PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
424B5, 1996-01-19
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: CODE ALARM INC, S-2/A, 1996-01-19
Next: COMPASS CAPITAL GROUP OF FUNDS, 497, 1996-01-19



<PAGE>
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED JANUARY 16, 1996)

                                  $178,210,201
                                 (APPROXIMATE)

THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.  [LOGO]
                                     SELLER
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1996-1
      PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN FEBRUARY 1996
                              -------------------

    THE  SERIES 1996-1  MORTGAGE PASS-THROUGH  CERTIFICATES (THE  "SERIES 1996-1
CERTIFICATES") WILL CONSIST OF TWO CLASSES OF SENIOR CERTIFICATES (THE "CLASS  A
CERTIFICATES"  AND THE "CLASS AP  CERTIFICATES," RESPECTIVELY, AND TOGETHER, THE
"SENIOR CERTIFICATES") AND TWO CLASSES OF SUBORDINATED CERTIFICATES (THE  "CLASS
M  CERTIFICATES" AND THE "CLASS B CERTIFICATES," RESPECTIVELY, AND TOGETHER, THE
"SUBORDINATED CERTIFICATES"). THE SENIOR CERTIFICATES ARE ENTITLED TO A  CERTAIN
PRIORITY,  RELATIVE  TO  THE CLASS  M  AND  CLASS B  CERTIFICATES,  IN  RIGHT OF
DISTRIBUTIONS ON THE MORTGAGE LOANS. AS BETWEEN THE CLASS M CERTIFICATES AND THE
CLASS B  CERTIFICATES,  THE CLASS  M  CERTIFICATES  ARE ENTITLED  TO  A  CERTAIN
PRIORITY  IN  RIGHT  OF  DISTRIBUTIONS  ON  THE  MORTGAGE  LOANS.  THE  CLASS  A
CERTIFICATES WILL CONSIST OF SEVEN SUBCLASSES OF CERTIFICATES DESIGNATED AS  THE
CLASS  A-1, CLASS A-2, CLASS A-3, CLASS A-4,  CLASS A-5, CLASS A-6 AND CLASS A-R
CERTIFICATES. THE CLASS  AP AND CLASS  M CERTIFICATES WILL  NOT BE DIVIDED  INTO
SUBCLASSES.  THE  CLASS  B  CERTIFICATES  WILL  CONSIST  OF  FIVE  SUBCLASSES OF
CERTIFICATES DESIGNATED AS THE  CLASS B-1, CLASS B-2,  CLASS B-3, CLASS B-4  AND
CLASS  B-5 CERTIFICATES. EACH  SUBCLASS OF CLASS  A AND CLASS  B CERTIFICATES IS
REFERRED TO  HEREIN AS  A "SUBCLASS."  THE CLASS  A CERTIFICATES,  THE CLASS  AP
CERTIFICATES,  THE  CLASS  M  CERTIFICATES  AND  THE  CLASS  B-1  AND  CLASS B-2
CERTIFICATES ARE THE ONLY  SERIES 1996-1 CERTIFICATES  BEING OFFERED HEREBY  AND
ARE REFERRED TO HEREIN COLLECTIVELY AS THE "OFFERED CERTIFICATES." THE CLASS B-1
AND  CLASS B-2 CERTIFICATES ARE REFERRED  TO HEREIN COLLECTIVELY AS THE "OFFERED
CLASS B CERTIFICATES."

                                                        (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>
              SUBCLASS OR                 INITIAL SUBCLASS OR CLASS   PASS-THROUGH
           CLASS DESIGNATION                PRINCIPAL BALANCE (1)         RATE
- ----------------------------------------  -------------------------   ------------
<S>                                       <C>                         <C>
Class A-1...............................         $51,223,000             7.40%
Class A-2...............................         $52,537,000             6.61%
Class A-3...............................         $30,425,000             7.00%
Class A-4...............................         $19,433,000             7.00%
Class A-5...............................         $ 5,000,000             7.00%
Class A-6...............................         $10,000,000             7.00%

<CAPTION>
              SUBCLASS OR                 INITIAL SUBCLASS OR CLASS   PASS-THROUGH
           CLASS DESIGNATION                PRINCIPAL BALANCE (1)         RATE
- ----------------------------------------  -------------------------   ------------
<S>                                       <C>                         <C>
Class A-R...............................         $     1,000             7.00%
Class AP................................         $   522,201              (2)
Class M.................................         $ 4,534,000             7.00%
Class B-1...............................         $ 3,175,000             7.00%
Class B-2...............................         $ 1,360,000             7.00%
</TABLE>

- -------------
    (1) APPROXIMATE. THE  INITIAL  SUBCLASS  OR  CLASS  PRINCIPAL  BALANCES  ARE
        SUBJECT TO ADJUSTMENT AS DESCRIBED HEREIN.

    (2) THE  CLASS AP CERTIFICATES ARE  PRINCIPAL-ONLY CERTIFICATES AND WILL NOT
        BE ENTITLED TO DISTRIBUTIONS IN RESPECT OF INTEREST.

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

    PROSPECTIVE INVESTORS  IN  THE  OFFERED  CERTIFICATES  SHOULD  CONSIDER  THE
FACTORS  DISCUSSED  UNDER  "RISK  FACTORS AND  SPECIAL  CONSIDERATIONS"  IN THIS
PROSPECTUS SUPPLEMENT ON PAGE S-24 AND IN THE PROSPECTUS ON PAGE 12.
                            ------------------------

    THE  OFFERED  CERTIFICATES  WILL  BE  PURCHASED  BY  MORGAN  STANLEY  &  CO.
INCORPORATED  (THE "UNDERWRITER")  FROM THE  SELLER AND  WILL BE  OFFERED BY THE
UNDERWRITER FROM TIME TO TIME IN NEGOTIATED TRANSACTIONS OR OTHERWISE AT VARYING
PRICES TO BE  DETERMINED AT  THE TIME  OF SALE.  THE AGGREGATE  PROCEEDS TO  THE
SELLER  ARE  EXPECTED  TO BE  APPROXIMATELY  98.5075% OF  THE  INITIAL AGGREGATE
PRINCIPAL BALANCE OF  THE CLASS  A CERTIFICATES, APPROXIMATELY  62.0000% OF  THE
INITIAL  AGGREGATE PRINCIPAL BALANCE OF THE CLASS AP CERTIFICATES, APPROXIMATELY
98.5075% OF THE INITIAL AGGREGATE PRINCIPAL BALANCE OF THE CLASS M CERTIFICATES,
APPROXIMATELY 95.6786% OF THE INITIAL  AGGREGATE PRINCIPAL BALANCE OF THE  CLASS
B-1  CERTIFICATES AND APPROXIMATELY 93.4758%  OF THE INITIAL AGGREGATE PRINCIPAL
BALANCE OF THE CLASS B-2 CERTIFICATES, PLUS, IN THE CASE OF THE CLASS A, CLASS M
AND OFFERED CLASS  B CERTIFICATES,  ACCRUED INTEREST  THEREON, BEFORE  DEDUCTING
EXPENSES  PAYBLE BY THE SELLER ESTIMATED TO BE $275,000. THE PRICE TO BE PAID TO
THE SELLER  FOR  THE CLASS  A  CERTIFICATES HAS  NOT  BEEN ALLOCATED  AMONG  THE
SUBCLASSES OF CLASS A 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 APPROVAL  OF
CERTAIN  LEGAL  MATTERS BY  BROWN &  WOOD,  COUNSEL FOR  THE UNDERWRITER.  IT IS
EXPECTED THAT DELIVERY  OF THE  OFFERED CERTIFICATES WILL  BE MADE  ON OR  ABOUT
JANUARY  25, 1996 THROUGH THE FACILITIES OF  THE DEPOSITORY TRUST COMPANY, OR IN
THE CASE OF THE CLASS A-R, CLASS  AP, CLASS M AND OFFERED CLASS B  CERTIFICATES,
AT  THE OFFICE  OF MORGAN  STANLEY &  CO. INCORPORATED,  NEW YORK,  N.Y. AGAINST
PAYMENT THEREFOR IN IMMEDIATELY AVAILABLE FUNDS.

                             ---------------------
                              MORGAN STANLEY & CO.
                                  INCORPORATED

JANUARY 16, 1996
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    THE CREDIT  ENHANCEMENT  FOR  THE SERIES  1996-1  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 IN THE
AGGREGATE 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" HEREIN.

    THE  SERIES 1996-1  CERTIFICATES WILL 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 20 OR 30 YEARS (THE "MORTGAGE
LOANS"), OTHER THAN  THE FIXED  RETAINED YIELD DESCRIBED  HEREIN, TOGETHER  WITH
CERTAIN RELATED PROPERTY. CERTAIN OF THE MORTGAGE LOANS MAY BE SECURED PRIMARILY
BY  SHARES ISSUED BY  COOPERATIVE HOUSING CORPORATIONS.  THE MORTGAGE LOANS WILL
CONSIST OF  MORTGAGE  LOANS ORIGINATED  IN  CONNECTION WITH  THE  RELOCATION  OF
EMPLOYEES OF VARIOUS CORPORATE EMPLOYERS PARTICIPATING IN THE RELOCATION PROGRAM
OF  THE  PRUDENTIAL HOME  MORTGAGE COMPANY,  INC. ("PHMC")  AND OF  EMPLOYEES OF
VARIOUS NON-PARTICIPANT EMPLOYERS ("RELOCATION  MORTGAGE LOANS"). THE  SERVICING
OF  THE MORTGAGE LOANS WILL BE  PERFORMED BY VARIOUS SERVICERS IDENTIFIED HEREIN
(EACH, A  "SERVICER"), INCLUDING  PHMC,  AN AFFILIATE  OF  BOTH THE  SELLER  AND
SECURITIZED  ASSET SERVICES CORPORATION (IN ITS CAPACITY AS MASTER SERVICER, THE
"MASTER SERVICER," OTHERWISE  "SASCOR"), AND  WILL BE SUPERVISED  BY THE  MASTER
SERVICER.  THE MORTGAGE  LOANS WILL  BE ACQUIRED  BY THE  SELLER ON  THE DATE OF
ISSUANCE OF  THE  SERIES 1996-1  CERTIFICATES  FROM  PHMC, AND  WILL  HAVE  BEEN
ORIGINATED BY PHMC OR ACQUIRED BY PHMC FROM VARIOUS ENTITIES (EACH, A "PHMC LOAN
SELLER").  THE MORTGAGE LOANS NOT ORIGINATED BY PHMC WERE ORIGINATED BY THE PHMC
LOAN SELLERS OR  ACQUIRED BY  THE PHMC LOAN  SELLERS PURSUANT  TO MORTGAGE  LOAN
PURCHASE  PROGRAMS OPERATED BY  SUCH PHMC LOAN SELLERS.  SEE "DESCRIPTION OF THE
MORTGAGE LOANS" HEREIN. THE SENIOR  CERTIFICATES WILL INITIALLY EVIDENCE IN  THE
AGGREGATE  AN APPROXIMATE 93.25% UNDIVIDED INTEREST  IN THE PRINCIPAL BALANCE OF
THE MORTGAGE LOANS.  THE CLASS  M CERTIFICATES  WILL INITIALLY  EVIDENCE IN  THE
AGGREGATE AN APPROXIMATE 2.50% INTEREST IN THE PRINCIPAL BALANCE OF THE MORTGAGE
LOANS.  THE CLASS B-1  CERTIFICATES WILL INITIALLY EVIDENCE  IN THE AGGREGATE AN
APPROXIMATE 1.75% INTEREST IN THE PRINCIPAL  BALANCE OF THE MORTGAGE LOANS.  THE
CLASS  B-2 CERTIFICATES WILL INITIALLY EVIDENCE  IN THE AGGREGATE AN APPROXIMATE
0.75% INTEREST IN  THE PRINCIPAL BALANCE  OF THE MORTGAGE  LOANS. THE  REMAINING
APPROXIMATE  1.75% UNDIVIDED INTEREST  IN THE PRINCIPAL  BALANCE OF THE MORTGAGE
LOANS WILL BE EVIDENCED BY THE CLASS B-3, CLASS B-4 AND CLASS B-5 CERTIFICATES.

    DISTRIBUTIONS IN RESPECT OF  INTEREST AND OF PRINCIPAL  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"),  COMMENCING IN FEBRUARY 1996, TO  THE
HOLDERS  OF OFFERED  CERTIFICATES, AS DESCRIBED  HEREIN. THE  AMOUNT OF INTEREST
ACCRUED ON ANY SUBCLASS OR CLASS  OF OFFERED CERTIFICATES (OTHER THAN THE  CLASS
AP  CERTIFICATES)  WILL BE  REDUCED BY  ANY  PREPAYMENT INTEREST  SHORTFALLS AND
CERTAIN OTHER SHORTFALLS IN THE COLLECTION OF INTEREST FROM MORTGAGORS, AS  WELL
AS   CERTAIN   LOSSES,   AS   DESCRIBED  HEREIN   UNDER   "DESCRIPTION   OF  THE
CERTIFICATES--INTEREST."  THE   CLASS   AP   CERTIFICATES   ARE   PRINCIPAL-ONLY
CERTIFICATES  AND  WILL NOT  BE ENTITLED  TO DISTRIBUTIONS  OF INTEREST.  ON ANY
DISTRIBUTION DATE,  THE  HOLDERS  OF  THE  CLASS  M  CERTIFICATES  WILL  RECEIVE
DISTRIBUTIONS  OF INTEREST ONLY  IF THE HOLDERS OF  THE SENIOR CERTIFICATES HAVE
RECEIVED ALL AMOUNTS DUE THEM (OTHER THAN THE CLASS AP DEFERRED AMOUNT) ON  SUCH
DATE.  DISTRIBUTIONS OF PRINCIPAL TO HOLDERS OF THE CLASS M CERTIFICATES WILL BE
MADE ONLY AFTER THE HOLDERS OF THE CLASS AP CERTIFICATES HAVE RECEIVED THE CLASS
AP DEFERRED AMOUNT AND THE HOLDERS OF THE CLASS M CERTIFICATES HAVE RECEIVED THE
AMOUNT OF  INTEREST DUE  THEM WITH  RESPECT TO  SUCH DISTRIBUTION  DATE. ON  ANY
DISTRIBUTION  DATE,  THE HOLDERS  OF  A SUBCLASS  OF  CLASS B  CERTIFICATES WILL
RECEIVE DISTRIBUTIONS OF INTEREST ONLY IF THE HOLDERS OF THE SENIOR CERTIFICATES
AND CLASS M CERTIFICATES AND EACH SUBCLASS OF CLASS B CERTIFICATES WITH A  LOWER
NUMERICAL  DESIGNATION HAVE  RECEIVED ALL AMOUNTS  OF INTEREST  AND OF PRINCIPAL
(OTHER THAN THE CLASS  AP DEFERRED AMOUNT)  TO WHICH THEY  ARE ENTITLED ON  SUCH
DATE.   DISTRIBUTIONS  OF  PRINCIPAL  TO  HOLDERS  OF  A  SUBCLASS  OF  CLASS  B
CERTIFICATES WILL  BE MADE  ONLY  AFTER THE  SENIOR  CERTIFICATES, THE  CLASS  M
CERTIFICATES  AND EACH SUBCLASS  OF CLASS B CERTIFICATES  WITH A LOWER NUMERICAL
DESIGNATION  HAVE  RECEIVED  ALL  DISTRIBUTIONS  TO  WHICH  THEY  ARE   ENTITLED
(INCLUDING  IN THE  CASE OF  THE CLASS  AP CERTIFICATES,  THE CLASS  AP DEFERRED
AMOUNT) AND SUCH SUBCLASS HAS RECEIVED  THE AMOUNT OF INTEREST DUE WITH  RESPECT
TO  SUCH DISTRIBUTION DATE. DISTRIBUTIONS IN  REDUCTION OF THE PRINCIPAL BALANCE
OF THE CLASS A CERTIFICATES ON ANY DISTRIBUTION DATE WILL BE ALLOCATED AMONG THE
SUBCLASSES OF THE  CLASS A  CERTIFICATES IN  THE MANNER  DESCRIBED HEREIN  UNDER
"DESCRIPTION   OF   THE  CERTIFICATES--   PRINCIPAL   (INCLUDING  PREPAYMENTS)."
DISTRIBUTIONS TO EACH SUBCLASS OR  UNDIVIDED CLASS OF OFFERED CERTIFICATES  WILL
BE MADE PRO RATA AMONG CERTIFICATEHOLDERS OF SUCH SUBCLASS OR CLASS.

    THE  YIELD  TO MATURITY  OF THE  OFFERED CERTIFICATES  WILL BE  SENSITIVE IN
VARYING DEGREES  TO  THE  RATE  AND  TIMING  OF  PRINCIPAL  PAYMENTS  (INCLUDING
PREPAYMENTS,  WHICH MAY  BE MADE  AT ANY TIME  WITHOUT PENALTY)  ON THE MORTGAGE
LOANS. INVESTORS  IN THE  OFFERED CERTIFICATES  SHOULD CONSIDER  THE  ASSOCIATED
RISKS,  INCLUDING, IN THE CASE OF  OFFERED CERTIFICATES PURCHASED AT A DISCOUNT,
PARTICULARLY THE CLASS AP CERTIFICATES, THE RISK THAT A SLOWER THAN  ANTICIPATED
RATE OF PAYMENTS IN RESPECT OF PRINCIPAL (INCLUDING PREPAYMENTS) ON THE MORTGAGE
LOANS,  OR IN THE  CASE OF THE  CLASS AP CERTIFICATES,  ON THE DISCOUNT MORTGAGE
LOANS, COULD RESULT IN AN ACTUAL YIELD THAT IS LOWER THAN ANTICIPATED. 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 FOR  INVESTORS PURCHASING  OFFERED CERTIFICATES  AT A  PREMIUM.
INVESTORS  PURCHASING OFFERED CERTIFICATES AT A PREMIUM SHOULD ALSO CONSIDER THE
RISK  THAT  A  RAPID  RATE  OF  PAYMENTS  IN  RESPECT  OF  PRINCIPAL  (INCLUDING
PREPAYMENTS) ON THE MORTGAGE LOANS COULD RESULT IN THE FAILURE OF SUCH INVESTORS
TO  FULLY RECOVER THEIR INITIAL INVESTMENTS. THE YIELD TO INVESTORS IN THE CLASS
AP CERTIFICATES WILL  BE SENSITIVE TO  THE RATE OF  PRINCIPAL PAYMENTS OF  THOSE
MORTGAGE  LOANS WITH NET MORTGAGE INTEREST  RATES LESS THAN 7.00% (THE "DISCOUNT
MORTGAGE LOANS"). THE YIELD TO MATURITY OF THE CLASS M CERTIFICATES WILL BE MORE
SENSITIVE THAN THE SENIOR CERTIFICATES TO THE AMOUNT AND TIMING OF LOSSES DUE TO
LIQUIDATIONS OF THE  MORTGAGE LOANS,  IN THE EVENT  THAT THE  CLASS B  PRINCIPAL
BALANCE  HAS BEEN REDUCED TO ZERO, AND THE YIELD TO MATURITY OF EACH SUBCLASS OF
OFFERED  CLASS  B  CERTIFICATES   WILL  BE  MORE   SENSITIVE  THAN  THE   SENIOR
CERTIFICATES,  THE  CLASS M  CERTIFICATES  AND, IN  THE  CASE OF  THE  CLASS B-2
CERTIFICATES, THE CLASS B-1 CERTIFICATES, TO THE AMOUNT AND TIMING OF LOSSES DUE
TO LIQUIDATIONS OF THE MORTGAGE LOANS  IN THE EVENT THAT THE PRINCIPAL  BALANCES
OF  THE SUBCLASSES  OF CLASS B  CERTIFICATES WITH  HIGHER NUMERICAL DESIGNATIONS
HAVE

                                                        (CONTINUED ON NEXT PAGE)

                                      S-2
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)
BEEN  REDUCED  TO  ZERO.   SEE  "DESCRIPTION  OF  THE   CERTIFICATES--INTEREST,"
"--PRINCIPAL  (INCLUDING PREPAYMENTS)" AND "--SUBORDINATION OF CLASS M AND CLASS
B CERTIFICATES" HEREIN AND "PREPAYMENT  AND YIELD CONSIDERATIONS" HEREIN AND  IN
THE PROSPECTUS.

    THE  OFFERED CERTIFICATES, OTHER THAN  THE CLASS A-R, CLASS  AP, CLASS M AND
OFFERED CLASS  B 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.

    THE OFFERED CERTIFICATES MAY NOT BE AN APPROPRIATE INVESTMENT FOR INDIVIDUAL
INVESTORS. EACH SUBCLASS  AND CLASS OF  OFFERED CERTIFICATES IS  OFFERED IN  THE
MINIMUM  DENOMINATIONS  DESCRIBED  HEREIN UNDER  "SUMMARY  INFORMATION--FORMS OF
CERTIFICATES; DENOMINATIONS." IT IS INTENDED  THAT THE OFFERED CERTIFICATES  NOT
BE  DIRECTLY OR INDIRECTLY HELD OR BENEFICIALLY OWNED IN AMOUNTS LOWER THAN SUCH
MINIMUM DENOMINATIONS.

    THERE IS  CURRENTLY NO  SECONDARY MARKET  FOR THE  OFFERED CERTIFICATES  AND
THERE  CAN BE NO  ASSURANCE THAT A SECONDARY  MARKET WILL DEVELOP  OR, IF SUCH A
MARKET DOES DEVELOP, THAT IT  WILL PROVIDE CERTIFICATEHOLDERS WITH LIQUIDITY  OF
INVESTMENT  AT ANY PARTICULAR TIME OR FOR  THE LIFE OF THE OFFERED CERTIFICATES.
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 AND ANY SUCH MARKET
MAKING MAY BE  DISCONTINUED AT  ANY TIME.  THERE CAN  BE NO  ASSURANCE THAT  ANY
INVESTOR  WILL BE  ABLE TO SELL  AN OFFERED CERTIFICATE  AT A PRICE  EQUAL TO OR
GREATER THAN THE  PRICE AT  WHICH SUCH CERTIFICATE  WAS PURCHASED.  THE CLASS  M
CERTIFICATES  AND THE OFFERED CLASS B CERTIFICATES MAY NOT BE TRANSFERRED UNLESS
THE  TRANSFEREE  HAS  DELIVERED  (I)  A  REPRESENTATION  LETTER  TO  THE   TRUST
ADMINISTRATOR  AND THE SELLER  STATING EITHER (A)  THAT THE TRANSFEREE  IS NOT A
PLAN AND IS NOT  ACTING ON BEHALF  OF A PLAN OR  USING THE ASSETS  OF A PLAN  TO
EFFECT SUCH PURCHASE OR (B) SUBJECT TO CERTAIN CONDITIONS DESCRIBED HEREIN, THAT
THE SOURCE OF FUNDS USED TO PURCHASE THE CLASS M OR OFFERED CLASS B CERTIFICATES
IS  AN "INSURANCE  COMPANY GENERAL  ACCOUNT" OR  (II) AN  OPINION OF  COUNSEL AS
PROVIDED IN THIS PROSPECTUS SUPPLEMENT.  IN ADDITION, THE CLASS A-R  CERTIFICATE
MAY  NOT BE  PURCHASED BY OR  TRANSFERRED TO (I)  A "DISQUALIFIED ORGANIZATION,"
(II) EXCEPT UNDER  CERTAIN LIMITED CIRCUMSTANCES,  A PERSON WHO  IS NOT A  "U.S.
PERSON,"  (III) A PLAN OR (IV) ANY PERSON  OR ENTITY WHO THE TRANSFEROR KNOWS OR
HAS REASON TO KNOW WILL BE UNWILLING OR UNABLE TO PAY WHEN DUE FEDERAL, STATE OR
LOCAL TAXES WITH RESPECT THERETO. SEE "ERISA CONSIDERATIONS" AND "DESCRIPTION OF
THE CERTIFICATES--RESTRICTIONS ON TRANSFER OF THE CLASS A-R, CLASS M AND OFFERED
CLASS   B    CERTIFICATES"   HEREIN    AND   "CERTAIN    FEDERAL   INCOME    TAX
CONSEQUENCES--FEDERAL INCOME TAX CONSEQUENCES FOR REMIC
CERTIFICATES--TAX-RELATED  RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES" IN
THE PROSPECTUS.

    AN ELECTION WILL BE MADE TO TREAT THE TRUST ESTATE AS A REAL ESTATE MORTGAGE
INVESTMENT CONDUIT (THE "REMIC") FOR  FEDERAL INCOME TAX PURPOSES. AS  DESCRIBED
MORE  FULLY HEREIN AND IN  THE PROSPECTUS, THE CLASS  A-1, CLASS A-2, CLASS A-3,
CLASS A-4, CLASS A-5 AND CLASS A-6 CERTIFICATES, THE CLASS AP CERTIFICATES,  THE
CLASS  M CERTIFICATES  AND THE CLASS  B-1, CLASS  B-2, CLASS B-3,  CLASS B-4 AND
CLASS B-5 CERTIFICATES WILL CONSTITUTE "REGULAR INTERESTS" IN THE REMIC AND  THE
CLASS  A-R CERTIFICATE  WILL CONSTITUTE  THE "RESIDUAL  INTEREST" IN  THE REMIC.
PROSPECTIVE INVESTORS ARE CAUTIONED THAT THE CLASS A-R CERTIFICATEHOLDER'S REMIC
TAXABLE INCOME  AND THE  LIABILITY  THEREON MAY  EXCEED, AND  MAY  SUBSTANTIALLY
EXCEED, CASH DISTRIBUTIONS TO SUCH HOLDER DURING CERTAIN PERIODS, IN WHICH EVENT
SUCH  HOLDER 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 CLASS A CERTIFICATES REPRESENT SEVEN SUBCLASSES OF A CLASS, THE CLASS AP
AND  CLASS  M  CERTIFICATES EACH  REPRESENT  A  CLASS AND  THE  OFFERED  CLASS B
CERTIFICATES REPRESENT TWO  SUBCLASSES OF A  CLASS ALL  OF WHICH ARE  PART OF  A
SEPARATE  SERIES OF  CERTIFICATES BEING  OFFERED BY  THE SELLER  PURSUANT TO THE
PROSPECTUS DATED JANUARY 16, 1996  ACCOMPANYING THIS PROSPECTUS SUPPLEMENT.  ANY
PROSPECTIVE  INVESTOR  SHOULD NOT  PURCHASE  ANY OFFERED  CERTIFICATES DESCRIBED
HEREIN UNLESS  IT  SHALL  HAVE  RECEIVED  THE  PROSPECTUS  AND  THIS  PROSPECTUS
SUPPLEMENT.  THE  PROSPECTUS  SHALL  NOT  BE  CONSIDERED  COMPLETE  WITHOUT THIS
PROSPECTUS SUPPLEMENT. THE PROSPECTUS  CONTAINS IMPORTANT INFORMATION  REGARDING
THIS OFFERING WHICH IS NOT CONTAINED HEREIN, AND PROSPECTIVE INVESTORS ARE URGED
TO READ, IN FULL, THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT.
                            ------------------------

    UNTIL  APRIL 18,  1996, 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.
                            ------------------------

    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
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 PROSPECTUS  SUPPLEMENT  AND  THE
PROSPECTUS DO NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO
BUY  ANY  SECURITIES  OTHER  THAN  THE  OFFERED  CERTIFICATES  OFFERED  BY  THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS OR ANY OFFER TO SELL OR A  SOLICITATION
OF AN OFFER TO BUY THE OFFERED 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 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
PROSPECTUS SUPPLEMENT OR THE PROSPECTUS.

