the  Certificate Account, and any  loss to the Trust
Estate arising from such right of reimbursement will be allocated pro rata among
the various Classes of Certificates unless otherwise specified in the applicable
Pooling and Servicing Agreement. (Section 6.03).

    Any person into  which the Servicer  may be merged  or consolidated, or  any
person  resulting  from any  merger, conversion  or  consolidation to  which the
Servicer is  a party,  or any  person  succeeding to  the business  through  the
transfer  of substantially all of its assets, or otherwise, of the Servicer will
be the successor of the Servicer  under the Pooling and Servicing Agreement  for
each  Series provided  that such successor  or resulting entity  is qualified to
service mortgage loans for FNMA  or FHLMC and has a  net worth of not less  than
$15,000,000.

    The Servicer also has the right to assign its rights and delegate its duties
and  obligations  under the  Pooling and  Servicing  Agreement for  each Series;
provided that  (i) the  purchaser  or transferee  accepting such  assignment  or
delegation  is  qualified  to  service  mortgage loans  for  FNMA  or  FHLMC, is
satisfactory to the Trustee for such  Series, in the exercise of its  reasonable
judgment,  and executes and  delivers to the  Trustee an agreement,  in form and
substance reasonably satisfactory to 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
Servicer  under the Pooling and  Servicing Agreement from and  after the date of
such  agreement;  and  (ii)  each  applicable  Rating  Agency's  rating  of  any
Certificates  for such  Series in effect  immediately prior  to such assignment,
sale or transfer is not

                                       57
<PAGE>
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. The Servicer  will
be  released from its obligations under the Pooling and Servicing Agreement upon
any such assignment and delegation, except that the Servicer will remain  liable
for  all liabilities and obligations  incurred by it prior  to the time that the
conditions contained in clauses (i) and (ii) above are met. (Section 6.02).

                      THE POOLING AND SERVICING AGREEMENT

EVENTS OF DEFAULT

    Events of Default under the Pooling and Servicing Agreement for each  Series
include  (i) any failure by the Servicer to distribute to Certificateholders any
required payment which  continues unremedied  for 10  days after  the giving  of
written  notice of such failure to the  Servicer by the Trustee for such Series,
or to the Servicer and the Trustee by the holders of Certificates of such Series
having  voting  rights  allocated  to  such  Certificates  ("Voting  Interests")
aggregating  not  less  than  25%  of  the  Voting  Interests  allocated  to all
Certificates for such Series; (ii) any  failure by the Servicer duly to  observe
or  perform in any material respect any  other of its covenants or agreements in
the Pooling and Servicing Agreement which  continues unremedied for 60 days  (or
30  days in the case of a failure to maintain any pool insurance policy required
to be maintained  pursuant to  the Pooling  and Servicing  Agreement) after  the
giving  of written notice of such failure to  the Servicer by the Trustee, or to
the Servicer and  Trustee by the  holders of Certificates  aggregating not  less
than   25%  of  the  Voting  Interests;  (iii)  certain  events  in  insolvency,
readjustment  of  debt,  marshalling  of  assets  and  liabilities  or   similar
proceedings  and  certain  action  by the  Servicer  indicating  its insolvency,
reorganization or inability to  pay its obligations and  (iv) both the  Servicer
and  any subservicer appointed  by it to  become ineligible to  service for both
FNMA and FHLMC (unless remedied within 90 days). (Section 7.01).

RIGHTS UPON EVENT OF DEFAULT

    So long as  an Event  of Default remains  unremedied under  the Pooling  and
Servicing  Agreement for  a Series,  the Trustee for  such Series  or holders of
Certificates of such Series evidencing not less than 25% of the Voting Interests
in the  Trust  Estate for  such  Series may  terminate  all of  the  rights  and
obligations of the Servicer under the Pooling and Servicing Agreement and in and
to  the  Mortgage Loans  (other than  the  Servicer's right  to recovery  of any
Initial Deposit for such Series, the  aggregate Servicing Fees due prior to  the
date  of termination,  and other expenses  and amounts advanced  pursuant to the
terms of the  Pooling and Servicing  Agreement, which rights  the Servicer  will
retain  under all circumstances), whereupon the  Trustee will succeed to all the
responsibilities, duties and liabilities of  the Servicer under the Pooling  and
Servicing  Agreement and will be entitled  to monthly servicing compensation not
to exceed  the  aggregate  Servicing  Fees together  with  the  other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided  in the  Pooling and  Servicing  Agreement. In  the event  that  the
Trustee  is unwilling or unable so to act, it may select, pursuant to the public
bid procedure described in  the applicable Pooling  and Servicing Agreement,  or
petition  a  court of  competent  jurisdiction to  appoint,  a housing  and home
finance institution, bank or mortgage servicing institution with a net worth  of
at least $10,000,000 to act as successor to the Servicer under the provisions of
the  Pooling and Servicing  Agreement relating to the  servicing of the Mortgage
Loans; provided however, that until such  a successor Servicer is appointed  and
has  assumed the responsibilities, duties and  liabilities of the Servicer under
the Pooling and Servicing Agreement, the Trustee shall continue as the successor
to the Servicer as described  above. In the event  such public bid procedure  is
utilized,  the successor servicer would be entitled to servicing compensation in
an amount  equal  to the  aggregate  Servicing  Fees, together  with  the  other
servicing  compensation in the form of  assumption fees, late payment charges or
otherwise, as provided in the Pooling and Servicing Agreement, and the  Servicer
would  be entitled to receive the net profits, if any, realized from the sale of
its servicing rights and obligations under the Pooling and Servicing  Agreement.
(Sections 7.01 and 7.05).

    During  the  continuance  of any  Event  of  Default under  the  Pooling and
Servicing Agreement for  a Series,  the Trustee for  such Series  will have  the
right  to  take  action  to  enforce its  rights  and  remedies  and  to protect

                                       58
<PAGE>
and enforce the rights  and remedies of the  Certificateholders of such  Series,
and holders of Certificates evidencing not less than 25% of the Voting Interests
for  such  Series  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. However, the  Trustee will not  be under any
obligation to pursue any such remedy or to exercise any of such trusts or powers
unless such Certificateholders have offered  the Trustee reasonable security  or
indemnity  against the cost,  expenses and liabilities which  may be incurred by
the Trustee thereby. Also, the Trustee may decline to follow any such  direction
if  the Trustee  determines that  the action or  proceeding so  directed may not
lawfully be  taken or  would involve  it in  personal liability  or be  unjustly
prejudicial to the non-assenting Certificateholders. (Sections 7.02 and 7.03).

    No  Certificateholder of a Series, solely  by virtue of such holder's status
as a Certificateholder,  will have  any right  under the  Pooling and  Servicing
Agreement  for  such Series  to  institute any  proceeding  with respect  to the
Pooling and Servicing Agreement, unless such holder previously has given to  the
Trustee  for such  Series written  notice of default  and unless  the holders of
Certificates evidencing  not less  than 25%  of the  Voting Interests  for  such
Series  have made written request upon  the Trustee to institute such proceeding
in its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity and the Trustee for 60 days has neglected or refused to institute  any
such proceeding. (Section 10.03).

AMENDMENT

    Each  Pooling  and Servicing  Agreement may  be amended  by the  Seller, the
Servicer and the Trustee without the  consent of the Certificateholders, (i)  to
cure any ambiguity, (ii) to correct or supplement any provision therein that may
be  inconsistent with any other provision 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 (or  a segregated pool of assets therein)
as a REMIC at  all times that  any Certificates are outstanding  or to avoid  or
minimize  the risk of the imposition of any  tax on the Trust Estate pursuant to
the Code that  would be  a claim  against the  Trust Estate,  provided that  the
Trustee  has 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  such  action will  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 Certificate Account, provided that such change will not, as
evidenced by an opinion of counsel, adversely affect in any material respect the
interests of  any Certificateholder  and  that such  change will  not  adversely
affect  the then current rating assigned to  any Certificates, as evidenced by a
letter from  each  Rating Agency  to  such effect,  (v)  to add  to,  modify  or
eliminate  any provisions therein restricting transfers of residual Certificates
to certain  disqualified organizations  described below  under "Certain  Federal
Income   Tax   Consequences--Federal   Income   Tax   Consequences   for   REMIC
Certificates--Taxation of  Residual  Certificates--Tax-Related  Restrictions  on
Transfer  of Residual Certificates,"  or (vi) to make  any other provisions with
respect to  matters  or  questions  arising under  such  Pooling  and  Servicing
Agreement  that are not inconsistent with  the provisions thereof, provided that
such action will not, as evidenced by an opinion of counsel, adversely affect in
any material  respect the  interests of  the Certificateholders  of the  related
Series.  The Pooling and Servicing Agreement may  also be amended by the Seller,
the Servicer and  the Trustee with  the consent of  the holders of  Certificates
evidencing  interests aggregating not less than  66 2/3% of the Voting Interests
evidenced by the Certificates  of each Class or  Subclass affected thereby,  for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of such Pooling and Servicing Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment  may (i) reduce in  any manner the amount of,  or delay the timing of,
any payments received on or with respect to Mortgage Loans that are required  to
be  distributed on any Certificates,  without the consent of  the holder of such
Certificate, (ii) adversely affect in any material respect the interests of  the
holders  of a Class  or Subclass of Certificates  of a Series  in a manner other
than that  set  forth  in (i)  above  without  the consent  of  the  holders  of
Certificates aggregating not less than 66 2/3% of the Voting Interests evidenced
by  such  Class  or  Subclass,  or  (iii)  reduce  the  aforesaid  percentage of
Certificates of any  Class or  Subclass, the holders  of which  are required  to
consent to such amendment, without the

                                       59
<PAGE>
consent  of the holders of  all Certificates of such  Class or Subclass affected
then outstanding. Notwithstanding the foregoing, the Trustee will not consent to
any such  amendment if  such amendment  would  subject the  Trust Estate  (or  a
segregated  pool  of  assets therein)  to  tax  or cause  the  Trust  Estate (or
segregated pool of assets therein) to fail to qualify as a REMIC.

TERMINATION; PURCHASE OF MORTGAGE LOANS

    The obligations created by the Pooling and Servicing Agreement for a  Series
of  Certificates will  terminate on  the Distribution  Date following  the final
payment or other liquidation of the  last Mortgage Loan subject thereto and  the
disposition of all property acquired upon foreclosure of any such Mortgage Loan.
In  no  event, however,  will the  trust  created by  the Pooling  and Servicing
Agreement continue beyond the expiration of 21 years from the death of the  last
survivor  of certain persons named in  such Pooling and Servicing Agreement. For
each Series of Certificates, the Trustee will give written notice of termination
of the Pooling and Servicing Agreement to each Certificateholder, and the  final
distribution   will  be  made  only  upon  surrender  and  cancellation  of  the
Certificates at an office or agency appointed by the Seller and specified in the
notice of termination.

    If so  provided  in  the  related Prospectus  Supplement,  the  Pooling  and
Servicing  Agreement  for  each  Series of  Certificates  will  permit,  but not
require, the  person  or persons  specified  in such  Prospectus  Supplement  to
purchase  from the Trust Estate for such  Series all remaining Mortgage Loans at
the time subject to the Pooling and Servicing Agreement at a price specified  in
such  Prospectus  Supplement. In  the  event that  the  Servicer has  caused the
related Trust Estate (or a segregated pool of assets therein) to be treated as a
REMIC, any  such  purchase  will  be effected  only  pursuant  to  a  "qualified
liquidation"  as defined  in Code Section  860F(a)(4)(A) and the  receipt by the
Trustee of an opinion of counsel that  such purchase will not (i) result in  the
imposition  of a tax on "prohibited transactions" under Code Section 860F(a)(1),
(ii) otherwise subject the REMIC to tax,  or (iii) cause the Trust Estate (or  a
segregated  pool of assets) to fail to qualify  as a REMIC. The exercise of such
right will effect early retirement of  the Certificates of that Series, but  the
right so to purchase may be exercised only after the aggregate principal balance
of  the Mortgage Loans  for such Series at  the time of purchase  is less than a
specified percentage of the aggregate principal balance at the Cut-Off Date  for
the Series, or after the date set forth in the related Prospectus Supplement.

THE TRUSTEE

    The  Trustee under each Pooling and Servicing Agreement (the "Trustee") will
be named in the applicable Prospectus  Supplement. The commercial bank or  trust
company serving as Trustee may have normal banking relationships with the Seller
or any of its affiliates.

    The  Trustee may  resign at any  time, in  which event the  Servicer will be
obligated to  appoint a  successor trustee.  The Servicer  may also  remove  the
Trustee if the Trustee ceases to be eligible to act as Trustee under the Pooling
and  Servicing Agreement, if the Trustee becomes insolvent or in order to change
the situs of the Trust Estate for state tax reasons. Upon becoming aware of such
circumstances, the  Servicer  will  become  obligated  to  appoint  a  successor
trustee.  The  Trustee  may  also be  removed  at  any time  by  the  holders of
Certificates evidencing not less than 51%  of the Voting Interests in the  Trust
Estate,  except that, any Certificate registered in  the name of the Seller, the
Servicer or any affiliate thereof will not be taken into account in  determining
whether  the requisite Voting  Interest in the Trust  Estate necessary to effect
any such removal has been obtained. Any resignation and removal of the  Trustee,
and  the appointment  of a  successor trustee,  will not  become effective until
acceptance of such appointment  by the successor trustee.  The Trustee, and  any
successor  trustee,  will  have  a  combined capital  and  surplus  of  at least
$50,000,000, or  will  be a  member  of a  bank  holding system,  the  aggregate
combined capital and surplus of which is at least $50,000,000, provided that the
Trustee's and any such successor trustee's separate capital and surplus shall at
all  times be at  least the amount  specified in Section  310(a)(2) of the Trust
Indenture Act of  1939, and  will be subject  to supervision  or examination  by
federal or state authorities.

                                       60
<PAGE>
                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

    The  following  discussion contains  summaries of  certain legal  aspects of
mortgage loans  which are  general in  nature. Because  such legal  aspects  are
governed  by applicable  state law  (which laws  may differ  substantially), the
summaries do not purport to be complete or to reflect the laws of any particular
state, nor to encompass  the laws of  all states in which  the security for  the
Mortgage  Loans is  situated. The summaries  are qualified in  their entirety by
reference to the applicable federal and state laws governing the Mortgage Loans.

GENERAL

    The Mortgage Loans will, in general, be secured by either first mortgages or
first deeds of  trust, depending upon  the prevailing practice  in the state  in
which  the underlying property  is located. A  mortgage creates a  lien upon the
real property described in  the mortgage. There are  two parties to a  mortgage:
the  mortgagor, who is the borrower; and the  mortgagee, who is the lender. In a
mortgage state instrument,  the mortgagor delivers  to the mortgagee  a note  or
bond  evidencing the loan and the mortgage.  Although a deed of trust is similar
to a mortgage, a deed of trust has three parties: a borrower called the  trustor
(similar  to  a  mortgagor),  a  lender called  the  beneficiary  (similar  to a
mortgagee), and a third-party grantee called the trustee. Under a deed of trust,
the borrower grants the property, irrevocably until the debt is paid, in  trust,
generally  with a power of  sale, to the trustee to  secure payment of the loan.
The trustee's authority  under a  deed of  trust and  the mortgagee's  authority
under  a mortgage are governed by the express provisions of the deed of trust or
mortgage, applicable law, and, in some cases, with respect to the deed of trust,
the directions of the beneficiary.

FORECLOSURE

    Foreclosure of  a mortgage  is generally  accomplished by  judicial  action.
Generally,  the action is initiated  by the service of  legal pleadings upon all
parties having an interest of record in the real property. Delays in  completion
of  the  foreclosure  occasionally  may  result  from  difficulties  in locating
necessary parties  defendant.  When  the mortgagee's  right  of  foreclosure  is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can  be
time-consuming. After the completion of  a judicial foreclosure proceeding,  the
court  may  issue a  judgment of  foreclosure  and appoint  a receiver  or other
officer to conduct the sale of the property. In some states, mortgages may  also
be  foreclosed by  advertisement, pursuant  to a power  of sale  provided in the
mortgage. Foreclosure of a mortgage  by advertisement is essentially similar  to
foreclosure of a deed of trust by non-judicial power of sale.

    Foreclosure  of a deed of trust  is generally accomplished by a non-judicial
trustee's sale under a specific provision  in the deed of trust that  authorizes
the  trustee to  sell the  property to  a third  party upon  any default  by the
borrower under the terms of the note  or deed of trust. In certain states,  such
foreclosure  also may be accomplished by  judicial action in the manner provided
for foreclosure of mortgages. In some  states, the trustee must record a  notice
of  default and send  a copy to the  borrower-trustor and to  any person who has
recorded a request  for a copy  of a notice  of default and  notice of sale.  In
addition, the trustee must provide notice in some states to any other individual
having  an  interest  of  record  in the  real  property,  including  any junior
lienholders. If the deed of trust  is not reinstated within any applicable  cure
period,  a notice of sale must be posted  in a public place and, in most states,
published for a specified period of time in one or more newspapers. In addition,
some state laws  require that  a copy of  the notice  of sale be  posted on  the
property and sent to all parties having an interest of record in the property.

    In  some states, the borrower-trustor has the right to reinstate the loan at
any time following default until shortly before the trustee's sale. In  general,
the  borrower,  or any  other person  having  a junior  encumbrance on  the real
estate, may,  during a  reinstatement period,  cure the  default by  paying  the
entire  amount in arrears plus the costs  and expenses incurred in enforcing the
obligation. Certain state laws  control the amount  of foreclosure expenses  and
costs, including attorneys' fees, which may be recovered by a lender.

                                       61
<PAGE>
    In  case of foreclosure under either a mortgage or a deed of trust, the sale
by the receiver  or other designated  officer, or  by the trustee,  is a  public
sale.  However, because of  the difficulty a  potential buyer at  the sale would
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings, it  is
uncommon  for a third  party to purchase  the property at  the foreclosure sale.
Rather, it is common for the lender to purchase the property from the trustee or
receiver for an amount equal to the unpaid principal amount of the note, accrued
and unpaid interest and the expenses of foreclosure. Thereafter, subject to  the
right  of  the  borrower in  some  states  to remain  in  possession  during the
redemption period, the lender  will assume the  burdens of ownership,  including
obtaining  hazard insurance and  making such repairs  at its own  expense as are
necessary to render  the property suitable  for sale. The  lender commonly  will
obtain  the services of a real estate broker  and pay the broker a commission in
connection with the sale of the property. Depending upon market conditions,  the
ultimate  proceeds  of the  sale  of the  property  may not  equal  the lender's
investment in the property. Any loss may  be reduced by the receipt of  mortgage
insurance  proceeds, if any, or by judicial  action against the borrower for the
deficiency,  if  such  action  is  permitted  by  law.  See   "--Anti-Deficiency
Legislation and Other Limitations on Lenders" below.

FORECLOSURE ON SHARES OF COOPERATIVES

    The  cooperative shares owned  by the tenant-stockholder  and pledged to the
lender are, in  almost all  cases, subject to  restrictions on  transfer as  set
forth  in the cooperative's Certificate of Incorporation and By-laws, as well as
in the proprietary  lease or occupancy  agreement, and may  be cancelled by  the
cooperative  for  failure  by  the  tenant-stockholder  to  pay  rent  or  other
obligations or  charges owed  by such  tenant-stockholder, including  mechanics'
liens  against  the  cooperative  apartment building  incurred  by  such tenant-
stockholder. The proprietary lease or occupancy agreement generally permits  the
cooperative  to terminate such lease or agreement  in the event an obligor fails
to  make  payments  or  defaults  in  the  performance  of  covenants   required
thereunder.  Typically, the lender and the  cooperative enter into a recognition
agreement which establishes the  rights and obligations of  both parties in  the
event  of  a default  by  the tenant-stockholder  on  its obligations  under the
proprietary lease or  occupancy agreement. A  default by the  tenant-stockholder
under  the proprietary  lease or occupancy  agreement will  usually constitute a
default  under   the   security   agreement   between   the   lender   and   the
tenant-stockholder.

    The  recognition agreement  generally provides that,  in the  event that the
tenant-stockholder has  defaulted  under  the  proprietary  lease  or  occupancy
agreement,  the  cooperative will  take  no action  to  terminate such  lease or
agreement until the lender has been provided an opportunity to cure the default.
The recognition agreement typically  provides that if  the proprietary lease  or
occupancy  agreement is terminated, the  cooperative will recognize the lender's
lien against  proceeds  from  a  sale of  the  cooperative  apartment,  subject,
however,  to the cooperative's right to sums due under such proprietary lease or
occupancy  agreement.  The  total  amount   owed  to  the  cooperative  by   the
tenant-stockholder,  which  the lender  generally cannot  restrict and  does not
monitor, could  reduce  the  value  of  the  collateral  below  the  outstanding
principal  balance  of  the cooperative  loan  and accrued  and  unpaid interest
thereon.

    Recognition agreements also provide that in the event of a foreclosure on  a
cooperative  loan,  the  lender  must  obtain the  approval  or  consent  of the
cooperative as  required  by  the  proprietary  lease  before  transferring  the
cooperative  shares or assigning the proprietary lease. Generally, the lender is
not limited  by the  agreement  in any  rights it  may  have to  dispossess  the
tenant-stockholders.

    Foreclosure  on  the  cooperative  shares  is  accomplished  by  a  sale  in
accordance with the provisions of Article 9 of the Uniform Commercial Code  (the
"UCC") and the security agreement relating to those shares. Article 9 of the UCC
requires that a sale be conducted in a "commercially reasonable" manner. Whether
a foreclosure sale has been conducted in a "commercially reasonable" manner will
depend  on the facts  in each case. In  determining commercial reasonableness, a
court will look to  the notice given  the debtor and  the method, manner,  time,
place and terms of the foreclosure. Generally, a sale conducted according to the
usual practice of banks selling similar collateral will be considered reasonably
conducted.

                                       62
<PAGE>
    Article  9 of the UCC provides that the proceeds of the sale will be applied
first to  pay the  costs  and expenses  of  the sale  and  then to  satisfy  the
indebtedness   secured  by  the  lender's  security  interest.  The  recognition
agreement, however, generally provides that the lender's right to  reimbursement
is subject to the right of the cooperative corporation to receive sums due under
the  proprietary lease or occupancy agreement.  If there are proceeds remaining,
the lender must account to  the tenant-stockholder for the surplus.  Conversely,
if  a  portion of  the indebtedness  remains  unpaid, the  tenant-stockholder is
generally responsible for the  deficiency. See "Anti-Deficiency Legislation  and
Other Limitations on Lenders" below.

RIGHTS OF REDEMPTION

    In some states, after sale pursuant to a deed of trust and/or foreclosure of
a  mortgage,  the borrower  and certain  foreclosed junior  lienors are  given a
statutory period in which to redeem  the property from the foreclosure sale.  In
most states where the right of redemption is available, statutory redemption may
occur  upon  payment of  the foreclosure  purchase  price, accrued  interest and
taxes. In some states, the right to redeem is an equitable right. The effect  of
a  right  of redemption  is  to delay  the  ability of  the  lender to  sell the
foreclosed property. The  exercise of  a right  of redemption  would defeat  the
title  of any  purchaser at  a foreclosure  sale, or  of any  purchaser from the
lender subsequent  to  judicial foreclosure  or  sale  under a  deed  of  trust.
Consequently,  the  practical effect  of the  redemption right  is to  force the
lender to maintain  the property  and pay the  expenses of  ownership until  the
redemption period has run.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

    Certain  states have imposed statutory  restrictions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In  some
states,  statutes limit the  right of the  beneficiary or mortgagee  to obtain a
deficiency judgment against the borrower  following foreclosure or sale under  a
deed  of trust. A deficiency judgment is  a personal judgment against the former
borrower equal in most  cases to the  difference between the  amount due to  the
lender and the net amount realized upon the foreclosure sale.

    Some  state statutes may require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against the  borrower  on  the  debt without  first  exhausting  such  security;
however,  in  some  of these  states,  the  lender, following  judgment  on such
personal action, may be  deemed to have  elected a remedy  and may be  precluded
from  exercising  remedies  with  respect  to  the  security.  Consequently, the
practical effect of the election  requirement, when applicable, is that  lenders
will  usually proceed first against the security rather than bringing a personal
action against the borrower.

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

    In some states, exceptions to the anti-deficiency statutes are provided  for
in  certain instances where the value of the lender's security has been impaired
by acts or omissions of the borrower, for example, in the event of waste of  the
property.

    Generally,  Article 9 of  the UCC governs  foreclosure on cooperative shares
and the related proprietary lease or occupancy agreement and foreclosure on  the
beneficial  interest in a land trust. Some courts have interpreted Section 9-504
of the UCC to prohibit a  deficiency award unless the creditor establishes  that
the  sale of the  collateral (which, in the  case of a  Mortgage Loan secured by
shares of a cooperative, would be such shares and the related proprietary  lease
or occupancy agreement) was conducted in a commercially reasonable manner.

    The  Servicer is not  required under the Pooling  and Servicing Agreement to
pursue deficiency judgments on the Mortgage Loans even if permitted by law.

                                       63
<PAGE>
    In addition  to  anti-deficiency  and related  legislation,  numerous  other
federal  and state statutory  provisions, including the  federal bankruptcy laws
and state laws  affording relief to  debtors, may interfere  with or affect  the
ability  of a secured mortgage lender to realize upon its security. For example,
in a  Chapter 13  proceeding under  the federal  Bankruptcy Code,  when a  court
determines  that the value of  a home is less than  the principal balance of the
loan, the court may prevent a lender from foreclosing on the home, and, as  part
of the rehabilitation plan, reduce the amount of the secured indebtedness to the
value of the home as it exists at the time of the proceeding, leaving the lender
as  a general unsecured creditor  for the difference between  that value and the
amount of outstanding indebtedness.  A bankruptcy court may  grant the debtor  a
reasonable  time to cure a  payment default, and in the  case of a mortgage loan
not secured by  the debtor's principal  residence, also may  reduce the  monthly
payments  due under such mortgage loan, change  the rate of interest, reduce the
principal balance of the loan to the then-current appraised value of the related
Mortgaged Property and alter the mortgage loan repayment schedule. Certain court
decisions have applied such relief to  claims secured by the debtor's  principal
residence.  If  a  court  relieves  a  borrower's  obligation  to  repay amounts
otherwise due on a Mortgage Loan, the  Servicer will not be required to  advance
such   amounts,  and  any  loss  in  respect   thereof  will  be  borne  by  the
Certificateholders.

    The Internal Revenue Code of 1986, as amended, provides priority to  certain
tax  liens over  the lien of  the mortgage  or deed of  trust. The  laws of some
states provide priority to certain  tax liens over the  lien of the mortgage  or
deed  of trust. Numerous federal and  some state consumer protection laws impose
substantive  requirements  upon   mortgage  lenders  in   connection  with   the
origination, servicing and enforcement of mortgage loans. These laws include the
federal  Truth  in Lending  Act, Real  Estate  Settlement Procedures  Act, Equal
Credit Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act,  and
related  statutes  and regulations.  These federal  laws  and state  laws impose
specific statutory liabilities  upon lenders who  originate or service  mortgage
loans and who fail to comply with the provisions of the law. In some cases, this
liability may affect assignees of the mortgage loans.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT AND SIMILAR LAWS

    Generally, under the terms of the Soldiers' and Sailors' Civil Relief Act of
1940,  as amended  (the "Relief  Act"), a  borrower who  enters military service
after the origination of such borrower's Mortgage Loan (including a borrower who
is a member of  the National Guard or  is in reserve status  at the time of  the
origination  of the Mortgage Loan and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such borrower's
active duty status,  unless a  court orders  otherwise upon  application of  the
lender.  It  is  possible  that  such  action  could  have  an  effect,  for  an
indeterminate period of  time, on the  ability of the  Servicer to collect  full
amounts  of interest  on certain of  the Mortgage  Loans in a  Trust Estate. Any
shortfall in interest collections resulting  from the application of the  Relief
Act  could result in  losses to the  holders of the  Certificates of the related
Series. Further,  the Relief  Act  imposes limitations  which would  impair  the
ability  of the Servicer  to foreclose on  an affected Mortgage  Loan during the
borrower's period of active duty status. Thus, in the event that such a Mortgage
Loan goes  into  default, there  may  be delays  and  losses occasioned  by  the
inability  to realize upon  the Mortgaged Property in  a timely fashion. Certain
states have enacted comparable  legislation which may  interfere with or  affect
the ability of the Servicer to timely collect payments of principal and interest
on,  or to  foreclose on,  Mortgage Loans  of borrowers  in such  states who are
active or reserve members of the armed services.

ENVIRONMENTAL CONSIDERATIONS

    Under the  federal  Comprehensive Environmental  Response  Compensation  and
Liability  Act, as  amended, and  under state law  in certain  states, a secured
party which takes a deed in lieu of foreclosure, purchases a mortgaged  property
at  a foreclosure  sale or  operates a mortgaged  property may  become liable in
certain circumstances  for the  costs of  remedial action  ("Cleanup Costs")  if
hazardous  wastes or hazardous  substances have been released  or disposed of on
the property. Such Cleanup  Costs may be substantial.  It is possible that  such
Cleanup  Costs  could become  a liability  of  the Trust  Estate and  reduce the
amounts  otherwise  distributable  to  the  Certificateholders  if  a  Mortgaged
Property  securing a Mortgage  Loan became the  property of the  Trust Estate in
certain   circumstances   and   if    such   Cleanup   Costs   were    incurred.

                                       64
<PAGE>
Moreover, certain states by statute impose a lien for any Cleanup Costs incurred
by  such state  on the  property that is  the subject  of such  Cleanup Costs (a
"Superlien"). All subsequent  liens on  such property are  subordinated to  such
Superlien  and, in  some states, even  prior recorded liens  are subordinated to
such Superliens. In the latter states, the security interest of the Trustee in a
property that is subject to such a Superlien could be adversely affected.

    Traditionally, residential mortgage lenders have not taken steps to evaluate
whether hazardous wastes or hazardous substances are present with respect to any
mortgaged property prior  to the origination  of the mortgage  loan or prior  to
foreclosure or accepting a deed-in-lieu of foreclosure. Accordingly, neither the
Seller  nor  PHMC has  made such  evaluations  prior to  the origination  of the
Mortgage Loans,  nor  does either  require  that  such evaluations  be  made  by
originators  who have sold  the Mortgage Loans  to PHMC. Neither  the Seller nor
PHMC is  required to  undertake any  such evaluations  prior to  foreclosure  or
accepting  a deed-in-lieu of  foreclosure. Neither the  Seller, the Servicer nor
PHMC makes  any representations  or  warranties or  assumes any  liability  with
respect  to the absence or effect of hazardous wastes or hazardous substances on
any Mortgaged Property or any casualty resulting from the presence or effect  of
hazardous  wastes  or  hazardous substances.  See  "The  Trust Estates--Mortgage
Loans--Representations  and   Warranties"  and   "Servicing  of   the   Mortgage
Loans--Enforcement  of Due-on-Sale Clauses;  Realization Upon Defaulted Mortgage
Loans" above.

"DUE-ON-SALE" CLAUSES

    The forms  of note,  mortgage and  deed of  trust relating  to  conventional
Mortgage Loans may contain a "due-on-sale" clause permitting acceleration of the
maturity  of a loan if  the borrower transfers its  interest in the property. In
recent  years,  court  decisions  and  legislative  actions  placed  substantial
restrictions  on the right  of lenders to  enforce such clauses  in many states.
However, effective  October  15,  1982, Congress  enacted  the  Garn-St  Germain
Depository  Institutions Act of 1982 (the  "Garn Act") which purports to preempt
state laws which prohibit the enforcement of "due-on-sale" clauses by  providing
among  other matters, that  "due-on-sale" clauses in  certain loans (which loans
may include the Mortgage Loans)  made after the effective  date of the Garn  Act
are enforceable, within certain limitations as set forth in the Garn Act and the
regulations  promulgated thereunder. "Due-on-sale" clauses contained in mortgage
loans originated by  federal savings  and loan associations  or federal  savings
banks  are fully  enforceable pursuant  to regulations  of the  Office of Thrift
Supervision ("OTS"), as successor to the Federal Home Loan Bank Board ("FHLBB"),
which preempt  state  law  restrictions  on the  enforcement  of  such  clauses.
Similarly,  "due-on-sale" clauses in  mortgage loans made  by national banks and
federal  credit  unions  are  now  fully  enforceable  pursuant  to   preemptive
regulations  of the  Comptroller of the  Currency and the  National Credit Union
Administration, respectively.

    The  Garn  Act  created  a  limited  exemption  from  its  general  rule  of
enforceability  for  "due-on-sale" clauses  in  certain mortgage  loans ("Window
Period Loans") which were originated by non-federal lenders and made or  assumed
in  certain states ("Window Period States")  during the period, prior to October
15, 1982,  in  which that  state  prohibited the  enforcement  of  "due-on-sale"
clauses  by constitutional provision,  statute or statewide  court decision (the
"Window Period"). Though neither the Garn  Act nor the OTS regulations  actually
names  the Window Period States, the  Federal Home Loan Mortgage Corporation has
taken the  position,  in  prescribing mortgage  loan  servicing  standards  with
respect  to mortgage loans which it has purchased, that the Window Period States
were:  Arizona,  Arkansas,  California,   Colorado,  Georgia,  Iowa,   Michigan,
Minnesota,  New Mexico, Utah and Washington. Under the Garn Act, unless a Window
Period State took action by October 15,  1985, the end of the Window Period,  to
further  regulate enforcement of  "due-on-sale" clauses in  Window Period Loans,
"due-on-sale" clauses would become enforceable even in Window Period Loans. Five
of the Window Period States (Arizona, Minnesota, Michigan, New Mexico and  Utah)
have taken actions which restrict the enforceability of "due-on-sale" clauses in
Window  Period Loans beyond October 15, 1985.  The actions taken vary among such
states.

    By virtue  of the  Garn Act,  the  Servicer may  generally be  permitted  to
accelerate  any conventional Mortgage Loan which contains a "due-on-sale" clause
upon   transfer    of    an    interest   in    the    property    subject    to

                                       65
<PAGE>
the  mortgage or deed of  trust. With respect to any  Mortgage Loan secured by a
residence occupied or to be occupied by the borrower, this ability to accelerate
will not apply to certain  types of transfers, including  (i) the granting of  a
leasehold  interest which has a  term of three years or  less and which does not
contain an option to purchase, (ii) a transfer to a relative resulting from  the
death  of a borrower, or a transfer where the spouse or children become an owner
of the property in each case  where the transferee(s) will occupy the  property,
(iii)  a  transfer resulting  from a  decree of  dissolution of  marriage, legal
separation agreement  or from  an incidental  property settlement  agreement  by
which  the spouse becomes an owner of the  property, (iv) the creation of a lien
or other encumbrance subordinate to the lender's security instrument which  does
not  relate to a transfer of rights  of occupancy in the property (provided that
such lien or encumbrance is not created pursuant to a contract for deed), (v)  a
transfer  by devise, descent or operation of law  on the death of a joint tenant
or tenant by the entirety, and (vi) other transfers as set forth in the Garn Act
and the regulations thereunder. The extent of the effect of the Garn Act on  the
average  lives and delinquency rates of  the Mortgage Loans cannot be predicted.
See "Prepayment and Yield Considerations."

APPLICABILITY OF USURY LAWS

    Title V of the Depository Institutions Deregulation and Monetary Control Act
of  1980,  enacted  in  March  1980  ("Title  V"),  provides  that  state  usury
limitations shall not apply to certain types of residential first mortgage loans
originated  by certain lenders after March 31, 1980. The OTS as successor to the
FHLBB  is   authorized  to   issue  rules   and  regulations   and  to   publish
interpretations  governing implementation of Title V. The statute authorized any
state to reimpose interest rate limits by  adopting before April 1, 1983, a  law
or  constitutional provision which expressly  rejects application of the federal
law. Fifteen  states have  adopted laws  reimposing or  reserving the  right  to
reimpose  interest  rate limits.  In  addition, even  where  Title V  is  not so
rejected, any state is  authorized to adopt a  provision limiting certain  other
loan charges.

    The Seller will represent and warrant in the Pooling and Servicing Agreement
to the Trustee for the benefit of Certificateholders that all Mortgage Loans are
originated  in full compliance with applicable state laws, including usury laws.
See "The Pooling and  Servicing Agreement--Assignment of  Mortgage Loans to  the
Trustee."

ENFORCEABILITY OF CERTAIN PROVISIONS

    Standard  forms  of  note,  mortgage and  deed  of  trust  generally contain
provisions obligating the  borrower to  pay a late  charge if  payments are  not
timely  made  and  in some  circumstances  may  provide for  prepayment  fees or
penalties if the obligation is paid prior to maturity. In certain states,  there
are  or may be specific limitations upon late charges which a lender may collect
from a borrower for delinquent payments.  Certain states also limit the  amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.  Under the Pooling and Servicing Agreement, late charges and prepayment
fees (to the extent  permitted by law  and not waived by  the Servicer) will  be
retained by the Servicer as additional servicing compensation.

    Courts  have imposed  general equitable  principles upon  foreclosure. These
equitable principles are  generally designed  to relieve the  borrower from  the
legal effect of defaults under the loan documents. Examples of judicial remedies
that  may be fashioned  include judicial requirements  that the lender undertake
affirmative and expensive  actions to  determine the causes  for the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In  some cases, courts have substituted their judgment for the lender's judgment
and have required  lenders to  reinstate loans  or recast  payment schedules  to
accommodate  borrowers who are suffering from temporary financial disability. In
some cases, courts have limited the right of lenders to foreclose if the default
under the mortgage instrument is not  monetary, such as the borrower failing  to
adequately  maintain the property or the borrower executing a second mortgage or
deed of trust  affecting the  property. In other  cases, some  courts have  been
faced  with  the  issue  whether  federal  or  state  constitutional  provisions
reflecting due process concerns for adequate notice require that borrowers under
the deeds of  trust receive  notices in addition  to the  statutorily-prescribed
minimum requirements. For

                                       66
<PAGE>
the most part, these cases have upheld the notice provisions as being reasonable
or  have found  that the  sale by  a trustee under  a deed  of trust  or under a
mortgage having a  power of  sale does not  involve sufficient  state action  to
afford constitutional protections to the borrower.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

    The  following is a  general discussion of  the anticipated material federal
income  tax  consequences  of  the  purchase,  ownership,  and  disposition   of
Certificates,  which may consist of REMIC Certificates, Standard Certificates or
Stripped Certificates, as described below. The discussion below does not purport
to address  all  federal income  tax  consequences  that may  be  applicable  to
particular  categories of  investors, some  of which  may be  subject to special
rules. The authorities on which this  discussion is based are subject to  change
or  differing interpretations, and any such change or interpretation could apply
retroactively. This discussion reflects the enactment  of the Tax Reform Act  of
1986  (the "1986 Act") and  the Technical and Miscellaneous  Revenue Act of 1988
("TAMRA"), as well  as proposed regulations  (the "Proposed REMIC  Regulations")
promulgated  by  the U.S.  Department  of the  Treasury  on September  27, 1991.
Investors should be  aware that the  Proposed REMIC Regulations  are subject  to
change  and  are  not binding  authority  until  adopted as  final  or temporary
regulations. However, to the extent  adopted as currently drafted, the  Proposed
REMIC  Regulations may apply to the  REMIC Certificates retroactively as binding
authority. Investors should consult  their own tax  advisors in determining  the
federal,  state, local, and any other tax  consequences to them of the purchase,
ownership, and disposition of Certificates, particularly with respect to federal
income tax  changes effected  by the  1986  Act, TAMRA  and the  Proposed  REMIC
Regulations.

    For  purposes of this discussion, where the applicable Prospectus Supplement
provides for a  Fixed Retained Yield  with respect  to the Mortgage  Loans of  a
Series of Certificates, references to the Mortgage Loans will be deemed to refer
to  that portion of the  Mortgage Loans held by the  Trust Estate which does not
include the Fixed Retained Yield.

             FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES

GENERAL

    With respect to a particular Series of Certificates, an election may be made
to treat the Trust Estate or one  or more segregated pools of assets therein  as
one  or more REMICs within the meaning of Code Section 860D. A Trust Estate or a
portion or portions thereof as to which one or more REMIC elections will be made
will be  referred  to  as a  "REMIC  Pool."  For purposes  of  this  discussion,
Certificates of a Series as to which one or more REMIC elections are made, which
will  include all Multi-Class Certificates and may include Standard Certificates
or Stripped Certificates or  both, are referred to  as "REMIC Certificates"  and
will  consist of one or more Classes  of "Regular Certificates" and one Class of
"Residual Certificates" in the case of each REMIC Pool. Qualification as a REMIC
requires ongoing compliance with certain conditions. With respect to each Series
of REMIC Certificates, Cadwalader, Wickersham & Taft, counsel to the Seller, has
advised the Seller that  in the firm's  opinion, assuming (i)  the making of  an
appropriate  election, (ii) compliance with the Pooling and Servicing Agreement,
and (iii) compliance with  any changes in the  law, including any amendments  to
the  Code or  applicable Treasury regulations  thereunder, each  REMIC Pool will
qualify as a REMIC. In such case, the Regular Certificates will be considered to
be "regular  interests" in  the REMIC  Pool and  generally will  be treated  for
federal  income tax purposes as if  they were newly originated debt instruments,
and the Residual Certificates will be  considered to be "residual interests"  in
the  REMIC Pool. The Prospectus Supplement  for each Series of Certificates will
indicate whether one or more REMIC  elections with respect to the related  Trust
Estate will be made, in which event references to "REMIC" or "REMIC Pool" herein
shall be deemed to refer to each such REMIC Pool.

STATUS OF REMIC CERTIFICATES

    REMIC  Certificates held by a mutual savings bank or a domestic building and
loan association will  constitute "qualifying  real property  loans" within  the
meaning of Code Section 593(d)(1) in the same

                                       67
<PAGE>
proportion  that  the  assets of  the  REMIC  Pool would  be  so  treated. REMIC
Certificates held by a domestic building and loan association will constitute "a
regular or residual  interest in  a REMIC" within  the meaning  of Code  Section
7701(a)(19)(C)(xi)  in the  same proportion  that the  assets of  the REMIC Pool
would be treated as "loans...secured by an interest in real property" within the
meaning of Code Section 7701(a)(19)(C)(v) or  as other assets described in  Code
Section  7701(a)(19)(C).  REMIC Certificates  held by  a real  estate investment
trust will constitute "real  estate assets" within the  meaning of Code  Section
856(c)(5)(A),  and  interest  on  the  REMIC  Certificates  will  be  considered
"interest on obligations secured by mortgages  on real property or on  interests
in  real property" within the  meaning of Code Section  856(c)(3)(B) in the same
proportion that, for both  purposes, the assets  of the REMIC  Pool would be  so
treated. If at all times 95% or more of the assets of the REMIC Pool qualify for
each  of the foregoing  treatments, the REMIC Certificates  will qualify for the
corresponding status in their entirety.  The Proposed REMIC Regulations  provide
that,  for purposes  of Code  Sections 593(d)(1)  and 856(c)(5)(A),  payments of
principal and  interest  on  the  Mortgage Loans  that  are  reinvested  pending
distribution  to holders of REMIC Certificates qualify for such treatment. Where
two REMIC Pools are  a part of a  tiered structure they will  be treated as  one
REMIC  for purposes of  the tests described above  respecting asset ownership of
more or less than 95%. In addition, if the assets of the REMIC include  Buy-Down
Loans,   it  is  possible  that  the  percentage  of  such  assets  constituting
"qualifying real  property loans"  or "loans...secured  by an  interest in  real
property"  for  purposes  of  Code  Sections  593(d)(1)  and  7701(a)(19)(C)(v),
respectively, may  be  required to  be  reduced by  the  amount of  the  related
Buy-Down  Funds. REMIC Certificates held by  a regulated investment company will
not constitute  "Government  securities"  within the  meaning  of  Code  Section
851(b)(4)(A)(i).  REMIC Certificates held by certain financial institutions will
constitute an  "evidence of  indebtedness" within  the meaning  of Code  Section
582(c)(1).