                                      S-3
<PAGE>
                               TABLE OF CONTENTS
                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
Summary Information.......................................................   S-6
Risk Factors and Special Considerations...................................  S-24
  General.................................................................  S-24
  Subordination...........................................................  S-24
  Book-Entry System for Certain Subclasses of Class A Certificates........  S-24
  Recent Developments.....................................................  S-24
Description of the Certificates...........................................  S-25
  Denominations...........................................................  S-25
  Definitive Form.........................................................  S-25
  Book-Entry Form.........................................................  S-25
  Distributions...........................................................  S-27
  Interest................................................................  S-30
  Principal (Including Prepayments).......................................  S-34
    Calculation of Amount to be Distributed to the Class A Certificates...  S-34
    Calculation of Amount to be Distributed to the Class AP
     Certificates.........................................................  S-37
    Calculation of Amount to be Distributed to the Class M and Class B
     Certificates.........................................................  S-38
    Allocation of Amount to be Distributed................................  S-42
  Additional Rights of the Class A-R Certificateholder....................  S-43
  Periodic Advances.......................................................  S-43
  Restrictions on Transfer of the Class A-R, Class M and Offered Class B
   Certificates...........................................................  S-44
  Reports.................................................................  S-45
  Subordination of Class M and Class B Certificates.......................  S-45
    Allocation of Losses..................................................  S-46
Description of the Mortgage Loans.........................................  S-50
  General.................................................................  S-50
  Mortgage Loan Data......................................................  S-53
  Mandatory Repurchase or Substitution of Mortgage Loans..................  S-60
  Optional Repurchase of Defaulted Mortgage Loans.........................  S-60
  Mortgage Underwriting Standards.........................................  S-60
PHMC Delinquency and Foreclosure Experience...............................  S-60
Prepayment and Yield Considerations.......................................  S-64
  Sensitivity of the Class AP Certificates................................  S-72
  Sensitivity of the Class B-1 and Class B-2 Certificates to Prepayments
   and Realized Losses....................................................  S-73
Pooling and Servicing Agreement...........................................  S-75
  General.................................................................  S-75
  Distributions...........................................................  S-75
  Voting..................................................................  S-75
  Trustee.................................................................  S-76
  Master Servicer.........................................................  S-76
  Special Servicing Agreements............................................  S-76
  Optional Termination....................................................  S-76
Servicing of the Mortgage Loans...........................................  S-78
  The Servicers...........................................................  S-78
  Custodial Accounts......................................................  S-78
  Fixed Retained Yield; Servicing Compensation and Payment of Expenses....  S-79
  Servicer Defaults.......................................................  S-80
Federal Income Tax Considerations.........................................  S-80
  Regular Certificates....................................................  S-80
  Residual Certificate....................................................  S-80
ERISA Considerations......................................................  S-81
Legal Investment..........................................................  S-83
Secondary Market..........................................................  S-83
Underwriting..............................................................  S-83
Legal Matters.............................................................  S-84
Use of Proceeds...........................................................  S-84
Ratings...................................................................  S-84
Index of Significant Prospectus Supplement Definitions....................  S-85
</TABLE>

                                      S-4
<PAGE>
                                   PROSPECTUS

<TABLE>
<CAPTION>
                                     PAGE
                                     ----
<S>                                  <C>
Reports............................    2
Additional Information.............    2
Additional Detailed Information....    2
Incorporation of Certain
 Information by Reference..........    2
Table of Contents..................    3
Summary of Prospectus..............    7
Risk Factors and Special
 Considerations....................   12
The Trust Estates..................   14
Description of the Certificates....   23
Credit Support.....................   35
Prepayment and Yield
 Considerations....................   39
The Seller.........................   41
SASCOR.............................   42
PHMC...............................   42
Use of Proceeds....................   49
Servicing of the Mortgage Loans....   49
The Pooling and Servicing
 Agreement.........................   61
Certain Legal Aspects of the
 Mortgage Loans....................   64
Certain Federal Income Tax
 Consequences......................   70
ERISA Considerations...............   93
Legal Investment...................   97
Plan of Distribution...............   98
Legal Matters......................   99
Rating.............................   99
Index of Significant Definitions...  100
</TABLE>

                                      S-5
<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   1996-1
                        Certificates  (the "Series  1996-1 Certificates"  or the
                        "Certificates").
Seller................  The Prudential  Home Mortgage  Securities Company,  Inc.
                        (the "Seller")
Participant...........  The Prudential Home Mortgage Company, Inc. ("PHMC"). The
                        Mortgage Loans that PHMC sells to the Seller will either
                        have  been originated by  PHMC or acquired  by PHMC from
                        various entities  (each, a  "PHMC Loan  Seller"),  which
                        either  originated  the Mortgage  Loans or  acquired the
                        Mortgage  Loans  pursuant  to  mortgage  loan   purchase
                        programs  operated by the PHMC Loan Sellers. None of the
                        PHMC Loan Sellers is an affiliate of PHMC.
Servicing/Servicers...  PHMC will service approximately 97.68% (by Cut-Off  Date
                        Aggregate  Principal Balance) of  the Mortgage Loans and
                        six of the PHMC Loan Sellers (the "Other Servicers," and
                        collectively with PHMC,  the "Servicers") will  service,
                        in  the aggregate, approximately  2.32% (by Cut-Off Date
                        Aggregate Principal Balance) of the Mortgage Loans, each
                        pursuant to a separate servicing agreement (with respect
                        to Mortgage Loans initially serviced by PHMC, the  "PHMC
                        Servicing  Agreement,"  with respect  to  Mortgage Loans
                        initially serviced by  the Other  Servicers, the  "Other
                        Servicing  Agreements" and  collectively, the "Servicing
                        Agreements"). See  "Servicing  of  the  Mortgage  Loans"
                        herein.  The rights  to enforce the  obligations of each
                        Servicer under each Servicing Agreement with respect  to
                        the  related  Mortgage  Loans will  be  assigned  to the
                        Trustee for the benefit of the Certificateholders.  Each
                        Servicing Agreement will require the related Servicer to
                        perform  certain servicing functions with respect to the
                        related Mortgage  Loans;  however,  the  scope  of  such
                        obligations  may vary among  the Servicing Agreements as
                        described herein. Among other  things, each Servicer  is
                        obligated   under   certain  circumstances   to  advance
                        delinquent  payments  of  principal  and  interest  with
                        respect  to the Mortgage  Loans serviced by  it. Each of
                        the  Servicers  will  be  entitled  to  (i)  a   monthly
                        Servicing  Fee  with respect  to  each Mortgage  Loan it
                        services, payable  with  respect  to  each  Distribution
                        Date,  in  an amount  equal  to one-twelfth  of  a fixed
                        percentage  per  annum   multiplied  by  the   Scheduled
                        Principal Balance of such Mortgage Loan on the first day
                        of   the  preceding  month  and  (ii)  other  additional
                        servicing compensation described herein. See  "Servicing
                        of the Mortgage Loans" herein and in the Prospectus.
Master Servicer.......  Securitized  Asset Services Corporation (in its capacity
                        as master  servicer, the  "Master Servicer";  otherwise,
                        "SASCOR").  SASCOR is a  direct, wholly owned subsidiary
                        of PHMC  and  an affiliate  of  the Seller.  The  Master
                        Servicer  will (a) provide  administrative services with
                        respect to the Certificates and monitor certain  aspects
                        of  the  servicing of  the  Mortgage Loans,  (b) provide
                        certain reports to  the Trustee  regarding the  Mortgage
                        Loans  and the  Certificates, (c) make  advances, to the
                        extent described herein,  with respect  to the  Mortgage
                        Loans if a Servicer fails to make a required advance and
                        (d) cause the Mortgage Loans to be serviced in the event
                        that  a Servicer is terminated  and a successor Servicer
                        is not appointed. The  Master Servicer will be  entitled
                        to (i) a monthly Master Servicing Fee
</TABLE>

                                      S-6
<PAGE>

<TABLE>
<S>                     <C>
                        with  respect  to each  Mortgage  Loan, payable  on each
                        Distribution Date, in an amount equal to one-twelfth  of
                        a fixed percentage per annum multiplied by the Scheduled
                        Principal Balance of such Mortgage Loan on the first day
                        of  the preceding month and  (ii) any interest earned on
                        funds in the Master Servicer Custodial Account. See "The
                        Pooling and  Servicing Agreement--The  Master  Servicer"
                        herein  and "Servicing of the Mortgage Loans--The Master
                        Servicer" in the Prospectus.
Trustee...............  First Bank  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  Class  A
                        Certificates  and the  Class AP  Certificates offered by
                        this Prospectus Supplement and the Prospectus that  they
                        shall  have been rated "AAA" by Fitch Investors Service,
                        L.P. ("Fitch"). It is a condition to the issuance of the
                        Class A  Certificates that  they shall  have been  rated
                        "AAA" by Standard & Poor's ("S&P"). It is a condition to
                        the  issuance  of the  Class  AP Certificates  that they
                        shall have been  rated "AAAr"  by S&P.  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. It is  a condition to the  issuance
                        of  the Class M  Certificates that they  shall have been
                        rated at least "AA" by Fitch and S&P. It is a  condition
                        to   the  issuance  of  the  Class  B-1  and  Class  B-2
                        Certificates that they  shall have been  rated at  least
                        "A"  and  "BBB," respectively,  by  S&P. The  ratings of
                        Fitch on mortgage pass-through certificates address  the
                        likelihood  of the receipt  by the certificateholders of
                        all distributions  of principal  and interest  to  which
                        such certificateholders are entitled. The ratings of S&P
                        on   mortgage  pass-through   certificates  address  the
                        likelihood  of  receipt  by  the  certificateholders  of
                        timely  payment of  interest and the  ultimate return of
                        principal.  The  ratings  by  Fitch  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  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 1996-1 Certificates will consist of the Class
                        A  Certificates, the Class AP  Certificates, the Class M
                        Certificates and the Class  B Certificates. The Class  A
                        and  Class AP Certificates represent  a type of interest
                        referred to in the  Prospectus as "Senior  Certificates"
                        and  the Class  M and  Class B  Certificates represent a
                        type of  interest  referred  to  in  the  Prospectus  as
                        "Subordinated   Certificates."  As   these  designations
                        suggest, the  Senior  Certificates  are  entitled  to  a
                        certain  priority, relative to  the Class M  and Class B
                        Certificates, in right of distributions on the  mortgage
                        loans  underlying  the Series  1996-1  Certificates (the
                        "Mortgage Loans"). As between  the Class M  Certificates
                        and  the Class B Certificates,  the Class M Certificates
                        are  entitled  to  a   certain  priority  in  right   of
                        distributions  on the  Mortgage Loans and,  as among the
                        subclasses of Class B Certificates, the subclasses  with
                        lower  numerical designations are  entitled to a certain
                        priority in right of distributions on the Mortgage Loans
                        relative  to  those  subclasses  with  higher  numerical
                        designations.  See  "--Distributions  of  Principal  and
                        Interest" below.
                        The Senior Certificates will  initially evidence in  the
                        aggregate   an  approximate   93.25%  interest   in  the
                        principal   balance   of   the   Mortgage   Loans.   The
</TABLE>

                                      S-7
<PAGE>

<TABLE>
<S>                     <C>
                        Class  M  Certificates  will initially  evidence  in the
                        aggregate an approximate 2.50% interest in the principal
                        balance  of   the   Mortgage  Loans.   The   Class   B-1
                        Certificates will initially evidence in the aggregate an
                        approximate  1.75% interest in  the principal balance of
                        the Mortgage  Loans.  The Class  B-2  Certificates  will
                        initially evidence in the aggregate an approximate 0.75%
                        interest in the principal balance of the Mortgage Loans.
                        The   remaining  approximate   1.75%  interest   in  the
                        principal  balance  of  the   Mortgage  Loans  will   be
                        evidenced  by  the Class  B-3, Class  B-4 and  Class B-5
                        Certificates. The Class AP Certificates will evidence an
                        interest  in  portions  of  the  principal  balances  of
                        Mortgage Loans that have Net Mortgage Interest Rates, as
                        defined  on page  S-31, less  than 7.00%  (the "Discount
                        Mortgage Loans"), such initial interest in the aggregate
                        representing an approximate 0.29% interest by  principal
                        balance  of the Mortgage Loans (the "Pool Balance (Class
                        AP Portion)"). In  addition, the  Class AP  Certificates
                        will  represent an approximate 2.59% initial interest in
                        the principal balance of the Discount Mortgage Loans. By
                        virtue of the subordination of  the Class M and Class  B
                        Certificates,   it  is   possible  that   the  Class  AP
                        Certificates  may  also  receive  support  from  certain
                        payments  made with respect to  the other Mortgage Loans
                        in the Trust Estate.  The Class A, Class  M and Class  B
                        Certificates will evidence the entire remaining interest
                        in  the  principal balance  of  the Mortgage  Loans (the
                        "Pool Balance (Classes A/M/B Portion)"). Initially,  the
                        Class  A Certificates will evidence  in the aggregate an
                        approximate 93.23% (approximately $168,619,000) undivid-
                        ed interest in the  initial Pool Balance (Classes  A/M/B
                        Portion);  the Class M Certificates will evidence in the
                        aggregate   an    approximate    2.51%    (approximately
                        $4,534,000)  undivided  interest  in  the  initial  Pool
                        Balance  (Classes  A/M/B  Portion);  and  the  Class   B
                        Certificates   will   evidence  in   the   aggregate  an
                        approximate 4.26%  (approximately $7,709,744)  undivided
                        interest  in  the  initial  Pool  Balance(Classes  A/M/B
                        Portion). The  relative interests  in the  initial  Pool
                        Balance (Classes A/M/B Portion) represented by the Class
                        A,  Class  M 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 for a specified period and  the
                        allocation  of  certain  losses  and  certain shortfalls
                        first to  the  subclasses  of Class  B  Certificates  in
                        reverse  numerical  order,  and  then  to  the  Class  M
                        Certificates, prior to the allocation of such losses and
                        shortfalls to the Class A Certificates, as discussed  in
                        "--Distributions   of   Principal   and   Interest"  and
                        "--Credit Enhancement" below.
                        The  Class  A   Certificates  will   consist  of   seven
                        subclasses designated as the Class A-1, Class A-2, Class
                        A-3,  Class  A-4, Class  A-5,  Class A-6  and  Class A-R
                        Certificates. The Class AP  Certificates are a  separate
                        class   and  are   not  a   subclass  of   the  Class  A
                        Certificates. The Class AP and Class M Certificates will
                        not be divided into subclasses. The Class B Certificates
                        will consist of five subclasses, designated as the Class
                        B-1, Class  B-2,  Class B-3,  Class  B-4 and  Class  B-5
                        Certificates.  The Class  B-3, Class  B-4 and  Class B-5
                        Certificates are not offered hereby and may be  retained
                        or  sold by  the Seller.  The Class  A Certificates, the
                        Class AP Certificates, the Class M Certificates and  the
                        Class  B-1 and Class B-2 Certificates are referred to in
                        this Prospectus Supplement collectively as the  "Offered
                        Certificates."  The Class B-1 and Class B-2 Certificates
                        are  referred   to   in   this   Prospectus   Supplement
                        collectively as the "Offered Class B Certificates."
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                     <C>
                        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, Class  AP,
                        Class  M and Offered Class B Certificates as of the date
                        of issuance of  the Series 1996-1  Certificates and  the
                        approximate  aggregate initial principal balance of such
                        subclasses and classes as of the date of this Prospectus
                        Supplement  will  not,  with   respect  to  the   Senior
                        Certificates,   exceed  5%  of   the  aggregate  initial
                        principal balance of the Class  A and Class AP  Certifi-
                        cates  stated on the cover of this Prospectus Supplement
                        and, with  respect  to  the  Class  M  Certificates  and
                        Offered  Class B Certificates, will  depend on the final
                        subordination levels for the Series 1996-1 Certificates.
                        Any difference allocated to the Senior Certificates will
                        be allocated to one or more of the subclasses of Class A
                        Certificates, other than the Class A-R Certificate,  and
                        to the Class AP Certificates.
Forms of Certificates;
  Denominations.......  The  Offered  Certificates  will  be  issued  either  in
                        book-entry form  or  in fully  registered,  certificated
                        form  ("Definitive  Certificates"). The  following table
                        sets forth the  original certificate  form, the  minimum
                        denomination  and  the incremental  denomination  of the
                        Offered Certificates. The  Offered Certificates are  not
                        intended   to   be  directly   or  indirectly   held  or
                        beneficially owned in  amounts lower  than such  minimum
                        denominations.
</TABLE>

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

<TABLE>
<CAPTION>
                 FORM AND DENOMINATIONS OF OFFERED CERTIFICATES

                              ORIGINAL CERTIFICATE     MINIMUM       INCREMENTAL
          SUBCLASS                    FORM           DENOMINATION    DENOMINATION
- ----------------------------  --------------------  --------------   ------------
Classes A-1, A-2 and A-3....  Book-Entry            $   100,000        $1,000
<S>                           <C>                   <C>              <C>
Classes A-4, A-5 and A-6....  Book-Entry            $     1,000        $1,000
Class A-R...................  Definitive            $     1,000           N/A
Class AP....................  Definitive            $   100,000        $    1*
Class M.....................  Definitive            $   100,000        $1,000
Classes B-1 and B-2.........  Definitive            $   100,000        $1,000
</TABLE>

- ------------
* In order to aggregate the original principal balance of such class, one
  certificate will be issued with an incremental denomination of less than that
  shown.

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

<TABLE>
<S>                     <C>
                        BOOK-ENTRY  FORM.  The  Offered Certificates, other than
                        the Class A-R,  Class AP,  Class M and  Offered Class  B
                        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  interest in such  Book-Entry
                        Certificates,  except under  extraordinary circumstances
                        which   are   discussed    in   "Description   of    the
                        Certificates--Definitive   Form"   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  Form"   in   this   Prospectus
                        Supplement.
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                     <C>
                        DEFINITIVE  FORM.  The Class A-R,  Class AP, Class M and
                        Offered Class  B Certificates  will  each be  issued  as
                        Definitive   Certificates.   See  "Description   of  the
                        Certificates--Denominations" and "--Definitive Form"  in
                        this Prospectus Supplement.
Mortgage Loans........  MORTGAGE  LOAN DATA.  The  Mortgage Loans, which are the
                        source of distributions to holders of the Series  1996-1
                        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 20 or
                        30 years,  which may  include  loans secured  by  shares
                        issued by cooperative housing corporations. 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-participating
                        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 monthly
                        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>

<TABLE>
<S>                                              <C>
- -------------------------------------------------------------------------------
SELECTED MORTGAGE LOAN DATA(2)
(AS OF THE CUT-OFF DATE)
Cut-Off Date:                                    January 1, 1996
Number of Mortgage Loans:                        644
Aggregate Unpaid Principal Balance(1):           $181,384,946
Range of Unpaid Principal Balances(1):           $33,983 to $694,236
Average Unpaid Principal Balance(1):             $281,654
Aggregate Unpaid Principal Balance of Subsidy
Loans(1):                                        $30,951,965
Subsidy Loans as a Percentage of the Aggregate
Unpaid Principal Balance(1):                     17.07%
Range of Mortgage Interest Rates:                4.500% to 9.875%
Weighted Average Mortgage Interest Rate(1):      7.652%
Range of Remaining Terms to Stated Maturity:     224 months to 360 months
Weighted Average Remaining Term to Stated
Maturity(1):                                     353 months
Range of Original Loan-to-Value Ratios(1):       31.55% to 95.00%
Weighted Average Original Loan-to-Value
Ratio(1):                                        81.09%
Geographic Concentration of Mortgaged
Properties
  Securing Mortgage Loans in Excess of 5% of
the
  Aggregate Unpaid Principal Balance(1):         California          20.57%
                                                 New Jersey        12.55%
                                                 Texas              7.21%
                                                 Illinois              6.73%
                                                 Pennsylvania        6.41%
                                                 Connecticut         6.15%
Maximum Five-Digit Zip Code Concentration(1):    1.16%
</TABLE>

- ------------
(1) Approximate.
(2) Information  concerning  the  Discount  Mortgage Loans  is  set  forth under
    "Description of the Mortgage Loans--General."

                                      S-10
<PAGE>

<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 Series  1996-1 Certificates  (which is  expected  to
                        occur  on  or  about  January  25,  1996)  (the "Closing
                        Date"). 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 delin-
                        quencies or otherwise, the  Seller otherwise deems  such
                        exclusion necessary or desirable. In either event, other
                        Mortgage Loans may be included in the Trust Estate. This
                        may   result  in   changes  in   certain  of   the  pool
                        characteristics  set  forth  in  the  table  above   and
                        elsewhere  in this  Prospectus Supplement.  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  1996-1
                        Certificates   vary  materially   from  those  described
                        herein, revised information regarding the Mortgage Loans
                        will be  made available  to  purchasers of  the  Offered
                        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 Com-
                        mission within 15 days following such issuance date. See
                        "Description of the Mortgage  Loans" in this  Prospectus
                        Supplement.
                        Subsequent   to  the  issuance   of  the  Series  1996-1
                        Certificates, certain Mortgage Loans may be removed from
                        the  pool   through   repurchase   or,   under   certain
                        circumstances,  through 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.
Optional
  Termination.........  The Master  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
                        1996-1  Certificates.   See   "Pooling   and   Servicing
                        Agreement--Optional   Termination"  in  this  Prospectus
                        Supplement.
Underwriting
  Standards...........  Approximately  99.58%   (by   Cut-Off   Date   Aggregate
                        Principal  Balance)  of  the Mortgage  Loans  (the "PHMC
                        Underwritten  Loans")  were   generally  originated   in
                        conformity  with  PHMC's underwriting  standards applied
                        either by PHMC or by  eligible originators to whom  PHMC
                        had  delegated  all underwriting  functions.  In certain
                        instances, exceptions to  PHMC's underwriting  standards
                        may  have been granted by  PHMC to such originators. See
                        "Underwriting   of   the   Mortgage   Loans--PHMC   Loan
                        Production   and   Underwriting"   in   the  Prospectus.
                        Approximately 0.12% (by Cut-Off Date Aggregate Principal
                        Balance) of the Mortgage Loans (the "Pool  Certification
                        Underwritten  Loans") will have  been reviewed by United
                        Guaranty  Residential  Insurance  Company  ("UGRIC")  to
                        ensure   compliance  with  its   credit,  appraisal  and
                        underwriting  standards.  Neither   the  Series   1996-1
                        Certificates  nor  the  Mortgage  Loans  are  insured or
                        guaranteed under a mortgage pool insurance policy issued
                        by UGRIC. The Pool Certification Underwritten Loans were
                        evaluated by PHMC using enhanced credit scoring  ("ECS")
                        as  described  in the  Prospectus  under "PHMC--Mortgage
                        Loan Underwriting" and, based on the ECS scores of  such
                        Mortgage   Loans,  some  of  such  Mortgage  Loans  were
                        re-underwritten by PHMC. The remaining approximate 0.30%
                        (by Cut-Off  Date Aggregate  Principal Balance)  of  the
                        Mortgage  Loans (the "Bulk Purchase Underwritten Loans")
                        were purchased  by  PHMC  from one  or  more  PHMC  Loan
                        Sellers   and   were  underwritten   using  underwriting
                        standards
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                     <C>
                        which  may  vary  from  PHMC's  underwriting  standards.
                        However, PHMC has in each case reviewed the underwriting
                        standards applied and determined that such variances did
                        not   depart   materially   from   PHMC's   underwriting
                        standards.   See    "Description   of    the    Mortgage
                        Loans--Mortgage    Underwriting   Standards"   in   this
                        Prospectus Supplement.
Distributions of
  Principal and
  Interest............  DISTRIBUTIONS IN GENERAL.   Distributions on the  Series
                        1996-1 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 February 1996, 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.
                        The   amount   available   for   distribution   on   any
                        Distribution Date  is primarily  a function  of (i)  the
                        amount  remitted by mortgagors of  the Mortgage Loans in
                        payment of their scheduled installments of principal and
                        interest, (ii)  the amount  of prepayments  made by  the
                        mortgagors  and  (iii)  proceeds  from  liquidations  of
                        defaulted Mortgage Loans.
                        On any Distribution  Date, holders  of the  Class A  and
                        Class  AP Certificates  will be entitled  to receive all
                        amounts due  them  (other  than the  Class  AP  Deferred
                        Amount,   as   defined   on   page   S-38)   before  any
                        distributions are made  to holders  of the  Class M  and
                        Class  B  Certificates  on that  Distribution  Date. The
                        Class AP Certificates  will be entitled  to receive  the
                        Class  AP Deferred Amount as described below. 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  then, if  the amount
                        available  for  distribution   exceeds  the  amount   of
                        interest  due holders  of the  Class A  Certificates, to
                        reduce the outstanding principal balances of the Class A
                        and Class AP Certificates. The likelihood that a  holder
                        of  a particular  subclass of Class  A Certificates will
                        receive principal distributions on any Distribution Date
                        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"  and   "--Calculation  of   Amount  to   be
                        Distributed   to  the  Class  A  Certificates"  in  this
                        Prospectus Supplement.
                        After all  amounts  due on  the  Class A  and  Class  AP
                        Certificates  (other than the  Class AP Deferred Amount)
                        have  been   paid,   the  amount   remaining   will   be
                        distributed,  in  the following  order,  to (i)  pay any
                        Class AP Deferred  Amount first  from amounts  otherwise
                        distributable  as principal on the subclasses of Class B
                        Certificates in  reverse  numerical order  (I.E.,  first
                        from amounts otherwise distributable as principal on the
                        Class  B-5  Certificates,  then  from  amounts otherwise
                        distributable   as   principal   on   the   Class    B-4
                        Certificates,   and  so  on),   and  then  from  amounts
                        otherwise distributable  as  principal on  the  Class  M
                        Certificates,  (ii) pay  interest due to  the holders of
                        the Class M Certificates, (iii) pay principal due to the
                        holders of  the Class  M Certificates  less any  amounts
                        used  to pay the  Class AP Deferred  Amount and (iv) pay
                        with respect to  each subclass of  Class B  Certificates
                        sequentially  in numerical  order interest  due and then
                        principal due to  the holders of  each such subclass  of
                        Class  B Certificates  before any subclasses  of Class B
                        Certificates with higher numerical designations  receive
                        any  payments  in  respect  of  interest  or  principal,
                        provided
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                     <C>
                        that the principal due any  subclass will be reduced  by
                        any amount used to pay the Class AP Deferred Amount. See
                        "Description  of  the  Certificates--  Distributions" in
                        this Prospectus Supplement.
                        If  any  mortgagor  is  delinquent  in  the  payment  of
                        principal  or interest on a  Mortgage Loan in any month,
                        the respective  Servicer  is required  to  advance  such
                        payment   unless  such  Servicer   determines  that  the
                        delinquent  amount  will  not  be  recoverable  by  such
                        Servicer  from insurance  proceeds, liquidation proceeds
                        or other recoveries  on the related  Mortgage Loan.  The
                        Master   Servicer  or   the  Trustee   may,  in  certain
                        circumstances, be required to make such advances upon  a
                        Servicer's  default  on its  obligation to  advance. See
                        "Description of the Certificates--Periodic Advances"  in
                        this Prospectus Supplement.
                        INTEREST DISTRIBUTIONS.  The amount of interest to which
                        holders   of   each   class  or   subclass   of  Offered
                        Certificates, other than the Class AP Certificates, will
                        be entitled  each  month  is  calculated  based  on  the
                        outstanding principal balance of such class or subclass,
                        as  of  the  related  Distribution  Date.  Interest will
                        accrue each month  on each  such class  or subclass  ac-
                        cording   to  the  following   formula:  1/12th  of  the
                        Pass-Through Rate for such class or subclass  multiplied
                        by  the outstanding  principal balance of  such class or
                        subclass as of the related Distribution Date. Holders of
                        the Class  AP  Certificates  will  not  be  entitled  to
                        receive  distributions  of  interest.  The "Pass-Through
                        Rate" for each subclass  of Offered Certificates is  the
                        percentage  set forth  on the  cover of  this Prospectus
                        Supplement.
                        When mortgagors prepay  principal or  when principal  is
                        recovered  through foreclosures or other liquidations of
                        defaulted Mortgage Loans,  a full  month's interest  for
                        the  month of  payment or  recovery may  not be  paid or
                        recovered,  resulting  in  interest  shortfalls.   These
                        interest  shortfalls are variously handled, depending on
                        the Servicer and  the nature of  the event resulting  in
                        the interest shortfall.
                        In  the case of principal  prepayments IN FULL occurring
                        with respect to Mortgage  Loans serviced under the  PHMC
                        Servicing  Agreement,  PHMC will  be obligated  to cover
                        resulting interest shortfalls up to the aggregate amount
                        of   Servicing   Fees   payable   thereunder   on   such
                        Distribution  Date.  Interest shortfalls  resulting from
                        partial principal prepayments occurring with respect  to
                        Mortgage   Loans  serviced  under   the  PHMC  Servicing
                        Agreement will not be  offset by Servicing Fees  payable
                        thereunder, but instead will be borne first by the Class
                        B Certificates in reverse numerical order, second by the
                        Class   M  Certificates  and  finally  by  the  Class  A
                        Certificates. See "Description of the
                        Certificates--Subordination  of  Class  M  and  Class  B
                        Certificates" in this Prospectus Supplement. In the case
                        of  both  prepayments  in  full  and  partial  principal
                        prepayments occurring  with  respect to  Mortgage  Loans
                        serviced  under the Other Servicing Agreements, interest
                        shortfalls  resulting  from  such  prepayments  will  be
                        offset   to  the  extent   of  the  aggregate  Servicing
                        Compensation due  to  the  related  Servicer  under  the
                        respective    Other   Servicing    Agreement   on   such
                        Distribution Date. With  respect to  any Other  Servicer
                        and  any  Distribution  Date,  "Servicing  Compensation"
                        means the sum  of (i) the  aggregate Servicing Fees  due
                        such  Servicer  and (ii)  reinvestment earnings  on pay-
                        ments received in  respect of the  Mortgage Loans or  on
                        other  amounts  on  deposit  in  the  related  Custodial
                        Account  pursuant   to  the   related  Other   Servicing
                        Agreement on such Distribution Date.
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                     <C>
                        Shortfalls  in  collections of  interest  resulting from
                        principal prepayments in full occurring with respect  to
                        Mortgage   Loans  serviced  under   the  PHMC  Servicing
                        Agreement, to  the  extent  they  exceed  the  aggregate
                        amount of Servicing Fees payable thereunder with respect
                        to a Distribution Date, and shortfalls in collections of
                        interest resulting from principal prepayments in full or
                        in   part  occurring  with  respect  to  Mortgage  Loans
                        serviced under the  Other Servicing  Agreements, to  the
                        extent  they  exceed the  aggregate amount  of Servicing
                        Compensation payable to the  related Servicer under  the
                        respective  Other Servicing Agreement  with respect to a
                        Distribution Date ("Non-Supported Interest Shortfalls"),
                        will be  allocated pro  rata among  the classes  of  the
                        Series  1996-1  Certificates  (other than  the  Class AP
                        Certificates) based on their then-outstanding  principal
                        balances. The amount allocated to the Class A or Class B
                        Certificates  will  be  allocated  pro  rata  among  the
                        subclasses of Class  A or Class  B Certificates, as  the
                        case may be, based on interest accrued.
                        In  addition,  the  amount of  interest  required  to be
                        distributed to holders of the Series 1996-1 Certificates
                        will be reduced by a  portion of certain Special  Hazard
                        Losses,  Fraud Losses and Bankruptcy Losses attributable
                        to interest. See  "--Credit Enhancement--Extent of  Loss
                        Coverage" below and "Description of the
                        Certificates--Interest" in this Prospectus Supplement.
                        To the extent that the amount available for distribution
                        on  any Distribution Date is  insufficient to permit the
                        distribution  of  the   applicable  amount  of   accrued
                        interest  on  the  Class  A  Certificates  (net  of  any
                        Non-Supported Interest Shortfall,  other shortfalls  and
                        losses   allocable  to  the   Class  A  Certificates  as
                        described  above),  the   amount  of   interest  to   be
                        distributed  will  be  allocated  among  the outstanding
                        subclasses  of  Class   A  Certificates   pro  rata   in
                        accordance   with   their  respective   entitlements  to
                        interest and the amount of any deficiency will be  added
                        to  the amount of interest that the Class A Certificates
                        are  entitled  to  receive  on  subsequent  Distribution
                        Dates. No interest will accrue on such deficiencies.
                        To the extent that the amount available for distribution
                        on  any  Distribution  Date, after  the  payment  of all
                        amounts due the Class A and Class AP Certificates (other
                        than any Class  AP Deferred  Amount) has  been made,  is
                        insufficient  to permit distribution  in full of accrued
                        interest  on  the  Class  M  Certificates  (net  of  any
                        Non-Supported  Interest Shortfall,  other shortfalls and
                        losses  allocable  to  the   Class  M  Certificates   as
                        described  above), the amount of  any deficiency will be
                        added to  the  amount  of  interest  that  the  Class  M
                        Certificates  are  entitled  to  receive  on  subsequent
                        Distribution Dates.  No  interest will  accrue  on  such
                        deficiencies.
                        To the extent that the amount available for distribution
                        on  any  Distribution  Date, after  the  payment  of all
                        amounts due the Class A and Class AP Certificates (other
                        than the Class AP Deferred Amount), the Class M  Certif-
                        icates  and each subclass of Class B Certificates with a
                        lower  numerical   designation   has   been   made,   is
                        insufficient  to permit distribution  in full of accrued
                        interest on a subclass of  Class B Certificates (net  of
                        any  Non-Supported Interest  Shortfall, other shortfalls
                        and  losses  allocable  to  such  subclass  of  Class  B
                        Certificates  as  described  above), the  amount  of any
                        deficiency will be added to the amount of interest  that
                        the  subclass  of Class  B  Certificates is  entitled to
                        receive on  subsequent Distribution  Dates. No  interest
                        will accrue on such deficiencies.
</TABLE>