QUALIFICATION AS A REMIC

    In  order for the  REMIC Pool to qualify  as a REMIC,  there must be ongoing
compliance on the part of the REMIC Pool with the requirements set forth in  the
Code.  The REMIC Pool  must fulfill an  asset test, which  requires that no more
than a DE MINIMIS portion of  the assets of the REMIC  Pool, as of the close  of
the  third calendar month beginning after  the "Startup Day" (which for purposes
of this discussion is the date of issuance of the REMIC Certificates) and at all
times thereafter, may  consist of  assets other than  "qualified mortgages"  and
"permitted  investments." The Proposed  REMIC Regulations provide  a safe harbor
pursuant to which the  DE MINIMIS requirement  will be met if  at all times  the
aggregate  adjusted basis  of the  nonqualified assets  is less  than 1%  of the
aggregate adjusted basis of all the REMIC Pool's assets. An entity that fails to
meet the safe harbor may nevertheless demonstrate  that it holds no more than  a
DE MINIMIS amount of nonqualified assets.

    A  qualified mortgage  is any obligation  that is principally  secured by an
interest in real property and  that is either transferred  to the REMIC Pool  on
the  Startup Day or is  purchased by the REMIC  Pool within a three-month period
thereafter pursuant to  a fixed  price contract in  effect on  the Startup  Day.
Qualified  mortgages include whole  mortgage loans, such  as the Mortgage Loans,
and, generally,  certificates of  beneficial interest  in a  grantor trust  that
holds  mortgage  loans  and  regular interests  in  another  REMIC.  A qualified
mortgage includes a qualified replacement  mortgage, which is any property  that
would  have been treated as  a qualified mortgage if  it were transferred to the
REMIC Pool on the Startup  Day and that is received  either (i) in exchange  for
any  qualified  mortgage  within  a three-month  period  thereafter  or  (ii) in
exchange for a  "defective obligation"  within a two-year  period thereafter.  A
"defective obligation" includes (i) a mortgage in default or as to which default
is   reasonably  foreseeable,   (ii)  a  mortgage   as  to   which  a  customary
representation or warranty made at  the time of transfer  to the REMIC Pool  has
been breached, (iii) a mortgage that was fraudulently procured by the mortgagor,
and  (iv) a mortgage that  was not in fact  principally secured by real property
(but only  if such  mortgage is  disposed of  within 90  days of  discovery).  A
Mortgage  Loan that is "defective" as described  in clause (iv) that is not sold
or, if  within two  years  of the  Startup Day,  exchanged,  within 90  days  of
discovery, ceases to be a qualified mortgage after such 90-day period.

                                       68
<PAGE>
    Permitted  investments  include  cash  flow  investments,  qualified reserve
assets, and foreclosure  property. A cash  flow investment is  an investment  of
amounts  received  on or  with respect  to qualified  mortgages for  a temporary
period, not  exceeding  13 months,  until  the next  scheduled  distribution  to
holders  of interests in the REMIC Pool,  and such investment must earn a return
in the nature of interest. A qualified reserve asset is any intangible  property
held  for investment that is part  of any reasonably required reserve maintained
by the REMIC Pool to  provide for payments of expenses  of the REMIC Pool or  to
provide  additional  security  for  payments  due  on  the  regular  or residual
interests that otherwise  may be delayed  or defaulted upon  because of  default
(including  delinquencies)  on the  qualified mortgages  or lower  than expected
reinvestment returns. It is  currently unclear whether  reserve funds for  other
purposes (such as a reserve fund in connection with the use of graduated payment
mortgages)  constitute  qualified  reserve  assets.  The  reserve  fund  will be
disqualified if more than 30% of the  gross income from the assets in such  fund
for  the year is derived from the sale or other disposition of property held for
less than three  months, unless  required to prevent  a default  on the  regular
interests caused by a default on one or more qualified mortgages. A reserve fund
must  be reduced "promptly and appropriately"  as payments on the Mortgage Loans
are received. Foreclosure property is real  property acquired by the REMIC  Pool
in  connection with the default or imminent  default of a qualified mortgage and
generally held for not more than two years, with possible extensions.

    In addition to the foregoing requirements, the various interests in a  REMIC
Pool  also must meet certain requirements. All  of the interests in a REMIC Pool
must be either of the following: (i) one or more classes of regular interests or
(ii) a single class  of residual interests on  which distributions, if any,  are
made  pro rata. A regular interest is an interest in a REMIC Pool that is issued
on the Startup Day with  fixed terms, is designated  as a regular interest,  and
unconditionally  entitles the holder to receive a specified principal amount (or
other similar amount),  and provides  that interest payments  (or other  similar
amounts), if any, at or before maturity either are payable based on a fixed rate
or  a qualified variable rate, or consist  of a specified, nonvarying portion of
the  interest  payments  on  qualified  mortgages.  Under  the  Proposed   REMIC
Regulations,  the specified principal amount of a regular interest that provides
for interest payments consisting of a specified, nonvarying portion of  interest
payments  on qualified mortgages may be zero. A residual interest is an interest
in a REMIC Pool other than a regular interest that is issued on the Startup  Day
and  that is designated  as a residual interest.  The Proposed REMIC Regulations
provide that an interest in  a REMIC Pool may be  treated as a regular  interest
even  if payments of principal with respect to such interest are subordinated to
payments on other regular interests or the residual interest in the REMIC  Pool,
and  are  dependent on  the absence  of defaults  or delinquencies  on qualified
mortgages or permitted  investments, lower than  reasonably expected returns  on
permitted  investments,  expenses  incurred  by  the  REMIC  Pool  or prepayment
interest shortfalls.  Accordingly, the  Regular Certificates  of a  Series  will
constitute   one  or  more  classes  of  regular  interests,  and  the  Residual
Certificates with  respect to  that Series  will constitute  a single  class  of
residual interests on which distributions are made pro rata.

    If  an entity, such as the  REMIC Pool, fails to comply  with one or more of
the ongoing requirements of the Code  for REMIC status during any taxable  year,
the  Code provides that the entity will not  be treated as a REMIC for such year
and thereafter. In  this event,  an entity  with multiple  classes of  ownership
interests  may be  treated as  a separate  association taxable  as a corporation
under Treasury  regulations, and  the  Regular Certificates  may be  treated  as
equity  interests therein. The Code, however, authorizes the Treasury Department
to issue regulations that address situations  where failure to meet one or  more
of the requirements for REMIC status occurs inadvertently and in good faith, and
disqualification  of  the  REMIC  Pool  would  occur  absent  regulatory relief.
Investors should be aware, however, that the Conference Committee Report to  the
1986  Act indicates that the relief may be accompanied by sanctions, such as the
imposition of a corporate tax on all or a portion of the REMIC Pool's income for
the period of time in which the requirements for REMIC status are not satisfied.

                                       69
<PAGE>
TAXATION OF REGULAR CERTIFICATES

  GENERAL

    In general,  interest, original  issue discount,  and market  discount on  a
Regular  Certificate  will be  treated as  ordinary  income to  a holder  of the
Regular Certificate (the "Regular Certificateholder"), and principal payments on
a Regular Certificate will be  treated as a return of  capital to the extent  of
the  Regular  Certificateholder's  basis in  the  Regular  Certificate allocable
thereto. Regular Certificateholders  must use the  accrual method of  accounting
with  regard to  Regular Certificates,  regardless of  the method  of accounting
otherwise used by such Regular Certificateholders.

  ORIGINAL ISSUE DISCOUNT

    Compound Interest  Certificates  will  be,  and  other  classes  of  Regular
Certificates may be, issued with "original issue discount" within the meaning of
Code  Section 1273(a). Holders of any  Class or Subclass of Regular Certificates
having original issue discount generally must include original issue discount in
ordinary income for  federal income tax  purposes as it  accrues, in  accordance
with  a  constant interest  method that  takes into  account the  compounding of
interest, in advance  of receipt of  the cash attributable  to such income.  The
following  discussion is  based in part  on proposed  Treasury regulations under
Code Sections 1271 through 1273 and 1275 (the "Proposed OID Regulations") and in
part on the  provisions of the  1986 Act. Regular  Certificateholders should  be
aware,  however, that  the Proposed  OID Regulations  do not  adequately address
certain  issues  relevant  to  prepayable   securities,  such  as  the   Regular
Certificates,  and are  subject to change  and are not  binding authority before
being adopted as final or temporary regulations. However, to the extent  adopted
as  currently drafted,  the Proposed  OID Regulations  may apply  to the Regular
Certificates retroactively as binding authority.

    Under the Proposed OID Regulations, each Regular Certificate (except to  the
extent  described below with respect to a Regular Certificate on which principal
is distributed in a single installment or by lots of specified principal amounts
upon the  request of  a Certificateholder  or  by random  lot (a  "Retail  Class
Certificate"))  will be treated as a  single installment obligation for purposes
of  determining   the  original   issue  discount   includible  in   a   Regular
Certificateholder's  income. The  total amount of  original issue  discount on a
Regular Certificate is the excess of  the "stated redemption price at  maturity"
of  the Regular Certificate over its "issue price." The issue price of a Regular
Certificate is the price at which  a substantial amount of Regular  Certificates
of  that  Class are  first sold  to the  public.  The issue  price of  a Regular
Certificate  also   includes   the   amount   paid   by   an   initial   Regular
Certificateholder  for accrued  interest that relates  to a period  prior to the
issue date of the Regular Certificate.  The stated redemption price at  maturity
of  a Regular Certificate  always includes the original  principal amount of (in
the case of Standard or Stripped  Certificates) or initial Stated Amount of  (in
the  case of  Multi-Class Certificates)  the Regular  Certificate, but generally
will not include distributions of stated interest if such interest distributions
constitute "qualified  periodic  interest  payments."  Under  the  Proposed  OID
Regulations,  a  qualified periodic  interest  payment generally  means interest
payable at a single fixed rate or a qualified variable rate (as described below)
provided that such interest payments are actually and unconditionally payable at
fixed, periodic intervals  of one year  or less  during the entire  term of  the
Regular   Certificate.  Distributions   of  interest  on   a  Compound  Interest
Certificate, or on  other Regular  Certificates with respect  to which  deferred
interest  will accrue, may not  constitute qualified periodic interest payments,
in  which  case  the  stated  redemption  price  at  maturity  of  such  Regular
Certificates  includes  all  distributions  of  interest  as  well  as principal
thereon. Moreover,  if  the  interval  between the  issue  date  and  the  first
Distribution  Date on a Regular Certificate  is longer than the interval between
subsequent Distribution Dates, the Internal  Revenue Service could contend  that
the initial interval should be divided into a short accrual period followed by a
period  corresponding to the interval between subsequent Distribution Dates, and
that because no  distribution of interest  is made  on the date  that the  short
accrual   period  ends,  the  stated  interest  distributions  on  such  Regular
Certificate do not constitute qualified periodic interest payments. Accordingly,
the Internal  Revenue  Service could  contend  that all  distributions  on  such
Regular  Certificate  should be  includible in  the  stated redemption  price at
maturity, or that some other adjustment  should be made. Furthermore, a  portion
of   the  interest   distributed  on   the  first   Distribution  Date   may  be

                                       70
<PAGE>
treated as nonqualified  periodic interest includible  in the stated  redemption
price  at maturity to the extent such interest distribution is attributable to a
period in excess of  the number of  days between the issue  date and such  first
Distribution  Date.  Regular  Certificateholders should  consult  their  own tax
advisors to determine the issue price and stated redemption price at maturity of
a Regular Certificate.

    Under a DE MINIMIS  rule, original issue discount  on a Regular  Certificate
will be considered to be zero if such original issue discount is less than 0.25%
of the stated redemption price at maturity of the Regular Certificate multiplied
by  the weighted average maturity of  the Regular Certificate. For this purpose,
the weighted average maturity of the Regular Certificate is computed as the  sum
of  the  amounts  determined by  multiplying  the  number of  full  years (I.E.,
rounding down partial  years) from  the issue  date until  each distribution  in
reduction  of stated redemption price  at maturity is scheduled  to be made by a
fraction, the numerator of which is the amount of each distribution included  in
the  stated  redemption price  at maturity  of the  Regular Certificate  and the
denominator of which is the stated  redemption price at maturity of the  Regular
Certificate.  Although currently unclear,  it appears that  the schedule of such
distributions should  be  determined in  accordance  with the  assumed  rate  of
prepayment  of the Mortgage Loans and the anticipated reinvestment rate, if any,
relating  to  the  Regular  Certificates  (the  "Prepayment  Assumption").   The
Prepayment  Assumption with respect to a  Series of Regular Certificates will be
set forth in the related Prospectus Supplement.

    A Regular Certificateholder generally must  include in gross income for  any
taxable  year the sum of the "daily portions," as defined below, of the original
issue discount on the Regular Certificate  accrued during an accrual period  for
each  day  on which  it holds  the  Regular Certificate,  including the  date of
purchase but excluding the  date of disposition. Although  not free from  doubt,
the  Seller intends to treat the monthly period ending on each Distribution Date
as the accrual period, rather than the monthly period corresponding to the prior
calendar month. With respect to each Regular Certificate, a calculation will  be
made  of the  original issue discount  that accrues during  each successive full
accrual period (or shorter period from the date of original issue) that ends  on
the  related  Distribution  Date  on  the  Regular  Certificate.  The Conference
Committee Report to the  1986 Act states  that the rate  of accrual of  original
issue  discount is intended to be based on the Prepayment Assumption. Other than
as discussed below  with respect  to a  Retail Class  Certificate, the  original
issue discount accruing in a full accrual period would be the excess, if any, of
(i) the sum of (a) the present value of all of the remaining distributions to be
made  on the Regular Certificate  as of the end of  that accrual period, and (b)
the distributions made on the Regular Certificate during the accrual period that
are included in the Regular  Certificate's stated redemption price at  maturity,
over  (ii) the adjusted issue price of  the Regular Certificate at the beginning
of the accrual period. The present value of the remaining distributions referred
to in the preceding sentence is calculated based on (i) the yield to maturity of
the Regular  Certificate  at  the  issue date,  (ii)  events  (including  actual
prepayments)  that have  occurred prior  to the end  of the  accrual period, and
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price of
a Regular Certificate at  the beginning of any  accrual period equals the  issue
price  of the Regular Certificate, increased by the aggregate amount of original
issue discount with respect to the Regular Certificate that accrued in all prior
accrual periods  and reduced  by the  amount of  distributions included  in  the
Regular  Certificate's stated redemption price at maturity that were made on the
Regular Certificate in such prior periods. The original issue discount  accruing
during any accrual period (as determined in this paragraph) will then be divided
by  the number of days in the period  to determine the daily portion of original
issue discount for each day  in the period. With  respect to an initial  accrual
period  shorter than a full accrual period, the daily portions of original issue
discount must be determined according to an appropriate allocation under  either
an exact or approximate method set forth in the Proposed OID Regulations or some
other reasonable method, provided that such method is consistent with the method
used to determine the yield to maturity of the Regular Certificate.

    Under  the  method described  above, the  daily  portions of  original issue
discount required  to  be included  in  income by  a  Regular  Certificateholder
generally  will  increase  to  take  into  account  prepayments  on  the Regular
Certificates as a result  of prepayments on the  Mortgage Loans that exceed  the
Prepayment

                                       71
<PAGE>
Assumption,  and generally will decrease (but not  below zero for any period) if
the prepayments  are  slower  than  the Prepayment  Assumption.  To  the  extent
specified in the applicable Prospectus Supplement, an increase in prepayments on
the  Mortgage Loans with respect to a  Series of Regular Certificates can result
in both a change in the priority  of principal payments with respect to  certain
Classes  of Regular Certificates and either an increase or decrease in the daily
portions of original issue discount with respect to such Regular Certificates.

    In the case of  a Retail Class  Certificate, the yield  to maturity of  such
Certificate   will   be   determined   based   upon   the   anticipated  payment
characteristics of the  Class as  a whole  under the  Prepayment Assumption.  In
general,  the original issue discount accruing  on each Retail Class Certificate
in a full  accrual period would  be its  allocable share of  the original  issue
discount  with respect to the entire Class, as determined in accordance with the
preceding paragraph. However, in the case of a distribution in retirement of the
entire unpaid principal balance of any  Retail Class Certificate (or portion  of
such  unpaid  principal balance),  (a)  the remaining  unaccrued  original issue
discount allocable to such Certificate (or  to such portion) will accrue at  the
time  of  such distribution,  and  (b) the  accrual  of original  issue discount
allocable to each remaining Certificate of  such Class (or the remaining  unpaid
principal  balance  of a  partially redeemed  Retail  Class Certificate  after a
distribution of principal has  been received) will be  adjusted by reducing  the
present  value of the  remaining payments on  such Class and  the adjusted issue
price of such  Class to the  extent attributable  to the portion  of the  unpaid
principal balance thereof that was distributed.

    A  purchaser of a Regular  Certificate at a price  greater than its "revised
issue price," as defined below, will be required to include in gross income  the
daily portions of the original issue discount on the Regular Certificate reduced
pro  rata by a  fraction, the numerator of  which is the  excess of its purchase
price over  such  revised  issue price  and  the  denominator of  which  is  the
remaining  original  issue  discount.  The  revised  issue  price  of  a Regular
Certificate is  the sum  of its  original  issue price  and the  original  issue
discount  that would have been previously accrued by an original holder less any
prior distributions included in the stated redemption price at maturity.

  VARIABLE RATE REGULAR CERTIFICATES

    Regular Certificates  may provide  for interest  based on  a variable  rate.
Under  the  Proposed  OID  Regulations, a  qualified  periodic  interest payment
includes any one of a series of payments equal to the product of the outstanding
principal balance of a Regular Certificate and a variable rate tied to a  single
objective  index of market interest rates,  provided that such interest payments
are actually and  unconditionally payable  at fixed, periodic  intervals of  one
year or less during the entire term of the Regular Certificate. In the case of a
Regular Certificate, however, that pays interest based on a combination of fixed
or  qualifying variable rates  or at a variable  rate that is  subject to one or
more maximum rate ceilings or certain other adjustments, it is unclear under the
Proposed OID Regulations whether interest payments on such a Regular Certificate
constitute  qualified  periodic  interest   payments,  or  instead  are   either
includible in the stated redemption price at maturity of the Regular Certificate
or  treated as contingent interest payments  includible in income as they become
fixed. Further, the Proposed REMIC Regulations generally provide that a  Regular
Certificate  (i) bearing  a floating  rate tied  to an  objective index  (or the
highest, lowest or average of two or more objective indices) of market  interest
rates  (including a  rate based  on the  average cost  of funds  of one  or more
financial institutions) or that represents a  weighted average of rates on  some
or  all of  the Mortgage  Loans that bear  either a  fixed rate  or a qualifying
variable rate, including  such a rate  that is subject  to one or  more caps  or
floors,  or (ii) bearing one  or more such qualifying  variable rates for one or
more periods, or one or more fixed rates for one or more periods, qualifies as a
regular interest in a REMIC.

    The amount of original issue discount with respect to a Regular  Certificate
bearing  a variable rate of  interest will accrue in  the manner described above
under "Original Issue Discount," with the yield to maturity and future  payments
on  such Regular Certificate to be determined by assuming that the interest rate
index applicable to the first Distribution Date remains constant throughout  the
life  of the Regular Certificate. Ordinary income reportable for any period will
be   adjusted    based    on    subsequent    changes    in    the    applicable

                                       72
<PAGE>
interest  rate index. Where the issue price of a Regular Certificate exceeds the
original principal  amount  or Stated  Amount  of the  Regular  Certificate,  it
appears  appropriate to  reduce the  ordinary income  reportable for  an accrual
period by a portion of  such excess in a manner  similar to the amortization  of
premium on the level yield method. Absent clarification, original issue discount
will be reported to the Internal Revenue Service and to holders of variable rate
Regular  Certificates  in  the  manner described  in  this  paragraph  using the
Prepayment Assumption.

    In the  case of  Regular Certificates  bearing an  interest rate  that is  a
weighted  average of the net interest  rates on Mortgage Loans having adjustable
rates, the applicable index  used to compute interest  on the Mortgage Loans  in
effect  on the issue date (or possibly the pricing date) will be deemed to be in
effect beginning with the period in which the first weighted average  adjustment
date  occurring after the issue date occurs. If the Pass-Through Rate for one or
more periods is less  than it would  be based upon the  fully indexed rate,  the
excess  of the  interest payments projected  at the assumed  index over interest
projected at such  initial rate may  be treated as  original issue discount.  In
such  case, a  Regular Certificateholder may  have ordinary income  in excess of
interest received at the initial Pass-Through Rate. An adjustment would be  made
in  each period  either increasing or  decreasing the amount  of ordinary income
reportable to reflect the actual  Pass-Through Rate on the Regular  Certificate.
Unless  and until clarified by applicable  Treasury regulations, the Seller does
not intend to report such excess as original issue discount.