                                      S-14
<PAGE>

<TABLE>
<S>                     <C>
                        Interest  on  the  Class  A  Certificates,  the  Class M
                        Certificates  and  the  Class  B  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 Supplement.
                        PRINCIPAL   DISTRIBUTIONS.    The  aggregate  amount  of
                        principal  to  which   the  holders  of   the  Class   A
                        Certificates  are entitled each month will equal the sum
                        for each Mortgage Loan of the product of (a) the Classes
                        A/M/B Fraction applicable to such Mortgage Loan and  (b)
                        the  sum of (i) a  percentage (the "Class A Percentage")
                        of scheduled payments of principal on each Mortgage Loan
                        and  (ii)  a   percentage  (the   "Class  A   Prepayment
                        Percentage")   of   certain   unscheduled   payments  of
                        principal on  each  Mortgage Loan.  The  "Classes  A/M/B
                        Fraction"  with respect to any  Mortgage Loan will equal
                        the Net Mortgage  Interest Rate for  such Mortgage  Loan
                        divided  by 7.00%. The Class A Percentage will be equal,
                        on   each   Distribution   Date,   to   the   percentage
                        corresponding  to the fraction that represents the ratio
                        of the then-outstanding principal balance of the Class A
                        Certificates  to   the  Pool   Balance  (Classes   A/M/B
                        Portion).  The  Class  A Prepayment  Percentage  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  Subordinated  Certificates.  As  a  result,  the
                        percentage  of  certain  unscheduled  principal payments
                        otherwise  distributable   to   the   holders   of   the
                        Subordinated  Certificates that is instead distributable
                        to the holders of the Class A Certificates will be equal
                        to 100% during  the first  five years  beginning on  the
                        first  Distribution Date and, subject to meeting certain
                        conditions, will  likely decline  during the  subsequent
                        four  years, as described under the heading "Description
                        of the Certificates--Principal (Including
                        Prepayments)--Calculation of Amount to be Distributed to
                        the Class A Certificates" in this Prospectus Supplement,
                        until the ninth  anniversary of  the first  Distribution
                        Date  and  thereafter  it  is  equal  to  zero.  On each
                        Distribution Date,  the Subordinated  Certificates  will
                        collectively  be entitled to  receive the percentages of
                        the  scheduled  and  certain  unscheduled  payments   of
                        principal   on  the   portion  of   each  Mortgage  Loan
                        representing the Classes A/M/B Fraction of such Mortgage
                        Loan equal, in  each case, to  100% less the  applicable
                        percentage for the Class A Certificates described above.
                        The  aggregate amount  of principal to  which holders of
                        the Class AP Certificates  are entitled each month  will
                        equal  the sum  for each  Discount Mortgage  Loan of the
                        product of (a) the Class  AP Fraction for such  Mortgage
                        Loan and (b) the sum of (i) scheduled principal payments
                        on  such  Mortgage  Loan  and  (ii)  certain unscheduled
                        payments  of  principal  on   such  Mortgage  Loan.   In
                        addition,  the Class AP Certificates will be entitled to
                        receive any previously  unpaid amounts  of principal  to
                        which   such   Certificates  were   entitled   on  prior
                        Distribution Dates  as part  of  the Class  AP  Deferred
                        Amount.  The  "Class AP  Fraction"  with respect  to any
                        Discount Mortgage Loan will equal the difference between
                        1.0 and  the Classes  A/M/B Fraction  for such  Discount
                        Mortgage  Loan. The  Class AP  Fraction with  respect to
                        each Mortgage Loan that is not a Discount Mortgage  Loan
                        will   be  equal  to  zero.   See  "Description  of  the
                        Certificates--  Principal  (Including  Prepayments)"  in
                        this Prospectus Supplement.
                        The  holders of the  Class AP Certificates  will also be
                        entitled each month to an  amount equal to the Class  AP
                        Deferred Amount. The Class AP Deferred
</TABLE>

                                      S-15
<PAGE>

<TABLE>
<S>                     <C>
                        Amount   will  be  paid  to  holders  of  the  Class  AP
                        Certificates only from  amounts otherwise  distributable
                        as principal to the Subordinated Certificates. The Class
                        AP  Deferred  Amount  will be  paid  first  from amounts
                        otherwise distributable as  principal to the  subclasses
                        of  Class B Certificates in  reverse numerical order and
                        then from amounts  otherwise distributable as  principal
                        to  the Class M Certificates. No interest will accrue on
                        any Class AP Deferred Amount.
                        Except   as   described   below   under   "--Effect   of
                        Subordination Level on Principal Distributions," on each
                        Distribution  Date, the Class M, Class B-1 and Class B-2
                        Certificates will be entitled to a portion of  scheduled
                        payments  and certain unscheduled  payments of principal
                        on the  Mortgage  Loans allocable  to  the  Subordinated
                        Certificates   that   represents   the   ratio   of  the
                        then-outstanding principal balance of the Class M, Class
                        B-1 or Class B-2  Certificates, as the  case may be,  to
                        the    then-outstanding   principal   balance   of   the
                        Subordinated Certificates.
                        The amount  that is  available for  distribution to  the
                        holders  of the Class A and Class AP Certificates on any
                        Distribution Date as a distribution of principal  (other
                        than  any  Class AP  Deferred  Amount) is  equal  to the
                        amount remaining after deducting the amount of  interest
                        distributable on the Class A Certificates from the total
                        amount  collected that is available to be distributed to
                        holders  of  the  Series  1996-1  Certificates  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
                        "Description of  the Certificates--Principal  (Including
                        Prepayments)--Allocation of Amount to be Distributed" in
                        this Prospectus Supplement.
                        The  amount that  is available  for distribution  to the
                        holders of the Class M Certificates on any  Distribution
                        Date  as  a  distribution  of  principal  is  the amount
                        remaining after all interest and principal distributions
                        due  on  the   Class  A   Certificates,  all   principal
                        distributions  on the  Class AP  Certificates (including
                        any Class AP  Deferred Amount) and  interest due on  the
                        Class  M Certificates have been  deducted from the total
                        amount collected that is available to be distributed  to
                        holders of the Series 1996-1 Certificates.
                        The  amount that  is available  for distribution  to the
                        holders of a  subclass of  Class B  Certificates on  any
                        Distribution  Date as a distribution of principal is the
                        amount  remaining  after  all  interest  and   principal
                        distributions  due  on  the  Class  A  Certificates, all
                        principal distributions  on  the Class  AP  Certificates
                        (including  any Class AP  Deferred Amount), all interest
                        and principal distributions on the Class M  Certificates
                        and  the subclasses  of Class B  Certificates with lower
                        numerical designations and interest due on such subclass
                        of Class  B Certificates  have  been deducted  from  the
                        total   amount  collected   that  is   available  to  be
                        distributed   to   holders   of   the   Series    1996-1
                        Certificates.
                        EFFECT    OF    SUBORDINATION    LEVEL    ON   PRINCIPAL
                        DISTRIBUTIONS.   In  order to preserve the  availability
                        of   the  original  subordination  level  as  protection
                        against losses on  the Class M  Certificates, the  Class
                        B-1  Certificates, the Class B-2 Certificates, the Class
                        B-3 Certificates and the Class B-4 Certificates, some or
                        all of  the  subclasses  of  Class  B  Certificates,  as
                        described below, may not be entitled to distributions of
                        principal   on  certain   Distribution  Dates   and  the
                        principal  balance  of  such  subclasses  will  not   be
                        considered for purposes of allocation of principal among
                        the Subordinated Certificates.
                        In  the  case of  the Class  M  Certificates, if  on any
                        Distribution Date  the percentage  obtained by  dividing
                        the outstanding principal balance of the
</TABLE>

                                      S-16
<PAGE>

<TABLE>
<S>                     <C>
                        Class  B  Certificates  by the  sum  of  the outstanding
                        principal balances of the Class  A, Class M and Class  B
                        Certificates  is less than such  percentage was upon the
                        initial issuance of the Series 1996-1 Certificates, then
                        the  Class  B  Certificates  will  not  be  entitled  to
                        distributions of principal on such Distribution Date and
                        the  Class  M  Certificates  will  be  entitled  to  all
                        distributions of principal allocable to the Subordinated
                        Certificates for such Distribution Date.
                        In the case of  the Class B-1, Class  B-2, Class B-3  or
                        Class  B-4 Certificates, if on any Distribution Date the
                        percentage obtained  by  dividing  the  then-outstanding
                        principal   balances  of  the   subclasses  of  Class  B
                        Certificates with higher  numerical designations by  the
                        sum  of the  then-outstanding principal  balances of the
                        Class A, Class M and  Class B Certificates is less  than
                        such  percentage at the time  of the initial issuance of
                        the Series 1996-1 Certificates, then such subclasses  of
                        Class  B Certificates with higher numerical designations
                        will not be entitled  to distributions of principal  and
                        the  principal balances  of such subclasses  will not be
                        taken into  account  for  purposes  of  calculating  the
                        portions of scheduled and unscheduled principal payments
                        allocable  to  the  Class  M  Certificates  and  to  the
                        subclasses of Class B Certificates with lower  numerical
                        designations.
                        In  any such  case, the  Class M  Certificates and those
                        subclasses of Class B Certificates with lower  numerical
                        designation  will receive a greater portion of scheduled
                        and unscheduled payments  of principal  on the  Mortgage
                        Loans  allocable to  the Subordinated  Certificates than
                        the Class M Certificates and those subclasses of Class B
                        Certificates with lower numerical designation would have
                        received had all subclasses of Class B Certificates been
                        entitled to their  portion of  such principal  payments.
                        See    "Description   of   the   Certificates--Principal
                        (Including Prepayments)--Calculation  of  Amount  to  be
                        Distributed  to the Class M and Class B Certificates" in
                        this Prospectus Supplement.
Credit Enhancement....  DESCRIPTION OF "SHIFTING-INTEREST" SUBORDINATION.    The
                        rights  of the  holders of  the Class  M Certificates to
                        receive distributions will be subordinated to the rights
                        of the  holders of  the Senior  Certificates to  receive
                        distributions,  to  the  extent  described  herein.  The
                        rights  of  the  holders  of  a  subclass  of  Class   B
                        Certificates    to   receive   distributions   will   be
                        subordinated to the rights of the holders of the  Senior
                        Certificates,   the   Class  M   Certificates   and  the
                        subclasses of Class B Certificates with lower  numerical
                        designations  to  receive distributions,  to  the extent
                        described herein. This subordination provides a  certain
                        amount  of  protection  to  the  holders  of  the Senior
                        Certificates (to the extent of the subordination of  the
                        Class   M  and  Class  B   Certificates),  the  Class  M
                        Certificates (to the extent of the subordination of  the
                        Class  B  Certificates) and  the  subclasses of  Class B
                        Certificates (other than the Class B-5 Certificates) (to
                        the extent  of the  subordination of  the subclasses  of
                        Class B Certificates with higher numerical designations)
                        against  delays in the receipt  of scheduled payments of
                        interest and  principal  and against  losses  associated
                        with  the  liquidation of  defaulted Mortgage  Loans and
                        certain  losses  resulting  from  the  bankruptcy  of  a
                        mortgagor.
                        In  general, the protection afforded  the holders of the
                        Senior Certificates by means of this subordination  will
                        be  effected in two ways:  (i) by the preferential right
                        of the holders  of the Senior  Certificates to  receive,
                        prior to any distribution being made on any Distribution
                        Date in respect of the Class M and Class B Certificates,
                        the   amounts   of  interest   and  principal   due  the
</TABLE>

                                      S-17
<PAGE>

<TABLE>
<S>                     <C>
                        holders of the  Class A Certificates  and the amount  of
                        principal  due the holders of  the Class AP Certificates
                        on such 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 M and Class B Certificates and (ii)
                        by   the  allocation  to   the  Class  M   and  Class  B
                        Certificates, until their respective principal  balances
                        are  reduced to  zero, of certain  losses resulting from
                        the liquidation  of  defaulted  Mortgage  Loans  or  the
                        bankruptcy of mortgagors prior to the allocation of such
                        losses  to the Senior  Certificates. See "Description of
                        the  Certificates--Distributions"  in  this   Prospectus
                        Supplement.
                        In  general, the protection afforded  the holders of the
                        Class M Certificates by means of this subordination will
                        also be effected  in two ways:  (i) by the  preferential
                        right  of  the holders  of the  Class M  Certificates to
                        receive, prior  to any  distribution being  made on  any
                        Distribution   Date   in   respect   of   the   Class  B
                        Certificates, the amounts of interest and principal  due
                        the  holders of  the Class  M Certificates  on such 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 Class B Certificates, until their principal  balance
                        has  been reduced  to zero, of  certain losses resulting
                        from the liquidation of defaulted Mortgage Loans or  the
                        bankruptcy of mortgagors prior to the allocation of such
                        losses  to the Class M Certificates. See "Description of
                        the  Certificates--Distributions"  in  this   Prospectus
                        Supplement.
                        In  general, the  protection afforded  the holders  of a
                        subclass of  Class  B  Certificates  by  means  of  this
                        subordination  will also be effected in two ways: (i) by
                        the preferential right of  the holders of such  subclass
                        to  receive, prior to any distribution being made on any
                        Distribution Date in respect of the subclasses of  Class
                        B  Certificates with higher  numerical designations, the
                        amounts of  interest and  principal due  the holders  of
                        such  subclass on  such 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 subclasses  of Class B
                        Certificates with higher numerical designations and (ii)
                        by  the  allocation  to   the  subclasses  of  Class   B
                        Certificates  with higher  numerical designations, until
                        their principal balances have  been reduced to zero,  of
                        certain   losses  resulting  from   the  liquidation  of
                        defaulted Mortgage Loans or the bankruptcy of mortgagors
                        prior to  the allocation  of such  losses to  such  sub-
                        class. See "Description of the
                        Certificates--Distributions" in this Prospectus
                        Supplement.
                        In  addition,  in order  to  increase the  period during
                        which the principal balances of the Class M and Class  B
                        Certificates  remain available as  credit enhancement to
                        the Senior  Certificates, a  disproportionate amount  of
                        prepayments  and  certain  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 the liquidation of defaulted Mortgage Loans or losses
                        resulting from the bankruptcy of mortgagors,  increasing
                        the  respective  percentage interests  in  the principal
                        balance of the Mortgage Loans  evidenced by the Class  M
                        and Class B Certificates.
                        EXTENT  OF LOSS COVERAGE.    Realized losses on Mortgage
                        Loans, other than  losses that are  (i) attributable  to
                        "special hazards" not insured against
</TABLE>

                                      S-18
<PAGE>

<TABLE>
<S>                     <C>
                        under  a standard hazard insurance policy, (ii) incurred
                        on defaulted Mortgage Loans as to which there was  fraud
                        in  the  origination  of such  Mortgage  Loans  or (iii)
                        attributable to certain actions which may be taken by  a
                        bankruptcy  court  in connection  with a  Mortgage Loan,
                        including a  reduction  by  a bankruptcy  court  of  the
                        principal  balance of or the interest rate on a Mortgage
                        Loan or  an  extension  of its  maturity,  will  not  be
                        allocated  to the Senior Certificates  until the date on
                        which the aggregate principal balance of the Class M and
                        Class  B  Certificates   (which  aggregate  balance   is
                        expected  initially to be approximately $12,243,744) has
                        been reduced to zero; will not be allocated to the Class
                        M Certificates  until the  date on  which the  aggregate
                        principal  balance  of the  Class B  Certificates (which
                        aggregate  balance   is   expected   initially   to   be
                        approximately  $7,709,744) has been reduced to zero; and
                        will not  be allocated  to the  Class B-1  or Class  B-2
                        Certificates  until  the  date  on  which  the aggregate
                        principal  balance  of   the  subclasses   of  Class   B
                        Certificates with higher numerical designations has been
                        reduced  to  zero (which  aggregate balance  is expected
                        initially to be approximately $4,534,744 with respect to
                        the Class B-1 Certificates and approximately  $3,174,744
                        with respect to the Class B-2 Certificates). Such losses
                        will  be allocated first among the subclasses of Class B
                        Certificates, in reverse  numerical order  (that is,  to
                        the Class B-5, Class B-4, Class B-3, Class B-2 and Class
                        B-1 Certificates, respectively).
                        With  respect to any Distribution Date subsequent to the
                        first Distribution Date, the availability of the  credit
                        enhancement provided by the Class M Certificates and the
                        subclasses  of Class B Certificates  will be affected by
                        the prior  reduction of  the  principal balance  of  the
                        Class  M  Certificates and  such  subclasses of  Class B
                        Certificates. Reduction of the principal balance of  the
                        Class  M and any  subclass of Class  B Certificates will
                        result from (i)  the prior allocation  of losses due  to
                        the  liquidation of defaulted  Mortgage Loans, including
                        losses due to special hazards and fraud losses up to the
                        respective limits  referred  to below,  (ii)  the  prior
                        allocation of bankruptcy losses up to the limit referred
                        to  below  and  (iii)  the  prior  receipt  of principal
                        distributions by the holders of such Certificates.
                        As  of  the  date  of  issuance  of  the  Series  1996-1
                        Certificates,  the  amount  of  losses  attributable  to
                        special hazards,  fraud  and  bankruptcy  that  will  be
                        absorbed   solely  by   the  holders  of   the  Class  B
                        Certificates and then solely by the holders of the Class
                        M Certificates will  be approximately  1.12%, 2.00%  and
                        0.06%,  respectively,  of  the  Cut-Off  Date  Aggregate
                        Principal Balance of  the Mortgage Loans  (approximately
                        $2,031,880,  $3,627,699 and  $100,000, respectively). If
                        losses due  to  special  hazards,  fraud  or  bankruptcy
                        exceed  any  of  such  amounts  prior  to  the principal
                        balances of the Class M  and Class B Certificates  being
                        reduced  to zero, (a) the  principal portion of any such
                        excess losses with  respect to the  Mortgage Loans  will
                        generally be shared pro rata by (i) the Class A, Class M
                        and  subclasses of Class B  Certificates and (ii) to the
                        extent  such  losses  arise  with  respect  to  Discount
                        Mortgage  Loans, the Class AP Certificates, in each case
                        according to their respective interests in such Mortgage
                        Loans and (b)  the interest portion  of any such  losses
                        with  respect to  the Mortgage  Loans will  generally be
                        shared pro rata  by the  Class A,  Class M  and Class  B
                        Certificates  based on their respective interest accrual
                        amounts. Under  certain  circumstances, the  limits  set
                        forth   above   may  be   reduced  as   described  under
                        "Description of the Certificates--Subordination of Class
                        M and  Class B  Certificates--Allocation of  Losses"  in
                        this Prospectus Supplement. Under certain circumstances,
                        the limits set forth above
</TABLE>

                                      S-19
<PAGE>

<TABLE>
<S>                     <C>
                        may  be reduced  as described under  "Description of the
                        Certificates-- Subordination  of  Class M  and  Class  B
                        Certificates--Allocation  of Losses"  in this Prospectus
                        Supplement.
                        After the principal balances of the Class M and Class  B
                        Certificates  have been  reduced to  zero, the principal
                        portion  of   all  losses   (other  than   the   portion
                        attributable  to the Class AP Certificates, if any) will
                        be allocated to the Class A Certificates. To the  extent
                        such  losses  arise  with respect  to  Discount Mortgage
                        Loans, such losses  will be shared  between the Class  A
                        and Class AP Certificates, according to their respective
                        interests  in such Mortgage  Loans. The interest portion
                        of  such  losses   will  be   borne  by   the  Class   A
                        Certificates.   Any   losses  borne   by  the   Class  A
                        Certificates will be shared  pro rata by the  subclasses
                        of  Class A Certificates based on their then-outstanding
                        principal balances with respect to the principal portion
                        of such  losses, and  based on  their accrued  interest,
                        with respect to the interest portion of such losses. See
                        "Description   of   the  Certificates--   Interest"  and
                        "--Subordination of Class M  and Class B  Certificates--
                        Allocation of Losses" in this Prospectus Supplement.
                        THE  YIELD TO MATURITY ON  THE CLASS M CERTIFICATES WILL
                        BE MORE SENSITIVE TO LOSSES  DUE TO LIQUIDATIONS OF  THE
                        MORTGAGE  LOANS (AND THE TIMING THEREOF) THAN THE SENIOR
                        CERTIFICATES, IN THE EVENT THAT THE AGGREGATE  PRINCIPAL
                        BALANCE  OF THE CLASS B CERTIFICATES HAS BEEN REDUCED TO
                        ZERO.
                        THE YIELD TO MATURITY ON EACH SUBCLASS OF OFFERED  CLASS
                        B  CERTIFICATES WILL BE MORE  SENSITIVE TO LOSSES DUE TO
                        LIQUIDATIONS OF  THE  MORTGAGE  LOANS  (AND  THE  TIMING
                        THEREOF)  THAN THE  SENIOR CERTIFICATES AND  THE CLASS M
                        CERTIFICATES  AND,  IN  THE   CASE  OF  THE  CLASS   B-2
                        CERTIFICATES,  THE CLASS B-1  CERTIFICATES, IN THE EVENT
                        THAT THE PRINCIPAL BALANCES OF THE SUBCLASSES OF CLASS B
                        CERTIFICATES WITH  HIGHER  NUMERICAL  DESIGNATIONS  HAVE
                        BEEN REDUCED TO ZERO.
                        See  "Description of  the Certificates--Subordination of
                        Class M  and Class  B Certificates"  in this  Prospectus
                        Supplement.
Effects of Prepayments
  on Investment
  Expectations........  The  actual  rate  of  prepayment  of  principal  on the
                        Mortgage  Loans  cannot  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. In addition, the Class A Certificates in  the
                        aggregate  will be more sensitive  to prepayments on the
                        Mortgage Loans than the Subordinated Certificates due to
                        the disproportionate allocation  of such prepayments  to
                        investors  in the Class A  Certificates then entitled to
                        principal distributions during the nine years  beginning
                        on  the first Distribution Date. 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 summarized 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 that  there  are no  interest  shortfalls  and
                        assuming  the  full  return of  the  investor's invested
                        principal) will approximate the Pass-
</TABLE>

                                      S-20
<PAGE>

<TABLE>
<S>                     <C>
                        Through Rate on  that Certificate. If  an investor  pays
                        less  or more  than the  unpaid principal  balance of an
                        Offered 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.  The   timing  of  receipt  of
                        prepayments may also affect the investor's actual yield.
                        The yield experienced  by an  investor in  the Class  AP
                        Certificates,  which do  not bear interest,  is solely a
                        function of the  price paid by  such investor, the  rate
                        and   timing  of  principal  payments  on  the  Discount
                        Mortgage Loans  and losses  incurred  on and  after  the
                        Cross-Over Date. The particular sensitivity of the Class
                        AP  Certificates is displayed in a table appearing under
                        the heading  "Prepayment  and Yield  Considerations"  in
                        this  Prospectus Supplement. AN  INVESTOR THAT PURCHASES
                        ANY OFFERED CERTIFICATES AT A DISCOUNT, PARTICULARLY THE
                        CLASS AP CERTIFICATES, SHOULD  CONSIDER THE RISK THAT  A
                        SLOWER  THAN ANTICIPATED  RATE OF  PRINCIPAL PAYMENTS ON
                        THE MORTGAGE  LOANS, OR  IN  THE CASE  OF THE  CLASS  AP
                        CERTIFICATES,  ON  THE  DISCOUNT  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 AND SHOULD CONSIDER THE RISK THAT A RAPID
                        RATE OF PRINCIPAL PAYMENTS  ON THE MORTGAGE LOANS  COULD
                        RESULT  IN THE FAILURE OF SUCH INVESTOR TO FULLY RECOVER
                        ITS INITIAL  INVESTMENT.  THE  YIELD  ON  THE  CLASS  AP
                        CERTIFICATES  WILL BE  INFLUENCED BY  PRINCIPAL PAYMENTS
                        SOLELY WITH RESPECT TO THE DISCOUNT MORTGAGE LOANS.
                        REINVESTMENT RISK.    As  stated above,  if  an  Offered
                        Certificate  is  purchased  at an  amount  equal  to its
                        unpaid  principal   balance   (that   is,   at   "par"),
                        fluctuations  in the rate  of distributions of principal
                        will generally not affect the yield to maturity of  that
                        Certificate. However, the total return on any investor's
                        investment,  including an investor who purchases at par,
                        will  be   reduced   to  the   extent   that   principal
                        distributions  received  on  its  Certificate  cannot be
                        reinvested at a rate as high as the stated interest rate
                        of the  Certificate or,  in  the case  of the  Class  AP
                        Certificates,  the expected yield, which is based on the
                        price paid by the investor  and the rate of  prepayments
                        anticipated  by such investor.  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.
</TABLE>