  MARKET DISCOUNT

    A purchaser  of a  Regular Certificate  also may  be subject  to the  market
discount  rules of Code Sections 1276 through 1278. Under these sections and the
principles applied by the  Proposed OID Regulations in  the context of  original
issue  discount,  "market  discount"  is the  amount  by  which  the purchaser's
original basis in the  Regular Certificate (i) is  exceeded by the  then-current
principal  amount of the Regular  Certificate, or (ii) in  the case of a Regular
Certificate having original  issue discount,  is exceeded by  the revised  issue
price  of such Regular Certificate at the  time of purchase, as described above.
Such purchaser generally will  be required to recognize  ordinary income to  the
extent  of accrued market discount on  such Regular Certificate as distributions
includible in the stated redemption price  at maturity thereof are received,  in
an amount not exceeding any such distribution. Such market discount would accrue
in  a manner to be provided in Treasury regulations and should take into account
the Prepayment  Assumption. The  Conference  Committee Report  to the  1986  Act
provides  that until  such regulations  are issued,  such market  discount would
accrue either (i) on the basis of a constant interest rate, or (ii) in the ratio
of stated interest allocable to the relevant  period to the sum of the  interest
for  such period plus the remaining interest as of the end of such period, or in
the case of a  Regular Certificate issued with  original issue discount, in  the
ratio  of original issue discount accrued for  the relevant period to the sum of
the original issue discount accrued for such period plus the remaining  original
issue  discount as of the end of such period. Such purchaser also generally will
be required to treat a portion of any gain on a sale or exchange of the  Regular
Certificate  as ordinary income to the extent  of the market discount accrued to
the date of  disposition under one  of the foregoing  methods, less any  accrued
market  discount previously reported as ordinary income as partial distributions
in reduction of  the stated  redemption price  at maturity  were received.  Such
purchaser  will be required to defer deduction of a portion of the excess of the
interest paid or accrued on indebtedness incurred to purchase or carry a Regular
Certificate over the  interest distributable  thereon. The  deferred portion  of
such  interest expense in any taxable year generally will not exceed the accrued
market discount on  the Regular  Certificate for  such year.  Any such  deferred
interest  expense is, in general, allowed as a deduction not later than the year
in which  the  related market  discount  income  is recognized  or  the  Regular
Certificate  is  disposed  of. As  an  alternative  to the  inclusion  of market
discount in income  on the  foregoing basis, the  Regular Certificateholder  may
elect to include market discount in income currently as it accrues on all market
discount  instruments acquired by such Regular Certificateholder in that taxable
year or thereafter, in which case the interest deferral rule will not apply.

    By analogy to the Proposed OID Regulations, market discount with respect  to
a  Regular Certificate will be considered to  be zero if such market discount is
less than 0.25% of the remaining stated redemption

                                       73
<PAGE>
price at maturity of such Regular Certificate multiplied by the weighted average
maturity of the Regular Certificate (determined as described above in the fourth
paragraph under "Original Issue Discount") remaining after the date of purchase.
Treasury regulations implementing the  market discount rules  have not yet  been
issued,  and therefore investors should consult their own tax advisors regarding
the application of these rules as well as the advisability of making any of  the
elections with respect thereto.

  PREMIUM

    A  Regular Certificate purchased at a cost greater than its remaining stated
redemption price  at maturity  generally  is considered  to  be purchased  at  a
premium.  If the Regular  Certificateholder holds such  Regular Certificate as a
"capital  asset"  within  the  meaning   of  Code  Section  1221,  the   Regular
Certificateholder  may elect  under Code  Section 171  to amortize  such premium
under the constant interest method. The Conference Committee Report to the  1986
Act  indicates a Congressional intent that the same rules that will apply to the
accrual of  market  discount  on  installment obligations  will  also  apply  to
amortizing  bond premium under Code Section  171 on installment obligations such
as the Regular Certificates, although it is unclear whether the alternatives  to
the  constant  interest  method  described  above  under  "Market  Discount" are
available. Amortizable bond  premium will be  treated as an  offset to  interest
income on a Regular Certificate, rather than as a separate deduction item.

  SALE OR EXCHANGE OF REGULAR CERTIFICATES

    If a Regular Certificateholder sells or exchanges a Regular Certificate, the
Regular  Certificateholder will recognize gain or  loss equal to the difference,
if any,  between the  amount received  and  its adjusted  basis in  the  Regular
Certificate.  The adjusted basis  of a Regular  Certificate generally will equal
the cost of  the Regular Certificate  to the seller,  increased by any  original
issue  discount or  market discount  previously included  in the  seller's gross
income with respect to the Regular  Certificate and reduced by amounts  included
in  the stated redemption price at maturity of the Regular Certificate that were
previously received by the seller and by any amortized premium.

    Except as described  above with respect  to market discount,  and except  as
provided  in this  paragraph, any  gain or  loss on  the sale  or exchange  of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending on whether  the Regular Certificate  has been held  for the  long-term
capital  gain  holding period  (currently, more  than one  year). Gain  from the
disposition of a Regular Certificate that  might otherwise be capital gain  will
be  treated as ordinary income to the extent  that such gain does not exceed the
excess, if any, of (i) the amount  that would have been includible in the  gross
income  of the holder if his yield on  such Regular Certificate were 110% of the
applicable Federal rate under Code Section  1274(d) as of the date of  purchase,
over  (ii) the amount of income actually  includible in the gross income of such
holder with  respect to  the  Regular Certificate.  In  addition, gain  or  loss
recognized  from the sale  of a Regular  Certificate by certain  banks or thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c). The  preferential  rates  applicable to  long-term  capital  gains  were
eliminated  by the  1986 Act.  However, the  Revenue Reconciliation  Act of 1990
restored a preferential rate applicable to long-term capital gains with  respect
to certain individuals.

TAXATION OF RESIDUAL CERTIFICATES

  TAXATION OF REMIC INCOME

    Generally,  the "daily portions" of REMIC taxable income or net loss will be
includible as ordinary income or loss in determining the federal taxable  income
of  holders of Residual Certificates ("Residual Holders"), and will not be taxed
separately to the REMIC Pool. The daily portions of REMIC taxable income or  net
loss  of a Residual Holder are determined by allocating the REMIC Pool's taxable
income or net loss for each calendar quarter ratably to each day in such quarter
and by allocating such daily portion among the Residual Holders in proportion to
their respective holdings  of Residual Certificates  in the REMIC  Pool on  such
day.  REMIC taxable  income is  generally determined in  the same  manner as the
taxable income of an individual using  the accrual method of accounting,  except
that (i) the limitation on deductibility of investment

                                       74
<PAGE>
interest  expense and expenses for  the production of income  do not apply, (ii)
all bad loans will be deductible as business bad debts, and (iii) the limitation
on the deductibility of interest and expenses related to tax-exempt income  will
apply.  REMIC  taxable income  generally means  the  REMIC Pool's  gross income,
including interest, original issue discount income, and market discount  income,
if  any, on the  Mortgage Loans, plus  income on reinvestment  of cash flows and
reserve assets, minus deductions, including interest and original issue discount
expense on the Regular  Certificates, servicing fees on  the Mortgage Loans  and
other administrative expenses of the REMIC Pool, and amortization of premium, if
any,  with respect to the Mortgage  Loans. The requirement that Residual Holders
report their pro rata share of taxable income or net loss of the REMIC Pool will
continue until there  are no  Certificates of any  class of  the related  Series
outstanding.

    The  taxable income recognized by a Residual Holder in any taxable year will
be affected by,  among other  factors, the  relationship between  the timing  of
recognition of interest and original issue discount or market discount income or
amortization of premium with respect to the Mortgage Loans, on the one hand, and
the timing of deductions for interest (including original issue discount) on the
Regular  Certificates, on the other  hand. In the event  that an interest in the
Mortgage Loans is acquired by the REMIC Pool  at a discount, and one or more  of
such Mortgage Loans is prepaid, the Residual Holder may recognize taxable income
without being entitled to receive a corresponding amount of cash because (i) the
prepayment may be used in whole or in part to make distributions in reduction of
principal or Stated Amount on the Regular Certificates, and (ii) the discount on
the  Mortgage  Loans which  is  includible in  income  may exceed  the deduction
allowed upon such distributions on those Regular Certificates on account of  any
unaccrued  original issue discount relating  to those Regular Certificates. When
there is more than one Class  of Regular Certificates that distribute  principal
or  payments in  reduction of  Stated Amount  sequentially, this  mismatching of
income and  deductions  is particularly  likely  to  occur in  the  early  years
following  issuance of the Regular  Certificates when distributions in reduction
of principal or Stated Amount  are being made in  respect of earlier Classes  of
Regular  Certificates  to  the extent  that  such  Classes are  not  issued with
substantial discount. If taxable  income attributable to  such a mismatching  is
realized, in general, losses would be allowed in later years as distributions on
the  later Classes of Regular Certificates are  made. Taxable income may also be
greater in  earlier years  than in  later years  as a  result of  the fact  that
interest  expense  deductions,  expressed  as a  percentage  of  the outstanding
principal amount of  such a Series  of Regular Certificates,  may increase  over
time as distributions in reduction of principal or Stated Amount are made on the
lower  yielding Classes  of Regular  Certificates, whereas  interest income with
respect to  any  given  Mortgage  Loan  will remain  constant  over  time  as  a
percentage  of  the outstanding  principal  amount of  that  loan. Consequently,
Residual Holders must have sufficient other sources of cash to pay any  federal,
state,  or local income taxes  due as a result  of such mismatching or unrelated
deductions against which  to offset such  income, subject to  the discussion  of
"excess  inclusions" below  under "Limitations on  Offset or  Exemption of REMIC
Income." The timing of  such mismatching of income  and deductions described  in
this  paragraph, if present with respect to a Series of Certificates, may have a
significant adverse effect upon the Residual Holder's after-tax rate of  return.
In  addition,  a Residual  Holder's taxable  income  during certain  periods may
exceed the  income  reflected  by  such Residual  Holder  for  such  periods  in
accordance  with  generally  accepted  accounting  principles.  Investors should
consult their  own  accountants concerning  the  accounting treatment  of  their
investment in Residual Certificates.

  BASIS AND LOSSES

    The  amount of any net loss of the REMIC Pool that may be taken into account
by the  Residual  Holder  is limited  to  the  adjusted basis  of  the  Residual
Certificate  as  of the  close of  the quarter  (or time  of disposition  of the
Residual Certificate if earlier), determined without taking into account the net
loss for the quarter. The  initial adjusted basis of  a purchaser of a  Residual
Certificate  is the  amount paid  for such  Residual Certificate.  Such adjusted
basis will  be increased  by the  amount of  taxable income  of the  REMIC  Pool
reportable  by the Residual Holder  and will be decreased  (but not below zero),
first, by a cash distribution from the REMIC Pool and, second, by the amount  of
loss  of the  REMIC Pool  reportable by  the Residual  Holder. Any  loss that is

                                       75
<PAGE>
disallowed on account of this limitation  may be carried over indefinitely  with
respect  to the Residual Holder  as to whom such loss  was disallowed and may be
used by such Residual  Holder only to  offset any income  generated by the  same
REMIC Pool.

    A Residual Holder will not be permitted to amortize directly the cost of its
Residual  Certificate as  an offset to  its share  of the taxable  income of the
related REMIC Pool. However, that taxable income will not include cash  received
by  the REMIC Pool that  represents a recovery of the  REMIC Pool's basis in its
assets. Such  recovery of  basis  by the  REMIC Pool  will  have the  effect  of
amortization  of the issue  price of the Residual  Certificates over their life.
However, in view of the possible acceleration of the income of Residual  Holders
described  above under "Taxation of REMIC Income," the period of time over which
such issue price is effectively amortized  may be longer than the economic  life
of the Residual Certificates.

    A Residual Certificate may have a negative value if the net present value of
anticipated tax liabilities exceeds the present value of anticipated cash flows.
In  such event, it is unclear whether its  issue price would be considered to be
zero or such negative amount for purposes of determining the REMIC Pool's  basis
in  its assets. The  Proposed REMIC Regulations do  not address whether residual
interests could have a negative basis  and a negative issue price. However,  the
preamble  to the Proposed  REMIC Regulations indicates  that, while existing tax
rules do  not  accommodate  such  concepts,  the  Internal  Revenue  Service  is
considering  the tax treatment  of these types  of residual interests, including
whether such residual interests  may have a negative  basis or a negative  issue
price.  The Seller does not intend to  treat a Class of Residual Certificates as
having a value of less  than zero for purposes of  determining the basis of  the
related REMIC Pool in its assets.

    Further,  to the extent that the initial adjusted basis of a Residual Holder
(other than an original holder) in the Residual Certificate is greater than  the
corresponding  portion  of the  REMIC Pool's  basis in  the Mortgage  Loans, the
Residual Holder will not  recover a portion of  such basis until termination  of
the REMIC Pool unless Treasury regulations yet to be issued provide for periodic
adjustments  to  the  REMIC  income otherwise  reportable  by  such  holder. The
Proposed REMIC Regulations do not so provide. See "Treatment of Certain Items of
REMIC Income and Expense--Market Discount" below regarding the basis of Mortgage
Loans to the REMIC Pool and "Sale  or Exchange of a Residual Certificate"  below
regarding  possible treatment of a loss upon  termination of the REMIC Pool as a
capital loss.

  TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE

    ORIGINAL ISSUE  DISCOUNT.    Generally,  the  REMIC  Pool's  deductions  for
original  issue discount will be determined in the same manner as original issue
discount income on Regular  Certificates as described  above under "Taxation  of
Regular  Certificates--Original  Issue  Discount" and  "--Variable  Rate Regular
Certificates," without regard to the DE MINIMIS rule described therein.

    MARKET DISCOUNT.  The REMIC Pool will have market discount income in respect
of Mortgage Loans if, in general, the  basis of the REMIC Pool in such  Mortgage
Loans  is exceeded by their unpaid principal balances. The REMIC Pool's basis in
such Mortgage Loans  is generally the  fair market value  of the Mortgage  Loans
immediately  after the  transfer thereof to  the REMIC Pool.  The Proposed REMIC
Regulations provide  that such  basis is  equal in  the aggregate  to the  issue
prices  of all regular and  residual interests in the  REMIC Pool. In respect of
Mortgage Loans that have market discount to which Code Section 1276 applies, the
accrued portion of such market discount would be recognized currently as an item
of ordinary income. Market discount income generally should accrue in the manner
described above  under  "Taxation  of  Regular  Certificates--Market  Discount."
However,  the rules of Code Section  1276 concerning market discount income will
not apply in the case of Mortgage Loans originated on or prior to July 18, 1984,
if any.  With respect  to  such Mortgage  Loans,  market discount  is  generally
includible  in  REMIC  taxable  income  or ordinary  gross  income  pro  rata as
principal payments are  received. The  deduction of  a portion  of the  interest
expense  on the Regular Certificates allocable  to such discount may be deferred
until such discount is included in income, and any gain on the sale or  exchange
thereof  will  be treated  as  ordinary income  to  the extent  of  the deferred
interest deductible at that time.

                                       76
<PAGE>
    PREMIUM.  Generally, if the  basis of the REMIC  Pool in the Mortgage  Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to  have acquired such Mortgage  Loans at a premium equal  to the amount of such
excess. As stated above, the  REMIC Pool's basis in  Mortgage Loans is the  fair
market  value of the Mortgage Loans, based  on the aggregate of the issue prices
of the regular and  residual interests in the  REMIC Pool immediately after  the
transfer  thereof to  the REMIC  Pool. In a  manner analogous  to the discussion
above under "Taxation of Regular  Certificates--Premium," a person that holds  a
Mortgage  Loan as a capital  asset under Code Section  1221 may elect under Code
Section 171 to amortize premium on Mortgage Loans originated after September 27,
1985 under a constant interest method. Amortizable bond premium will be  treated
as an offset to interest income on the Mortgage Loans, rather than as a separate
deduction  item. Because  substantially all  of the  mortgagors on  the Mortgage
Loans are expected to be individuals, Code Section 171 will not be available for
premium on Mortgage Loans originated on or prior to September 27, 1985.  Premium
with  respect to  such Mortgage  Loans may  be deductible  in accordance  with a
reasonable method regularly employed  by the holder  thereof. The allocation  of
such premium pro rata among principal payments should be considered a reasonable
method; however, the Internal Revenue Service may argue that such premium should
be  allocated in a different manner, such as allocating such premium entirely to
the final payment of principal.

  LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME
    The Code  provides that,  to  the extent  provided  in regulations,  if  the
aggregate  value of the Residual Certificates relative to the aggregate value of
the  Regular  Certificates  and  Residual  Certificates  is  considered  to   be
"significant,"  as described below,  then a portion  (but not all)  of the REMIC
taxable income includible in determining the  federal income tax liability of  a
Residual  Holder will be subject to special treatment. That portion, referred to
as the "excess inclusion," is  equal to the excess  of REMIC taxable income  for
the calendar quarter allocable to a Residual Certificate over the daily accruals
for  such quarterly period of (i) 120%  of the long-term applicable Federal rate
that would  have  applied  to  the  Residual Certificate  (if  it  were  a  debt
instrument)  on the Startup  Day under Code Section  1274(d), multiplied by (ii)
the adjusted issue price of such  Residual Certificate at the beginning of  such
quarterly  period.  For this  purpose, the  adjusted issue  price of  a Residual
Certificate at the beginning  of a quarter  is the issue  price of the  Residual
Certificate, plus the amount of such daily accruals of REMIC income described in
this  paragraph for all prior quarters, decreased by any distributions made with
respect to such Residual  Certificate prior to the  beginning of such  quarterly
period.  Although the Conference Committee Report to the 1986 Act indicates that
the value of all Residual Certificates would be considered significant in  cases
where  such  value  is  at  least  2% of  the  aggregate  value  of  the Regular
Certificates and Residual  Certificates, the Proposed  REMIC Regulations do  not
adopt  such a general rule. Accordingly, the portion of the REMIC Pool's taxable
income that  will be  treated as  excess inclusions  will be  determined by  the
preceding  formula, with the effect that such excess inclusions will be a larger
portion of  such income  as  the relative  value  of the  Residual  Certificates
diminishes.

    The  portion of a  Residual Holder's REMIC taxable  income consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss carryforwards, on such Residual Holder's return. Further, if  the
Residual  Holder is  an organization  subject to  the tax  on unrelated business
income imposed by Code Section 511, the Residual Holder's excess inclusions will
be treated as  unrelated business  taxable income  of such  Residual Holder  for
purposes  of Code Section 511.  In addition, REMIC taxable  income is subject to
30% withholding tax with respect to certain persons who are not U.S. Persons (as
defined  below  under   "Tax-Related  Restrictions  on   Transfer  of   Residual
Certificates--Foreign  Investors"),  and  the  portion  thereof  attributable to
excess inclusions is not eligible for  any reduction in the rate of  withholding
tax   (by   treaty   or   otherwise).   See   "Taxation   of   Certain   Foreign
Investors--Residual Certificates" below. Finally, under Treasury regulations yet
to be issued, if a real estate  investment trust owns a Residual Certificate,  a
portion  of dividends  paid by  the real  estate investment  trust could  not be
offset by net operating losses  of its shareholders, would constitute  unrelated
business taxable income for tax-exempt shareholders, and would be ineligible for
reduction  of  withholding to  certain persons  who are  not U.S.  Persons. This
treatment may be  extended under  Treasury regulations  to regulated  investment
companies, common trust funds, and certain cooperatives.

                                       77
<PAGE>
    An  exception  to  the  inability  of a  Residual  Holder  to  offset excess
inclusions with unrelated deductions  and net operating  losses applies to  Code
Section  593 institutions ("thrift institutions"). For purposes of applying this
rule, all  members of  an  affiliated group  filing  a consolidated  return  are
treated  as one taxpayer, except that  thrift institutions to which Code Section
593 applies,  together  with their  subsidiaries  formed to  issue  REMICs,  are
treated   as  separate   corporations.  Furthermore,  the   Code  provides  that
regulations may disallow the ability of  a thrift institution to use  deductions
to offset excess inclusions if necessary or appropriate to prevent the avoidance
of tax. The Proposed REMIC Regulations provide that a thrift institution may not
so   offset  its  excess  inclusions   unless  the  Residual  Certificates  have
"significant value," which requires that  (i) the Residual Certificates have  an
issue price that is at least equal to 2% of the aggregate of the issue prices of
all  Residual Certificates  and Regular Certificates  with respect  to the REMIC
Pool,  and  (ii)  the  anticipated   weighted  average  life  of  the   Residual
Certificates  is at least 20% of the  anticipated life (I.E., final maturity) of
the  REMIC  Pool.  The  anticipated  weighted  average  life  of  the   Residual
Certificates  is based on the anticipated principal payments to be received with
respect thereto (using the Prepayment  Assumption), except that all  anticipated
distributions  are to be used if the Residual Certificate is not entitled to any
principal payments,  or  is entitled  to  a disproportionately  small  principal
amount  relative  to interest  payments thereon.  The  principal amount  will be
considered  disproportionately  small  if  the  issue  price  of  the   Residual
Certificates  exceeds  125%  of  their  initial  principal  amount.  Finally, an
ordering rule  under  the Proposed  REMIC  Regulations provides  that  a  thrift
institution may only offset its excess inclusion income with deductions after it
has  first applied  its deductions against  income that is  not excess inclusion
income. If applicable, the Prospectus Supplement  with respect to a Series  will
set  forth whether the  Residual Certificates are  expected to have "significant
value" within the meaning of the Proposed REMIC Regulations.

  TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES

    DISQUALIFIED ORGANIZATIONS.    If any  legal  or beneficial  interest  in  a
Residual  Certificate is transferred to  a Disqualified Organization (as defined
below), a tax  would be imposed  in an amount  equal to the  product of (i)  the
present  value of the  total anticipated excess inclusions  with respect to such
Residual Certificate  for  periods  after  the transfer  and  (ii)  the  highest
marginal  federal income tax rate applicable to corporations. The Proposed REMIC
Regulations provide that the anticipated  excess inclusions are based on  actual
prepayment  experience to the date of  the transfer and projected payments based
on the  Prepayment Assumption.  The  present value  rate equals  the  applicable
federal  rate under Code  Section 1274(d) as of  the date of  the transfer for a
term equal to the remaining term of the  REMIC, and such rate is applied to  the
anticipated excess inclusions from the end of the remaining calendar quarters in
which  they arise  to the date  of the transfer.  Such a tax  generally would be
imposed on the transferor  of the Residual Certificate,  except that where  such
transfer  is through an agent (including  a broker, nominee, or other middleman)
for a Disqualified Organization, the tax would instead be imposed on such agent.
However, a transferor of a Residual Certificate would in no event be liable  for
such  tax  with  respect  to  a transfer  if  the  transferee  furnishes  to the
transferor an affidavit that the  transferee is not a Disqualified  Organization
and,  as  of the  time  of the  transfer, the  transferor  does not  have actual
knowledge that  such affidavit  is false.  The tax  also may  be waived  by  the
Treasury  Department if the  Disqualified Organization promptly  disposes of the
residual interest and the  transferor pays income tax  at the highest  corporate
rate on the excess inclusion for the period the Residual Certificate is actually
held by the Disqualified Organization.

    In  addition,  if  a "Pass-Through  Entity"  (as defined  below)  has excess
inclusion income with respect  to a Residual Certificate  during a taxable  year
and  a Disqualified Organization is  the record holder of  an equity interest in
such entity, then a tax  is imposed on such entity  equal to the product of  (i)
the  amount  of excess  inclusions that  are  allocable to  the interest  in the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization, and (ii) the highest  marginal federal corporate income tax  rate.
Such  tax would be deductible from the ordinary gross income of the Pass-Through
Entity for the  taxable year. The  Pass-Through Entity would  not be liable  for
such   tax  if   it  has   received  an   affidavit  from   such  record  holder

                                       78
<PAGE>
that it is  not a Disqualified  Organization or stating  such holder's  taxpayer
identification number and, during the period such person is the record holder of
the Residual Certificate, the Pass-Through Entity does not have actual knowledge
that such affidavit is false.

    For these purposes, (i) "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  (provided, that such term does  not include an instrumentality if all
of its activities are subject to tax and a majority of its board of directors is
not selected  by any  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),  and 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, and (ii) "Pass-Through
Entity" means any  regulated investment company,  real estate investment  trust,
common  trust  fund,  partnership,  trust  or  estate  and  certain corporations
operating on  a  cooperative  basis.  Except as  may  be  provided  in  Treasury
regulations,  any  person holding  an  interest in  a  Pass-Through Entity  as a
nominee for  another  will, with  respect  to such  interest,  be treated  as  a
Pass-Through Entity.

    The  Pooling and Servicing  Agreement with respect to  a Series will provide
that  no  legal  or  beneficial  interest  in  a  Residual  Certificate  may  be
transferred  or registered  unless (i) the  proposed transferee  provides to the
Seller and the Trustee an affidavit to the effect that such transferee is not  a
Disqualified  Organization,  is  not purchasing  such  Residual  Certificates on
behalf of a Disqualified Organization (I.E., as a broker, nominee, or  middleman
thereof) and is not an entity that holds REMIC residual securities as nominee to
facilitate  the clearance and  settlement of such  securities through electronic
book-entry changes  in accounts  of participating  organizations, and  (ii)  the
transferor provides a statement in writing to the Seller and the Trustee that it
has  no actual knowledge that such affidavit is false. Moreover, the Pooling and
Servicing Agreement will  provide that  any attempted or  purported transfer  in
violation  of these transfer restrictions will be null and void and will vest no
rights in any purported transferee. Each Residual Certificate with respect to  a
Series  will bear a legend referring to  such restrictions on transfer, and each
Residual Holder  will be  deemed to  have agreed,  as a  condition of  ownership
thereof,  to  any  amendments to  the  related Pooling  and  Servicing Agreement
required under the  Code or  applicable Treasury regulations  to effectuate  the
foregoing  restrictions. Information  necessary to compute  an applicable excise
tax must be  furnished to  the Internal Revenue  Service and  to the  requesting
party  within 60 days of the request, and the Seller or the Trustee may charge a
fee for computing and providing such information.

    NONECONOMIC RESIDUAL  INTERESTS.    The  Proposed  REMIC  Regulations  would
disregard  certain  transfers  of  Residual  Certificates,  in  which  case  the
transferor  would  continue  to  be  treated  as  the  owner  of  the   Residual
Certificates  and thus  would continue  to be  subject to  tax on  its allocable
portion of  the  net  income  of  the  REMIC  Pool.  Under  the  Proposed  REMIC
Regulations,  a transfer of a "noneconomic residual interest" (defined below) to
a Residual Holder (other  than a Residual  Holder who is not  a U.S. Person,  as
defined  below under "Foreign Investors") is  disregarded for all federal income
tax purposes unless  no significant  purpose of the  transfer is  to impede  the
assessment  or collection of  tax. A residual  interest in a  REMIC (including a
residual interest with a positive value at issuance) is a "noneconomic  residual
interest"  unless, at  the time of  the transfer,  (i) the present  value of the
expected future  distributions on  the  residual interest  at least  equals  the
product  of  the present  value  of the  anticipated  excess inclusions  and the
highest corporate income tax rate in effect  for the year in which the  transfer
occurs,  and (ii)  the transferor  reasonably expects  that the  transferee will
receive distributions from the REMIC at or after the time at which taxes  accrue
on  the anticipated  excess inclusions  in an  amount sufficient  to satisfy the
accrued taxes. The anticipated excess inclusions and the present value rate  are
determined   in  the  same  manner  as   set  forth  above  under  "Disqualified
Organizations." The Proposed REMIC Regulations do not explain when a substantial
purpose of  a  transfer  will be  deemed  to  be to  impede  the  assessment  or
collection  of tax.  While complete  assurance as to  how to  meet this standard
cannot be provided,  the Indenture  will require  the transferee  of a  Residual
Certificate  to state as part of the affidavit described above under the heading
"Disqualified Organizations"

                                       79
<PAGE>
that such transferee has no intention to impede the assessment or collection  of
any federal, state or local income taxes required to be paid with respect to the
Residual  Certificate, and  the transferor must  have no reason  to believe that
such statement is untrue.

    FOREIGN INVESTORS.  The Proposed REMIC Regulations provide that the transfer
of a  Residual Certificate  that has  "tax avoidance  potential" to  a  "foreign
person"  will be  disregarded for  all federal  tax purposes.  This rule appears
intended to apply to a transferee who is not a "U.S. Person" (as defined below),
unless such transferee's income is effectively  connected with the conduct of  a
trade  or business within the United States. A Residual Certificate is deemed to
have tax avoidance potential unless, at the time of the transfer, (i) the future
value of expected distributions  equals at least 30%  of the anticipated  excess
inclusions  after the transfer, and (ii)  the transferor reasonably expects that
the transferee will receive sufficient distributions  from the REMIC Pool at  or
after the time at which the excess inclusions accrue and prior to the end of the
next succeeding taxable year for the accumulated withholding tax liability to be
paid.  If the non-U.S. Person transfers the  Residual Certificate back to a U.S.
Person, the  transfer  will  be  disregarded and  the  foreign  transferor  will
continue  to be treated  as the owner  unless arrangements are  made so that the
transfer does not have  the effect of  allowing the transferor  to avoid tax  on
accrued excess inclusions.

    The  Prospectus  Supplement relating  to the  Certificates  of a  Series may
provide that a Residual  Certificate may not be  purchased by or transferred  to
any  person that  is not  a U.S.  Person or  may describe  the circumstances and
restrictions pursuant  to which  such a  transfer may  be made.  The term  "U.S.
Person"  means  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.

  SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE

    Upon the sale  or exchange of  a Residual Certificate,  the Residual  Holder
will  recognize gain or loss equal to the excess, if any, of the amount realized
over the  adjusted  basis  (as  described  above  under  "Taxation  of  Residual
Certificates--Basis  and  Losses")  of  such Residual  Holder  in  such Residual
Certificate at the time of  the sale or exchange.  In addition to reporting  the
taxable  income of the REMIC Pool, a Residual Holder will have taxable income to
the extent that any cash  distribution to him from  the REMIC Pool exceeds  such
adjusted  basis on that Distribution  Date. Such income will  be treated as gain
from the sale or exchange of the  Residual Certificate. It is possible that  the
termination of the REMIC Pool may be treated as a sale or exchange of a Residual
Holder's  Residual Certificate,  in which  case, if  the Residual  Holder has an
adjusted basis in his  Residual Certificate remaining when  his interest in  the
REMIC  Pool terminates, and if  he holds such Residual  Certificate as a capital
asset under Code Section  1221, then he  will recognize a  capital loss at  that
time in the amount of such remaining adjusted basis.

    The  Conference Committee  Report to the  1986 Act provides  that, except as
provided in Treasury regulations yet to be  issued, the wash sale rules of  Code
Section  1091  will apply  to dispositions  of  Residual Certificates  where the
seller of  the Residual  Certificate,  during the  period beginning  six  months
before the sale or disposition of the Residual Certificate and ending six months
after  such sale or disposition, acquires  (or enters into any other transaction
that results in the application of  Code Section 1091) any residual interest  in
any  REMIC or  any interest in  a "taxable  mortgage pool" (such  as a non-REMIC
owner trust) that is economically comparable to a Residual Certificate.

  TAXES THAT MAY BE IMPOSED ON THE REMIC POOL

    PROHIBITED TRANSACTIONS.   Income  from certain  transactions by  the  REMIC
Pool,  called prohibited  transactions, will not  be part of  the calculation of
income or loss includible in the federal income tax returns of Residual Holders,
but rather will be taxed directly to  the REMIC Pool at a 100% rate.  Prohibited
transactions generally include (i) the disposition of a qualified mortgage other
than  for (a) substitution within  two years of the  Startup Day for a defective
(including a defaulted) obligation (or repurchase  in lieu of substitution of  a
defective  (including a defaulted) obligation at  any time) or for any qualified
mortgage within three

                                       80
<PAGE>
months of the Startup  Day, (b) foreclosure, default,  or imminent default of  a
qualified  mortgage, (c) bankruptcy  or insolvency of  the REMIC Pool,  or (d) a
qualified (complete) liquidation, (ii)  the receipt of  income from assets  that
are not the type of mortgages or investments that the REMIC Pool is permitted to
hold,  (iii) the receipt  of compensation for  services, or (iv)  the receipt of
gain from  disposition  of  cash  flow investments  other  than  pursuant  to  a
qualified  liquidation. Notwithstanding  (i) and  (iv), it  is not  a prohibited
transaction to  sell  REMIC  Pool  property to  prevent  a  default  on  Regular
Certificates  as a result of a default on qualified mortgages or to facilitate a
clean-up call (generally, an optional  termination to save administrative  costs
when  no more than a  small percentage of the  Certificates is outstanding). The
Proposed REMIC Regulations  indicate that  the modification of  a Mortgage  Loan
generally  will not be treated as a disposition if it is occasioned by a default
or reasonably  foreseeable default,  an  assumption of  the Mortgage  Loan,  the
waiver  of a  due-on-sale clause,  or the  conversion of  an interest  rate by a
mortgagor pursuant to the terms of a convertible adjustable rate Mortgage Loan.

    CONTRIBUTIONS TO THE  REMIC POOL  AFTER THE STARTUP  DAY.   In general,  the
REMIC  Pool will be subject to a tax at a 100% rate on the value of any property
contributed to the REMIC Pool after the Startup Day. Exceptions are provided for
cash contributions to the REMIC Pool  (i) during the three months following  the
Startup  Day, (ii) made to a qualified  reserve fund by a Residual Holder, (iii)
in the nature of a guarantee, (iv) made to facilitate a qualified liquidation or
clean-up call, and (v) as otherwise permitted in Treasury regulations yet to  be
issued.

    NET  INCOME FROM FORECLOSURE  PROPERTY.  The  REMIC Pool will  be subject to
federal income tax at the highest corporate rate on "net income from foreclosure
property," determined  by  reference to  the  rules applicable  to  real  estate
investment  trusts. Generally, property acquired by  deed in lieu of foreclosure
would be  treated as  "foreclosure property"  for a  period of  two years,  with
possible  extensions. Net income from  foreclosure property generally means gain
from the sale  of a foreclosure  property that is  inventory property and  gross
income   from  foreclosure  property  other  than  qualifying  rents  and  other
qualifying income for a real estate investment trust.

  LIQUIDATION OF THE REMIC POOL

    If a REMIC Pool and the Trustee adopt a plan of complete liquidation, within
the meaning of Code Section 860F(a)(4)(A)(i), and sell all of its assets  (other
than  cash) within a 90-day period beginning on  the date of the adoption of the
plan of liquidation, then the REMIC Pool  will recognize no gain or loss on  the
sale  of its  assets, provided  that the  REMIC Pool  credits or  distributes in
liquidation all of the sale proceeds plus its cash (other than amounts  retained
to  meet claims) to holders of  Regular Certificates and Residual Holders within
the 90-day period.

  ADMINISTRATIVE MATTERS

    The REMIC Pool will  be required to  maintain its books  on a calendar  year
basis  and to file federal income tax returns for federal income tax purposes in
a manner similar to a partnership. The  form for such income tax return is  Form
1066,  U.S. Real  Estate Mortgage  Investment Conduit  Income Tax  Return. Under
TAMRA, the Trustee will be required  to sign the REMIC Pool's returns.  Treasury
regulations  provide that, except where there is a single Residual Holder for an
entire taxable  year, the  REMIC Pool  will  be subject  to the  procedural  and
administrative  rules  of the  Code  applicable to  partnerships,  including the
determination by the Internal Revenue Service of any adjustments to, among other
things, items of  REMIC income, gain,  loss, deduction, or  credit in a  unified
administrative proceeding. The Servicer will be obligated to act as "tax matters
person,"  as defined  in applicable  Treasury regulations,  with respect  to the
REMIC Pool, in its capacity as either  Residual Holder or agent of the  Residual
Holders.  If  the Code  or  applicable Treasury  regulations  do not  permit the
Servicer to act as tax matters person  in its capacity as agent of the  Residual
Holders, the Residual Holder chosen by the Residual Holders or such other person
specified  pursuant  to Treasury  regulations  will be  required  to act  as tax
matters person.

                                       81
<PAGE>
LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES

    An investor  who is  an individual,  estate,  or trust  will be  subject  to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2%  of  the  investor's adjusted  gross  income.  In addition,  Code  Section 68
provides that itemized deductions otherwise allowable  for a taxable year of  an
individual  taxpayer will be reduced  by the lesser of (i)  3% of the excess, if
any, of adjusted gross income  over $100,000 ($50,000 in  the case of a  married
individual  filing a  separate return),  or (ii) 80%  of the  amount of itemized
deductions otherwise allowable for such year. In the case of a REMIC Pool,  such
deductions  may include deductions under Code  Section 212 for the Servicing Fee
and all administrative  and other expenses  relating to the  REMIC Pool, or  any
similar  expenses allocated to the REMIC Pool with respect to a regular interest
it holds in  another REMIC. Such  investors who hold  REMIC Certificates  either
directly  or indirectly through certain pass-through entities may have their pro
rata share of such  expenses allocated to them  as additional gross income,  but
may  be subject to such limitation on deductions. In addition, such expenses are
not deductible at all for purposes of computing the alternative minimum tax, and
may cause such investors to be subject to significant additional tax  liability.
Temporary  Treasury  regulations provide  that the  additional gross  income and
corresponding amount of expenses generally are  to be allocated entirely to  the
holders  of Residual  Certificates in the  case of  a REMIC Pool  that would not
qualify as a fixed investment trust in the absence of a REMIC election. However,
such additional gross  income and  limitation on  deductions will  apply to  the
allocable  portion of such expenses to  holders of Regular Certificates, as well
as holders of Residual Certificates, where such Regular Certificates are  issued
in  a manner that is similar to  pass-through certificates in a fixed investment
trust. In general, such allocable portion will be determined based on the  ratio
that  a REMIC Certificateholder's income, determined  on a daily basis, bears to
the income of all holders of Regular Certificates and Residual Certificates with
respect to a  REMIC Pool. As  a result, individuals,  estates or trusts  holding
REMIC  Certificates  (either directly  or  indirectly through  a  grantor trust,
partnership, S  corporation,  REMIC,  or  certain  other  pass-through  entities
described  in  the foregoing  temporary Treasury  regulations) may  have taxable
income in excess  of the  interest income at  the pass-through  rate on  Regular
Certificates  that are issued  in a single class  or otherwise consistently with
fixed investment trust status or in excess of cash distributions for the related
period on Residual Certificates.

TAXATION OF CERTAIN FOREIGN INVESTORS

  REGULAR CERTIFICATES

    Interest,  including  original  issue  discount,  distributable  to  Regular
Certificateholders  who are non-resident aliens,  foreign corporations, or other
Non-U.S. Persons (as  defined below),  will be  considered "portfolio  interest"
and,  therefore, generally will not be  subject to 30% United States withholding
tax, provided that such  Non-U.S. Person (i) is  not a "10-percent  shareholder"
within  the  meaning  of  Code  Section  871(h)(3)(B)  or  a  controlled foreign
corporation described  in  Code  Section  881(c)(3)(C)  and  (ii)  provides  the
Trustee, or the person who would otherwise be required to withhold tax from such
distributions  under Code Section  1441 or 1442,  with an appropriate statement,
signed under penalties of perjury, identifying the beneficial owner and stating,
among other things, that  the beneficial owner of  the Regular Certificate is  a
Non-U.S.  Person. If  such statement,  or any  other required  statement, is not
provided, 30% withholding will apply unless reduced or eliminated pursuant to an
applicable tax  treaty or  unless the  interest on  the Regular  Certificate  is
effectively  connected with the conduct of a trade or business within the United
States by such Non-U.S. Person. In the latter case, such Non-U.S. Person will be
subject to United States federal income tax at regular rates. Investors who  are
Non-U.S.  Persons should consult  their own tax  advisors regarding the specific
tax consequences to  them of owning  a Regular Certificate.  The term  "Non-U.S.
Person" means any person who is not a U.S. Person.

  RESIDUAL CERTIFICATES

    The  Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual  Holders  who are  Non-U.S.  Persons  are treated  as  interest  for
purposes    of    the   30%    (or    lower   treaty    rate)    United   States

                                       82
<PAGE>
withholding tax.  Treasury  regulations  provide  that  amounts  distributed  to
Residual  Holders may qualify as "portfolio interest", subject to the conditions
described in "Regular Certificates" above, but  only to the extent that (i)  the
Mortgage  Loans were  issued after July  18, 1984  and (ii) the  Trust Estate or
segregated pool of assets therein (as to which a separate REMIC election will be
made), to which the Residual Certificate relates, consists of obligations issued
in "registered form" within  the meaning of  Code Section 163(f)(1).  Generally,
Mortgage Loans will not be, but regular interests in another REMIC Pool will be,
considered obligations issued in registered form. Furthermore, a Residual Holder
will  not be entitled  to any exemption  from the 30%  withholding tax (or lower
treaty rate)  to  the  extent of  that  portion  of REMIC  taxable  income  that
constitutes    an    "excess    inclusion."    See    "Taxation    of   Residual
Certificates--Limitations on  Offset  or  Exemption of  REMIC  Income."  If  the
amounts  paid  to  Residual Holders  who  are Non-U.S.  Persons  are effectively
connected with the conduct of  a trade or business  within the United States  by
such  Non-U.S. Persons, 30%  (or lower treaty rate)  withholding will not apply.
Instead, the amounts  paid to such  Non-U.S. Persons will  be subject to  United
States  federal  income tax  at regular  rates.  If 30%  (or lower  treaty rate)
withholding is applicable, such amounts generally will be taken into account for
purposes of withholding  only when paid  or otherwise distributed  (or when  the
Residual  Certificate is  disposed of) under  rules similar  to withholding upon
disposition  of  debt  instruments  that  have  original  issue  discount.   See
"Tax-Related   Restrictions  on   Transfer  of   Residual  Certificates--Foreign
Investors" above  concerning  the disregard  of  certain transfers  having  "tax
avoidance  potential." Investors who  are Non-U.S. Persons  should consult their
own tax  advisors regarding  the specific  tax consequences  to them  of  owning
Residual Certificates.

BACKUP WITHHOLDING

    Distributions  made on the Regular Certificates,  and proceeds from the sale
of the Regular Certificates to or through  certain brokers, may be subject to  a
"backup" withholding tax under Code Section 3406 of 20% on "reportable payments"
(including  interest distributions, original issue  discount, and, under certain
circumstances, principal  distributions)  unless the  Regular  Certificateholder
complies  with certain reporting and/or  certification procedures, including the
provision of its taxpayer identification number to the Trustee, its agent or the
broker  who   effected  the   sale   of  the   Regular  Certificate,   or   such
Certificateholder  is otherwise an exempt  recipient under applicable provisions
of the  Code.  Any amounts  to  be withheld  from  distribution on  the  Regular
Certificates  would be refunded by the Internal  Revenue Service or allowed as a
credit against the Regular Certificateholder's federal income tax liability.