                                      S-21
<PAGE>

<TABLE>
<S>                     <C>
                        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 life of  the Class  AP
                        Certificates   will  be   determined  by   the  rate  of
                        prepayment of the Discount Mortgage Loans and  generally
                        will  not be affected by the rate of prepayment on other
                        Mortgage Loans.
                        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" in this Prospectus Supplement.
Federal Income Tax
  Status..............  An  election will be made to treat the Trust Estate as a
                        real estate  mortgage investment  conduit (the  "REMIC")
                        for  federal income  tax purposes. The  Class A-1, Class
                        A-2, Class  A-3,  Class A-4,  Class  A-5 and  Class  A-6
                        Certificates,  the  Class AP  Certificates, the  Class M
                        Certificates, and each Subclass of Class B  Certificates
                        will constitute "regular interests" in the REMIC and the
                        Class  A-R  Certificate  will  constitute  the "residual
                        interest" in the REMIC.
                        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. The  Class AP  Certificates will  be  issued
                        with  original issue discount in  an amount equal to the
                        excess of  the initial  principal balance  thereof  over
                        their  issue price. It is anticipated that the Class B-2
                        Certificates will be issued with original issue discount
                        in an  amount  equal  to the  excess  of  their  initial
                        principal  balance  over  their  issue  price (including
                        accrued interest). It is also anticipated that the Class
                        A-1 and  Class  A-2 Certificates  will  be issued  at  a
                        premium  and that the  Class A-3, Class  A-4, Class A-5,
                        Class A-6, Class  M and Class  B-1 Certificates will  be
                        issued  with  DE  MINIMIS  original  issue  discount for
                        federal income tax purposes.
                        The holder of the Class A-R Certificate will be required
                        to include the taxable  income or loss  of the REMIC  in
                        determining   its   federal   taxable   income.   It  is
                        anticipated that  all or  a substantial  portion of  the
                        taxable  income of the REMIC includible by the Class A-R
                        Certificateholder will be treated as "excess  inclusion"
                        income subject to special limitations for federal income
                        tax  purposes.  AS  A  RESULT,  THE  EFFECTIVE AFTER-TAX
                        RETURN OF THE CLASS A-R CERTIFICATE MAY BE SIGNIFICANTLY
                        LOWER  THAN  WOULD  BE  THE   CASE  IF  THE  CLASS   A-R
                        CERTIFICATE  WERE TAXED AS A  DEBT INSTRUMENT, OR MAY BE
                        NEGATIVE. FURTHER, SIGNIFICANT RESTRICTIONS APPLY TO THE
                        TRANSFER OF  THE CLASS  A-R CERTIFICATE.  THE CLASS  A-R
                        CERTIFICATE  WILL BE CONSIDERED  A "NONECONOMIC RESIDUAL
                        INTEREST," CERTAIN TRANSFERS OF WHICH MAY BE DISREGARDED
                        FOR FEDERAL INCOME TAX PURPOSES.
</TABLE>

                                      S-22
<PAGE>

<TABLE>
<S>                     <C>
                        See "Description  of the  Certificates--Restrictions  on
                        Transfer  of the Class A-R, Class  M and Offered Class B
                        Certificates" and "Federal Income Tax Considerations" in
                        this Prospectus Supplement  and "Certain Federal  Income
                        Tax  Consequences--Federal  Income Tax  Consequences for
                        REMIC Certificates" 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  Section  4975  of  the  Internal
                        Revenue  Code  of 1986,  as amended  (the "Code"),  or a
                        governmental plan subject to any federal, state or local
                        law ("Similar  Law") which  is,  to a  material  extent,
                        similar to the foregoing provisions of ERISA or the Code
                        (collectively,  a "Plan"), should  carefully review with
                        its legal advisors  whether the purchase  or holding  of
                        Offered  Certificates could  give rise  to a transaction
                        prohibited or not otherwise permissible under ERISA, the
                        Code or Similar  Law. BECAUSE  THE CLASS  M AND  OFFERED
                        CLASS B CERTIFICATES ARE SUBORDINATED TO THE SENIOR CER-
                        TIFICATES,  THE CLASS M AND OFFERED CLASS B CERTIFICATES
                        MAY  NOT  BE  TRANSFERRED  UNLESS  THE  TRANSFEREE   HAS
                        DELIVERED (I) A REPRESENTATION LETTER TO THE TRUSTEE AND
                        SELLER  STATING EITHER (A) THAT  THE TRANSFEREE IS NOT A
                        PLAN AND IS NOT ACTING ON BEHALF OF A PLAN OR USING  THE
                        ASSETS  OF A PLAN TO EFFECT SUCH PURCHASE OR (B) SUBJECT
                        TO CERTAIN CONDITIONS DESCRIBED HEREIN, THAT THE  SOURCE
                        OF FUNDS USED TO PURCHASE THE CLASS M OR OFFERED CLASS B
                        CERTIFICATES  IS AN "INSURANCE  COMPANY GENERAL ACCOUNT"
                        OR (II) AN OPINION OF COUNSEL AS DESCRIBED UNDER  "ERISA
                        CONSIDERATIONS"  IN THIS  PROSPECTUS SUPPLEMENT RELATING
                        TO THE  OFFERING OF  SUCH  CERTIFICATES. THE  CLASS  A-R
                        CERTIFICATE  MAY NOT BE PURCHASED BY OR TRANSFERRED TO A
                        PLAN. See  "ERISA  Considerations"  in  this  Prospectus
                        Supplement and in the Prospectus.
Legal Investment......  The  Class  A, Class  AP and  Class M  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, Class AP and Class M 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 rated securities. The  Class B-1 and Class  B-2
                        Certificates   will  not  constitute  "mortgage  related
                        securities" under the  Enhancement Act. The  appropriate
                        characterization   of  the  Class   B-1  and  Class  B-2
                        Certificates under various legal investment
                        restrictions, and thus the ability of investors  subject
                        to  these  restrictions to  purchase  the Class  B-1 and
                        Class B-2 Certificates,  may be  subject to  significant
                        interpretive  uncertainties.  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-23
<PAGE>
                    RISK FACTORS AND SPECIAL CONSIDERATIONS

GENERAL

    The  rate  of distributions  in reduction  of the  principal balance  of any
Subclass or Class of Offered Certificates, the aggregate amount of distributions
of principal and interest on any  Subclass or Class of Offered Certificates  and
the  yield to maturity of any Subclass  or Class of Offered Certificates will be
directly related to the rate of payments  of principal on the Mortgage Loans  in
the  Trust Estate or, in the case of  the Class AP Certificates, on the Discount
Mortgage Loans, and  the amount and  timing of mortgagor  defaults resulting  in
Realized  Losses. 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 for  breaches of  representations and  warranties and optional
purchase by the Master Servicer of all of the Mortgage Loans in connection  with
the   termination   of   the   Trust   Estate.   See   "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.

    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.

    An   investor  that  purchases  any  Offered  Certificates  at  a  discount,
particularly the Class AP Certificates, should  consider the risk that a  slower
than  anticipated rate of  principal payments on  the Mortgage Loans,  or in the
case of the Class AP Certificates,  on the Discount 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. See "Prepayment and Yield Considerations" herein.

SUBORDINATION

    The  rights  of  the  holders  of  the  Class  M  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 Senior Certificates and  the
rights  of  the  holders  of  a Subclass  of  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  Senior Certificates and the
Class M  Certificates and  the Subclasses  of Class  B Certificates  with  lower
numerical designations, all to the extent described herein under "Description of
the Certificates--Subordination of Class M and Class B Certificates."

BOOK-ENTRY SYSTEM FOR CERTAIN SUBCLASSES OF CLASS A CERTIFICATES

    Since  transactions in the  Offered Certificates (other  than the Class A-R,
Class  AP,  Class  M  and   Offered  Class  B  Certificates)  (the   "Book-Entry
Certificates")  generally can be effected only through DTC, DTC Participants and
Indirect  DTC  Participants,  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 Master Servicer, or a paying agent  on behalf of the Master Servicer, to
Cede, as  nominee for  DTC. Also,  issuance of  the Book-Entry  Certificates  in
book-entry form may reduce the liquidity thereof in any secondary trading market
that  may  develop  therefor  because investors  may  be  unwilling  to purchase
securities for which they cannot  obtain delivery of physical certificates.  See
"Description of the Certificates--Book-Entry Form" herein.

RECENT DEVELOPMENTS

    The  Seller, SASCOR and  PHMC 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 America,
a mutual insurance company organized under the  laws of the State of New  Jersey
("Prudential

                                      S-24
<PAGE>
Insurance").  On March 15, 1995, Prudential Insurance announced its intention to
sell  Residential  Services  Corporation  of  America,  including  all  of   its
subsidiary  operations. Such sale may be effected through the sale of either the
stock  or  assets  of  Residential  Services  Corporation  of  America  or  such
subsidiary   operations,  including  the  Seller,   SASCOR  and  PHMC.  However,
Prudential Insurance has  not entered into  any such agreement  for the sale  of
Residential  Services Corporation of  America, the Seller, SASCOR  or PHMC as of
the date of this Prospectus Supplement.

    See "Risk Factors and Special Considerations" in the Prospectus.

                        DESCRIPTION OF THE CERTIFICATES

DENOMINATIONS

    The Offered Certificates, other  than the Class A-4,  Class A-5, Class  A-6,
Class  A-R and Class AP 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 Class A-4,  Class A-5  and Class A-6
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. The Class A-R Certificate will be issued as a single Certificate with a
denomination of $1,000 initial principal balance. The Class AP Certificates will
be  issued in  minimum denominations of  $100,000 initial  principal balance and
integral multiples of  $1 initial  principal balance in  excess thereof,  except
that  one of  the Class  AP Certificates  may be  issued in  any denomination in
excess of $100,000 initial principal balance.

DEFINITIVE FORM

    Offered Certificates  issued  in  fully registered,  certificated  form  are
referred  to herein as "Definitive Certificates." The Class A-R, Class AP, Class
M and Offered Class  B Certificates will be  issued as Definitive  Certificates.
Distributions of principal of, and interest on, the Definitive Certificates will
be  made by the Trustee or other  paying agent directly to holders of Definitive
Certificates in accordance  with the  procedures set  forth in  the Pooling  and
Servicing  Agreement.  The  Definitive  Certificates  will  be  transferable and
exchangeable at the offices  of the Trustee or  other 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.

BOOK-ENTRY FORM

    Each Subclass of the Book-Entry  Certificates initially will be  represented
by  one 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
Definitive Certificate  representing such  person's interest  in the  Book-Entry
Certificates,   except  as  set   forth  below.  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  DTC 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.

    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 ("DTC
Participants") and  to facilitate  the clearance  and settlement  of  securities
transactions  among  DTC Participants  through electronic  book-entries, thereby
eliminating the need  for physical  movement of  certificates. DTC  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 DTC Participant,
either directly or indirectly ("Indirect DTC Participants").

                                      S-25
<PAGE>
    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 DTC  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. DTC Participants
and Indirect DTC 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 DTC Participants or Indirect DTC Participants
but desire  to purchase,  sell  or otherwise  transfer  ownership of,  or  other
interests  in, Book-Entry Certificates  may do so  only through DTC Participants
and Indirect DTC Participants. In  addition, Beneficial Owners will receive  all
distributions  of principal and  interest from the Master  Servicer, or a paying
agent on  behalf of  the Master  Servicer, through  DTC Participants.  DTC  will
forward  such  distributions  to  its DTC  Participants,  which  thereafter will
forward them  to  Indirect DTC  Participants  or Beneficial  Owners.  Beneficial
Owners  will not be recognized by the Trustee, the Master 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 DTC Participants.

    Because DTC can only act on behalf  of DTC Participants, who in turn act  on
behalf  of  Indirect  DTC  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 Master Servicer,  or a paying agent on
behalf of the Master 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 DTC  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 DTC  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 DTC
Participants whose  holdings of  Book-Entry  Certificates evidence  such  Voting
Interests authorize divergent action.

    Neither  the  Seller, the  Master  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, a  DTC Participant or  an Indirect DTC  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.

    The Book-Entry Certificates will be converted to Definitive Certificates and
re-issued  to Beneficial  Owners or  their nominees, rather  than to  DTC or its
nominee, only if (i) the Master 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 Master Servicer
is unable to  locate a  qualified successor, (ii)  the Master  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  Master Servicer  under the
Pooling and Servicing  Agreement, Beneficial Owners  representing not less  than
51%  of the Voting  Interests of the  outstanding 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
DTC Participants of the availability of Definitive Certificates. Upon  surrender
by DTC of the physical 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.  The
procedures  relating to payment on and transfer of Certificates initially issued
as  Definitive   Certificates  will   thereafter  apply   to  those   Book-Entry
Certificates that have been reissued as Definitive Certificates.

                                      S-26
<PAGE>
DISTRIBUTIONS

    Distributions  of interest and in reduction  of principal balance to holders
of each Subclass of Class A and Class B Certificates and the Class AP and  Class
M Certificates will be made monthly, to the extent of each Subclass's or Class's
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  February 1996.  With respect  to the  Class A  Certificates, such
distributions will  be  made,  to  the extent  of  each  Subclass's  entitlement
thereto,  in an aggregate amount equal to  the Class A Distribution Amount. With
respect to the Class  AP Certificates, such distributions  will be made, to  the
extent  of the Class AP Certificates'  entitlement thereto, on each Distribution
Date in an amount equal to the Class AP Principal Distribution Amount after  all
amounts  in  respect  of interest  due  on  the Class  A  Certificates  for such
Distribution Date  including all  previously unpaid  Class A  Subclass  Interest
Shortfall Amounts with respect to any Subclass of Class A Certificates have been
paid. With respect to the Class M Certificates, such distributions will be made,
to  the  extent  of  the  Class M  Certificates'  entitlement  thereto,  on each
Distribution Date  in an  aggregate amount  equal to  the Class  M  Distribution
Amount after all amounts in respect of interest and principal due on the Class A
Certificates   and  principal  due  on  the   Class  AP  Certificates  for  such
Distribution Date  including all  previously unpaid  Class A  Subclass  Interest
Shortfall Amounts with respect to any Subclass of Class A Certificates have been
paid.   With  respect  to  the  Class  B-1  and  Class  B-2  Certificates,  such
distributions will  be  made,  to  the extent  of  such  Subclass's  entitlement
thereto,  on each Distribution Date in an  aggregate amount equal to the Class B
Subclass Distribution Amount for such Subclass  after all amounts in respect  of
interest  and principal due  on the Class  A Certificates, principal  due on the
Class AP Certificates and interest and principal due on the Class M Certificates
(and with respect to the Class B-2 Certificates, the Class B-1 Certificates) for
such Distribution Date including all previously unpaid Class A Subclass Interest
Shortfall Amounts with respect to any  Subclass of Class A Certificates and  all
previously  unpaid Class M  Interest Shortfall Amounts (and  with respect to the
Class  B-2  Certificates,  all  previously  unpaid  Class  B  Subclass  Interest
Shortfall  Amounts with respect  to the Class B-1  Certificates) have been paid.
See "Description of  the Certificates--Interest" herein.  The "Remittance  Date"
with  respect to any Distribution Date will be the 18th day of each month, or if
such day is not a business  day, the preceding business day. The  "Determination
Date" with respect to each Distribution Date will be the 17th day of each month,
or  if each 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 business day  of the preceding  month (each, a  "Record
Date"),  except that the  final distribution in respect  of any Certificate will
only be made upon presentation and  surrender of such Certificate at the  office
or  agency  appointed  by the  Trustee  and  specified in  the  notice  of final
distribution in respect of such Certificate.

    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 (net of related  Servicing Fees) on or  in respect of the  Mortgage
Loans  received by the Master Servicer, including without limitation any related
insurance proceeds and the proceeds of  any purchase of a related Mortgage  Loan
for  breach of a representation or warranty  or the sale of a Mortgaged Property
by a Servicer in connection with the liquidation of the related Mortgage Loan on
or prior to the  Remittance Date in  the month in  which such Distribution  Date
occurs, plus (i) all Periodic Advances made by any Servicer, the Master Servicer
or  the Trustee  and (ii) all  other amounts (including  any insurance proceeds)
placed in the Master Servicer Custodial Account by any Servicer on or before the
Remittance Date or  by the Master  Servicer on or  before the Distribution  Date
pursuant to the Pooling and Servicing Agreement, but excluding the following:

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

    (b) to the  extent permitted by  the Pooling and  Servicing Agreement,  that
portion  of Liquidation Proceeds with respect to a Mortgage Loan that represents
any unreimbursed Periodic Advances of such Servicer;

    (c) those portions of each payment of interest on a particular Mortgage Loan
which represent  (i) the  applicable Servicing  Fee as  adjusted in  respect  of
Prepayment   Interest  Shortfalls  and,   if  applicable,  Curtailment  Interest
Shortfalls as described under "Description of the Certificates--Interest" below,
(ii) the Master Servicer Fee and (iii) the Fixed Retained Yield, if any;

                                      S-27
<PAGE>
    (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 partial principal  prepayments
on  Mortgage Loans serviced under an  Other Servicing Agreement and all proceeds
of any  Mortgage Loans,  or property  acquired in  respect thereof,  liquidated,
purchased  or repurchased pursuant to the Pooling and Servicing Agreement (other
than Partial Liquidation Proceeds with respect to Mortgage Loans serviced  under
the  PHMC Servicing Agreement), received by  Servicers or the Master Servicer on
or after the Due  Date occurring in  the month in  which such Distribution  Date
occurs, and all principal prepayments in full, partial principal prepayments and
Partial Liquidation Proceeds on Mortgage Loans serviced under the PHMC Servicing
Agreement,  received by PHMC 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 or proceeds  of any Mortgaged  Property that becomes  owned by the  Trustee
which  represents any unpaid Servicing Fee or  Master Servicer Fee to which such
Servicer or the Master Servicer, respectively, is entitled, or which  represents
unpaid Fixed Retained Yield, and the portion of net Liquidation Proceeds used to
reimburse  any unreimbursed Periodic Advances made by the Master Servicer or the
Trustee;

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

    (h)  reinvestment earnings on  payments received in  respect of the Mortgage
Loans or on other amounts on deposit in the Master Servicer Custodial Account;

     (i) proceeds received in connection with the liquidation of a Mortgage Loan
serviced under an Other Servicing Agreement in  any month prior to the month  in
which such Mortgage Loan becomes a Liquidated Loan (other than any such proceeds
with respect to a Mortgage Loan that became a Liquidated Loan in the month prior
to the month in which such Distribution Date occurs);

     (j) Net Foreclosure Profits; and

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

    Each  Servicer  is  required to  deposit  in the  Master  Servicer Custodial
Account on the Remittance Date certain amounts in respect of the Mortgage  Loans
as set forth herein under "Servicing of the Mortgage Loans--Custodial Accounts."
The  Master  Servicer is  required  to remit  to the  Trustee  on or  before the
Distribution Date any payments constituting part of the Pool Distribution Amount
that are received by  the Master Servicer  or are required to  be made with  the
Master Servicer's own funds. Except as described below under "Description of the
Certificates--Periodic  Advances" the Master Servicer  is not obligated to remit
to the Trustee any amounts which a  Servicer was required but failed to  deposit
in the Master Servicer Custodial Account.

    On  each Distribution Date,  the Pool Distribution  Amount will be allocated
among the Classes or Subclasses of  Certificates and distributed to the  holders
thereof  of  record  as  of  the  related  Record  Date  as  follows  (the "Pool
Distribution Amount Allocation"):

      FIRST, to the Subclasses of Class A Certificates, pro rata based on  their
respective  Class A Subclass Interest Accrual Amounts, in an aggregate amount up
to the sum of the Class A Subclass Interest Accrual Amounts with respect to such
Distribution Date;

      SECOND, to the Subclasses of Class A Certificates, pro rata based on their
respective unpaid Class A Subclass  Interest Shortfall Amounts, in an  aggregate
amount  up  to  the sum  of  the  previously unpaid  Class  A  Subclass Interest
Shortfall Amounts;

      THIRD, concurrently, to the  Class A and Class  AP Certificates pro  rata,
based on their respective class optimal principal amounts, (A) to the Subclasses
of  Class  A Certificates,  in an  aggregate amount  up to  the Class  A Optimal

                                      S-28
<PAGE>
Principal Amount, such  distribution to  be allocated among  such Subclasses  in
accordance  with the  priorities set  forth below  under "--Principal (Including
Prepayments)--Allocation  of  Amount   to  be   Distributed  to   the  Class   A
Certificates"  and (B) to the Class AP Certificates in an amount up to the Class
AP Optimal Principal Amount;

      FOURTH, to the  Class AP  Certificates in  an amount  up to  the Class  AP
Deferred  Amount, but only, first  from amounts otherwise distributable (without
regard to this priority) to the  Subclasses of Class B Certificates pursuant  to
priorities FOURTEENTH clause (C), THIRTEENTH and TENTH of this Pool Distribution
Amount  Allocation and then from amounts otherwise distributable (without regard
to this priority) to  the Class M Certificates  pursuant to priority SEVENTH  of
this Pool Distribution Amount Allocation;

      FIFTH, to the Class M Certificates in an amount up to the Class M Interest
Accrual Amount with respect to such Distribution Date;

      SIXTH,  to the  Class M  Certificates in an  amount up  to the  sum of the
previously unpaid Class M Interest Shortfall Amounts;

      SEVENTH, to  the Class  M Certificates  in an  amount up  to the  Class  M
Optimal  Principal  Amount;  provided, however,  that  the  amount distributable
pursuant to this priority SEVENTH to the Class M Certificates will be reduced by
the amount, if any, otherwise distributable  as principal hereunder used to  pay
the Class AP Deferred Amount in accordance with priority FOURTH;

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

      NINTH,  to the Class  B-1 Certificates in an  amount up to  the sum of the
previously unpaid Class B Subclass Interest Shortfall Amounts for such Subclass;

      TENTH, to the Class  B-1 Certificates in  an amount up  to the Subclass  B
Optimal  Principal Amount for such Subclass;  provided, however, that the amount
distributable pursuant to this priority TENTH will be reduced by the amount,  if
any,  otherwise distributable  as principal hereunder  used to pay  the Class AP
Deferred Amount in accordance with priority FOURTH;

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

      TWELFTH, to the Class B-2 Certificates in  an amount up to the sum of  the
previously unpaid Class B Subclass Interest Shortfall Amounts for such Subclass;

      THIRTEENTH,  to the Class B-2 Certificates in an amount up to the Subclass
B Optimal Principal Amount for such Subclass; provided, however, that the amount
distributable pursuant  to  this priority  THIRTEENTH  will be  reduced  by  the
amount,  if any, otherwise distributable as  principal hereunder used to pay the
Class AP Deferred Amount in accordance with priority FOURTH; and

      FOURTEENTH, sequentially,  to  the Class  B-3,  Class B-4  and  Class  B-5
Certificates  so that each such  Subclass shall receive (A)  an amount up to its
Class B Subclass Interest Accrual Amount with respect to such Distribution Date,
(B) then,  an amount  up to  its  previously unpaid  Class B  Subclass  Interest
Shortfall  Amounts  and (C)  finally, an  amount  up to  its Subclass  B Optimal
Principal Amount  before any  Subclasses  of Class  B Certificates  with  higher
numerical designations receive any payments in respect of interest or principal;
provided,  however,  that the  amount  distributable pursuant  to  this priority
FOURTEENTH clause (C) to any Subclasses of Class B Certificates will be  reduced
by  the amount, if  any, otherwise distributable as  principal hereunder used to
pay the Class AP Deferred Amount in accordance with priority FOURTH.

    The "Class A Distribution Amount" for any Distribution Date will be equal to
the sum of the amounts distributed  in accordance with priorities FIRST,  SECOND
and THIRD clause (A) of the Pool Distribution Amount Allocation set forth above.

    The "Class M Distribution Amount" for any Distribution Date will be equal to
the  sum of the amounts distributed  in accordance with priorities FIFTH through
SEVENTH of the Pool Distribution Amount Allocation set forth above.

                                      S-29
<PAGE>
    The "Class B Subclass Distribution Amount" for any Distribution Date and the
Class B-1 or  Class B-2 Certificates  will be equal  to the sum  of the  amounts
distributed  in  accordance with  priorities EIGHTH  through  TENTH of  the Pool
Distribution Amount Allocation  set forth above  with respect to  the Class  B-1
Certificates and priorities ELEVENTH through THIRTEENTH of the Pool Distribution
Amount Allocation set forth above with respect to the Class B-2 Certificates.

    The undivided percentage interest (the "Percentage Interest") represented by
any  Offered Certificate  of a  Subclass or any  Class in  distributions to such
Subclass or  Class 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 or Class, as the case may be.

INTEREST

    The  amount  of  interest that  will  accrue  on each  Subclass  of  Class A
Certificates during  each month,  after taking  into account  any  Non-Supported
Interest Shortfalls and the interest portion of certain losses allocated to such
Subclass,  is  referred to  herein  as the  "Class  A Subclass  Interest Accrual
Amount" for such Subclass. The Class A Subclass Interest Accrual Amount for each
Subclass of  Class A  Certificates will  equal the  difference between  (a)  the
product  of (i) 1/12th of  the Pass-Through Rate for  such Subclass and (ii) the
outstanding Class A Subclass Principal Balance of such Subclass and (b) the  sum
of (i) any Non-Supported Interest Shortfall allocable to such Subclass, (ii) the
interest  portion of any  Excess Special Hazard Losses,  Excess Fraud Losses and
Excess Bankruptcy  Losses allocable  to  such Subclass  and (iii)  the  interest
portion  of any Realized Losses,  other than the interest  portion of any Excess
Special Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses,
allocable  to such  Subclass on or  after the Cross-Over  Date. The pass-through
rate for each Subclass of Class A Certificates (the "Pass-Through Rate") is  the
percentage set forth on the cover of this Prospectus Supplement.

    No interest will accrue on the Class AP Certificates.

    The  amount of interest that will accrue  on the Class M Certificates during
each month, after taking into account any Non-Supported Interest Shortfalls  and
the  interest portion of certain losses allocated  to such Class, is referred to
herein as the "Class  M Interest Accrual Amount."  The Class M Interest  Accrual
Amount  will equal the difference between (a) the product of (i) 1/12th of 7.00%
and (ii) the outstanding Class  M Principal Balance and (b)  the sum of (i)  any
Non-Supported  Interest Shortfall allocable to such  Class and (ii) the interest
portion of any  Excess Special  Hazard Losses,  Excess Fraud  Losses and  Excess
Bankruptcy Losses allocable to such Class.

    The  amount  of  interest that  will  accrue  on each  Subclass  of  Class B
Certificates during  each month,  after taking  into account  any  Non-Supported
Interest Shortfalls and the interest portion of certain losses allocated to such
Subclass,  is  referred to  herein  as the  "Class  B Subclass  Interest Accrual
Amount." The Class B Subclass Interest Accrual Amount will equal the  difference
between  (a) the product of (i) 1/12th of 7.00% and (ii) the outstanding Class B
Subclass Principal Balance  and (b) the  sum of (i)  any Non-Supported  Interest
Shortfall allocable to such Subclass and (ii) the interest portion of any Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
allocable to such Subclass.

    The  "Class  A  Subclass  Principal  Balance"  of  a  Subclass  of  Class  A
Certificates  as of any Determination 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 and (ii) such  Subclass'
pro  rata share of the principal portion of Excess Special Hazard Losses, Excess
Fraud Losses and Excess Bankruptcy Losses previously allocated to the holders of
Class A Certificates in  the manner described  herein under "--Subordination  of
Class  M and Class  B Certificates--Allocation of  Losses." After the Cross-Over
Date, the Class A  Subclass Principal Balance  of a Subclass  may be subject  to
further  reduction in an  amount equal to  such Subclass' pro  rata share of the
difference, if  any,  between (a)  the  Class A  Principal  Balance as  of  such
Determination  Date  without regard  to this  provision  and (b)  the difference
between (i) the  Adjusted Pool Amount  for the preceding  Distribution Date  and
(ii)  the Adjusted Pool Amount (Class AP Portion) for the preceding Distribution
Date. Any  pro rata  allocation among  the Subclasses  of Class  A  Certificates
described  in  this paragraph  will  be made  among  the Subclasses  of  Class A
Certificates on the basis of  their then-outstanding Class A Subclass  Principal
Balances immediately prior to the preceding Distribution Date.