REPORTING REQUIREMENTS

    Reports of  accrued  interest  and  original issue  discount  will  be  made
annually to the Internal Revenue Service and to individuals, estates, non-exempt
and  non-charitable trusts, and partnerships who are either holders of record of
Regular Certificates or beneficial owners who own Regular Certificates through a
broker or middleman as nominee. All  brokers, nominees and all other  non-exempt
holders  of record of Regular Certificates (including corporations, non-calendar
year taxpayers,  securities  or  commodities  dealers,  real  estate  investment
trusts,  investment  companies,  common  trust  funds,  thrift  institutions and
charitable trusts)  may request  such information  for any  calendar quarter  by
telephone  or in writing by contacting the person designated in Internal Revenue
Service  Publication  938  with  respect  to  a  particular  Series  of  Regular
Certificates.  Holders through nominees  must request such  information from the
nominee. Treasury regulations provide that information necessary to compute  the
accrual of any market discount on the Regular Certificates must be furnished for
calendar years beginning after 1990.

    The  Internal Revenue  Service's Form 1066  has an  accompanying Schedule Q,
Quarterly Notice to  Residual Interest Holders  of REMIC Taxable  Income or  Net
Loss  Allocation. Treasury regulations  require that Schedule  Q be furnished by
the REMIC Pool to  each Residual Holder  by the end of  the month following  the
close  of  each calendar  quarter  (41 days  after the  end  of a  quarter under
proposed Treasury regulations) in which the REMIC Pool is in existence.

    Treasury  regulations   require  that,   in   addition  to   the   foregoing
requirements,  information  must  be furnished  quarterly  to  Residual Holders,
furnished  annually,  if  applicable,   to  holders  of  Regular   Certificates,

                                       83
<PAGE>
and  filed annually with the Internal Revenue Service concerning Code Section 67
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable to
such holders. Furthermore, under such regulations, information must be furnished
quarterly  to  Residual  Holders,  furnished  annually  to  holders  of  Regular
Certificates,  and filed annually  with the Internal  Revenue Service concerning
the percentage of  the REMIC  Pool's assets  meeting the  qualified asset  tests
described above under "Status of REMIC Certificates."

                FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES
                     AS TO WHICH NO REMIC ELECTION IS MADE

STANDARD CERTIFICATES

  GENERAL

    In  the  event that  no  election is  made  to treat  a  Trust Estate  (or a
segregated pool  of  assets  therein)  with respect  to  a  Series  of  Standard
Certificates  as a REMIC, the Trust Estate will be classified as a grantor trust
under subpart E, Part 1  of subchapter J of the  Code and not as an  association
taxable as a corporation. Where there is no Fixed Retained Yield with respect to
the  Mortgage  Loans underlying  the Certificates  of a  Series, and  where such
Certificates are not designated  as "Stripped Certificates"  the holder of  each
such  Certificate in  such Series  will be treated  as the  owner of  a pro rata
undivided interest  in the  ordinary income  and corpus  portions of  the  Trust
Estate  represented  by  his Standard  Certificate  and will  be  considered the
beneficial owner of a pro rata undivided interest in each of the Mortgage Loans,
subject to the  discussion below under  "Recharacterization of Servicing  Fees."
Accordingly, the holder of a Standard Certificate of a particular Series will be
required  to report on its  federal income tax return its  pro rata share of the
entire income from the Mortgage  Loans represented by his Standard  Certificate,
including  interest at  the coupon rate  on such Mortgage  Loans, original issue
discount (if any), prepayment  fees, assumption fees,  and late payment  charges
received  by the Servicer, in  accordance with such Standard Certificateholder's
method of accounting.  A Standard  Certificateholder generally will  be able  to
deduct  its share of the Servicing Fee and all administrative and other expenses
of the Trust Estate in accordance  with its method of accounting, provided  that
such  amounts are  reasonable compensation for  services rendered  to that Trust
Estate. However,  investors  who are  individuals,  estates or  trusts  who  own
Standard   Certificates,   either   directly  or   indirectly   through  certain
pass-through entities, will  be subject  to limitation with  respect to  certain
itemized  deductions described  in Code  Section 67,  including deductions under
Code Section 212  for the Servicing  Fee and all  such administrative and  other
expenses  of  the Trust  Estate,  to the  extent  that such  deductions,  in the
aggregate, do not exceed two percent of an investor's adjusted gross income.  In
addition,  Code Section 68 provides that itemized deductions otherwise allowable
for a taxable year of  an individual taxpayer will be  reduced by the lesser  of
(i) 3% of the excess, if any, of adjusted gross income over $100,000 ($50,000 in
the  case of a married individual filing a  separate return), or (ii) 80% of the
amount of itemized deductions  otherwise allowable for such  year. As a  result,
such  investors holding Standard Certificates,  directly or indirectly through a
pass-through entity,  may  have  aggregate  taxable  income  in  excess  of  the
aggregate  amount of cash received on such Standard Certificates with respect to
interest at  the  pass-through rate  or  as  discount income  on  such  Standard
Certificates.  In addition, such expenses are not deductible at all for purposes
of computing the  alternative minimum tax,  and may cause  such investors to  be
subject  to significant additional tax liability. Moreover, where there is Fixed
Retained Yield  with  respect to  the  Mortgage  Loans underlying  a  Series  of
Standard  Certificates or where  the servicing fees are  in excess of reasonable
servicing compensation, the transaction  will be subject  to the application  of
the  "stripped bond" and "stripped coupon" rules of the Code, as described below
under  "Stripped  Certificates"  and  "Recharacterization  of  Servicing  Fees,"
respectively.

  TAX STATUS

    Cadwalader, Wickersham & Taft has advised the Seller that:

        1.    A Standard  Certificate  owned by  a  "domestic building  and loan
    association"  within  the  meaning  of  Code  Section  7701(a)(19)  will  be
    considered to represent "loans...secured by an interest

                                       84
<PAGE>
    in  real  property" within  the meaning  of Code  Section 7701(a)(19)(C)(v),
    provided that the real property  securing the Mortgage Loans represented  by
    that  Standard Certificate is of  the type described in  such section of the
    Code.

        2.  A Standard Certificate owned by a financial institution described in
    Code Section  593(a)  will  be  considered  to  represent  "qualifying  real
    property  loans" within the meaning of Code Section 593(d)(1), provided that
    the real property securing the  Mortgage Loans represented by that  Standard
    Certificate is of the type described in such section of the Code.

        3.   A Standard Certificate owned by a real estate investment trust will
    be considered to represent "real estate  assets" within the meaning of  Code
    Section  856(c)(5)(A) to  the extent  that the  assets of  the related Trust
    Estate consist of qualified assets, and interest income on such assets  will
    be  considered  "interest  on  obligations  secured  by  mortgages  on  real
    property" within the meaning of Code Section 856(c)(3)(B).

        4.   A Standard  Certificate owned  by  a REMIC  will be  considered  to
    represent  an  "obligation (including  any  participation or  certificate of
    beneficial ownership therein) which is principally secured by an interest in
    real property"  within the  meaning  of Code  Section 860G(a)(3)(A)  to  the
    extent  that the  assets of the  related Trust Estate  consist of "qualified
    mortgages" within the meaning of Code Section 860G(a)(3).

    An issue arises as to whether  Buy-Down Loans may be characterized in  their
entirety under the Code provisions cited in the immediately preceding paragraph.
Code Section 593(d)(1)(C) provides that the term "qualifying real property loan"
does  not include a loan "to the extent secured  by a deposit in or share of the
taxpayer." The application of  this provision to a  Buy-Down Fund is  uncertain,
but  may require that a  taxpayer's investment in a  Buy-Down Loan be reduced by
the Buy-Down Fund.  As to the  treatment of Buy-Down  Loans as "qualifying  real
property  loans" under Code  Section 593(d)(1) if the  exception of Code Section
593(d)(1)(C) is  inapplicable,  as  "loans...secured  by  an  interest  in  real
property"  under Code Section  7701(a)(19)(C)(v), as "real  estate assets" under
Code Section 856(c)(5)(A), and as "obligation[s] . . . principally secured by an
interest in real property" under  Code Section 860G(a)(3)(A), there is  indirect
authority  supporting treatment of an investment  in a Buy-Down Loan as entirely
secured by real property if the fair market value of the real property  securing
the  loan exceeds the  principal amount of the  loan at the  time of issuance or
acquisition, as  the case  may be.  There  is no  assurance that  the  treatment
described above is proper. Accordingly, Standard Certificateholders are urged to
consult  their own tax  advisors concerning the effects  of such arrangements on
the characterization of such Standard Certificateholder's investment for federal
income tax purposes.

  PREMIUM AND DISCOUNT

    Standard Certificateholders are advised to  consult with their tax  advisors
as  to the federal income  tax treatment of premium  and discount arising either
upon initial acquisition of Standard Certificates or thereafter.

    PREMIUM.  The treatment of premium incurred upon the purchase of a  Standard
Certificate  will  be determined  generally  as described  above  under "Federal
Income  Tax   Consequences   for  REMIC   Certificates--Taxation   of   Residual
Certificates--Premium."

    ORIGINAL  ISSUE  DISCOUNT.    The Internal  Revenue  Service  has  stated in
published rulings that, in circumstances similar to those described herein,  the
original   issue   discount   rules   will   be   applicable   to   a   Standard
Certificateholder's interest in those Mortgage Loans as to which the  conditions
for  the  application  of  those  sections  are  met.  Rules  regarding periodic
inclusion of  original issue  discount  income are  applicable to  mortgages  of
corporations originated after May 27, 1969, mortgages of noncorporate mortgagors
(other  than  individuals)  originated  after July  1,  1982,  and  mortgages of
individuals originated after March 2,  1984. Such original issue discount  could
arise  by  the charging  of  points by  the originator  of  the mortgages  in an

                                       85
<PAGE>
amount greater than  a statutory DE  MINIMIS exception, to  the extent that  the
points  are not currently deductible under applicable Code provisions or are not
for services  provided by  the  lender. It  is  generally not  anticipated  that
adjustable  rate Mortgage  Loans will be  treated as issued  with original issue
discount. However, the application of the Proposed OID Regulations to adjustable
rate mortgage loans with incentive interest rates or annual or lifetime interest
rate caps is unclear and  may result in original  issue discount if not  further
clarified.

    Original  issue discount must generally be reported as ordinary gross income
as it  accrues under  a constant  interest method  that takes  into account  the
compounding  of interest,  in advance of  the cash attributable  to such income.
However, Code Section 1272  provides for a reduction  in the amount of  original
issue  discount  includible in  the income  of  a holder  of an  obligation that
acquires the obligation after its initial  issuance at a price greater than  the
sum  of  the original  issue  price and  the  previously accrued  original issue
discount, less prior payments of principal. Accordingly, if such Mortgage  Loans
acquired  by a Standard Certificateholder are purchased  at a price equal to the
then unpaid principal amount of such Mortgage Loans, no original issue  discount
attributable  to  the  difference  between  the  issue  price  and  the original
principal amount of  such Mortgage Loans  (I.E., points) will  be includible  by
such holder.

    MARKET  DISCOUNT.  Standard  Certificateholders also will  be subject to the
market discount rules to the extent that the conditions for application of those
sections are met. Market discount on  the Mortgage Loans will be determined  and
will  be reported  as ordinary  income generally  in the  manner described above
under "Federal  Income  Tax  Consequences for  REMIC  Certificates--Taxation  of
Residual Certificates--Market Discount."

    RECHARACTERIZATION  OF SERVICING  FEES.  If  the servicing fees  paid to the
Servicer were deemed to exceed reasonable servicing compensation, the amount  of
such  excess  would be  nondeductible under  Code  Section 162  or 212.  In this
regard, there are no authoritative guidelines for federal income tax purposes as
to either the maximum  amount of servicing compensation  that may be  considered
reasonable  in the context  of this or  similar transactions or  whether, in the
case of the Standard Certificate,  the reasonableness of servicing  compensation
should  be determined on a weighted average or loan-by-loan basis. If a loan-by-
loan basis  is  appropriate,  the  likelihood  that  such  amount  would  exceed
reasonable  servicing compensation  as to  some of  the Mortgage  Loans would be
increased. Recently issued  Internal Revenue Service  guidance indicates that  a
servicing  fee in  excess of  reasonable compensation  ("excess servicing") will
cause the Mortgage  Loans to be  treated under the  "stripped bond" rules.  Such
guidance  provides  safe  harbors  for servicing  deemed  to  be  reasonable and
requires taxpayers to demonstrate that the value of servicing fees in excess  of
such amounts is not greater than the value of the services provided.

    Accordingly,  if  the  Internal  Revenue  Service's  approach  is  upheld, a
Servicer who receives a servicing fee in excess of such amounts would be  viewed
as  retaining an ownership interest in a portion of the interest payments on the
Mortgage Loans.  Under  the  rules  of Code  Section  1286,  the  separation  of
ownership  of the right  to receive some or  all of the  interest payments on an
obligation from the right to  receive some or all  of the principal payments  on
the  obligation would  result in treatment  of such Mortgage  Loans as "stripped
coupons" and "stripped bonds."  Each stripped bond or  stripped coupon could  be
considered  for this purpose as a  non-interest bearing obligation issued on the
date of issue  of the  Standard Certificates,  and the  original issue  discount
rules   of  the  Code  would  apply   to  the  holder  thereof.  While  Standard
Certificateholders would still be treated as owners of beneficial interests in a
grantor trust for federal income tax purposes, the corpus of such trust could be
viewed as excluding the portion of the Mortgage Loans the ownership of which  is
attributed  to the Servicer, or  as including such portion  as a second class of
equitable interest. Applicable Treasury regulations treat such an arrangement as
a fixed investment trust, since the  multiple classes of trust interests  should
be treated as merely facilitating direct investments in the trust assets and the
existence  of  multiple classes  of ownership  interests  is incidental  to that
purpose. In general, such a  recharacterization should not have any  significant
effect upon the timing or amount of income

                                       86
<PAGE>
reported  by a Standard Certificateholder, except  that the income reported by a
cash method  holder may  be slightly  accelerated. See  "Stripped  Certificates"
below  for a further description of the federal income tax treatment of stripped
bonds and stripped coupons.

    In the alternative, the amount, if any, by which the servicing fees paid  to
the Servicer are deemed to exceed reasonable compensation for servicing could be
treated   as   deferred   payments   of   purchase   price   by   the   Standard
Certificateholders to  the Seller  to  purchase its  undivided interest  in  the
Mortgage  Loans. In  such event, the  present value of  such additional payments
might be included in  the Standard Certificateholder's  basis in such  undivided
interests  for  purposes of  determining  whether the  Standard  Certificate was
acquired at  a  discount, at  par,  or at  a  premium. Under  this  alternative,
Standard  Certificateholders may  also be entitled  to a  deduction for unstated
interest with respect to each deferred payment. The Internal Revenue Service may
take the position that  the specific statutory provisions  of Code Section  1286
described  above override the alternative  described in this paragraph. Standard
Certificateholders are advised to  consult their tax advisors  as to the  proper
treatment  of the amounts paid to the  Servicer as set forth herein as servicing
compensation or under either of the alternatives set forth above.

  SALE OR EXCHANGE OF STANDARD CERTIFICATES

    Upon  sale   or   exchange   of   a   Standard   Certificate,   a   Standard
Certificateholder  will recognize gain  or loss equal  to the difference between
the amount realized on the sale and its aggregate adjusted basis in the Mortgage
Loans and other assets represented by the Standard Certificate. In general,  the
aggregate  adjusted basis will  equal the Standard  Certificateholder's cost for
the Standard  Certificate, increased  by  the amount  of any  income  previously
reported with respect to the Standard Certificate and decreased by the amount of
any  losses previously reported with respect to the Standard Certificate and the
amount of  any distributions  received thereon.  Except as  provided above  with
respect  to  market  discount on  any  Mortgage  Loans, and  except  for certain
financial institutions subject  to the  provisions of Code  Section 582(c),  any
such  gain or loss would be capital gain or loss if the Standard Certificate was
held as a capital asset. The preferential rates applicable to long-term  capital
gains  were eliminated by the  Tax Reform Act of 1986,  but were restored by the
Revenue Reconciliation Act of 1990 with respect to certain individuals.

STRIPPED CERTIFICATES

  GENERAL

    Pursuant to Code Section 1286, the  separation of ownership of the right  to
receive some or all of the principal payments on an obligation from ownership of
the  right  to receive  some  or all  of the  interest  payments results  in the
creation of "stripped bonds"  with respect to  principal payments and  "stripped
coupons"  with respect  to interest payments.  For purposes  of this discussion,
Certificates that are subject  to those rules will  be referred to as  "Stripped
Certificates." The Certificates will be subject to those rules if (i) the Seller
or  any  of its  affiliates  retains (for  its own  account  or for  purposes of
resale), in the form of Fixed Retained Yield or otherwise, an ownership interest
in a portion of the  payments on the Mortgage Loans,  (ii) the Seller or any  of
its  affiliates is treated as having an ownership interest in the Mortgage Loans
to the  extent it  is paid  (or  retains) servicing  compensation in  an  amount
greater  than  reasonable consideration  for servicing  the Mortgage  Loans (see
"Standard Certificates--Recharacterization of  the Servicing  Fees" above),  and
(iii)  a Class of Certificates  are issued in two  or more Classes or Subclasses
representing the right to non-pro-rata percentages of the interest and principal
payments on the Mortgage Loans.

    In general, a  holder of a  Stripped Certificate will  be considered to  own
"stripped  bonds" with respect to its pro rata  share of all or a portion of the
principal payments on each Mortgage Loan and/or "stripped coupons" with  respect
to  its pro  rata share of  all or  a portion of  the interest  payments on each
Mortgage Loan,  including  the Stripped  Certificate's  allocable share  of  the
servicing  fees paid  to the  Servicer, to the  extent that  such fees represent
reasonable compensation  for  services  rendered.  See  discussion  above  under
"Standard  Certificates--Recharacterization of Servicing Fees." For this purpose
the servicing fees will be allocated to the Stripped Certificates in  proportion
to the respective offering price of each Class (or

                                       87
<PAGE>
Subclass)  of  Stripped  Certificates.  The  holder  of  a  Stripped Certificate
generally will be entitled to a deduction each year in respect of the  servicing
fees, as described above under "Standard Certificates-- General," subject to the
limitation described therein.

    Code  Section 1286 treats a stripped bond  or a stripped coupon generally as
an obligation  issued  at an  original  issue discount  on  the date  that  such
stripped  interest is purchased. Although the treatment of Stripped Certificates
for federal income tax purposes is not  clear in certain respects at this  time,
particularly  where  such Stripped  Certificates are  issued  with respect  to a
Mortgage Pool  containing  variable-rate Mortgage  Loans,  the Seller  has  been
advised  by counsel that (i) the Trust Estate will be treated as a grantor trust
under subpart E, Part I  of subchapter J of the  Code and not as an  association
taxable  as a corporation, and (ii)  each Stripped Certificate should be treated
as a single installment  obligation for purposes  of calculating original  issue
discount  and  gain or  loss  on disposition.  This  treatment is  based  on the
interrela-
tionship of Code Section 1286, Code Sections 1272 through 1275, and the Proposed
OID Regulations.  While under  Code Section  1286 computations  with respect  to
Stripped Certificates arguably should be made in one of the ways described below
under "Taxation of Stripped Certificates--Possible Alternative
Characterizations,"  the Proposed  OID Regulations  state, in  general, that all
debt instruments issued in connection with the same transaction must be  treated
as  a single debt instrument. The  Pooling and Servicing Agreement requires that
the Trustee  make  and  report  all  computations  described  below  using  this
aggregate approach, unless substantial legal authority requires otherwise.

    Furthermore, proposed Treasury regulations issued August 8, 1991 support the
treatment  of a Stripped Certificate  as a single debt  instrument issued on the
date it is originated for purposes  of calculating any original issue  discount.
In  addition,  under these  proposed  regulations, a  Stripped  Certificate that
represents a right  to payments  of both interest  and principal  may be  viewed
either  as issued with original issue  discount or market discount (as described
below), at a DE MINIMIS original  issue discount, or, presumably, at a  premium.
This  treatment  suggests  that  the  interest  component  of  such  a  Stripped
Certificate would be treated as  qualified periodic interest under the  Proposed
OID  Regulations. Further, the August 1991 proposed regulations provide that the
purchaser of such  a Stripped Certificate  will be required  to account for  any
discount  as market discount  rather than original issue  discount if either (i)
the initial discount  with respect to  the Stripped Certificate  was treated  as
zero  under the DE MINIMIS rule, or (ii) no more than 100 basis points in excess
of reasonable servicing  is stripped off  the related Mortgage  Loans. Any  such
market discount would be reportable as described above under "Federal Income Tax
Consequences  for REMIC  Certificates--Taxation of  Regular Certificates--Market
Discount," without regard to  the DE MINIMIS rule  therein. Pursuant to  Revenue
Procedure  91-49, issued August 8, 1991,  investors using a method of accounting
inconsistent with the above treatment must change their method of accounting and
request the  consent  to  the Internal  Revenue  Service  to such  change  on  a
statement  attached to  their first timely  federal income tax  returned for the
first tax year ending after August 8, 1991.

  STATUS OF STRIPPED CERTIFICATES

    No specific  legal authority  exists  as to  whether  the character  of  the
Stripped Certificates, for federal income tax purposes, will be the same as that
of  the Mortgage Loans. Although  the issue is not  free from doubt, counsel has
advised the Seller that Stripped Certificates owned by applicable holders should
be considered to represent "qualifying  real property loans" within the  meaning
of  Code  Section 593(d)(1),  "real estate  assets" within  the meaning  of Code
Section 856(c)(5)(A), "obligation[s] . . . principally secured by an interest in
real  property"  within   the  meaning  of   Code  Section  860G(a)(3)(A),   and
"loans...secured  by an  interest in real  property" within the  meaning of Code
Section 7701(a)(19)(C)(v),  and  interest (including  original  issue  discount)
income  attributable to Stripped Certificates  should be considered to represent
"interest on  obligations secured  by  mortgages on  real property"  within  the
meaning  of Code Section  856(c)(3)(B), provided that in  each case the Mortgage
Loans and  interest on  such  Mortgage Loans  qualify  for such  treatment.  The
application  of  such  Code  provisions  to  Buy-Down  Loans  is  uncertain. See
"Standard Certificates--Tax Status" above.

                                       88
<PAGE>
  TAXATION OF STRIPPED CERTIFICATES

    ORIGINAL ISSUE DISCOUNT.   Except as described  above under "General,"  each
Stripped Certificate will be considered to have been issued at an original issue
discount  for federal income tax purposes.  Original issue discount with respect
to a Stripped Certificate must be included in ordinary income as it accrues,  in
accordance  with  a  constant  interest  method  that  takes  into  account  the
compounding of  interest,  which  may  be  prior to  the  receipt  of  the  cash
attributable  to such income. Based in part  on the Proposed OID Regulations and
the amendments to the original issue discount  sections of the Code made by  the
1986  Act, counsel  has advised  the Seller  that the  amount of  original issue
discount required  to be  included  in the  income of  a  holder of  a  Stripped
Certificate  (referred to in this  discussion as a "Stripped Certificateholder")
in any taxable year likely will  be computed generally as described above  under
"Federal  Income Tax  Consequences for  REMIC Certificates--Taxation  of Regular
Certificates--Original Issue Discount" and
"--Variable Rate Regular Certificates." However, with the apparent exception  of
a  Stripped  Certificate  issued  with DE  MINIMIS  original  issue  discount as
described above under "General," the issue price of a Stripped Certificate  will
be  the purchase price  paid by each  holder thereof, and  the stated redemption
price at maturity will include the aggregate  amount of the payments to be  made
on the Stripped Certificate to such Stripped Certificateholder, presumably under
the Prepayment Assumption.

    If  the Mortgage Loans  prepay at a  rate either faster  or slower than that
under the Prepayment Assumption,  a Stripped Certificateholder's recognition  of
original issue discount will be either accelerated or decelerated and the amount
of  such original issue discount will be either increased or decreased depending
on the  relative interests  in  principal and  interest  on each  Mortgage  Loan
represented by such Stripped Certificateholder's Stripped Certificate. While the
matter  is not free from  doubt, the holder of  a Stripped Certificate should be
entitled in the year that it  becomes certain (assuming no further  prepayments)
that  the  holder will  not  recover a  portion of  its  adjusted basis  in such
Stripped Certificate to  recognize an  ordinary loss  equal to  such portion  of
unrecoverable basis.

    As  an alternative to the method described  above, the fact that some or all
of the interest payments with respect  to the Stripped Certificates will not  be
made  if the Mortgage  Loans are prepaid  could lead to  the interpretation that
such interest payments are "contingent" within  the meaning of the Proposed  OID
Regulations. If the rules of the Proposed OID Regulations relating to contingent
payments  apply, treatment of a Stripped Certificate under such rules depends on
whether the aggregate amount of  principal payments, if any,  to be made on  the
Stripped  Certificate  is less  than or  greater  than its  issue price.  If the
aggregate principal payments are greater than  or equal to the issue price,  the
principal  payments would be treated as a separate installment obligation issued
at a price equal  to the purchase  price for the  Stripped Certificate. In  such
case,  original issue discount would be  calculated and accrued under the method
described above without consideration of  the interest payments with respect  to
the  Stripped Certificate. Such payments of  interest would be includible in the
Stripped Certificateholder's  gross income  in  the taxable  year in  which  the
amounts  become fixed. If the aggregate amount  of principal payments to be made
on the  Stripped Certificate  is less  than  its issue  price, each  payment  of
principal  would be treated as a return of basis. Each payment of interest would
be treated as includible in gross income to the extent of the applicable Federal
rate under  Code  Section 1274(d),  as  applied to  the  adjusted basis  of  the
Stripped Certificate, while amounts received in excess of the applicable Federal
rate,  as applied to  the adjusted basis  of the Stripped  Certificate, would be
characterized as a return of basis  until the total amount of interest  payments
treated  as a return of basis equalled the excess of the purchase price over the
aggregate stated principal payments. Any additional interest payments thereafter
would be treated as ordinary income. While not free from doubt, counsel for  the
Seller  believes that  uncertainty as  to the payment  of interest  arising as a
result of the possibility of prepayment  of the Mortgage Loans should not  cause
the  contingent payment  rules under  the Proposed  OID Regulations  to apply to
interest with respect to the Stripped Certificates.

    SALE OR EXCHANGE OF STRIPPED CERTIFICATES.   Sale or exchange of a  Stripped
Certificate  prior to  its maturity  will result  in gain  or loss  equal to the
difference, if any, between the amount received and the

                                       89
<PAGE>
Stripped Certificateholder's  adjusted basis  in such  Stripped Certificate,  as
described   above   under   "Federal   Income   Tax   Consequences   for   REMIC
Certificates--Taxation of  Regular  Certificates--Sale or  Exchange  of  Regular
Certificates."  To the  extent that a  subsequent purchaser's  purchase price is
exceeded by the remaining payments on the Stripped Certificates, such subsequent
purchaser will be required for federal income tax purposes to accrue and  report
such excess as if it were original issue discount in the manner described above.
It  is not clear for this purpose whether the assumed prepayment rate that is to
be used  in the  case of  a Stripped  Certificateholder other  than an  original
Stripped  Certificateholder should  be the Prepayment  Assumption or  a new rate
based on the circumstances at the date of subsequent purchase.

    PURCHASE OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES.  Where an investor
purchases more than one Class of Stripped Certificates, it is currently  unclear
whether  for federal income  tax purposes such  Classes of Stripped Certificates
should be treated separately or aggregated  for purposes of the rules  described
above.

    POSSIBLE  ALTERNATIVE  CHARACTERIZATIONS.    The  characterizations  of  the
Stripped Certificates discussed above are not the only possible  interpretations
of  the applicable Code provisions.  For example, the Stripped Certificateholder
may be treated as the owner of (i) one installment obligation consisting of such
Stripped Certificate's pro rata share of the payments attributable to  principal
on  each Mortgage  Loan and a  second installment obligation  consisting of such
Stripped Certificate's pro rata share  of the payments attributable to  interest
on  each Mortgage Loan, (ii) as many stripped bonds or stripped coupons as there
are scheduled payments of  principal and/or interest on  each Mortgage Loan,  or
(iii) a separate installment obligation for each Mortgage Loan, representing the
Stripped  Certificate's pro rata share of  payments of principal and/or interest
to be  made with  respect thereto.  Alternatively,  the holder  of one  or  more
Classes  of Stripped  Certificates may  be treated  as the  owner of  a pro rata
fractional undivided interest  in each  Mortgage Loan  to the  extent that  such
Stripped  Certificate,  or Classes  of Stripped  Certificates in  the aggregate,
represent the  same pro  rata portion  of principal  and interest  on each  such
Mortgage  Loan, and  a stripped bond  or stripped  coupon (as the  case may be),
treated as an installment obligation or contingent payment obligation, as to the
remainder.

    Because of these possible varying characterizations of Stripped Certificates
and  the  resultant   differing  treatment  of   income  recognition,   Stripped
Certificateholders  are urged  to consult their  own tax  advisors regarding the
proper treatment of Stripped Certificates for federal income tax purposes.

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING

    The Trustee will  furnish, within a  reasonable time after  the end of  each
calendar  year, to each Standard Certificateholder or Stripped Certificateholder
at any time during such year, such information (prepared on the basis  described
above)  as  the  Trustee deems  to  be  necessary or  desirable  to  enable such
Certificateholders to prepare their federal income tax returns. Such information
will include the amount of original issue discount accrued on Certificates  held
by   persons  other   than  Certificateholders   exempted  from   the  reporting
requirements. The amount required to be reported by the Trustee may not be equal
to the  proper amount  of original  issue discount  required to  be reported  as
taxable income by a Certificateholder, other than an original Certificateholder.
The  Trustee will  also file such  original issue discount  information with the
Internal Revenue Service.  If a  Certificateholder fails to  supply an  accurate
taxpayer  identification number or  if the Secretary  of the Treasury determines
that a  Certificateholder has  not  reported all  interest and  dividend  income
required  to be shown on  his federal income tax  return, 20% backup withholding
may be required in respect of any reportable payments, as described above  under
"Federal Income Tax Consequences for REMIC Certificates--Backup Withholding."

TAXATION OF CERTAIN FOREIGN INVESTORS

    To  the extent that a Standard Certificate or Stripped Certificate evidences
ownership in Mortgage Loans that are issued on or before July 18, 1984, interest
or original issue  discount paid by  the person required  to withhold tax  under
Code  Section 1441 or 1442 to nonresident aliens, foreign corporations, or other
non-U.S. persons ("foreign  persons") generally  will be subject  to 30%  United
States withholding tax, or such lower

                                       90
<PAGE>
rate  as  may be  provided for  interest  by an  applicable tax  treaty. Accrued
original issue discount recognized by the Standard Certificateholder or Stripped
Certificateholder on the  sale or exchange  of such a  Certificate also will  be
subject to federal income tax at the same rate.

    Treasury  regulations provide that interest  or original issue discount paid
by the  Trustee  or other  withholding  agent  to a  foreign  person  evidencing
ownership  interest  in  Mortgage  Loans  issued after  July  18,  1984  will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject to the  same certification requirements  described above under  "Federal
Income  Tax  Consequences for  REMIC  Certificates--Taxation of  Certain Foreign
Investors--Regular Certificates."

                              ERISA CONSIDERATIONS

GENERAL

    The Employee Retirement Income Security  Act of 1974, as amended  ("ERISA"),
imposes certain requirements on those employee benefit plans to which it applies
("Plans")  and on those persons who are  fiduciaries with respect to such Plans.
The following  is  a  general  discussion  of  such  requirements,  and  certain
applicable  exceptions to and administrative  exemptions from such requirements.
For purposes of this discussion, a  person investing on behalf of an  individual
retirement  account established under Code Section 408 (an "IRA") is regarded as
a fiduciary and the IRA as a Plan.

    Before purchasing any Certificates, a Plan fiduciary should consult with its
counsel and  determine whether  there exists  any prohibition  to such  purchase
under  the requirements of ERISA, whether prohibited transaction exemptions such
as PTE  83-1 or  any individual  administrative exemption  (as described  below)
applies, including whether the appropriate conditions set forth therein would be
met,  or whether any  statutory prohibited transaction  exemption is applicable,
and further should consult the applicable Prospectus Supplement relating to such
Series of Certificates.

CERTAIN REQUIREMENTS UNDER ERISA

    GENERAL.  In  accordance with  ERISA's general  fiduciary standards,  before
investing in a Certificate a Plan fiduciary should determine whether to do so is
permitted  under the governing Plan instruments  and is appropriate for the Plan
in view of its overall investment policy and the composition and diversification
of its  portfolio.  A  Plan  fiduciary  should  especially  consider  the  ERISA
requirement  of investment  prudence and  the sensitivity  of the  return on the
Certificates to the rate of principal repayments (including prepayments) on  the
Mortgage Loans, as discussed in "Prepayment and Yield Considerations" herein.

    PARTIES  IN INTEREST/DISQUALIFIED PERSONS.   Other provisions  of ERISA (and
corresponding provisions of  the Code) prohibit  certain transactions  involving
the assets of a Plan and persons who have certain specified relationships to the
Plan   (so-called  "parties  in  interest"  within   the  meaning  of  ERISA  or
"disqualified persons" within the meaning of the Code). The Seller, the Servicer
or the Trustee or certain affiliates thereof might be considered or might become
"parties in interest" or "disqualified persons"  with respect to a Plan. If  so,
the acquisition or holding of Certificates by or on behalf of such Plan could be
considered  to give  rise to  a "prohibited  transaction" within  the meaning of
ERISA and the Code  unless an administrative exemption  described below or  some
other exemption is available.

    Special  caution should be exercised before the assets of a Plan are used to
purchase a Certificate if, with respect to such assets, the Seller, the Servicer
or the Trustee  or an affiliate  thereof either: (a)  has investment  discretion
with respect to the investment of such assets of such Plan; or (b) has authority
or responsibility to give, or regularly gives, investment advice with respect to
such  assets for a fee  and pursuant to an  agreement or understanding that such
advice will serve as  a primary basis for  investment decisions with respect  to
such  assets and  that such  advice will be  based on  the particular investment
needs of the Plan.

                                       91
<PAGE>
    DELEGATION OF FIDUCIARY DUTY.   Further, if the  assets included in a  Trust
Estate  were deemed  to constitute  Plan assets,  it is  possible that  a Plan's
investment in the Certificates might be deemed to constitute a delegation, under
ERISA, of the duty to manage Plan assets by the fiduciary deciding to invest  in
the  Certificates, and  certain transactions  involved in  the operation  of the
Trust Estate might be deemed  to constitute prohibited transactions under  ERISA
and the Code. Neither ERISA nor the Code define the term "plan assets."

    The  U.S. Department of Labor (the "Department") has issued regulations (the
"Regulations") concerning whether  or not  a Plan's  assets would  be deemed  to
include  an interest  in the  underlying assets  of an  entity (such  as a Trust
Estate) for  purposes of  the  reporting and  disclosure and  general  fiduciary
responsibility  provisions of ERISA,  as well as  for the prohibited transaction
provisions of ERISA  and the  Code, if the  Plan acquires  an "equity  interest"
(such as a Certificate) in such an entity.

    Certain  exceptions  are provided  in the  Regulations whereby  an investing
Plan's assets would be deemed merely to include its interest in the Certificates
instead of being deemed to include an interest in the assets of a Trust  Estate.
However,  it cannot  be predicted  in advance  nor can  there be  any continuing
assurance whether such exceptions may be  met, because of the factual nature  of
certain  of the  rules set  forth in  the Regulations.  For example,  one of the
exceptions in the  Regulations states that  the underlying assets  of an  entity
will  not be  considered "plan  assets" if  less than  25% of  the value  of all
classes of equity  interests are  held by  "benefit plan  investors," which  are
defined  as Plans, IRAs,  and employee benefit  plans not subject  to ERISA (for
example, governmental plans),  but this  exception is  tested immediately  after
each  acquisition  of an  equity  interest in  the  entity whether  upon initial
issuance or in the secondary market.

ADMINISTRATIVE EXEMPTIONS

    INDIVIDUAL   ADMINISTRATIVE   EXEMPTIONS.       Several   underwriters    of
mortgage-backed  securities  have  applied  for  and  obtained  ERISA prohibited
transaction exemptions (each,  an "Underwriter's Exemption")  which are in  some
respects  broader than  Prohibited Transaction  Class Exemption  83-1 (described
below). Such  exemptions can  only apply  to mortgage-backed  securities  which,
among  other conditions,  are sold  in an  offering with  respect to  which such
underwriter serves as the  sole or a  managing underwriter, or  as a selling  or
placement  agent. If  such an Underwriter's  Exemption might be  applicable to a
Series of Certificates,  the related  Prospectus Supplement will  refer to  such
possibility.

    Among  the conditions that must be  satisfied for an Underwriter's Exemption
to apply are the following:

        (1) The acquisition of Certificates by a Plan is on terms (including the
    price for the Certificates) that  are at least as  favorable to the Plan  as
    they would be in an arm's length transaction with an unrelated party;

        (2)  The rights and interests evidenced  by Certificates acquired by the
    Plan are not  subordinated to the  rights and interests  evidenced by  other
    Certificates of the Trust Estate;

        (3)  The Certificates acquired by the Plan have received a rating at the
    time of such  acquisition that is  one of the  three highest generic  rating
    categories  from  either  Standard  &  Poors  Corporation  ("S&P"),  Moody's
    Investors Service, Inc.  ("Moody's"), Duff  & Phelps Rating  Co. ("D&P")  or
    Fitch Investors Service, Inc. ("Fitch");

        (4)  The Trustee  must not be  an affiliate  of any other  member of the
    Restricted Group (as defined below);

        (5) The sum of all payments made  to and retained by the underwriter  in
    connection  with the distribution  of Certificates represents  not more than
    reasonable compensation for  underwriting the Certificates.  The sum of  all
    payments  made to and retained  by the Seller pursuant  to the assignment of
    the Mortgage Loans  to the Trust  Estate represents not  more than the  fair
    market  value of such  Mortgage Loans. The  sum of all  payments made to and
    retained by the Servicer (and any other servicer)

                                       92
<PAGE>
    represents not more than reasonable compensation for such person's  services
    under the Pooling and Servicing Agreement and reimbursement of such person's
    reasonable expenses in connection therewith; and

        (6)  The Plan investing in the  Certificates is an "accredited investor"
    as defined in Rule 501(a)(1) of Regulation D of the Securities and  Exchange
    Commission under the Securities Act of 1933.

    The Trust Estate must also meet the following requirements:

            (i)  the assets of the Trust Estate must consist solely of assets of
       the type  that  have been  included  in  other investment  pools  in  the
       marketplace;

           (ii) certificates in such other investment pools must have been rated
       in  one of the three highest rating  categories of S&P, Moody's, Fitch or
       D&P for  at  least  one year  prior  to  the Plan's  acquisition  of  the
       Certificates; and

           (iii)  certificates  evidencing  interests in  such  other investment
       pools must have been purchased by investors other than Plans for at least
       one year prior to any Plan's acquisition of the Certificates.

    If the conditions to  an Underwriter's Exemption are  met, whether or not  a
Plan's  assets would be deemed to include  an ownership interest in the Mortgage
Loans  in  a  mortgage  pool,  the  acquisition,  holding  and  resale  of   the
Certificates by Plans would be exempt from the prohibited transaction provisions
of ERISA and the Code.

    Moreover,  an  Underwriter's  Exemption  can  provide  relief  from  certain
self-dealing/conflict of interest  prohibited transactions that  may occur if  a
Plan  fiduciary causes a Plan to acquire Certificates in a Trust Estate in which
the fiduciary (or its affiliate) is an obligor on the Mortgage Loans held in the
Trust Estate provided  that, among  other requirements: (i)  in the  case of  an
acquisition  in connection with  the initial issuance  of Certificates, at least
fifty percent of  each class  of Certificates in  which Plans  have invested  is
acquired  by  persons independent  of the  Restricted Group  and at  least fifty
percent of the  aggregate interest in  the Trust Estate  is acquired by  persons
independent  of the Restricted Group (as defined below); (ii) such fiduciary (or
its affiliate) is an obligor  with respect to five percent  or less of the  fair
market  value of  the Mortgage  Loans contained in  the Trust  Estate; (iii) the
Plan's investment  in Certificates  of  any Class  does not  exceed  twenty-five
percent  of all of the Certificates of that Class outstanding at the time of the
acquisition and (iv) immediately after the acquisition no more than  twenty-five
percent  of  the assets  of the  Plan with  respect  to which  such person  is a
fiduciary are invested in Certificates representing  an interest in one or  more
trusts containing assets sold or served by the same entity.

    An  Underwriter's Exemption does not apply to Plans sponsored by the Seller,
the underwriter specified in the applicable Prospectus Supplement, the  Trustee,
the  Servicer, any obligor with respect to  Mortgage Loans included in the Trust
Estate  constituting  more  than  five  percent  of  the  aggregate  unamortized
principal  balance of the assets  in the Trust Estate,  or any affiliate of such
parties (the "Restricted Group").

    PTE  83-1.    Prohibited  Transaction  Class  Exemption  83-1  for   Certain
Transactions  Involving  Mortgage Pool  Investment  Trusts ("PTE  83-1") permits
certain transactions  involving the  creation,  maintenance and  termination  of
certain  residential mortgage pools  and the acquisition  and holding of certain
residential mortgage pool pass-through certificates by Plans, whether or not the
Plan's assets would be deemed to include an ownership interest in the  mortgages
in  such mortgage pools, and whether or not such transactions would otherwise be
prohibited under ERISA.

    The term "mortgage pool pass-through certificate" is defined in PTE 83-1  as
"a  certificate  representing a  beneficial undivided  fractional interest  in a
mortgage pool and  entitling the holder  of such a  certificate to  pass-through
payment  of principal and interest from the pooled mortgage loans, less any fees
retained by the pool sponsor."  It appears that, for  purposes of PTE 83-1,  the
term "mortgage pool pass-through

                                       93
<PAGE>
certificate"  would include Certificates issued in a single Class or in multiple
Classes that evidence the beneficial ownership of both a specified percentage of
future interest payments (after permitted deductions) and a specified percentage
of future principal payments on a Trust Estate.

    However, it appears that PTE  83-1 does or might  not apply to the  purchase
and holding of (a) Certificates that evidence the beneficial ownership only of a
specified percentage of future interest payments (after permitted deductions) on
a Trust Estate or only of a specified percentage of future principal payments on
a Trust Estate, (b) Residual Certificates, (c) Certificates evidencing ownership
interests in a Trust Estate which includes Mortgage Loans secured by multifamily
residential  properties or shares issued by cooperative housing corporations, or
(d) Certificates which are subordinated to other Classes of Certificates of such
Series. Accordingly, unless exemptive relief other than PTE 83-1 applies,  Plans
should not purchase any such Certificates.