                                      S-30
<PAGE>
    The  "Class A Principal Balance" as of  any Determination Date will be equal
to the sum of the Class A Subclass Principal Balances of the Subclasses of Class
A Certificates as of such date.

    The "Class AP Principal  Balance" as of any  Determination Date will be  the
principal  balance of the Class AP Certificates  on the date of initial issuance
of the Class  AP Certificates  less (i)  all amounts  previously distributed  to
holders  of the Class AP  Certificates in reduction of  the principal balance of
such Class  pursuant to  priorities THIRD  clause  (B) and  FOURTH of  the  Pool
Distribution  Amount Allocation and (ii) the principal portion of Excess Special
Hazard Losses,  Excess  Fraud Losses  and  Excess Bankruptcy  Losses  previously
allocated  to the holders of  the Class AP Certificates  in the manner described
herein under "--Subordination of Class  M and Class B Certificates--  Allocation
of  Losses." After the Cross-Over  Date, the Class AP  Principal Balance will be
subject to further reduction in  an amount equal to the  excess, if any, of  (a)
the  Class AP Principal Balance as of  such Determination Date without regard to
this provision over  (b) the  Adjusted Pool Amount  (Class AP  Portion) for  the
preceding Distribution Date.

    The  "Class M Principal  Balance" as of  any Determination Date  will be the
lesser of (a) the principal balance of  the Class M Certificates on the date  of
initial  issuance of  the Class M  Certificates less (i)  all amounts previously
distributed to holders of the Class M Certificates in reduction of the principal
balance thereof and (ii) the principal portion of Excess Special Hazard  Losses,
Excess  Fraud Losses  and Excess Bankruptcy  Losses previously  allocated to the
holders of  the  Class M  Certificates  in  the manner  described  herein  under
"--Subordination  of Class M and Class B Certificates--Allocation of Losses" and
(b) the Adjusted Pool Amount as of the preceding Distribution Date less the  sum
of  (i) the Class A  Principal Balance and (ii)  the Class AP Principal Balance,
each as of such Determination Date.

    The  "Class  B  Subclass  Principal  Balance"  of  a  Subclass  of  Class  B
Certificates  as  of  any Determination  Date  will  be the  lesser  of  (a) the
principal balance of such Subclass on the date of initial issuance of the  Class
B  Certificates less (i)  all amounts previously distributed  to holders of such
Subclass in reduction of  the principal balance thereof  and (ii) the  principal
portion  of  Excess  Special  Hazard  Losses,  Excess  Fraud  Losses  and Excess
Bankruptcy Losses previously allocated  to the holders of  such subclass in  the
manner   described   under   "--Subordination   of   Class   M   and   Class   B
Certificates--Allocation of Losses" and (b) the  Adjusted Pool Amount as of  the
preceding  Distribution Date less the sum of (i) Class A Principal Balance, (ii)
the Class AP Principal Balance, (iii) the Class M Principal Balance and (iv) the
Class B Subclass Principal  Balances of the Subclasses  of Class B  Certificates
with lower numerical designations, each as of such Determination Date.

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

    With respect to any Distribution Date, the "Adjusted Pool Amount" will equal
the Cut-Off Date Aggregate Principal Balance of the Mortgage Loans minus the sum
of  (i) all amounts in respect of  principal received in respect of the Mortgage
Loans (including amounts  received as Periodic  Advances, principal  prepayments
and  Liquidation Proceeds in respect of principal) and distributed to holders of
the  Series  1996-1  Certificates  on  such  Distribution  Date  and  all  prior
Distribution  Dates and (ii) the principal portion of all Realized Losses (other
than Debt Service Reductions)  incurred on the Mortgage  Loans from the  Cut-Off
Date through the end of the month preceding such Distribution Date.

    With  respect to any Distribution Date,  the "Adjusted Pool Amount (Class AP
Portion)" will equal the sum as to each Mortgage Loan outstanding at the Cut-Off
Date of the product of (A) the Class AP Fraction for such Mortgage Loan and  (B)
the  principal balance of such Mortgage Loan as of the Cut-Off Date less the sum
of (i) all amounts in respect of principal received in respect of such  Mortgage
Loan (including amounts received as Periodic Advances, principal prepayments and
Liquidation  Proceeds in respect of principal) and distributed to holders of the
Series 1996-1 Certificates on such Distribution Date and all prior  Distribution
Dates  and (ii) the  principal portion of  any Realized Loss  (other than a Debt
Service Reduction) incurred on such Mortgage Loan from the Cut-Off Date  through
the end of the month preceding the month in which such Distribution Date occurs.

    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 sum of (i) the Servicing  Fee Rate ranging from 0.200% to 0.250%
per annum, (ii) the Master  Servicing Fee Rate as set  forth in the Pooling  and
Servicing Agreement

                                      S-31
<PAGE>
and  (iii) the Fixed  Retained Yield Rate,  if any, for  such Mortgage Loan. The
initial  weighted  average  Servicing  Fee   Rate  of  the  Mortgage  Loans   is
approximately  0.201%  per annum.  See "Servicing  of the  Mortgage Loans--Fixed
Retained Yield; Servicing Compensation and Payment of Expenses" herein.

    When mortgagors  prepay principal  or when  principal is  recovered  through
foreclosures  or other liquidations of defaulted  Mortgage Loans, a full month's
interest for the  month of payment  or recovery  may not be  paid or  recovered,
resulting  in interest shortfalls. Interest  shortfalls resulting from principal
prepayments in full are referred to herein as "Prepayment Interest  Shortfalls."
Prepayment Interest Shortfalls occurring with respect to Mortgage Loans serviced
under the PHMC Servicing Agreement will be offset to the extent of the aggregate
Servicing  Fees  due thereunder  in respect  of  the related  Distribution Date.
Interest shortfalls  resulting  from  the  timing  of  the  receipt  of  partial
principal  prepayments and of  net Partial Liquidation  Proceeds with respect to
Mortgage Loans serviced under the PHMC Servicing Agreement will not be offset by
Servicing Fees payable thereunder, but instead will be borne first by the  Class
B  Certificates, then  by the Class  M Certificates  and finally by  the Class A
Certificates. See "Description of the Certificates--Subordination of Class M and
Class B  Certificates" herein.  Prepayment  Interest Shortfalls  occurring  with
respect  to the Mortgage Loans serviced under the Other Servicing Agreements and
interest shortfalls resulting from partial prepayments occurring with respect to
the Mortgage Loans serviced under  the Other Servicing Agreements  ("Curtailment
Interest  Shortfalls"), will be offset to  the extent of the aggregate Servicing
Compensation, including Servicing  Fees, due under  the related Other  Servicing
Agreement  in respect of  the related Distribution Date.  As to any Distribution
Date, (A)  Prepayment Interest  Shortfalls occurring  with respect  to  Mortgage
Loans serviced under the PHMC Servicing Agreement to the extent that they exceed
the  aggregate Servicing Fees  payable thereunder on  such Distribution Date and
(B) Prepayment  Interest Shortfalls  and  Curtailment Interest  Shortfalls  with
respect  to the Mortgage Loans serviced  under the Other Servicing Agreements to
the extent such shortfalls exceed  the aggregate Servicing Compensation  payable
to  the  related  Servicer under  the  respective Other  Servicing  Agreement in
respect of  such Distribution  Date  are referred  to herein  as  "Non-Supported
Interest  Shortfalls"  and will  be allocated  to (i)  the Class  A Certificates
according to the percentage  obtained by dividing  the then-outstanding Class  A
Principal  Balance by the sum of the then-outstanding Class A Principal Balance,
Class M  Principal Balance  and Class  B  Principal Balance,  (ii) the  Class  M
Certificates   according   to   the   percentage   obtained   by   dividing  the
then-outstanding Class M Principal  Balance by the  sum of the  then-outstanding
Class  A  Principal Balance,  Class M  Principal Balance  and Class  B Principal
Balance and  (iii) the  Subclasses  of Class  B  Certificates according  to  the
percentage  obtained by dividing the then-outstanding Class B Subclass Principal
Balance of  each  such Subclass  by  the sum  of  the then-outstanding  Class  A
Principal Balance, Class M Principal Balance and Class B Principal Balance. Such
allocation  of the  Non-Supported Interest Shortfall  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.  Such  allocation  of the
Non-Supported Interest Shortfall will also reduce the amount of interest due  to
be  distributed  to the  holders of  the Class  M Certificates  and the  Class B
Certificates. Any such reduction in respect of interest allocated to the Class A
or Class B Certificates  will be allocated  among the Subclasses  of Class A  or
Class  B  Certificates, as  the case  may be,  pro  rata on  the basis  of their
respective Class A Subclass Interest Accrual Amount or Class B Subclass Interest
Accrual Amount, without regard to any reduction pursuant to this paragraph,  for
such  Distribution  Date. See  "Servicing of  the Mortgage  Loans--Adjustment to
Servicing Fee in Connection with Prepaid Mortgage Loans" in the Prospectus.

    The interest  portion of  any  Excess Special  Hazard Losses,  Excess  Fraud
Losses  or Excess Bankruptcy Losses will be allocated among the Class A, Class M
and Class B Certificates  pro rata based  on the interest  accrued on each  such
Class  or Subclass and among the Subclasses  of Class A or Class B Certificates,
as the case may be, pro rata on  the basis of their respective Class A  Subclass
Interest  Accrual Amounts or Class B  Subclass Interest Accrual Amounts, without
regard to any reduction pursuant to this paragraph, for such Distribution Date.

    Allocations of the interest  portion of Realized  Losses (other than  Excess
Special Hazard Losses, Excess Fraud Losses or Excess Bankruptcy Losses) first to
the  Subclasses of Class B  Certificates in reverse numerical  order and then to
the Class M Certificates will result from the priority of distributions first to
the holders of the Senior Certificates, second to the Class M Certificateholders
and finally to the  holders of Subclasses of  Class B Certificates in  numerical
order  of the Pool Distribution Amount  as described above under "Description of
the Certificates-- Distributions."

                                      S-32
<PAGE>
    On each Distribution Date  on which the Pool  Distribution Amount equals  or
exceeds  the sum of the Class A Subclass Interest Accrual Amounts, distributions
in respect of interest to each Subclass of Class A Certificates will equal  such
Subclass' Class A Subclass Interest Accrual Amount.

    If,  on any Distribution Date, the Pool Distribution Amount is less than the
sum of the  Class A Subclass  Interest Accrual Amounts,  the amount of  interest
currently   distributed  on  the  Class  A  Certificates  will  equal  the  Pool
Distribution Amount  and will  be  allocated among  the  Subclasses of  Class  A
Certificates  pro rata in  accordance with each such  Subclass' Class A Subclass
Interest Accrual Amount. Amounts so allocated will be distributed in respect  of
interest  to each Subclass  of Class A Certificates.  Any difference between the
portion of  the  Pool Distribution  Amount  distributed in  respect  of  current
interest  to each  Subclass of  Class A  Certificates and  the Class  A Subclass
Interest  Accrual  Amount  for  such  Subclass  with  respect  to  the   related
Distribution Date (as to each Subclass, the "Class A Subclass Interest Shortfall
Amount")   will  be  added  to  the  amount  to  be  distributed  on  subsequent
Distribution Dates to the extent that the Pool Distribution Amount is sufficient
therefor. No  interest will  accrue  on the  unpaid  Class A  Subclass  Interest
Shortfall Amounts.

    On  each Distribution Date on which the Pool Distribution Amount exceeds the
sum of the Class A  Subclass Interest Accrual Amounts,  any excess will then  be
allocated  first to  pay previously unpaid  Class A  Subclass Interest Shortfall
Amounts. Such  amounts  will  be  allocated among  the  Subclasses  of  Class  A
Certificates  pro rata in accordance with the respective unpaid Class A Subclass
Interest Shortfall Amounts immediately prior to such Distribution Date.

    On each Distribution Date  on which the Pool  Distribution Amount equals  or
exceeds  the sum for such Distribution Date of (A) the sum of (i) the sum of the
Class A Subclass Interest Accrual Amounts with respect to each Subclass of Class
A Certificates, (ii) the sum of  the unpaid Class A Subclass Interest  Shortfall
Amounts  with respect  to each  Subclass of Class  A Certificates  and (iii) the
Class A Optimal  Principal Amount  (collectively with the  amounts described  in
clauses  (i) and (ii), the  "Class A Optimal Amount"),  (B) the Class AP Optimal
Principal Amount  (collectively with  the amount  described in  clause (A),  the
"Senior   Optimal  Amount")  and  (C)  the  Class  M  Interest  Accrual  Amount,
distributions in respect of  current interest to the  Class M Certificates  will
equal the Class M Interest Accrual Amount.

    If,  on any Distribution Date, the Pool Distribution Amount is less than the
sum of (i)  the Senior  Optimal Amount  and (ii)  the Class  M Interest  Accrual
Amount,  the amount of current interest  distributed on the Class M Certificates
will equal the  Pool Distribution Amount  minus the amounts  distributed to  the
Senior  Certificates  with respect  to  such Distribution  Date.  Any difference
between the portion of  the Pool Distribution Amount  distributed in respect  of
current  interest to the Class  M Certificates and the  Class M Interest Accrual
Amount with respect to such Distribution  Date (the "Class M Interest  Shortfall
Amount")   will  be  added  to  the  amount  to  be  distributed  on  subsequent
Distribution Dates to the  Class M Certificates,  but only so  long as they  are
outstanding,  to  the extent  that the  Pool  Distribution Amount  is sufficient
therefor. No  interest will  accrue on  the unpaid  Class M  Interest  Shortfall
Amount.

    Subject to the payment of any Class AP Deferred Amount, on each Distribution
Date on which the Pool Distribution Amount exceeds the sum of the Senior Optimal
Amount  and the Class  M Interest Accrual  Amount, any excess  will be allocated
first to pay previously  unpaid Class M Interest  Shortfall Amounts and then  to
make  distributions in respect of  principal on the Class  M Certificates and in
respect of interest and then principal on the Subclasses of Class B Certificates
in numerical order. With respect to each Distribution Date, the "Class M Optimal
Amount" will equal the sum of (i) the Class M Interest Accrual Amount, (ii)  the
unpaid Class M Interest Shortfall Amount and (iii) the Class M Optimal Principal
Amount.

    On  each Distribution Date  on which the Pool  Distribution Amount equals or
exceeds the  sum of  (i) the  Class B  Subclass Interest  Accrual Amount  for  a
particular  Subclass  of Class  B Certificates  and (ii)  all amounts  senior in
priority to such Class B  Subclass Interest Accrual Amount  as set forth in  the
Pool  Distribution  Amount Allocation,  the distribution  in respect  of current
interest to such  Subclass of Class  B Certificates will  equal such  Subclass's
Class B Subclass Interest Accrual Amount.

    If  on any Distribution Date, the Pool  Distribution Amount is less than the
sum of  (i)  the Class  B  Subclass Interest  Accrual  Amount for  a  particular
Subclass of Class B Certificates and (ii) all amounts senior in priority to such
Class  B Subclass Interest  Accrual Amount based  on the priorities  in the Pool
Distribution Amount Allocation, the amount of

                                      S-33
<PAGE>
current interest distributed on such Subclass of Class B Certificates will equal
the Pool Distribution Amount less all amounts senior in priority to such Class B
Subclass Interest Accrual Amount  as set forth in  the Pool Distribution  Amount
Allocation.  Any difference between the amount distributed in respect of current
interest to  such Subclass  of Class  B Certificates  and the  Class B  Subclass
Interest   Accrual  Amount  for  such  Subclass  with  respect  to  the  related
Distribution Date (as to such Subclass, the "Class B Subclass Interest Shortfall
Amount")  will  be  added  to  the  amount  to  be  distributed  on   subsequent
Distribution  Dates to  the extent  the Pool  Distribution Amount  is sufficient
therefor. No interest will  accrue on such Class  B Subclass Interest  Shortfall
Amount.

    For a particular Subclass of Class B Certificates, subject to the payment of
any  Class  AP Deferred  Amount, on  each  Distribution Date  on which  the Pool
Distribution Amount exceeds the  sum of the Senior  Optimal Amount, the Class  M
Optimal  Amount, the  Subclass B  Optimal Amount  for each  Subclass of  Class B
Certificates with  a  lower  numerical  designation and  the  Class  B  Subclass
Interest Accrual Amount for such Subclass, any excess will be allocated first to
pay  previously  unpaid  Class B  Subclass  Interest Shortfall  Amounts  of such
Subclass and  then  to  make  distributions in  respect  of  principal  on  such
Subclass.  With  respect  to each  Distribution  Date, the  "Subclass  B Optimal
Amount" for any Subclass of Class B  Certificates will equal the sum of (i)  the
Class  B  Subclass Interest  Accrual Amount,  (ii) the  unpaid Class  B Subclass
Interest Shortfall Amounts and (iii) the Subclass B Optimal Principal Amount.

    On any Distribution Date on which the Pool Distribution Amount is less  than
the  Senior Optimal Amount, the Class M Certificates and the Subclasses of Class
B Certificates  will  not  be  entitled to  any  distributions  of  interest  or
principal.

PRINCIPAL (INCLUDING PREPAYMENTS)

    The principal balance of a Class A or Class B Certificate of any Subclass or
of  any Class AP or Class  M Certificate at any time  is equal to the product of
the Class A  Subclass Principal  Balance or Class  B Principal  Balance of  such
Subclass  or the Class AP Principal Balance or the Class M Principal Balance, as
the case may be, and such Certificate's Percentage Interest, and represents  the
maximum  specified dollar amount (exclusive of  (i) any interest that may accrue
on such Class A,  Class B or  Class M Certificate  and (ii) in  the case of  the
Class  A-R  Certificate, any  additional  amounts to  which  the holder  of such
Certificate may be entitled as described below under "--Additional Rights of the
Class A-R Certificateholder") 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 Class A Subclass Principal
Balance or Class B Subclass  Principal Balance of each  Subclass of Class A  and
Offered  Class B Certificates and  the approximate initial Class  AP and Class M
Principal Balances are set forth on the cover of this Prospectus Supplement.

CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES

    Distributions  in  reduction  of  the  principal  balance  of  the  Class  A
Certificates  will be made on each  Distribution Date pursuant to priority THIRD
clause (A) of the  Pool Distribution Amount Allocation,  in an aggregate  amount
(the  "Class  A  Principal  Distribution  Amount") up  to  the  Class  A Optimal
Principal Amount.

    The "Class A  Optimal Principal  Amount" with respect  to each  Distribution
Date  will be  an amount  equal to  the sum  for each  outstanding Mortgage Loan
(including each  defaulted Mortgage  Loan, other  than a  Liquidated Loan,  with
respect  to which the related Mortgaged Property  has been acquired by the Trust
Estate) of the product of (A) the Classes A/M/B Fraction for such Mortgage  Loan
and (B) the sum of:

         (i)  the Class A  Percentage of (A) the  scheduled payment of principal
    due on  such Mortgage  Loan on  the  first day  of the  month in  which  the
    Distribution  Date occurs, less  (B) if the Bankruptcy  Loss Amount is zero,
    the principal  portion  of Debt  Service  Reductions with  respect  to  such
    Mortgage Loan,

        (ii)  the  Class  A  Prepayment Percentage  of  the  Scheduled Principal
    Balance of such Mortgage Loan which, during the month preceding the month of
    such Distribution Date was repurchased by a Representing Party, as described
    under the heading "Description  of the Mortgage Loans--Mandatory  Repurchase
    or Substitution of Mortgage Loans" herein,

        (iii)  The  Class  A  Prepayment Percentage  of  (a)  the  aggregate net
    Liquidation Proceeds (other than, with  respect to a Mortgage Loan  serviced
    under  the  PHMC  Servicing  Agreement,  net  Partial  Liquidation Proceeds)

                                      S-34
<PAGE>
    on any  such  Mortgage  Loan  that became  a  Liquidated  Loan  during  such
    preceding  month (excluding  the portion  thereof, if  any, constituting Net
    Foreclosure Profits, as defined under "--Additional Rights of the Class  A-R
    Certificateholder"  below), less the  amounts allocable to  principal of any
    unreimbursed Periodic Advances previously made  by the Servicer, the  Master
    Servicer or the Trustee with respect to such Liquidated Loan and the portion
    of  such net Liquidation Proceeds allocable to interest and (b) with respect
    to a  Mortgage  Loan  serviced  under  the  PHMC  Servicing  Agreement,  the
    aggregate  net  Partial  Liquidation  Proceeds  on  any  such  Mortgage Loan
    received by PHMC, as 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
    Determination  Date occurs, less  the amounts allocable  to principal of any
    unreimbursed Periodic Advances  previously made  by PHMC,  as Servicer,  the
    Master  Servicer  or  the  Trustee  and  the  portion  of  the  net  Partial
    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 (a)  during the month preceding  the month in which  such
    Distribution Date occurs with respect to any Mortgage Loan serviced under an
    Other  Servicing Agreement or  (b) during the period  from and including the
    Determination Date in  the month  preceding the month  of such  Distribution
    Date up to (but not including) the Determination Date occurring in the month
    of  such Distribution Date with respect  to any Mortgage Loan serviced under
    the PHMC Servicing Agreement,

        (v)  the  Class  A  Prepayment  Percentage  of  all  partial   principal
    prepayments (a) received by any Other Servicer with respect to such Mortgage
    Loan  during the month  preceding the month in  which such Distribution Date
    occurs and (b) received  by PHMC with  respect to such  Mortgage Loan on  or
    after  the Determination Date occurring in  the month preceding the month in
    which such  Distribution Date  occurs and  prior to  the Determination  Date
    occurring in the month in which such Distribution Date occurs, and

        (vi)  the  Class  A  Percentage of  the  difference  between  the unpaid
    principal balance  of any  such Mortgage  Loan substituted  for a  defective
    Mortgage   Loan  during  the  month  preceding   the  month  in  which  such
    Distribution Date occurs and the unpaid principal balance of such  defective
    Mortgage  Loan, less  the amount allocable  to the principal  portion of any
    unreimbursed advances in respect of such defective Mortgage Loan.

    In addition, in the event that there is any recovery of an amount in respect
of principal which had previously been allocated as a Realized Loss to the Class
A Certificates, each Subclass of Class  A Certificates then outstanding will  be
entitled to its pro rata share of such recovery in an amount up to the amount by
which  the Class A Subclass Principal Balance  of such Subclass was reduced as a
result of such Realized Loss.

    The "Class A/M/B Fraction" with respect to any Mortgage Loan will equal  the
Net Mortgage Interest Rate for such Mortgage Loan divided by 7.00%.

    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  (other  than  Deficient  Valuations),
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  principal  prepayments   and
Deficient  Valuations occurring  prior to  such Due Date  and to  the payment of
principal due on such Due Date,  and irrespective of any delinquency in  payment
by  the mortgagor and,  with respect to  Mortgage Loans serviced  under the PHMC
Servicing  Agreement,  any  partial   principal  prepayments  and  net   Partial
Liquidation  Proceeds applied as of such  Due Date and any principal prepayments
in full received prior to the Determination Date in the month of such Due Date.

    "Partial Liquidation Proceeds" are Liquidation Proceeds received by PHMC, as
Servicer, on a Mortgage Loan prior  to such Mortgage Loan becoming a  Liquidated
Loan  and "net  Partial Liquidation  Proceeds" are  Partial Liquidation Proceeds
less expenses incurred with respect to such liquidation. 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
"Liquidated  Loan Loss" on a Liquidated Loan is  equal to the excess, if any, of
(i) the unpaid principal balance of such Liquidated Loan, plus accrued  interest
thereon  in  accordance  with  the amortization  schedule  at  the  Net Mortgage
Interest Rate through the last day of the month in which such Mortgage Loan  was

                                      S-35
<PAGE>
liquidated,  over (ii) net Liquidation Proceeds. For purposes of calculating the
amount of  any  Liquidated  Loan  Loss,  all  net  Liquidation  Proceeds  (after
reimbursement  to  any Servicer,  the  Master Servicer  or  the Trustee  for any
previously unreimbursed  Periodic  Advance) will  be  applied first  to  accrued
interest  and then  to the  unpaid principal balance  of the  Liquidated Loan. A
"Special Hazard Loss"  is (A)  a Liquidated Loan  Loss suffered  by a  Mortgaged
Property on account of direct physical loss exclusive of (i) any loss covered by
a  standard hazard insurance policy or, if  the Mortgaged Property is located in
an area identified in the Federal  Register by the Federal Emergency  Management
Agency  as having special flood hazards, a  flood insurance policy, of the types
described in the Prospectus under "The Trust Estates--Mortgage  Loans--Insurance
Policies"  and (ii)  any loss caused  by or  resulting from (a)  normal wear and
tear, (b) dishonest acts of the Trustee, the Master Servicer or the Servicer  or
(c)  errors  in  design,  faulty workmanship  or  faulty  materials,  unless the
collapse of the property or a part thereof ensues or (B) a Liquidated Loan  Loss
arising  from or  relating to  the presence  or suspected  presence of hazardous
wastes or substances  on a Mortgaged  Property. A "Fraud  Loss" is a  Liquidated
Loan  Loss incurred  on a  Liquidated Loan as  to which  there was  fraud in the
origination of  such  Mortgage Loan.  A  "Bankruptcy  Loss" is  a  Debt  Service
Reduction or a Deficient Valuation. A "Debt Service Reduction" means a reduction
in  the amount  of monthly payments  due to certain  bankruptcy proceedings, but
does not include any permanent forgiveness of principal. A "Deficient Valuation"
with respect to a Mortgage  Loan means a valuation by  a court of the  Mortgaged
Property  in an amount less than the outstanding indebtedness under the Mortgage
Loan or  any reduction  in the  amount of  monthly payments  that results  in  a
permanent  forgiveness of principal, which valuation or reduction results from a
bankruptcy proceeding. Liquidated Loan  Losses (including Special Hazard  Losses
and  Fraud Losses)  and Bankruptcy  Losses are  referred to  herein as "Realized
Losses."

    The "Class A Percentage" for any Distribution Date occurring on or 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 Pool Balance  (Classes A/M/B Portion).  The "Pool Balance
(Classes A/M/B Portion)" is  the sum for each  outstanding Mortgage Loan of  the
product  of (i) the Classes  A/M/B Fraction for such  Mortgage Loan and (ii) the
Scheduled Principal Balance of such Mortgage Loan as of such Distribution  Date.
The  Class A  Percentage for the  first Distribution Date  will be approximately
93.23%. The Class A Percentage  will decrease as a  result of the allocation  of
certain  unscheduled payments in  respect of principal according  to the Class A
Prepayment Percentage for  a specified period  to the Class  A Certificates  and
will  increase as a result  of the allocation of Realized  Losses to the Class B
and Class M  Certificates. The  Class A  Percentage for  each Distribution  Date
occurring after the Cross-Over Date will be 100%.