    PTE  83-1 sets forth  "general conditions" and  "specific conditions" to its
applicability.  Section  II  of  PTE  83-1  sets  forth  the  following  general
conditions  to the application of the exemption: (i) the maintenance of a system
of insurance or other protection for  the pooled mortgage loans or the  property
securing  such loans, and for indemnifying certificateholders against reductions
in pass-through payments due  to property damage or  defaults in loan  payments;
(ii)  the  existence of  a pool  trustee who  is  not an  affiliate of  the pool
sponsor; and  (iii) a  requirement that  the sum  of all  payments made  to  and
retained  by the pool sponsor, and all funds  inuring to the benefit of the pool
sponsor as a result of the  administration of the mortgage pool, must  represent
not  more  than  adequate  consideration for  selling  the  mortgage  loans plus
reasonable compensation for services provided by  the pool sponsor to the  pool.
The  system of  insurance or  protection referred  to in  clause (i)  above must
provide such protection and  indemnification up to an  amount not less than  the
greater  of one percent of the aggregate  unpaid principal balance of the pooled
mortgages or the unpaid principal balance  of the largest mortgage in the  pool.
It  should be noted that in promulgating PTE 83-1 (and a predecessor exemption),
the Department did not  have under its consideration  interests in pools of  the
exact nature as some of the Certificates described herein.

EXEMPT PLANS

    Employee  benefit plans which are governmental  plans (as defined in Section
3(32) of ERISA), and certain church plans (as defined in Section 3(33) of ERISA)
are not subject to ERISA requirements and  assets of such plans may be  invested
in  Certificates without regard to the  ERISA considerations described above but
such plans may  be subject  to the provisions  of other  applicable federal  and
state law.

UNRELATED BUSINESS TAXABLE INCOME--RESIDUAL CERTIFICATES

    The  purchase  of  a  Residual  Certificate  by  any  employee  benefit plan
qualified under Code Section 401(a) and exempt from taxation under Code  Section
501(a),  including most  varieties of ERISA  Plans, may give  rise to "unrelated
business taxable  income"  as  described  in Code  Sections  511-515  and  860E.
Further,   prior  to  the  purchase  of  Residual  Certificates,  a  prospective
transferee may be required to  provide an affidavit to  a transferor that it  is
not,  nor is it purchasing a Residual  Certificate on behalf of, a "Disqualified
Organization," which term as defined above includes certain tax-exempt  entities
not subject to Code Section 511 such as certain governmental plans, as discussed
above under the caption "Certain Federal Income Tax Consequences--Federal Income
Tax Consequences for REMIC Certificates--Taxation of Residual
Certificates--Tax-Related Restrictions on Transfer of Residual
Certificates--Disqualified Organizations."

    DUE  TO THE COMPLEXITY OF THESE RULES AND THE PENALTIES IMPOSED UPON PERSONS
INVOLVED IN PROHIBITED TRANSACTIONS, IT IS PARTICULARLY IMPORTANT THAT POTENTIAL
INVESTORS WHO  ARE PLAN  FIDUCIARIES CONSULT  WITH THEIR  COUNSEL REGARDING  THE
CONSEQUENCES UNDER ERISA OF THEIR ACQUISITION AND OWNERSHIP OF CERTIFICATES.

                                       94
<PAGE>
    THE  SALE OF CERTIFICATES TO A PLAN IS IN NO RESPECT A REPRESENTATION BY THE
SELLER OR THE  APPLICABLE UNDERWRITER  THAT THIS INVESTMENT  MEETS ALL  RELEVANT
LEGAL  REQUIREMENTS  WITH  RESPECT  TO INVESTMENTS  BY  PLANS  GENERALLY  OR ANY
PARTICULAR PLAN, OR THAT THIS INVESTMENT  IS APPROPRIATE FOR PLANS GENERALLY  OR
ANY PARTICULAR PLAN.

                                LEGAL INVESTMENT

    Except  for Standard  Certificates which are  not rated,  as discussed below
under "Rating", the  Certificates other  than Residual Certificates  (and if  so
specified  in the related Prospectus Supplement, the Residual Certificates) will
constitute "mortgage related securities" for purposes of the Secondary  Mortgage
Market Enhancement Act of 1984 (the "Enhancement Act") and as such will be legal
investments  for  persons,  trusts,  corporations,  partnerships,  associations,
business  trusts  and   business  entities   (including  but   not  limited   to
state-chartered  savings banks, commercial banks,  savings and loan associations
and insurance  companies, as  well  as trustees  and state  government  employee
retirement systems) created pursuant to or existing under the laws of the United
States  or of  any state  (including the District  of Columbia  and Puerto Rico)
whose authorized investments are subject to state regulation to the same  extent
that,  under applicable law, obligations issued by or guaranteed as to principal
and interest  by the  United States  or any  agency or  instrumentality  thereof
constitute legal investments for such entities. Pursuant to the Enhancement Act,
a number of states enacted legislation, on or before the October 3, 1991 cut-off
for such enactments, limiting to varying extents the ability of certain entities
(in particular insurance companies) to invest in mortgage related securities, in
most  cases by  requiring the  affected investors  to rely  solely upon existing
state law, and not the Enhancement  Act. Accordingly, the investors affected  by
such  legislation will be authorized  to invest in the  Certificates only to the
extent provided in such legislation.

    The Enhancement Act also amended the legal investment authority of federally
chartered  depository  institutions  as   follows:  federal  savings  and   loan
associations  and federal  savings banks may  invest in, sell  or otherwise deal
with mortgage  related securities  without limitation  as to  the percentage  of
their  assets represented thereby, federal credit  unions may invest in mortgage
related securities, and national banks may purchase mortgage related  securities
for  their own account without regard to the limitations generally applicable to
investment securities set forth  in 12 U.S.C. Section  24 (Seventh), subject  in
each case to such regulations as the applicable federal regulatory authority may
prescribe.  In  this connection,  federal credit  unions should  review National
Credit Union  Administration Letter  to Credit  Unions No.  96, as  modified  by
Letter  to Credit  Unions No. 108,  which includes guidelines  to assist federal
credit unions in  making investment decisions  for mortgage related  securities.
The  National Credit Union Administration  has adopted rules, effective December
2, 1991, that prohibit federal credit unions from investing in certain  mortgage
related   securities  such  as  the   Residual  Certificates  and  the  Stripped
Certificates, except under limited circumstances.

    All depository institutions  considering an investment  in the  Certificates
should  review the "Supervisory Policy Statement on Securities Activities" dated
January 28, 1992 (the "Policy Statement") of the Federal Financial  Institutions
Examination  Council. The Policy Statement, which  has been adopted by the Board
of Governors  of  the Federal  Reserve  System, the  Federal  Deposit  Insurance
Corporation,   the  Comptroller  of  the  Currency  and  the  Office  of  Thrift
Supervision, effective  February 10,  1992,  and by  the National  Credit  Union
Administration  (with certain modifications), effective June 26, 1992, prohibits
depository  institutions   from  investing   in  certain   "high-risk   mortgage
securities"  (including securities  such as  certain series  and classes  of the
Certificates), except  under  limited  circumstances,  and  sets  forth  certain
investment practices deemed to be unsuitable for regulated institutions.

    Institutions  whose  investment  activities  are  subject  to  regulation by
federal or state authorities should review policies and guidelines adopted  from
time  to time by such authorities before  purchasing any of the Certificates, as
certain Series or Classes (in  particular, Stripped Certificates) may be  deemed
unsuitable  investments, or may otherwise be  restricted, under such policies or
guidelines (in certain instances irrespective of the Enhancement Act).

                                       95
<PAGE>
    The  foregoing  does  not  take  into  consideration  the  applicability  of
statutes,   rules,  regulations,  orders,  guidelines  or  agreements  generally
governing investments made by a particular investor, including, but not  limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may   restrict   or   prohibit   investment   in   securities   which   are  not
"interest-bearing" or  "income-paying," and,  with  regard to  any  Certificates
issued in book-entry form, provisions which may restrict or prohibit investments
in securities which are issued in book-entry form.

    All  investors should consult  with their own  legal advisors in determining
whether and to  what extent  the Certificates constitute  legal investments  for
such investors.

                              PLAN OF DISTRIBUTION

    The  Certificates are being offered hereby in  Series through one or more of
the methods  described  below. The  applicable  Prospectus Supplement  for  each
Series  will describe the method of offering  being utilized for that Series and
will state the public offering or  purchase price of each Class of  Certificates
of  such Series, or the method by which  such price is to be determined, and the
net proceeds to the Seller from such sale.

    The Certificates will be offered through the following methods from time  to
time  and offerings  may be  made concurrently  through more  than one  of these
methods or  an offering  of a  particular  Series of  Certificates may  be  made
through a combination of two or more of these methods:

        1.  By negotiated firm commitment underwriting and public re-offering by
    underwriters specified in the applicable Prospectus Supplement;

        2.  By placements by the Seller with investors through dealers; and

        3.  By direct placements by the Seller with investors.

    If  underwriters are used  in a sale of  any Certificates, such Certificates
will be acquired by  the underwriters for  their own account  and may be  resold
from   time  to  time   in  one  or   more  transactions,  including  negotiated
transactions, at  a fixed  public offering  price  or at  varying prices  to  be
determined  at the  time of  sale or  at the  time of  commitment therefor. Firm
commitment underwriting  and  public  reoffering by  underwriters  may  be  done
through  underwriting syndicates or through one  or more firms acting alone. The
specific managing underwriter or underwriters, if any, with respect to the offer
and sale of a particular Series of  Certificates will be set forth on the  cover
of  the Prospectus Supplement applicable  to such Series and  the members of the
underwriting syndicate, if any, will be named in such Prospectus Supplement. The
Prospectus Supplement will describe any discounts and commissions to be  allowed
or  paid  by  the  Seller  to the  underwriters,  any  other  items constituting
underwriting compensation and  any discounts  and commissions to  be allowed  or
paid  to the  dealers. The  obligations of the  underwriters will  be subject to
certain conditions precedent.  The underwriters with  respect to a  sale of  any
Class of Certificates will be obligated to purchase all such Certificates if any
are  purchased. The Seller  and PHMC will  indemnify the applicable underwriters
against certain civil  liabilities, including liabilities  under the  Securities
Act of 1933, as amended (the "Act").

    The Prospectus Supplement with respect to any Series of Certificates offered
other than through underwriters will contain information regarding the nature of
such  offering and  any agreements  to be  entered into  between the  Seller and
dealers and/or the Seller and purchasers of Certificates of such Series.

    Purchasers of Certificates, including dealers,  may, depending on the  facts
and  circumstances of such purchases, be  deemed to be "underwriters" within the
meaning  of  the  Act  in  connection  with  reoffers  and  sales  by  them   of
Certificates.  Certificateholders should  consult with  their legal  advisors in
this regard prior to any such reoffer or sale.

    If  specified  in  the  Prospectus  Supplement  relating  to  a  Series   of
Certificates,  the Seller or any  affiliate thereof may purchase  some or all of
one or  more Classes  of Certificates  of such  Series from  the underwriter  or
underwriters  at a price  specified or described  in such Prospectus Supplement.
Such purchaser may

                                       96
<PAGE>
thereafter from time to time offer  and sell, pursuant to this Prospectus,  some
or  all  of  such  Certificates  so  purchased  directly,  through  one  or more
underwriters to be designated at the  time of the offering of such  Certificates
or  through  dealers acting  as  agent and/or  principal.  Such offering  may be
restricted  in  the  matter  specified  in  such  Prospectus  Supplement.   Such
transactions may be effected at market prices prevailing at the time of sale, at
negotiated prices or at fixed prices. The underwriters and dealers participating
in  such purchaser's offering  of such Certificates  may receive compensation in
the form of underwriting discounts or  commissions from such purchaser and  such
dealers  may receive commissions from the investors purchasing such Certificates
for whom they may act as agent  (which discounts or commissions will not  exceed
those  customary  in  those types  of  transactions involved).  Any  dealer that
participates in the  distribution of such  Certificates may be  deemed to be  an
"underwriter"  within the meaning of the  Act, and any commissions and discounts
received by such dealer  and any profit  on the resale  of such Certificates  by
such  dealer might be deemed to  be underwriting discounts and commissions under
the Act.

    One  or  more  affiliates  of   the  Seller  and  the  Servicer,   including
Prudential-Bache Securities Inc. (which conducts its corporate, governmental and
institutional business under the name Prudential-Bache Capital Funding), may act
as  underwriter or dealer with  respect to Certificates of  any Series. Any such
affiliate will be identified in the applicable Prospectus Supplement.

                                 LEGAL MATTERS

    Certain legal matters  will be  passed upon  for the  Seller by  Cadwalader,
Wickersham  & Taft, New York, New York and for any underwriters by Brown & Wood,
New York, New York.

                                     RATING

    It is  a condition  to the  issuance of  the Stripped  Certificates and  the
Multi-Class  Certificates of  any Series that  they be  rated in one  of the two
highest categories by at least one  Rating Agency. Standard Certificates may  or
may not be rated by a Rating Agency.

    A  securities rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning Rating
Agency. Each securities rating  should be evaluated  independently of any  other
rating.

                                       97
<PAGE>
                        INDEX OF SIGNIFICANT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                                                            PAGE
- -----------------------------------------------------------------------------------------------------------     -----
<S>                                                                                                          <C>
Aggregate Losses...........................................................................................          34
Assumed Reinvestment Rate..................................................................................          33
Balloon Loan...............................................................................................          15
Balloon Period.............................................................................................          15
Buy-Down Fund..............................................................................................          15
Buy-Down Loans.............................................................................................          15
Certificate Account........................................................................................          48
Certificates...............................................................................................           1
Class......................................................................................................           1
Code.......................................................................................................          11
Compound Interest Certificates.............................................................................          24
Cross-Over Date............................................................................................          29
Curtailments...............................................................................................          24
Cut-Off Date...............................................................................................           8
Depository.................................................................................................          48
Determination Date.........................................................................................          24
Distributable Amount.......................................................................................          24
Distribution Date..........................................................................................           8
Due Date...................................................................................................          13
Due Period.................................................................................................          32
Eligible Investments.......................................................................................          35
ERISA......................................................................................................          11
FDIC.......................................................................................................          49
FHLMC......................................................................................................          14
Fixed Retained Yield.......................................................................................           9
FNMA.......................................................................................................          14
Initial Deposit............................................................................................          34
Interest Rate..............................................................................................           1
Last Scheduled Distribution Date...........................................................................          33
Late Payment...............................................................................................          25
Late Payment Period........................................................................................          25
Liquidation Proceeds.......................................................................................          49
Loan-to-Value Ratio........................................................................................          13
Mortgage Interest Rate.....................................................................................           9
Mortgage Loans.............................................................................................           1
Mortgage Notes.............................................................................................          12
Mortgaged Properties.......................................................................................          12
Mortgages..................................................................................................          12
Multi-Class Certificate Distribution Amount................................................................          32
Multi-Class Certificates...................................................................................           1
Net Foreclosure Profits....................................................................................          27
Net Mortgage Interest Rate.................................................................................           9
OTS........................................................................................................          65
Payment Deficiencies.......................................................................................          34
Pass-Through Rate..........................................................................................           9
Percentage Certificates....................................................................................          23
Periodic Advances..........................................................................................          11
PHMC.......................................................................................................           1
PMCC.......................................................................................................          42
Pool Distribution Amount...................................................................................          26
Pool Scheduled Principal Balance...........................................................................          29
Pool Value.................................................................................................          32
</TABLE>

                                       98
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                                                            PAGE
- -----------------------------------------------------------------------------------------------------------     -----
Pool Value Group...........................................................................................          32
<S>                                                                                                          <C>
Pooling and Servicing Agreement............................................................................           7
Prepayment Interest Shortfall..............................................................................          25
Prudential Insurance.......................................................................................           7
Rating Agency..............................................................................................          11
Record Date................................................................................................           9
Registration Statement.....................................................................................           2
Regular Certificateholder..................................................................................          70
Regular Certificates.......................................................................................          22
REMIC......................................................................................................           1
Residual Certificates......................................................................................          22
Scheduled Principal........................................................................................          24
Scheduled Principal Balance................................................................................          25
Seller.....................................................................................................           1
Senior Certificates........................................................................................           1
Senior Class...............................................................................................          24
Senior Class Carryover Shortfall...........................................................................          27
Senior Class Distributable Amount..........................................................................          24
Senior Class Distribution Amount...........................................................................          28
Senior Class Principal Portion.............................................................................          24
Senior Class Pro Rata Share................................................................................          27
Senior Class Shortfall.....................................................................................          27
Senior Class Shortfall Accruals............................................................................          28
Series.....................................................................................................           1
Servicer...................................................................................................           1
Servicing Fee..............................................................................................           9
Shifting Interest Certificate..............................................................................          23
Special Distributions......................................................................................          33
Special Hazard Loss Amount.................................................................................          37
Special Hazard Mortgage Loan...............................................................................          37
Special Hazard Termination Date............................................................................          37
Specified Subordination Reserve Fund Balance...............................................................          34
Spread.....................................................................................................          32
Standard Certificates......................................................................................           1
Standard Hazard Insurance Policy...........................................................................          15
Stated Amount..............................................................................................           1
Stripped Certificates......................................................................................           1
Subclass...................................................................................................           1
Subordinated Amount........................................................................................           9
Subordinated Certificates..................................................................................           1
Subordinated Class Distributable Amount....................................................................          25
Subordinated Class Principal Portion.......................................................................          25
Subordinated Class Pro Rata Share..........................................................................          27
Subordination Reserve Fund.................................................................................          10
Subsidy Account............................................................................................          14
Subsidy Loans..............................................................................................          14
Treasury Regulations.......................................................................................          17
Trust Estate...............................................................................................           1
Trustee....................................................................................................          60
UCC........................................................................................................          62
Unpaid Interest Shortfall..................................................................................          28
Voting Interests...........................................................................................          58
</TABLE>

                                       99
<PAGE>
- -----------------------------------------------------------------
               -----------------------------------------------------------------
- -----------------------------------------------------------------
               -----------------------------------------------------------------

    No  dealer, salesman  or any  other person has  been authorized  to give any
information or to make  any representations other than  those contained in  this
Supplement,  the Prospectus Supplement or the  Prospectus in connection with the
offer  herein   contained  and,   if  given   or  made,   such  information   or
representations  must  not  be  relied  upon  as  having  been  authorized. This
Supplement, the Prospectus Supplement  and the Prospectus  do not constitute  an
offer to sell or a solicitation of an offer to buy any securities other than the
Class A-9 Certificates offered by this Supplement, the Prospectus Supplement and
the  Prospectus or any offer to sell or  the solicitation of an offer to buy the
Class A-9 Certificates in any jurisdiction to any person to whom it is  unlawful
to make such offer or solicitation in such jurisdiction. Neither the delivery of
this  Supplement, the Prospectus Supplement and the Prospectus nor any sale made
hereunder  shall,  under   any  circumstances,  create   any  implication   that
information  herein or therein is correct as of  any time since the date of this
Supplement, the Prospectus Supplement or the Prospectus.
                          ---------------------------

                                     INDEX

                                   SUPPLEMENT

<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           -----
<S>                                                                        <C>
General..................................................................   S1-3
Risk Factors and Special Considerations..................................   S1-3
Description of the Certificates..........................................   S1-6
Description of the Mortgage Loans........................................   S1-8
Origination, Delinquency and Foreclosure Experience......................  S1-16
Restrictions on Transfer of the Class A-9 Certificates...................  S1-18
Historical Prepayments...................................................  S1-19
Sensitivity of the Pre-Tax Yield and Weighted Average Life of the Class
  A-9 Certificates.......................................................  S1-20
Certain Federal Income Tax Consequences..................................  S1-21
Underwriting.............................................................  S1-22
Secondary Market.........................................................  S1-22
ERISA Considerations.....................................................  S1-22
Legal Investment.........................................................  S1-23
Legal Matters............................................................  S1-23
Use of Proceeds..........................................................  S1-23
Ratings..................................................................  S1-23
Incorporation of Certain Information by Reference........................  S1-24
                             PROSPECTUS SUPPLEMENT
Table of Contents........................................................    S-3
Summary Information......................................................    S-4
Description of the Certificates..........................................   S-15
Description of the Mortgage Loans........................................   S-29
Origination, Delinquency and Foreclosure
  Experience.............................................................   S-37
Prepayment and Yield Considerations......................................   S-40
Pooling and Servicing Agreement..........................................   S-46
Federal Income Tax Considerations........................................   S-47
ERISA Considerations.....................................................   S-50
Legal Investment.........................................................   S-51
Secondary Market.........................................................   S-51
Underwriting.............................................................   S-51
Legal Matters............................................................   S-52
Use of Proceeds..........................................................   S-52
Ratings..................................................................   S-52
Index of Significant Prospectus Supplement
  Definitions............................................................   S-53
                                   PROSPECTUS
Reports..................................................................      2
Additional Information...................................................      2
Additional Detailed Information..........................................      2
Table of Contents........................................................      3
Summary of Prospectus....................................................      7
The Trust Estates........................................................     12
Description of the Certificates..........................................     22
Credit Support...........................................................     34
Prepayment and Yield Considerations......................................     39
The Seller...............................................................     41
PHMC.....................................................................     42
Use of Proceeds..........................................................     48
Servicing of the Mortgage Loans..........................................     48
The Pooling and Servicing Agreement......................................     58
Certain Legal Aspects of the Mortgage Loans..............................     61
Certain Federal Income Tax Consequences..................................     67
ERISA Considerations.....................................................     91
Legal Investment.........................................................     95
Plan of Distribution.....................................................     96
Legal Matters............................................................     97
Rating...................................................................     97
Index of Significant Definitions.........................................     98
</TABLE>

                              THE PRUDENTIAL HOME
                              MORTGAGE SECURITIES
                                 COMPANY, INC.

                      MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1992-38

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

                                   SUPPLEMENT
                              -------------------

                                VARIABLE RATE(1)
                             CLASS A-9 CERTIFICATES

                      (1)ON THE CLASS A-9 NOTIONAL AMOUNT

                                LEHMAN BROTHERS

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


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