    The  "Class A Prepayment  Percentage" for any Distribution  Date will be the
percentage indicated below:

<TABLE>
<CAPTION>
DISTRIBUTION DATE OCCURRING IN                CLASS A PREPAYMENT PERCENTAGE
- -----------------------------------------  -----------------------------------
<S>                                        <C>
February 1996 through January 2001.......  100%;
February 2001 through January 2002.......  the Class A Percentage, plus 70% of
                                           the Subordinated Percentage;
February 2002 through January 2003.......  the Class A Percentage, plus 60% of
                                           the Subordinated Percentage;
February 2003 through January 2004.......  the Class A Percentage, plus 40% of
                                           the Subordinated Percentage;
February 2004 through January 2005.......  the Class A Percentage, plus 20% of
                                           the Subordinated Percentage; and
February 2005 and thereafter.............  the Class A Percentage;
</TABLE>

    PROVIDED, HOWEVER, that if  on any of the  foregoing Distribution Dates  the
Class  A  Percentage  exceeds  the  initial  Class  A  Percentage,  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 on any Distribution  Date if (i) as of  such Distribution Date as to
which any such reduction applies,  the average outstanding principal balance  on
such  Distribution Date  and for  the preceding  five Distribution  Dates on the
Mortgage  Loans  that   were  delinquent   60  days  or   more  (including   for

                                      S-36
<PAGE>
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)
is  greater than  or equal  to 50% of  the sum  of the  then-outstanding Class M
Principal Balance and the  then-outstanding Class B  Principal Balance, or  (ii)
cumulative  Realized Losses with respect to the Mortgage Loans exceed (a) 30% of
the principal balance of  the Subordinated Certificates as  of the Cut-Off  Date
(the "Original Subordinated Principal Balance") if such Distribution Date occurs
between  and including February 2001  and January 2002, (b)  35% of the Original
Subordinated Principal  Balance if  such Distribution  Date occurs  between  and
including  February 2002 and January 2003,  (c) 40% of the Original Subordinated
Principal Balance  if  such  Distribution  Date  occurs  between  and  including
February  2003 and January 2004, (d)  45% of the Original Subordinated Principal
Balance if such Distribution Date occurs between and including February 2004 and
January 2005, and (e) 50% of the Original Subordinated Principal Balance if such
Distribution Date occurs  during or after  February 2005. 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 Realized Losses, increasing the interest in the principal balance
of the  Mortgage  Loans evidenced  by  the Class  M  and Class  B  Certificates.
Increasing  the  respective interest  of the  Class M  and Class  B Certificates
relative to  that  of the  Class  A Certificates  is  intended to  preserve  the
availability  of  the  subordination  provided  by  the  Class  M  and  Class  B
Certificates. See "--Subordination of Class  M and Class B Certificates"  below.
The  "Subordinated Percentage" for  any Distribution Date  will be calculated as
the difference  between 100%  and the  Class  A Percentage  for such  date.  The
"Subordinated   Prepayment  Percentage"  for  any   Distribution  Date  will  be
calculated as the difference between 100% and the Class A Prepayment  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.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS AP CERTIFICATES

    Distributions in reduction of the Class AP Principal Balance will be made on
each  Distribution Date in an  aggregate amount equal to  the Class AP Principal
Distribution Amount. The "Class AP  Principal Distribution Amount" with  respect
to  any Distribution Date will be equal to the sum of (i) the amount distributed
pursuant  to  priority  THIRD  clause  (B)  of  the  Pool  Distribution   Amount
Allocation,  in an aggregate amount up to  the Class AP Optimal Principal Amount
and (ii)  the  amount  distributed  pursuant to  priority  FOURTH  of  the  Pool
Distribution  Amount  Allocation, in  an  aggregate amount  up  to the  Class AP
Deferred Amount.

    The "Class AP Optimal  Principal Amount" with  respect to each  Distribution
Date  will be  an amount  equal to  the sum  for each  outstanding Mortgage Loan
(including each  defaulted Mortgage  Loan, other  than a  Liquidated Loan,  with
respect  to which the related Mortgaged Property  has been acquired by the Trust
Estate) of the product of (A) the  Class AP Fraction for such Mortgage Loan  and
(B) the sum of:

         (i) the scheduled payment of principal due on such Mortgage Loan on the
    first  day of the month in which  the Distribution Date occurs, less, if the
    Bankruptcy Loss  Amount  is zero,  the  principal portion  of  Debt  Service
    Reductions with respect to such Mortgage Loan,

        (ii) the Scheduled Principal Balance of such Mortgage Loan which, during
    the month preceding the month of such Distribution Date was repurchased by a
    Representing  Party,  as described  under  the heading  "Description  of the
    Mortgage Loans--Mandatory  Repurchase  or Substitution  of  Mortgage  Loans"
    herein,

        (iii) the sum of (a) the aggregate net Liquidation Proceeds (other than,
    with respect to a Mortgage Loan serviced under the PHMC Servicing Agreement,
    net  Partial Liquidation Proceeds)  on any such Mortgage  Loan that became a
    Liquidated Loan during such preceding month (excluding the portion  thereof,
    if any, constituting Net Foreclosure Profits), less the amounts allocable to
    principal  of  any unreimbursed  Periodic  Advances previously  made  by the
    Servicer, the Master Servicer or the Trustee with respect to such Liquidated
    Loan and the portion of such net Liquidation Proceeds allocable to  interest
    and  (b) with respect to  a Mortgage Loan serviced  under the PHMC Servicing
    Agreement, the  aggregate  net  Partial Liquidation  Proceeds  on  any  such
    Mortgage  Loan received by PHMC, as  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

                                      S-37
<PAGE>
    the month in which such Distribution Date occurs, less the amounts allocable
    to principal of any unreimbursed Periodic Advances previously made by  PHMC,
    as  Servicer, the Master Servicer or the  Trustee and the portion of the net
    Partial Liquidation Proceeds allocable to interest,

        (iv) the Scheduled Principal Balance of such Mortgage Loan which was the
    subject of a principal prepayment in full (a) during the month preceding the
    month in which such  Distribution Date occurs with  respect to any  Mortgage
    Loan  serviced under an  Other Servicing Agreement or  (b) during the period
    from and including the Determination Date  in the month preceding the  month
    of  such Distribution Date up to  (but not including) the Determination Date
    occurring in the month of such Distribution Date, with respect to a Mortgage
    Loan serviced under the PHMC Servicing Agreement,

        (v) all partial principal prepayments (a) received by an Other  Servicer
    with  respect to such Mortgage Loan during  the month preceding the month in
    which such Distribution  Date occurs or  (b) 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 with respect to a Mortgage Loan serviced
    under the PHMC Servicing Agreement, and

        (vi)  the difference  between the unpaid  principal balance  of any such
    Mortgage Loan substituted  for a  defective Mortgage Loan  during the  month
    preceding  the month in  which such Distribution Date  occurs and the unpaid
    principal balance of such defective Mortgage Loan, less the amount allocable
    to the principal  portion of any  unreimbursed advances in  respect of  such
    defective Mortgage Loan. See "The Trust Estates-- Mortgage Loans--Assignment
    of Mortgage Loans to the Trustee" in the Prospectus.

    The  "Class  AP Deferred  Amount"  for any  Distribution  Date prior  to the
Cross-Over Date will equal the difference between (A) the sum of (i) the  amount
by  which the Class AP Optimal Principal Amount for all prior Distribution Dates
exceeds the  amounts distributed  on the  Class AP  Certificates on  such  prior
Distribution   Dates  pursuant  to  priority  THIRD,  clause  (B)  of  the  Pool
Distribution Amount Allocation,  but only to  the extent such  shortfall is  not
attributable  to  Realized  Losses allocated  to  the Class  AP  Certificates as
described in "--Subordination of Class M and Class B Certificates--Allocation of
Losses" below and (ii) the  sum of the product  for each Discount Mortgage  Loan
which  became a Liquidated Loan in any  month preceding the month of the current
Distribution Date of (a) the Class  AP Fraction for such Discount Mortgage  Loan
and  (b) an amount equal to the principal portion of Realized Losses (other than
Bankruptcy Losses due to Debt Service Reductions) incurred with respect to  such
Discount  Mortgage Loan  other than Excess  Special Hazard  Losses, Excess Fraud
Losses and Excess Bankruptcy Losses and (B) amounts distributed on the Class  AP
Certificates on prior Distribution Dates pursuant to priority FOURTH of the Pool
Distribution  Amount Allocation. On  or after the Cross-Over  Date, the Class AP
Deferred Amount will be zero. No interest  will accrue on any Class AP  Deferred
Amount.

    The  "Class AP  Fraction" with  respect to  any Discount  Mortgage Loan will
equal the  difference  between 1.0  and  the  Classes A/M/B  Fraction  for  such
Mortgage  Loan. The Class AP Fraction with respect to each Mortgage Loan that is
not a Discount Mortgage Loan will be zero.

    The "Pool Balance (Class AP Portion)" is the sum for each Discount  Mortgage
Loan of the product of the Scheduled Principal Balance of such Mortgage Loan and
the Class AP Fraction for such Mortgage Loan.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS M AND CLASS B
CERTIFICATES

    Distributions  in  reduction  of  the  principal  balance  of  the  Class  M
Certificates will  be  made on  each  Distribution Date,  pursuant  to  priority
SEVENTH  of the Pool Distribution Amount Allocation, in an aggregate amount (the
"Class M Principal Distribution  Amount"), up to the  Class M Optimal  Principal
Amount.

    The  "Class M  Optimal Principal Amount"  with respect  to each Distribution
Date will be  an amount  equal to  the sum  for each  outstanding Mortgage  Loan
(including  each defaulted  Mortgage Loan,  other than  a Liquidated  Loan, with
respect to which the related Mortgaged  Property has been acquired by the  Trust
Estate)  of the product of (A) the Classes A/M/B Fraction for such Mortgage Loan
and (B) the sum of:

         (i) the Class M  Percentage of (a) the  scheduled payment of  principal
    due  on  such Mortgage  Loan on  the first  day  of the  month in  which the
    Distribution Date occurs, less  (b) if the Bankruptcy  Loss Amount is  zero,
    the  principal  portion  of Debt  Service  Reductions with  respect  to such
    Mortgage Loan,

                                      S-38
<PAGE>
        (ii) the  Class  M  Prepayment Percentage  of  the  Scheduled  Principal
    Balance of such Mortgage Loan which, during the month preceding the month of
    such Distribution Date was repurchased by a Representing Party, as described
    under  the heading "Description of  the Mortgage Loans--Mandatory Repurchase
    or Substitution of Mortgage Loans" herein,

        (iii) the  Class  M  Prepayment  Percentage of  (a)  the  aggregate  net
    Liquidation  Proceeds (other than  with respect to  a Mortgage Loan serviced
    under the PHMC Servicing Agreement, net Partial Liquidation Proceeds) on any
    such Mortgage Loan that became a Liquidated Loan during such preceding month
    (excluding  the  portion  thereof,  if  any,  constituting  Net  Foreclosure
    Profits),  less  the  amounts  allocable to  principal  of  any unreimbursed
    Periodic Advances previously made  by the Servicer,  the Master Servicer  or
    the Trustee with respect to such Liquidated Loan and the portion of such net
    Liquidation  Proceeds  allocable  to  interest and  (b)  with  respect  to a
    Mortgage Loan serviced under the PHMC Servicing Agreement, the aggregate net
    Partial Liquidation Proceeds on any such Mortgage Loan received by PHMC,  as
    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, less the amounts allocable to principal of any unreimbursed Periodic
    Advances previously made by  PHMC, as Servicer, the  Master Servicer or  the
    Trustee and the portion of the net Partial Liquidation Proceeds allocable to
    interest,

        (iv)  the  Class  M  Prepayment Percentage  of  the  Scheduled Principal
    Balance of  such  Mortgage  Loan  which  was  the  subject  of  a  principal
    prepayment  in full (a) during  the month preceding the  month in which such
    Distribution Date occurs with respect to any Mortgage Loan serviced under an
    Other Servicing Agreement or  (b) during the period  from and including  the
    Determination  Date in  the month preceding  the month  of such Distribution
    Date up to (but not including) the Determination Date occurring in the month
    of such Distribution Date,  with respect to a  Mortgage Loan serviced  under
    the PHMC Servicing Agreement,

        (v)   the  Class  M  Prepayment  Percentage  of  all  partial  principal
    prepayments (a) received by an Other Servicer with respect to such  Mortgage
    Loan  during the month  preceding the month in  which such Distribution Date
    occurs or (b)  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  with respect  to a Mortgage  Loan serviced under  the PHMC Servicing
    Agreement, and

        (vi) the  Class  M  Percentage  of the  difference  between  the  unpaid
    principal  balance of  any such  Mortgage Loan  substituted for  a defective
    Mortgage  Loan  during  the  month   preceding  the  month  in  which   such
    Distribution  Date occurs and the unpaid principal balance of such defective
    Mortgage Loan, less the amounts  allocable to principal of any  unreimbursed
    Periodic  Advances with  respect to such  defective Mortgage  Loan. See "The
    Trust Estates--Mortgage Loans--Assignment of Mortgage Loans to the  Trustee"
    in the Prospectus.

    Distributions  in reduction of  the principal balances of  the Class B-1 and
Class B-2  Certificates will  be made  on each  Distribution Date,  pursuant  to
priorities  TENTH and THIRTEENTH, respectively,  of the Pool Distribution Amount
Allocation, in  an aggregate  amount with  respect to  each such  Subclass  (the
"Class  B-1 Principal Distribution Amount" and "Class B-2 Principal Distribution
Amount," respectively) up to  the Subclass B Optimal  Principal Amount for  such
Subclass.

    The "Subclass B Optimal Principal Amount" for a particular Subclass of Class
B Certificates with respect to each Distribution Date will be an amount equal to
the  sum for each  outstanding Mortgage Loan  (including each defaulted Mortgage
Loan, other than a Liquidated Loan, with respect to which the related  Mortgaged
Property  has  been acquired  by the  Trust Estate)  of the  product of  (A) the
Classes A/M/B Fraction for such Mortgage Loan and (B) the sum of:

         (i) the Subclass B  Percentage for such Subclass  of (a) the  scheduled
    payment of principal due on such Mortgage Loan on the first day of the month
    in  which  the Distribution  Date occurs,  less (b)  if the  Bankruptcy Loss
    Amount is  zero,  the principal  portion  of Debt  Service  Reductions  with
    respect to such Mortgage Loan,

        (ii)  the  Subclass B  Prepayment Percentage  for  such Subclass  of the
    Scheduled Principal Balance of  such Mortgage Loan  which, during the  month
    preceding the month of such Distribution Date was repurchased by the Seller,
    as  described under the  heading "The Trust  Estates--Mortgage Loans" in the
    Prospectus.

                                      S-39
<PAGE>
        (iii) the Subclass B Prepayment Percentage for such Subclass of (a)  the
    aggregate  net  Liquidation  Proceeds (other  than  net  Partial Liquidation
    Proceeds) on any  such Mortgage Loan  that became a  Liquidated Loan  during
    such  preceding month (excluding  the portion thereof,  if any, constituting
    Net Foreclosure Profits),  less the  amounts allocable to  principal of  any
    unreimbursed  Periodic Advances previously made by the Servicer with respect
    to such Liquidated  Loan and the  portion of such  net Liquidation  Proceeds
    allocable to interest and (b) the aggregate net Partial Liquidation Proceeds
    on  any  such  Mortgage  Loan  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, less the amounts allocable
    to the principal of  any unreimbursed Periodic  Advances previously made  by
    the  Servicer  with  respect thereto  and  the  portion of  the  net Partial
    Liquidation Proceeds allocable to interest,

        (iv) the  Subclass B  Prepayment  Percentage for  such Subclass  of  the
    Scheduled Principal Balance of such Mortgage Loan which was the subject of a
    principal  prepayment  in  full during  the  period from  and  including the
    Determination Date in  the month  preceding the month  of such  Distribution
    Date  up to (but not including) the  Determination Date in the month of such
    Distribution Date,

        (v) the  Subclass  B Prepayment  Percentage  for such  Subclass  of  all
    partial  principal prepayments received by the Servicer with respect to such
    Mortgage Loan on  or after  the Determination  Date occurring  in the  month
    preceding  the month in which such Distribution Date occurs and prior to the
    Determination Date occurring in  the month in  which such Distribution  Date
    occurs and

        (vi)  the  Subclass B  Percentage for  such  Subclass of  the difference
    between the unpaid principal balance  of any such Mortgage Loan  substituted
    for  a defective Mortgage Loan during the month preceding the month in which
    such Distribution  Date occurs  and  the unpaid  principal balance  of  such
    defective  Mortgage Loan,  less the  amounts allocable  to principal  of any
    unreimbursed Periodic Advances with respect to such defective Mortgage Loan.
    See "The Trust Estates--Mortgage Loans--Assignment of Mortgage Loans to  the
    Trustee" in the Prospectus.

    The  principal  distribution to  the holders  of Class  M Certificates  or a
Subclass of Class  B Certificates will  be reduced on  any Distribution Date  on
which  (i) the principal balance of the Class M Certificates or such Subclass of
Class B Certificates  on the following  Determination Date would  be reduced  to
zero as a result of principal distributions or allocation of losses and (ii) the
principal  balance of any Senior Certificates, and  in the case of a Subclass of
Class B Certificates, the principal balances of the Class M Certificates or  any
Subclass  of Class B  Certificates with a lower  numerical designation, would be
subject to reduction  on such Determination  Date as a  result of allocation  of
Realized  Losses (other than  Excess Bankruptcy Losses,  Excess Fraud Losses and
Excess Special Hazard Losses). The amount of any such reduction in the principal
distributed to the holders of Class M  Certificates or such Subclass of Class  B
Certificates  will instead be distributed pro rata to the holders of the Classes
(other than the  Class AP  Certificates) and  Subclasses senior  in priority  to
receive   distributions  in   accordance  with  the   Pool  Distribution  Amount
Allocation.

    In addition, in the event that there is any recovery of an amount in respect
of principal which had previously been allocated as a Realized Loss to the Class
M Certificates or any Subclass of Class B Certificates, the Class M Certificates
or such Subclass will be entitled to their pro rata share of such recovery up to
the amount by which the Class M Principal Balance or Class B Subclass  Principal
Balance was reduced as a result of such Realized Loss.

    The  "Class  M  Percentage"  and "Class  M  Prepayment  Percentage"  for any
Distribution Date will  equal that  portion of the  Subordinated Percentage  and
Subordinated  Prepayment  Percentage, as  the case  may  be, represented  by the
fraction the  numerator  of which  is  the then-outstanding  Class  M  Principal
Balance and the denominator of which is the sum of the Class M Principal Balance
and,  if  any of  the Subclasses  of the  Class B  Certificates are  entitled to
principal distributions for such Distribution Date as described below, the Class
B  Subclass  Principal  Balances  of   the  Subclasses  entitled  to   principal
distributions.

    The  "Subclass B  Percentage" and "Subclass  B Prepayment  Percentage" for a
Subclass of Class  B Certificates  will equal  the portion  of the  Subordinated
Percentage   and  Subordinated  Prepayment  Percentage,  as  the  case  may  be,
represented by  the fraction,  the numerator  of which  is the  then-outstanding
Class B Subclass Principal Balance

                                      S-40
<PAGE>
for  such Subclass of Class  B Certificates and the  denominator of which is the
sum of the Class M Principal Balance and the Class B Subclass Principal Balances
of the Subclasses entitled to principal distributions for such Distribution Date
as described below. In the event that a Subclass of Class B Certificates is  not
entitled  to principal distributions for such  Distribution Date, the Subclass B
Percentage and Subclass B Prepayment Percentage  for such Subclass will both  be
0% with respect to such Distribution Date.

    In  the event that on any Distribution  Date, the Current Class M Fractional
Interest is less than the Original  Class M Fractional Interest, then the  Class
B-1,  Class B-2,  Class B-3, Class  B-4 and  Class B-5 Certificates  will not be
entitled to  distributions in  respect of  principal and  the Class  B  Subclass
Principal  Balances thereof will not be used to determine the Class M Percentage
and  Class  M  Prepayment  Percentage  for  such  Distribution  Date.  For  such
Distribution Date, the Class M Percentage and Class M Prepayment Percentage will
equal  the Subordinated  Percentage and the  Subordinated Prepayment Percentage,
respectively. In the event that the  Current Class M Fractional Interest  equals
or  exceeds the Original Class  M Fractional Interest but  the Current Class B-1
Fractional Interest is less than the Original Class B-1 Fractional Interest, the
Class B-2, Class B-3, Class B-4 and Class B-5 Certificates will not be  entitled
to  distributions in  respect of  principal and  the Class  B Subclass Principal
Balances of such Subclasses will not be used to determine the Class M Percentage
and the Class M Prepayment Percentage  for such Distribution Date. In the  event
that  each of the Current Class M  Fractional Interest and the Current Class B-1
Fractional Interest equals or exceeds  the Original Class M Fractional  Interest
and  the Original Class  B-1 Fractional Interest,  respectively, but the Current
Class B-2 Fractional  Interest is less  than the Original  Class B-2  Fractional
Interest,  the  Class B-3,  Class B-4  and  Class B-5  Certificates will  not be
entitled to  distributions in  respect of  principal and  the Class  B  Subclass
Principal  Balances of such Subclasses will not be used to determine the Class M
Percentage and the Class M Prepayment Percentage for such Distribution Date.  In
the  event that  each of  the Current Class  M Fractional  Interest, the Current
Class B-1  Fractional Interest  and the  Current Class  B-2 Fractional  Interest
equals  or exceeds the Original Class  M Fractional Interest, the Original Class
B-1  Fractional  Interest  and  the  Original  Class  B-2  Fractional  Interest,
respectively,  but the  Current Class B-3  Fractional Interest is  less than the
Original Class B-3 Fractional Interest, the Class B-4 and Class B-5 Certificates
will not be entitled to  distributions in respect of  principal and the Class  B
Subclass Principal Balances of such Subclasses will not be used to determine the
Class  M Percentage and the Class  M Prepayment Percentage for such Distribution
Date. In the event  that each of  the Current Class  M Fractional Interest,  the
Current Class B-1 Fractional Interest, the Current Class B-2 Fractional Interest
and  the Current  Class B-3 Fractional  Interest equals or  exceeds the Original
Class M Fractional  Interest, the  Original Class B-1  Fractional Interest,  the
Original  Class B-2  Fractional Interest and  the Original  Class B-3 Fractional
Interest, respectively, but the  Current Class B-4  Fractional Interest is  less
than the Original Class B-4 Fractional Interest, the Class B-5 Certificates will
not  be  entitled to  distributions  in respect  of  principal and  the  Class B
Subclass Principal Balance of  such Subclass will not  be used to determine  the
Class  M Percentage and the Class  M Prepayment Percentage for such Distribution
Date. The Class B-5  Certificates will not have  original or current  fractional
interests which are required to be maintained as described above.

    The  "Original Class  M Fractional Interest"  is the  percentage obtained by
dividing the sum of the initial Class B Subclass Principal Balances of the Class
B-1, Class B-2, Class B-3,  Class B-4 and Class B-5  Certificates by the sum  of
the  initial Class  A Principal Balance,  initial Class M  Principal Balance and
initial Class B Principal Balance. The  Original Class M Fractional Interest  is
expected  to be approximately  4.26%. The "Current  Class M Fractional Interest"
for any Distribution Date is the percentage obtained by dividing the sum of  the
then-outstanding  Class B  Subclass Principal Balances  of the  Class B-1, Class
B-2, Class  B-3,  Class  B-4 and  Class  B-5  Certificates by  the  sum  of  the
then-outstanding  Class A Principal  Balance, the Class  M Principal Balance and
the Class B Principal Balance.

    The "Original Class B-1 Fractional  Interest" is the percentage obtained  by
dividing the sum of the initial Class B Subclass Principal Balances of the Class
B-2,  Class B-3, Class B-4 and Class B-5  Certificates by the sum of the initial
Class A Principal Balance, initial Class M Principal Balance and initial Class B
Principal Balance. The Original Class B-1 Fractional Interest is expected to  be
approximately  2.51%.  The  "Current  Class  B-1  Fractional  Interest"  for any
Distribution Date  is  the  percentage  obtained by  dividing  the  sum  of  the
then-outstanding  Class B  Subclass Principal Balances  of the  Class B-2, Class
B-3, Class B-4  and Class B-5  Certificates by the  sum of the  then-outstanding
Class  A  Principal Balance,  the  Class M  Principal  Balance and  the  Class B
Principal Balance.

    The "Original Class B-2 Fractional  Interest" is the percentage obtained  by
dividing the sum of the initial Class B Subclass Principal Balances of the Class
B-3,  Class B-4  and Class B-5  Certificates by the  sum of the  initial Class A

                                      S-41
<PAGE>
Principal Balance,  initial  Class  M  Principal Balance  and  initial  Class  B
Principal  Balance. The Original Class B-2 Fractional Interest is expected to be
approximately 1.76%.  The  "Current  Class  B-2  Fractional  Interest"  for  any
Distribution  Date  is  the  percentage  obtained by  dividing  the  sum  of the
then-outstanding Class B Subclass Principal Balances of the Class B-3, Class B-4
and Class B-5 Certificates by the sum of the then-outstanding Class A  Principal
Balance, the Class M Principal Balance and the Class B Principal Balance.

    The  "Original Class B-3 Fractional Interest"  is the percentage obtained by
dividing the sum of the initial Class B Subclass Principal Balances of the Class
B-4 and Class  B-5 Certificates  by the  sum of  the initial  Class A  Principal
Balance,  initial  Class  M  Principal Balance  and  initial  Class  B Principal
Balance.  The  Original  Class  B-3  Fractional  Interest  is  expected  to   be
approximately  0.95%.  The  "Current  Class  B-3  Fractional  Interest"  for any
Distribution Date  is  the  percentage  obtained by  dividing  the  sum  of  the
then-outstanding  Class B Subclass Principal Balances of the Class B-4 and Class
B-5 Certificates by the sum of  the then-outstanding Class A Principal  Balance,
the Class M Principal Balance and the Class B Principal Balance.

    The  "Original Class B-4 Fractional Interest"  is the percentage obtained by
dividing the  initial  Class B  Subclass  Principal  Balance of  the  Class  B-5
Certificates  by the sum of the initial Class A Principal Balance, initial Class
M Principal Balance and  initial Class B Principal  Balance. The Original  Class
B-4  Fractional Interest  is expected  to be  approximately 0.50%.  The "Current
Class B-4  Fractional Interest"  for  any Distribution  Date is  the  percentage
obtained  by dividing the then-outstanding Class B Subclass Principal Balance of
the Class B-5 Certificates by the sum of the then-outstanding Class A  Principal
Balance, the Class M Principal Balance and the Class B Principal Balance.

ALLOCATION OF AMOUNT TO BE DISTRIBUTED

    On  each Distribution Date occurring prior to the Cross-Over Date, the Class
A Principal  Distribution Amount  will  be allocated  among and  distributed  in
reduction  of the Class A Subclass Principal Balances of the other Subclasses of
Class A Certificates as follows:

    FIRST, to the Class A-6 Certificates up to the Class A-6 Priority Amount;

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

    THIRD,  concurrently, to the Class A-1 and Class A-2 Certificates, pro rata,
until the Class  A Subclass  Principal Balance of  each such  Subclass has  been
reduced to zero; and

    FOURTH,  sequentially, to the Class A-3, Class  A-4, Class A-5 and Class A-6
Certificates, in that  order, until the  Class A Subclass  Principal Balance  of
each such Subclass has been reduced to zero.

    The  "Class A-6 Priority Amount" for  any Distribution Date means the lesser
of (i) the Class A Subclass Principal Balance of the Class A-6 Certificates  and
(ii)  the sum of  (A) the product  of (1) the  Class A-6 Percentage  and (2) the
Scheduled Principal Amount and (B) the product of (1) the Class A-6  Percentage,
(2) the Class A-6 Prepayment Shift Percentage, and (3) the Unscheduled Principal
Amount.

    The  "Class A-6 Percentage" means the  Class A Subclass Principal Balance of
the Class A-6 Certificates divided by the Pool Balance (Classes A/M/B Portion).

    The "Scheduled Principal Amount" means the sum for each outstanding Mortgage
Loan (including each defaulted Mortgage Loan, other than a Liquidated Loan, with
respect to which the related Mortgaged  Property has been acquired by the  Trust
Estate)  of the product of (A) the Classes A/M/B Fraction for such Mortgage Loan
and (B)  the sum  of the  amounts described  in clauses  B(i) and  B(vi) of  the
definition  of "Class A Optimal Principal Amount"  beginning on page S-34 of the
Prospectus Supplement, but without that amount  being multiplied by the Class  A
Percentage.

    The  "Unscheduled  Principal  Amount"  means the  sum  for  each outstanding
Mortgage Loan (including each defaulted  Mortgage Loan, other than a  Liquidated
Loan,  with respect to which the related  Mortgage Property has been acquired by
the Trust Estate)  of the product  of (A)  the Classes A/M/B  Fraction for  such
Mortage Loan and

                                      S-42
<PAGE>
(B) the sum of the amounts described in clauses B(ii), B(iii), B(iv) and B(v) of
the  definition of "Class A Optimal Principal  Amount" beginning on page S-34 of
the Prospectus Supplement, but without that amount being multiplied by the Class
A Prepayment Percentage.

    The "Class A-6 Prepayment Shift  Percentage" for any Distribution Date  will
be the percentage indicated below:

<TABLE>
<CAPTION>
DISTRIBUTION DATE OCCURRING IN            CLASS A-6 PREPAYMENT SHIFT PERCENTAGE
- ----------------------------------------  --------------------------------------
<S>                                       <C>
February 1996 through January 2001......                     0%
February 2001 through January 2002......                    30%
February 2002 through January 2003......                    40%
February 2003 through January 2004......                    60%
February 2004 through January 2005......                    80%
February 2005 and thereafter............                   100%
</TABLE>

    Notwithstanding  the foregoing,  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 Class A  Subclass Principal Balances  without
regard to either the proportions or the priorities set forth above.

    Any  amounts distributed on  a Distribution Date  to the holders  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.

    Amounts distributed on any Distribution Date to the holders of the Class AP,
Class M and Offered Class B Certificates in reduction of principal balance  will
be  allocated  among the  holders of  each such  Class or  Subclass pro  rata in
accordance with their respective Percentage Interests.

ADDITIONAL RIGHTS OF THE CLASS A-R CERTIFICATEHOLDER

    The Class A-R Certificate will remain  outstanding for as long as the  Trust
Estate  shall exist,  whether or not  either such Subclass  is receiving current
distributions of principal or interest. The holder of the Class A-R  Certificate
will  be entitled to receive  the proceeds of the  remaining assets of the Trust
Estate,  if  any,  on  the  final  Distribution  Date  for  the  Series   1996-1
Certificates,  after distributions in respect of any accrued but unpaid interest
on the  Series  1996-1 Certificates  and  after distributions  in  reduction  of
principal  balance  have reduced  the principal  balances  of the  Series 1996-1
Certificates to  zero. It  is not  anticipated  that there  will be  any  assets
remaining  in  the Trust  Estate on  the final  Distribution Date  following the
distributions of interest  and in  reduction of  principal balance  made on  the
Series 1996-1 Certificates on such date.

    In  addition,  the  Class A-R  Certificateholder  will be  entitled  on each
Distribution Date to receive  any Pool Distribution  Amount remaining after  all
distributions pursuant to the Pool Distribution Amount Allocation have been made
and  any Net Foreclosure Profits. "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 or undistributed  portion of the Pool
Distribution Amounts.

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 of  the Mortgage Loan or,  upon such Servicer's default,
the Master Servicer will, in certain circumstances, be required to advance on or
before the related Distribution  Date for the benefit  of holders of the  Series
1996-1  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
advanced, but only  to the extent  that the advancing  party believes that  such

                                      S-43
<PAGE>
amounts  will be recoverable by it from liquidation proceeds or other recoveries
in respect of  the related Mortgage  Loan (each, a  "Periodic Advance"). In  the
event  that both  the related Servicer  and the  Master Servicer fail  to make a
Periodic Advance, the Trustee is required to make such Periodic Advance from its
own funds.

    The Servicing Agreements  and the  Pooling and  Servicing Agreement  provide
that  any  advance of  the  kind described  in  the preceding  paragraph  may be
reimbursed to  the related  Servicer, the  Master Servicer  or the  Trustee,  as
applicable,  at any time  from funds available  in the Custodial  Account or the
Master Servicer Custodial Account, as  the case may be,  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, the Master Servicer or the Trustee, as applicable,
has  determined in good faith that the advancing party will be unable to recover
such advance from funds of the type referred to in clause (i) above.

RESTRICTIONS ON TRANSFER OF THE CLASS A-R, CLASS M AND OFFERED CLASS B
CERTIFICATES

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

    The REMIC provisions of the Code impose certain taxes on (i) transferors  of
residual  interests to, or agents that  acquire residual interests on behalf of,
Disqualified Organizations and (ii) certain Pass-Through Entities (as defined in
the Prospectus) that  have Disqualified Organizations  as beneficial owners.  No
tax  will be  imposed on  a Pass-Through  Entity with  respect to  the Class A-R
Certificate to the extent  it has received an  affidavit from the owner  thereof
that  such  owner  is  not  a  Disqualified  Organization  or  a  nominee  for a
Disqualified Organization. The Pooling and Servicing Agreement will provide that
no legal or beneficial interest in the Class A-R Certificate may be  transferred
to  or registered in  the name of  any person unless  (i) the proposed purchaser
provides to  the Trustee  an affidavit  (or,  to the  extent acceptable  to  the
Trustee,  a representation letter signed under penalty of perjury) to the effect
that, among other items, such transferee is not a Disqualified Organization  (as
defined in the Prospectus) and is not purchasing the Class A-R Certificate as an
agent  for a  Disqualified Organization  (i.e., as  a broker,  nominee, or other
middleman thereof) and (ii) the transferor states in writing to the Trustee that
it has no actual knowledge that such affidavit is false. Further, such affidavit
(or letter) requires the transferee to affirm that it (i) historically has  paid
its  debts  as they  have come  due and  intends to  do so  in the  future, (ii)
understands that it  may incur  tax liabilities with  respect to  the Class  A-R
Certificate  in excess  of cash  flows generated  thereby, (iii)  intends to pay
taxes associated with holding the Class A-R Certificate as such taxes become due
and (iv) will not  transfer the Class  A-R Certificate to  any person or  entity
that  does  not provide  a similar  affidavit (or  letter). The  transferor must
certify in writing to the Trustee that, as  of the date of the transfer, it  had
no  knowledge or  reason to  know that the  affirmations made  by the transferee
pursuant to the preceding sentence were false.

    In  addition,  the  Class  A-R  Certificate  may  not  be  purchased  by  or
transferred  to any person that  is not a "U.S.  Person," unless (i) such person
holds such Class A-R 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 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  Residual
Certificates" in the Prospectus.

    The  Class A-R Certificate may not be purchased by or transferred to a Plan.
Because the Class  M and Offered  Class B Certificates  are subordinated to  the
Senior   Certificates,  the  Class  M  and  Offered  Class  B  Certificates  may

                                      S-44
<PAGE>
not be  transferred unless  the transferee  has delivered  (i) a  representation
letter  to the Trustee and the Seller  stating either (a) that the transferee is
not a Plan and is not acting on behalf  of a Plan or using the assets of a  Plan
to  effect such purchase or (b) subject to the conditions described herein, that
the source of funds used to purchase the Class M or Offered Class B Certificates
is an  "insurance company  general account"  or (ii)  an opinion  of counsel  as
described herein under "ERISA Considerations." 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,  Class
AP,  Class M and Class B Certificates with respect to each Distribution Date the
following  information:  (i)  the  amount  of  such  distribution  allocable  to
interest,  the amount  of interest currently  distributable to  each Subclass of
Class A and Class B  Certificates and to the Class  M Certificates, any Class  A
Subclass Interest Shortfall Amount or Class B Subclass Interest Shortfall Amount
arising  with respect to each Subclass or  any Class M Interest Shortfall Amount
on such  Distribution  Date, any  remaining  unpaid Class  A  Subclass  Interest
Shortfall  Amount or Class B Subclass  Interest Shortfall Amount with respect to
each Subclass, or any remaining unpaid Class M Interest Shortfall Amount,  after
giving  effect to such distribution and  any Non-Supported Interest Shortfall or
the interest portion of Realized Losses allocable to such Subclass or Class with
respect to  such  Distribution  Date,  (ii)  the  amount  of  such  distribution
allocable  to  principal, (iii)  the  Class A  Principal  Balance, the  Class AP
Principal Balance, the Class M Principal Balance, the Class B Principal Balance,
the Class A Subclass Principal Balance of each Subclass of Class A  Certificates
after  giving effect to the distribution of  principal and the allocation of the
principal portion  of Realized  Losses to  such Subclass  with respect  to  such
Distribution  Date, the Class  B Subclass Principal Balance  of each Subclass of
Class B Certificates after  giving effect to the  distribution of principal  and
the allocation of the principal portion of Realized Losses to such Subclass with
respect  to such Distribution Date, (iv)  the Adjusted Pool Amount, the Adjusted
Pool Amount (Class AP Portion) and  the Pool Scheduled Principal Balance of  the
Mortgage  Loans and  the aggregate Scheduled  Principal Balance  of the Discount
Mortgage Loans for such Distribution Date,  (v) the Class A Percentage, Class  M
Percentage  and Subclass B  Percentage of each Subclass  of Class B Certificates
for  the  following  Distribution  Date   (without  giving  effect  to   partial
prepayments   and   net  Partial   Liquidation   Proceeds  received   after  the
Determination Date in  the current month  that are  applied as of  the Due  Date
occurring  in such month), and  (vi) the amount of  the remaining Special Hazard
Loss Amount, the  Fraud Loss Amount  and the  Bankruptcy Loss Amount  as of  the
close  of business  on such  Distribution Date.  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   its  corporate   trust   office.  See   "Pooling   and  Servicing
Agreement--Trustee" herein.

SUBORDINATION OF CLASS M AND CLASS B CERTIFICATES

    The  rights  of  the  holders  of  the  Class  M  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 Senior  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 Senior Certificates and  the Class M Certificates
and the rights of  the holders of  the Subclasses of  Class B Certificates  with
higher  numerical  designations to  receive  distributions with  respect  to the
Mortgage Loans in the Trust  Estate will be subordinated  to such rights of  the
holders of Subclasses of Class B Certificates with lower numerical designations,
all to the extent described below. This subordination is intended to enhance the
likelihood  of timely receipt by the holders  of the Senior Certificates (to the
extent of  the subordination  of the  Class  M and  Class B  Certificates),  the
holders  of the Class M Certificates (to  the extent of the subordination of the
Class B Certificates) and the holders of a Subclass of Class B Certificates  (to
the  extent  of the  subordination of  Subclasses of  Class B  Certificates with
higher numerical designations)  of the  full amount of  their scheduled  monthly
payments  of interest  and principal  and to  afford the  holders of  the Senior
Certificates (to the  extent of the  subordination of  the Class M  and Class  B
Certificates),  the holders of  the Class M  Certificates (to the  extent of the
subordination of the Class B Certificates) and the holders of the Subclasses  of
Class  B Certificates (to the extent of the subordination of Subclasses of Class
B Certificates with higher  numerical designations) protection against  Realized
Losses,  as more  fully described  below. If  Realized Losses  exceed the credit
support provided through subordination to  the Senior Certificates, the Class  M
Certificates  or a Subclass of Class B  Certificates or if Excess Special Hazard
Losses, Excess Fraud Losses or Excess Bankruptcy Losses occur, all or a  portion
of  such  losses  will  be  borne  by  the  Senior  Certificates,  the  Class  M
Certificates or such Subclass of Class B Certificates.

                                      S-45
<PAGE>
    The protection afforded to  the holders of Senior  Certificates by means  of
the subordination feature will be accomplished by the preferential right of such
holders  to receive, prior to any distribution being made on a Distribution Date
in respect of the Class M and Class B Certificates, the amounts of principal and
interest due the Class A Certificateholders and the amount of principal due  the
Class   AP  Certificateholders  on  each  Distribution  Date  out  of  the  Pool
Distribution Amount with respect to such 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 M and Class B Certificates.
The application of this  subordination to cover  Realized Losses 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  protection afforded to the holders of  Class M Certificates by means of
the subordination feature will be accomplished by the preferential right of such
holders to receive, prior to any distribution being made on a Distribution  Date
in respect of the Class B Certificates, the amounts of principal (other than any
amount  used to pay the  Class AP Deferred Amount) and  interest due the Class M
Certificateholders on each Distribution Date  from the Pool Distribution  Amount
with   respect  to  such  date  (after  all  required  payments  on  the  Senior
Certificates have been made) 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 the Class B Certificates.

    A Subclass of Class  B Certificates will be  entitled, on each  Distribution
Date,  to the  remaining portion,  if any,  of the  applicable Pool Distribution
Amount, after  payment of  the  Senior Optimal  Amount,  the Class  AP  Deferred
Amount,  the Class M  Optimal Amount and  the Subclass B  Optimal Amount of each
Subclass of Class  B Certificates with  a lower numerical  designation for  such
date. Amounts so distributed to Class B Certificateholders will not be available
to  cover delinquencies or Realized Losses in respect of subsequent Distribution
Dates.

ALLOCATION OF LOSSES

    Realized Losses  (other  than Excess  Special  Hazard Losses,  Excess  Fraud
Losses  or Excess Bankruptcy Losses) will not be allocated to the holders of the
Senior Certificates until the date on which the amount of principal payments  on
the  Mortgage Loans  to which the  holders of the  Subordinated Certificates are
entitled has been reduced to zero as a result of the allocation of losses to the
Subordinated Certificates, i.e., the date  on which the Subordinated  Percentage
has  been reduced  to zero  (the "Cross-Over  Date"). Prior  to such  time, such
Realized  Losses  will  be  allocated  first  to  the  Subclasses  of  Class   B
Certificates sequentially in reverse numerical order, until the Class B Subclass
Principal Balance of each such Subclass has been reduced to zero and then to the
Class  M Certificates until  the Class M  Principal Balance has  been reduced to
zero.

    The allocation of  the principal portion  of a Realized  Loss (other than  a
Debt  Service Reduction, Excess Special Hazard Loss, Excess Fraud Loss or Excess
Bankruptcy Loss)  will  be effected  through  the adjustment  of  the  principal
balance of the most subordinate Class (or in the case of the Subclasses of Class
B  Certificates, the most subordinate  Subclass) then-outstanding in such amount
as is necessary to cause the sum of the Class A Subclass Principal Balances, the
Class AP  Principal Balance,  the Class  M  Principal Balance  and the  Class  B
Subclass Principal Balances to equal the Adjusted Pool Amount.

    Allocations  to  the  Class M  Certificates  or  the Subclasses  of  Class B
Certificates of (i) the principal portion  of Debt Service Reductions, (ii)  the
interest  portion of Realized  Losses (other than  Excess Special Hazard Losses,
Excess Fraud Losses and Excess Bankruptcy Losses), (iii) any interest shortfalls
resulting from delinquencies for which the Servicer, the Master Servicer or  the
Trustee  does not  advance and (iv)  any interest shortfalls  resulting from the
timing  of  the  receipt  of  partial  principal  prepayments  and  net  Partial
Liquidation  Proceeds with  respect to  Mortgage Loans  serviced under  the PHMC
Servicing Agreement will result from the  priority of distributions of the  Pool
Distribution  Amount first to the the holders of the Senior Certificates, second
to the Class M Certificateholders and  finally to the holders of the  Subclasses
of   Class  B  Certificates   in  numerical  order   as  described  above  under
"--Distributions."

    The allocation of the principal portion of Realized Losses in respect of the
Mortgage Loans  allocated on  or  after the  Cross-Over  Date will  be  effected
through  the  adjustment on  any  Determination Date  of  the Class  A Principal
Balance and  Class AP  Principal Balance  such that  (i) the  Class A  Principal
Balance  equals the Adjusted Pool Amount less the Adjusted Pool Amount (Class AP
Portion)   as   of    the   preceding   Distribution    Date   and   (ii)    the

                                      S-46
<PAGE>
Class AP Principal Balance equals the Adjusted Pool Amount (Class AP Portion) as
of  the  preceding Distribution  Date. The  principal  portion of  such Realized
Losses  allocated  to  the  Class  A  Certificates  will  be  allocated  to  the
outstanding Subclasses of Class A Certificates pro rata in accordance with their
Class  A Subclass Principal Balances. The  interest portion of any Realized Loss
allocated  on  or  after  the  Cross-Over  Date  will  be  allocated  among  the
outstanding Subclasses of Class A Certificates pro rata in accordance with their
respective  Class A  Subclass Interest  Accrual Amounts,  without regard  to any
reduction pursuant to this sentence. Any such losses will be allocated among the
outstanding Class A  Certificates within  each Subclass pro  rata in  accordance
with their respective Percentage Interests.

    Any  Excess Special Hazard Losses, Excess  Fraud Losses or Excess Bankruptcy
Losses will  be allocated  (i) with  respect to  the principal  portion of  such
losses (a) to the outstanding Subclasses and Classes of the Class A, Class M and
Class  B Certificates pro rata based  on their outstanding principal balances in
proportion to the Classes A/M/B  Fraction of such losses  and (b) in respect  of
Discount Mortgage Loans, to the Class AP Certificates in proportion to the Class
AP Fraction of such losses and (ii) with respect to the interest portion of such
losses,  to the Class A, Class M and  Class B Certificates pro rata based on the
interest accrued.  (Any such  losses so  allocated to  the Class  A or  Class  B
Certificates  will be allocated  among the outstanding Subclasses  of Class A or
Class B Certificates,  as the case  may be,  pro rata in  accordance with  their
then-outstanding  Class  A  Subclass  Principal  Balances  or  Class  B Subclass
Principal Balances, as the case may be, with respect to the principal portion of
such losses  and their  Class A  Subclass Interest  Accrual Amounts  or Class  B
Subclass  Interest Accrual Amounts,  as the case  may be, without  regard to any
reduction pursuant to  this sentence, with  respect to the  interest portion  of
such  losses, and among the  outstanding Class A or  Class B Certificates within
each  Subclass  pro  rata  in   accordance  with  their  respective   Percentage
Interests).

    The  interest portion of  Excess Special Hazard  Losses, Excess Fraud Losses
and Excess Bankruptcy Losses will be allocated by reducing the Class A  Subclass
Interest  Accrual Amounts, Class M Interest  Accrual Amount and Class B Subclass
Interest Accrual Amounts.

    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 M and  Class B Certificates.  If the Pool  Distribution Amount is not
sufficient to cover the amount of principal payable to the holders of the Senior
Certificates on a particular Distribution  Date (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)  on  and  after   the  next  Distribution  Date  will  be
proportionately  increased,  thereby  reducing,   as  a  relative  matter,   the
respective  interest of the Class M and  Class B Certificates in future payments
of principal on the Mortgage Loans in  the Trust Estate. Such a shortfall  could
occur,  for example, if a  considerable number of Mortgage  Loans were to become
Liquidated Loans in a particular month.

    Special Hazard  Losses, other  than Excess  Special Hazard  Losses, will  be
allocated  solely to  the Class  B Certificates  in reverse  numerical order, or
following the reduction of the Class B Principal Balance to zero, solely to  the
Class M Certificates. Special Hazard Losses in excess of the Special Hazard Loss
Amount  are "Excess Special Hazard Losses." Excess Special Hazard Losses will be
allocated (i) among the Class  A, Class M and Class  B Certificates and (ii)  to
the  extent such  Excess Special  Hazard Losses  arise with  respect to Discount
Mortgage Loans,  the Class  AP Certificates.  If the  aggregate of  all  Special
Hazard  Losses  incurred  in  the  month  preceding  the  month  of  the related
Distribution Date (the "Aggregate Current  Special Hazard Losses") is less  than
or  equal to the  then-applicable Special Hazard Loss  Amount, no Special Hazard
Losses will be regarded  as Excess Special Hazard  Losses. If Aggregate  Current
Special  Hazard Losses exceed the then-applicable  Special Hazard Loss Amount, a
portion of  each Special  Hazard Loss  will be  regarded as  an "Excess  Special
Hazard  Loss" in  proportion to  the ratio  of (a)  the excess  of (i) Aggregate
Current Special Hazard Losses over (ii) the then-applicable Special Hazard  Loss
Amount, to (b) the Aggregate Current Special Hazard Losses. Thereafter, when the
Special  Hazard Loss Amount is zero, all  Special Hazard Losses will be regarded
as Excess Special  Hazard Losses.  Upon initial  issuance of  the Series  1996-1
Certificates,  the "Special  Hazard Loss  Amount" with  respect thereto  will be
equal to  approximately 1.12%  (approximately $2,031,880)  of the  Cut-Off  Date
Aggregate  Principal Balance of the Mortgage Loans. As of any Distribution Date,
the Special  Hazard Loss  Amount  will equal  the  initial Special  Hazard  Loss

                                      S-47
<PAGE>
Amount  less the sum  of (A) any  Special Hazard Losses  allocated solely to the
Class B or Class M Certificates  and (B) the Adjustment Amount. The  "Adjustment
Amount"  on each anniversary of the Cut-Off Date will be equal to the amount, if
any, by which the Special Hazard Amount, without giving effect to the  deduction
of  the Adjustment Amount for such anniversary, exceeds the greater of (i) 1.00%
(or, if  greater  than  1.00%,  the highest  percentage  of  Mortgage  Loans  by
principal  balance in  any California  zip code)  times the  aggregate principal
balance of all the Mortgage Loans  on such anniversary (ii) twice the  principal
balance  of the single  Mortgage Loan having the  largest principal balance, and
(iii) that which is necessary to maintain  the original ratings on the Class  A,
Class  AP, Class M and Offered Class  B Certificates, as evidenced by letters to
that effect delivered by Fitch and S&P  to the Master Servicer and the  Trustee.
On and after the Cross-Over Date, the Special Hazard Loss Amount will be zero.

    Fraud  Losses, other than  Excess Fraud Losses, will  be allocated solely to
the Class B Certificates in reverse numerical order, or following the  reduction
of  the Class B Principal  Balance to zero, solely  to the Class M Certificates.
Fraud Losses  in excess  of the  Fraud Loss  Amount are  "Excess Fraud  Losses."
Excess Fraud Losses will be allocated (i) among the Class A, Class M and Class B
Certificates  and (ii) to the extent such Excess Fraud Losses arise with respect
to Discount Mortgage Loans, the Class  AP Certificates. If the aggregate of  all
Fraud  Losses  incurred  in  the  month  preceding  the  month  of  the  related
Distribution Date (the "Aggregate Current Fraud  Losses") is less than or  equal
to  the then-applicable Fraud Loss  Amount, no Fraud Losses  will be regarded as
Excess  Fraud   Losses.   If  Aggregate   Current   Fraud  Losses   exceed   the
then-applicable Fraud Loss Amount, a portion of each Fraud Loss will be regarded
as  an "Excess Fraud Loss" in  proportion to the ratio of  (a) the excess of (i)
Aggregate Current Fraud Losses over (ii) the then-applicable Fraud Loss  Amount,
to  (b)  the Aggregate  Current Fraud  Losses. Thereafter,  when the  Fraud Loss
Amount is zero, all Fraud Losses will  be regarded as Excess Fraud Losses.  Upon
initial issuance of the Series 1996-1 Certificates, the "Fraud Loss Amount" with
respect  thereto will be equal to approximately 2.00% (approximately $3,627,699)
of the Cut-Off Date Aggregate Principal Balance of the Mortgage Loans. As of any
Distribution Date prior to the first anniversary of the Cut-Off Date, the  Fraud
Loss  Amount will equal the initial Fraud Loss Amount minus the aggregate amount
of Fraud Losses allocated solely to the Class B or Class M Certificates  through
the  related  Determination Date.  As of  any Distribution  Date from  the first
through fifth anniversary of the Cut-Off Date, the Fraud Loss Amount will be  an
amount  equal to  (1) the lesser  of (a)  the Fraud Loss  Amount as  of the most
recent anniversary of the Cut-Off Date and (b) 1.00% of the aggregate  principal
balance  of all of the  Mortgage Loans as of the  most recent anniversary of the
Cut-Off Date minus (2) the aggregate amounts allocated solely to the Class B  or
Class  M  Certificates  with  respect  to Fraud  Losses  since  the  most recent
anniversary of the Cut-Off Date through  the related Determination Date. On  and
after  the Cross-Over Date or  after the fifth anniversary  of the Cut-Off Date,
the Fraud Loss Amount will be zero.

    Bankruptcy Losses, other  than Excess Bankruptcy  Losses, will be  allocated
solely  to the Class B Certificates in reverse numerical order, or following the
reduction of  the Class  B Principal  Balance to  zero, solely  to the  Class  M
Certificates.  Bankruptcy losses  in excess  of the  Bankruptcy Loss  Amount are
"Excess Bankruptcy Losses." Excess Bankruptcy Losses will be allocated (i) among
the Class A, Class M and Class B Certificates and (ii) to the extent such Excess
Bankruptcy Losses arise with  respect to Discount Mortgage  Loans, the Class  AP
Certificates.  If the aggregate  of all Bankruptcy Losses  incurred in the month
preceding the month  of the  related Distribution Date  (the "Aggregate  Current
Bankruptcy Losses") is less than or equal to the then applicable Bankruptcy Loss
Amount,  no Bankruptcy Losses  will be regarded as  Excess Bankruptcy Losses. If
Aggregate Current Bankruptcy Losses  exceed the then-applicable Bankruptcy  Loss
Amount,  a  portion of  each  Bankruptcy Loss  will  be regarded  as  an "Excess
Bankruptcy Loss" in proportion to the ratio  of (a) the excess of (i)  Aggregate
Current  Bankruptcy Losses over (ii) the then-applicable Bankruptcy Loss Amount,
to (b) the Aggregate Current Bankruptcy Losses. Thereafter, when the  Bankruptcy
Loss Amount is zero, all Bankruptcy Losses will be regarded as Excess Bankruptcy
Losses. Upon initial issuance of the Series 1996-1 Certificates, the "Bankruptcy
Loss  Amount"  with  respect  thereto  will  be  equal  to  approximately  0.06%
(approximately $100,000) of the Cut-Off Date Aggregate Principal Balance of  the
Mortgage  Loans. As of any  Distribution Date prior to  the first anniversary of
the Cut-Off Date, the Bankruptcy Loss  Amount will equal the initial  Bankruptcy
Loss  Amount minus the aggregate amount of Bankruptcy Losses allocated solely to
the Class B and Class M Certificates through the related Determination Date.  As
of  any Distribution Date on or after the first anniversary of the Cut-Off Date,
the Bankruptcy Loss Amount will equal the  excess, if any, of (1) the lesser  of
(a)  the Bankruptcy Loss Amount  as of the business  day next preceding the most
recent anniversary of  the Cut-Off Date  and (b) an  amount, if any,  calculated
pursuant  to the terms of  the Pooling and Servicing  Agreement, which amount as
calculated will provide for a reduction in the Bankruptcy Loss Amount, over  (2)
the aggregate

                                      S-48
<PAGE>
amount  of Bankruptcy  Losses allocated  solely to  the Class  B Certificates or
Class M Certificates since such anniversary. The Bankruptcy Loss Amount and  the
related  coverage levels described above may be reduced or modified upon written
confirmation from Fitch  and S&P that  such reduction or  modification will  not
adversely  affect the  then-current ratings assigned  to the Class  A, Class AP,
Class M and Offered Class B Certificates  by Fitch and S&P. Such a reduction  or
modification  may adversely affect  the coverage provided  by subordination with
respect to Bankruptcy Losses. On and  after the Cross-Over Date, the  Bankruptcy
Loss Amount will be zero.

    Notwithstanding the foregoing, the provisions relating to subordination will
not be applicable in connection with a Bankruptcy Loss so long as the applicable
Servicer  has notified the Trustee and the  Master Servicer in writing that such
Servicer is diligently pursuing any remedies  that may exist in connection  with
the  representations and warranties made regarding the related Mortgage Loan and
when (A) the related Mortgage Loan is not in default with regard to the payments
due thereunder or (B)  delinquent payments of principal  and interest under  the
related  Mortgage  Loan  and  any premiums  on  any  applicable  Standard Hazard
Insurance Policy and  any related escrow  payments in respect  of such  Mortgage
Loan  are being  advanced on a  current basis  by such Servicer,  in either case
without giving effect to any Debt Service Reduction.

    Since the  initial principal  balance of  the Class  B Certificates  in  the
aggregate  will be approximately $7,709,744, the  risk of Special Hazard Losses,
Fraud Losses  and Bankruptcy  Losses will  be separately  borne by  the Class  B
Certificates  to  a lesser  extent (I.E.,  only  up to  the Special  Hazard Loss
Amount, Fraud Loss  Amount and  Bankruptcy Loss Amount,  respectively) than  the
risk  of other Realized Losses, which they will bear to the full extent of their
initial principal balance. 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.

                                      S-49
<PAGE>
                      DESCRIPTION OF THE MORTGAGE LOANS(1)

GENERAL

    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 having  original terms to  stated maturity  of
approximately  20 or 30 years, which may include loans secured by shares ("Co-op
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. The Mortgage  Loans
are  expected  to include  644  promissory notes,  to  have an  aggregate unpaid
principal balance as of the Cut-Off Date (the "Cut-Off Date Aggregate  Principal
Balance")  of  approximately  $181,384,946 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.

    As of the Cut-Off Date,  it is expected that none  of the Mortgage Loans  in
the Trust Estate will be secured by Co-op Shares. 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'  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 entities, including the  PHMC
Loan  Sellers. 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,  548  of  the Mortgage  Loans,  representing approximately  84.41%  of the
Cut-Off Date  Aggregate  Principal  Balance  of  the  Mortgage  Loans,  will  be
Sponsored   Relocation  Loans  and  88   of  the  Mortgage  Loans,  representing
approximately 14.17%  of the  Cut-Off Date  Aggregate Principal  Balance of  the
Mortgage   Loans,  will   be  Non-sponsored  Relocation   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.

- ------------
(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 1996-1 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 1996-1  Certificates  vary materially  from  those
     described  herein, revised information regarding the Mortgage Loans will be
     made available to purchasers of the Offered 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-50
<PAGE>
    As  of the Cut-Off  Date, each Mortgage  Loan is expected  to have an unpaid
principal  balance  of  not  less  than  approximately  $33,983  or  more   than
approximately $694,236, and the average unpaid principal balance of the Mortgage
Loans  is expected to be approximately $281,654. The latest stated maturity date
of any of the  Mortgage Loans is  expected to be January  1, 2026; 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.

    It  is expected  that 106 of  the Mortgage  Loans representing approximately
17.07% 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 employer  of the mortgagor  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.  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.  As of  the Cut-Off Date,  it is expected  that the Subsidy  Loans in the
Trust Estate  will  be  offered  by employers  through  graduated  subsidy  loan
programs  with  a  term  of  eight years  or  less.  See  "Prepayment  and Yield
Considerations" herein.

    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 or the REMIC. Funds in the Subsidy Account with respect
to  each Subsidy  Loan will be  withdrawn by  the Servicer and  deposited in the
Custodial 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.

    As  of the  Cut-Off Date,  there were 68  Discount Mortgage  Loans having an
aggregate unpaid  principal balance  of approximately  $20,160,622, a  range  of
unpaid principal balances of approximately $87,342 to approximately $694,236, an
average  unpaid principal balance of approximately $296,480, a range of interest
rates from  4.500% to  7.125% per  annum, a  weighted average  interest rate  of
approximately 7.039% per annum, a range of remaining terms to stated maturity of
235  months to 360 months, a weighted  average remaining term to stated maturity
of approximately 350 months, a range of original Loan-to-Value Ratios of  57.47%
to  95.00%,  a weighted  average original  Loan-to-Value Ratio  of approximately
79.82% and  the  following  geographic  concentration  of  Mortgaged  Properties
securing  Mortgage Loans  in excess of  5.00% of the  aggregate unpaid principal
balance of  the Discount  Mortgage Loans:  approximately 16.28%  in  California;
approximately  9.07% in Texas; approximately  8.77% in New Jersey; approximately
8.15% in Georgia;  approximately 7.85%  in Connecticut;  approximately 7.22%  in
Pennsylvania;  approximately  6.30%  in  New  York  and  approximately  5.46% in
Delaware.

    As of the Cut-Off  Date, there were 576  Mortgage Loans other than  Discount
Mortgage  Loans having  an aggregate  unpaid principal  balance of approximately
$161,224,324, a range of unpaid  principal balances of approximately $33,983  to
approximately  $688,599, an  average unpaid  principal balance  of approximately
$279,903, a range of interest rates from 7.250% to 9.875% per annum, a  weighted
average  interest rate of  approximately 7.728% per annum,  a range of remaining
terms to  stated  maturity of  224  months to  360  months, a  weighted  average
remaining  term  to stated  maturity  of approximately  353  months, a  range of
original Loan-to-Value Ratios of 31.55%  to 95.00%, a weighted average  original
Loan-to-Value  Ratio  of  approximately  81.25%  and  the  following  geographic
concentration of Mortgaged Properties securing Mortgage Loans in excess of 5.00%
of the

                                      S-51
<PAGE>
aggregate unpaid principal  balance of  the Mortgage Loans  other than  Discount
Mortgage  Loans: approximately 21.13% in California; approximately 13.02% in New
Jersey;  approximately  7.09%  in   Illinois;  approximately  6.98%  in   Texas;
approximately 6.31% in Pennsylvania and approximately 5.94% in Connecticut.

    The  Mortgage Loans have been acquired by the Seller from PHMC. The Mortgage
Loans that PHMC sells to the Seller  will have been either orginated by PHMC  or
acquired by PHMC from various entities (each, a "PHMC Loan Seller") which either
originated  the  Mortgage  Loans  or acquired  the  Mortgage  Loans  pursuant to
mortgage  loan  purchase   programs  operated   by  such   PHMC  Loan   Sellers.
Approximately  99.58%  (by  Cut-Off  Date Aggregate  Principal  Balance)  of the
Mortgage Loans  (the "PHMC  Underwritten Loans")  were generally  originated  in
conformity  with  PHMC's underwriting  standards applied  either  by PHMC  or by
eligible originators to whom PHMC  had delegated all underwriting functions.  In
certain  instances, exceptions  to PHMC's  underwriting standards  may have been
granted by PHMC to such  originators. See "PHMC--Mortgage Loan Underwriting"  in
the  Prospectus.  Approximately  0.12%  (by  Cut-Off  Date  Aggregate  Principal
Balance) of the  Mortgage Loans  (the "Pool  Certification Underwritten  Loans")
will  have  been reviewed  by  UGRIC to  ensure  compliance with  such company's
credit,  appraisal  and  underwriting  standards.  Neither  the  Series   1996-1
Certificates  nor the Mortgage Loans are  insured or guaranteed under a mortgage
pool insurance policy issued by UGRIC. The Pool Certification Underwritten Loans
were evaluated by PHMC using enhanced credit scoring ("ECS") as described in the
Prospectus under  "PHMC-- Mortgage  Loan  Underwriting" and,  based on  the  ECS
scores  of such Mortgage Loans, some of such Mortgage Loans were re-underwritten
by PHMC. The remaining  approximate 0.30% (by  Cut-Off Date Aggregate  Principal
Balance)  of the  Mortgage Loans (the  "Bulk Purchase  Underwritten Loans") will
have been  underwritten under  varying standards  which have  been reviewed  and
accepted  by PHMC. Neither the Seller nor  PHMC has underwritten any of the Bulk
Purchase Underwritten Loans. See  "--Mortgage Underwriting Standards" below  and
"PHMC-- Mortgage Loan Underwriting" in the Prospectus.

    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. It is  expected
that  26 Mortgage  Loans, representing approximately  4.04% of  the Cut-Off Date
Aggregate Principal  Balance  of the  Mortgage  Loans  will be  located  in  the
Hurricane  Counties. Neither  the Seller  nor PHMC  has 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. In the Pooling and Servicing Agreement, the Seller will represent  and
warrant that, as of the date of issuance of the Certificates, each Mortgage Loan
is  undamaged by  flood, water, fire,  earthquake or  earth movement, windstorm,
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 adversely affect the value  of such Mortgaged Property as security  for
such  Mortgage Loan  or the use  for which  such premises were  intended. In the
event of a breach of such  representation with respect to a Mortgaged  Property,
including by virtue of the Hurricane, which materially and adversely affects the
interests of Certificateholders in the related Mortgage Loan, the Seller will be
obligated to repurchase or substitute for such Mortgage Loan, as described under
"The  Trust  Estates-- Mortgage  Loans--Representations  and Warranties"  in the
Prospectus. Repurchase of any such Mortgage Loan will affect in varying  degrees
the  yields and weighted average lives of the Subclasses of Offered Certificates
and may adversely affect  the yield of any  Offered Certificates purchased at  a
premium.

                                      S-52
<PAGE>
MORTGAGE LOAN DATA

    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 RATE                  LOANS          BALANCE         BALANCE
- -----------------------------------  -----------   ---------------  --------------
<S>                                  <C>           <C>              <C>
4.500%.............................        1       $     87,342.98        0.05   %
6.500%.............................        1            258,086.76        0.14
6.750%.............................        3            679,113.40        0.37
6.875%.............................        4          1,597,802.82        0.88
7.000%.............................       16          5,454,800.53        3.01
7.125%.............................       43         12,083,475.22        6.66
7.250%.............................       48         13,463,842.92        7.42
7.375%.............................       81         23,710,517.57       13.07
7.500%.............................       85         25,525,201.43       14.08
7.625%.............................       69         20,168,915.84       11.12
7.750%.............................       86         23,146,118.55       12.76
7.755%.............................        1            265,205.63        0.15
7.875%.............................       67         18,185,301.25       10.03
8.000%.............................       48         12,974,843.34        7.15
8.125%.............................       26          6,729,080.47        3.71
8.250%.............................       20          5,319,466.80        2.93
8.375%.............................       16          4,249,068.94        2.34
8.500%.............................        8          1,895,146.00        1.04
8.625%.............................       10          3,056,407.48        1.69
8.750%.............................        3            523,194.17        0.29
8.875%.............................        4            792,937.32        0.44
9.000%.............................        1            250,765.46        0.14
9.125%.............................        1            220,850.44        0.12
9.500%.............................        1            215,644.69        0.12
9.875%.............................        1            531,815.54        0.29
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      100.00   %
                                         ---       ---------------     -------
                                         ---       ---------------     -------
</TABLE>

    As  of the Cut-Off Date, the weighted  average Mortgage Interest Rate of the
Mortgage Loans  is  expected to  be  approximately  7.652% 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  sum of  (a)  the  applicable
Servicing  Fee  Rate, (b)  the Master  Servicing Fee  Rate as  set forth  in the
Pooling and Servicing Agreement  and (c) the Fixed  Retained Yield, if any,  for
such  Mortgage Loan. As of  the Cut-Off Date, the  weighted average Net Mortgage
Interest Rate of the Mortgage Loans  is expected to be approximately 6.980%  per
annum.

                                      S-53
<PAGE>
                       REMAINING TERMS 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>
224................................        1       $    315,478.26        0.17   %
225................................        1            243,557.85        0.13
226................................        1            223,270.64        0.12
228................................        1            220,850.44        0.12
229................................        1            299,539.08        0.17
233................................        1            252,601.63        0.14
234................................        4          1,022,342.08        0.56
235................................        2            483,393.99        0.27
236................................        1            262,045.51        0.14
237................................        1            285,411.32        0.16
238................................        2            582,861.58        0.32
239................................        1            348,160.36        0.19
256................................        1             33,983.79        0.02
272................................        1             49,930.04        0.03
305................................        1            265,205.63        0.15
306................................        1            215,644.69        0.12
311................................        1            154,345.23        0.09
313................................        1            234,044.48        0.13
318................................        1             62,215.88        0.03
321................................        1            220,888.94        0.12
323................................        2            293,191.43        0.16
324................................        1            208,084.58        0.11
325................................        1            271,348.14        0.15
327................................        3            691,340.31        0.38
328................................        2            426,558.04        0.24
329................................        2            553,140.99        0.30
330................................        2            464,142.41        0.26
331................................        2            459,669.59        0.25
332................................        6          1,645,224.47        0.91
333................................        2            500,692.90        0.28
334................................        5          1,211,591.34        0.67
335................................        4            981,075.74        0.54
336................................        1            232,616.33        0.13
337................................        2            421,850.90        0.23
338................................        3            730,276.36        0.40
339................................        2            465,538.78        0.26
341................................        1             96,465.58        0.05
343................................        1            363,209.47        0.20
344................................        2            470,812.62        0.26
345................................        2            391,776.03        0.22
347................................        1            220,661.84        0.12
348................................        2            447,475.31        0.25
349................................        2            606,832.25        0.33
351................................        1            268,548.54        0.15
352................................        1            225,303.36        0.12
353................................        2            551,887.05        0.30
354................................        6          1,971,584.47        1.09
355................................        6          1,477,205.23        0.81
356................................       15          4,503,164.41        2.48
357................................      211         62,305,071.51       34.35
358................................      241         68,268,552.29       37.65
359................................       82         23,046,281.86       12.71
360................................        3            838,000.00        0.46
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      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 353 months.

                                      S-54
<PAGE>
                              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>
1987...............................        1       $     33,983.79        0.02   %
1988...............................        1             49,930.04        0.03
1991...............................        3            635,195.55        0.35
1992...............................        6          1,018,425.31        0.56
1993...............................       30          7,437,400.26        4.10
1994...............................       20          4,611,224.08        2.54
1995...............................      583        167,598,786.52       92.40
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      100.00   %
                                         ---       ---------------     -------
                                         ---       ---------------     -------
</TABLE>

    It is  expected that  the earliest  month  and year  of origination  of  any
Mortgage  Loan was April 1987  and the latest month  and year of origination was
December 1995.

                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                    PERCENTAGE OF
                                                      AGGREGATE      CUT-OFF DATE
                                      NUMBER OF        UNPAID         AGGREGATE
                                      MORTGAGE        PRINCIPAL       PRINCIPAL
ORIGINAL LOAN-TO-VALUE RATIO            LOANS          BALANCE         BALANCE
- -----------------------------------  -----------   ---------------  --------------
<S>                                  <C>           <C>              <C>
50% or less........................        6       $  1,076,078.26        0.59   %
50.01- 55.00%......................       10          2,695,475.49        1.49
55.01- 60.00%......................        8          2,320,328.30        1.28
60.01- 65.00%......................       18          4,957,095.20        2.73
65.01- 70.00%......................       32          9,483,185.71        5.23
70.01- 75.00%......................       53         16,327,849.61        9.00
75.01- 80.00%......................      264         77,994,229.57       42.99
80.01- 85.00%......................       18          5,182,927.60        2.86
85.01- 90.00%......................      143         39,424,117.71       21.74
90.01- 95.00%......................       92         21,923,658.10       12.09
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      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  31.55%  and 95.00%,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage Loans is expected to  be approximately 81.09%. 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 231  of  the Mortgage  Loans  having Loan-to-Value  Ratios  at
origination in excess of 80%, representing approximately 32.75% (by Cut-Off Date
Aggregate  Principal  Balance) of  the Mortgage  Loans, were  originated without
primary mortgage insurance.

                                      S-55
<PAGE>
                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                    PERCENTAGE OF
                                                      AGGREGATE      CUT-OFF DATE
                                      NUMBER OF        UNPAID         AGGREGATE
                                      MORTGAGE        PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVEL                     LOANS          BALANCE         BALANCE
- -----------------------------------  -----------   ---------------  --------------
<S>                                  <C>           <C>              <C>
Full Documentation.................      215       $ 61,850,788.51       34.10   %
Asset and Mortgage Verification....        1            398,557.33        0.22
Income and Mortgage Verification...        2            463,435.33        0.26
Asset Verification.................        1             33,983.79        0.02
Income Verification................        0                  0.00        0.00
Mortgage Verification..............      331         92,059,910.49       50.75
Preferred Processing...............       94         26,578,270.10       14.65
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      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."

                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                    PERCENTAGE OF
                                                      AGGREGATE      CUT-OFF DATE
                                      NUMBER OF        UNPAID         AGGREGATE
ORIGINAL MORTGAGE LOAN PRINCIPAL      MORTGAGE        PRINCIPAL       PRINCIPAL
 BALANCE                                LOANS          BALANCE         BALANCE
- -----------------------------------  -----------   ---------------  --------------
<S>                                  <C>           <C>              <C>
Less than or equal to $200,000.....        9       $    818,564.23        0.45   %
$200,001-$250,000..................      267         60,919,687.91       33.59
$250,001-$300,000..................      205         56,218,117.57       30.99
$300,001-$350,000..................       74         24,028,167.13       13.25
$350,001-$400,000..................       37         14,011,997.41        7.73
$400,001-$450,000..................       22          9,431,983.28        5.20
$450,001-$500,000..................       13          6,253,463.67        3.45
$500,001-$550,000..................       10          5,193,896.15        2.86
$550,001-$600,000..................        2          1,186,681.28        0.65
$600,001-$650,000..................        2          1,258,518.42        0.69
$650,001-$700,000..................        3          2,063,868.50        1.14
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      100.00   %
                                         ---       ---------------     -------
                                         ---       ---------------     -------
</TABLE>

    As of the Cut-Off Date, the average unpaid principal balance of the Mortgage
Loans  is expected  to be  approximately $281,654. 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 76.94%
and 80.00%,  respectively.  See  "The  Trust  Estates--Mortgage  Loans"  in  the
Prospectus.

                                      S-56
<PAGE>
                              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.............      622       $175,732,864.79       96.88   %
Two- to four-family units..........        0                  0.00        0.00
Condominiums
  High-rise (four stories or
   more)...........................        2            627,016.12        0.35
  Low-rise (less than four
   stories)........................        7          1,427,117.98        0.79
Planned unit developments..........        8          2,377,855.80        1.31
Townhouses.........................        5          1,220,090.86        0.67
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      100.00   %
                                         ---       ---------------     -------
                                         ---       ---------------     -------
</TABLE>

                                      S-57
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                    PERCENTAGE OF
                                                      AGGREGATE      CUT-OFF DATE
                                      NUMBER OF        UNPAID         AGGREGATE
                                      MORTGAGE        PRINCIPAL       PRINCIPAL
GEOGRAPHIC AREA                         LOANS          BALANCE         BALANCE
- -----------------------------------  -----------   ---------------  --------------
<S>                                  <C>           <C>              <C>
Arizona............................        9       $  2,656,489.80        1.46   %
California.........................      124         37,349,921.95       20.57
Colorado...........................       20          5,434,838.30        3.00
Connecticut........................       38         11,151,111.54        6.15
Delaware...........................        8          2,057,659.25        1.13
Florida............................       13          3,611,204.73        1.99
Georgia............................       29          8,061,330.57        4.44
Hawaii.............................        1            336,037.97        0.19
Illinois...........................       41         12,204,027.45        6.73
Indiana............................        8          2,180,538.49        1.20
Iowa...............................        2            466,082.64        0.26
Kansas.............................        4          1,025,582.97        0.57
Kentucky...........................        5          1,169,935.44        0.65
Louisiana..........................        3            812,128.83        0.45
Maine..............................        1            215,662.09        0.12
Maryland...........................        6          1,364,542.44        0.75
Massachusetts......................       19          4,818,645.42        2.66
Michigan...........................        8          1,957,700.26        1.08
Minnesota..........................       12          3,005,763.51        1.66
Missouri...........................        5          1,339,480.35        0.74
Montana............................        1             87,342.98        0.05
Nebraska...........................        1            252,601.63        0.14
New Hampshire......................        2            454,050.16        0.25
New Jersey.........................       78         22,763,370.51       12.55
New Mexico.........................        1            219,121.09        0.12
New York...........................       24          7,070,397.05        3.90
North Carolina.....................       27          6,632,886.78        3.66
Ohio...............................       21          5,347,625.70        2.95
Oklahoma...........................        2            490,465.68        0.27
Oregon.............................        3            753,749.23        0.42
Pennsylvania.......................       38         11,631,198.88        6.41
Rhode Island.......................        1            299,539.08        0.17
South Carolina.....................        3            772,595.11        0.43
Tennessee..........................        6          1,404,954.65        0.77
Texas..............................       46         13,085,734.01        7.21
Utah...............................        1            262,319.35        0.14
Virginia...........................       24          6,431,261.03        3.55
Washington.........................        5          1,235,295.48        0.68
West Virginia......................        1            279,388.14        0.15
Wisconsin..........................        3            692,365.01        0.38
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      100.00   %
                                         ---       ---------------     -------
                                         ---       ---------------     -------
</TABLE>

    No  more than  approximately 1.16% of  the Cut-Off  Date Aggregate Principal
Balance of the Mortgage Loans is expected to be secured by Mortgaged  Properties
located in any one five-digit zip code.

                                      S-58
<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..................      605       $170,014,511.26       93.73   %
Other Originators..................       39         11,370,434.29        6.27
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      100.00   %
                                         ---       ---------------     -------
                                         ---       ---------------     -------
</TABLE>

    It is expected that, as of the Mortgage Loan Cut-off Date, one of the "Other
Originators"  will have accounted  for approximately 6.27%  of the Mortgage Loan
Cut-off Date Aggregate Principal Balance. No other single "Other Originator"  is
expected to have accounted for more than 5.00% of the Mortgage Loan Cut-off Date
Aggregate Principal Balance.

                           PURPOSES OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                    PERCENTAGE OF
                                                      AGGREGATE      CUT-OFF DATE
                                      NUMBER OF        UNPAID         AGGREGATE
                                      MORTGAGE        PRINCIPAL       PRINCIPAL
LOAN PURPOSE                            LOANS          BALANCE         BALANCE
- -----------------------------------  -----------   ---------------  --------------
<S>                                  <C>           <C>              <C>
Purchase...........................      644       $181,384,945.55      100.00   %
                                         ---       ---------------     -------
        Total......................      644       $181,384,945.55      100.00   %
                                         ---       ---------------     -------
                                         ---       ---------------     -------
</TABLE>

    In  general, in the case  of a Mortgage Loan  made for "rate/term" refinance
purposes, substantially  all  of  the proceeds  are  used  to pay  in  full  the
principal balance of a previous mortgage loan of the mortgagor with respect to a
Mortgaged Property and to pay origination and closing costs associated with such
refinancing.  However, in the case of a Mortgage Loan made for "equity take out"
refinance purposes, all or a portion  of the proceeds are generally retained  by
the  mortgagor for uses unrelated to the  Mortgaged Property. The amount of such
proceeds  retained  by  the  mortgagor  may  be  substantial.  See  "The   Trust
Estates--Mortgage   Loans"  and   "PHMC--Mortgage  Loan   Underwriting"  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)...       29          9,402,417.69        5.18
  (less than five years)...........       76         21,340,561.89       11.77
Combination (five years or
 longer)...........................        1            208,985.52        0.12
  (less than five years)...........        0                  0.00        0.00
                                         ---       ---------------       -----
        Total......................      106       $ 30,951,965.10       17.07   %
                                         ---       ---------------       -----
                                         ---       ---------------       -----
</TABLE>

                                      S-59
<PAGE>
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  1996-1
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 equal to that of the Mortgage Loan for which it is  being
substituted.  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  Master Servicer 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  Mortgage Interest  Rate through  the last  day of  the month  in which such
repurchase occurs. See "The  Trust Estates--Mortgage Loans--Optional  Purchases"
in  the Prospectus. A Servicer may, in its sole discretion, allow the assumption
of a defaulted  Mortgage Loan serviced  by such Servicer  by a 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.

MORTGAGE UNDERWRITING STANDARDS

    Approximately 99.58% (by  Cut-Off Date Aggregate  Principal Balance) of  the
Mortgage  Loans  (the "PHMC  Underwritten Loans")  were generally  originated in
conformity with PHMC's underwriting standards.  In the case of certain  Mortgage
Loans  underwritten  pursuant to  a Delegated  Underwriting  (as defined  in the
Prospectus under "PHMC--Mortgage Loan Underwriting") arrangement, exceptions  to
PHMC's   underwriting   standards  may   have   been  approved   by   PHMC.  See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

    Approximately 0.12% (by  Cut-Off Date  Aggregate Principal  Balance) of  the
Mortgage  Loans will have been reviewed by  UGRIC to ensure compliance with such
company's respective credit, appraisal  and underwriting standards generally  to
assess  the eligibility of such Mortgage Loans  for inclusion in a mortgage pool
to be insured  by such company.  See "PHMC--Mortgage Loan  Underwriting" in  the
Prospectus.

    Neither the Series 1996-1 Certificates nor the Mortgage Loans are insured or
guaranteed under a mortgage pool insurance policy issued by UGRIC.

    The  Pool  Certification Underwritten  Loans  were evaluated  by  PHMC using
enhanced  credit  scoring   ("ECS")  as  described   in  the  Prospectus   under
"PHMC--Mortgage Loan Underwriting" and, based on the ECS scores of such Mortgage
Loans, some of such Mortgage Loans were re-underwritten by PHMC.

    The  remaining  approximate  0.30%  (by  Cut-Off  Date  Aggregate  Principal
Balance) of the  Mortgage Loans  (the "Bulk Purchase  Underwritten Loans")  will
have been underwritten under varying standards. A certain percentage of the Bulk
Purchase  Underwritten  Loans might  not have  qualified initially  under PHMC's
underwriting  standards,   in   most   cases  because   the   loan-to-value   or
debt-to-income  ratio exceeded PHMC's thresholds. However, PHMC has in each case
reviewed the underwriting standards applied  and determined that such  variances
were   justifiable  or  did  not  depart  materially  from  PHMC's  underwriting
standards.

                  PHMC 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

                                      S-60
<PAGE>
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.

    The  following tables reflect  rapid growth during  recent periods in PHMC's
mortgage loan servicing portfolio as a result of the substantially higher volume
of new loan originations and acquisitions of recently originated mortgage loans.
Delinquencies, foreclosures and loan losses generally are expected to occur more
frequently after the first full year of the life of mortgage loans. Accordingly,
because a large number of mortgage  loans serviced by PHMC have been  originated
recently,  the current level of delinquencies,  foreclosures and loan losses may
not be representative of the levels which  may be experienced over the lives  of
such  mortgage  loans.  If  the  volume  of  PHMC's  new  loan  originations and
acquisitions does not continue to grow at the rate experienced in recent  years,
the  levels of  delinquencies, foreclosures  and loan  losses as  percentages of
PHMC's total  servicing  portfolio  could rise  significantly  above  the  rates
indicated in the following tables.

                                      S-61
<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
                                          --------   -----------  --------   -----------  --------   -----------
                                                              (DOLLAR AMOUNTS IN THOUSANDS)

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

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

<CAPTION>

                                                                                  NINE MONTHS ENDED
                                             YEAR ENDED          YEAR ENDED         SEPTEMBER 30,
                                          DECEMBER 31, 1993   DECEMBER 31, 1994         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.

                                      S-62
<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
                                          --------   ----------  --------   ----------  --------   -----------
                                                             (DOLLAR AMOUNTS IN THOUSANDS)

<S>                                       <C>        <C>         <C>        <C>         <C>        <C>
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 OF
                                                AS OF               AS OF           SEPTEMBER 30,
                                          DECEMBER 31, 1993   DECEMBER 31, 1994         1995
                                          -----------------   -----------------   -----------------
                                                        (DOLLAR AMOUNTS IN THOUSANDS)

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

<CAPTION>

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

                                      S-63
<PAGE>
    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.
Furthermore,  the level  of foreclosures reported  is affected by  the length of
time legally required to complete the foreclosure process and take title to  the
related property, which varies from jurisdiction to jurisdiction. The changes in
the  delinquency,  foreclosure  and  loan loss  experience  of  PHMC's servicing
portfolio  during  the  periods  set  forth  in  the  preceding  table  may   be
attributable  to factors such as those described above, although there can be no
assurance as to whether 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 serviced  by PHMC  may be  particularly affected  to the
extent that the  related Mortgaged  Properties are concentrated  in areas  which
experience  adverse  economic conditions  or declining  real estate  values. See
"Description of the Mortgage Loans" in the Prospectus Supplement.

                      PREPAYMENT AND YIELD CONSIDERATIONS

    The rate  of distributions  in reduction  of the  principal balance  of  any
Subclass  or  Class  of  the  Offered  Certificates,  the  aggregate  amount  of
distributions on any Subclass or Class of the Offered Certificates and the yield
to maturity of any Subclass or Class of the Offered 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 and the amount and timing of
mortgagor defaults resulting in Realized Losses. 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 and optional purchases by the Master Servicer of all of the  Mortgage
Loans  in connection with the termination  of the Trust Estate. See "Description
of the Mortgage Loans--Mandatory Repurchase  or Substitution of Mortgage  Loans"
and  "Pooling  and Servicing  Agreement--Optional  Termination" herein  and "The
Trust Estates--Mortgage Loans--Assignment of Mortgage Loans to the Trustee"  and
"--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  extent  of  the  Classes A/M/B
Fraction,  to  the  holders  of  the  Class  A  Certificates  then  entitled  to
distributions  in respect  of principal during  the nine years  beginning on the
first Distribution Date, and, to the extent that such principal prepayments  are
made  in respect of  a Discount Mortgage  Loan, to the  Class AP Certificates in
proportion to  the  interest of  the  Class  AP Certificates  in  such  Discount
Mortgage  Loan represented by the Class AP Fraction. 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 or Class of the Offered  Certificates
or the aggregate amount of distributions on any Subclass or Class of the Offered
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 below  the Mortgage Interest
Rates on the Mortgage Loans, the rate of prepayment would generally be  expected
to increase. Conversely, if interest

                                      S-64
<PAGE>
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  rate of prepayment on the Mortgage Loans may also be influenced by programs
offered by  mortgage loan  originators  (including PHMC),  servicers  (including
PHMC)   and  mortgage  loan  brokers   to  encourage  refinancing  through  such
originators, servicers and brokers,  including, but not  limited to, general  or
targeted solicitations (which may be based on characteristics including, but not
limited  to,  the  mortgage  loan  interest  rate  or  payment  history  and the
geographic location  of the  Mortgaged Property),  reduced origination  fees  or
closing costs, pre-approved applications, waiver of pre-closing interest accrued
with  respect to a refinanced  loan prior to the pay-off  of such loan, or other
financial incentives. See "Prepayment and Yield Considerations--Weighted Average
Life of Certificates" in the Prospectus. In addition, PHMC or third parties  may
enter  into agreements  with borrowers  providing for  the bi-weekly  payment of
principal and  interest  on  the related  mortgage  loan,  thereby  accelerating
payment of the mortgage loan resulting in partial prepayments.

    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  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,  including the use of second  or
"home  equity" mortgage  loans by  mortgagors or  the use  of the  properties as
second or vacation homes, 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. 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 Offered 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 1996-1 Certificates.  See "Prepayment  and Yield  Considerations" in  the
Prospectus.

    THE  YIELD  TO MATURITY  OF THE  OFFERED CERTIFICATES  WILL BE  SENSITIVE IN
VARYING DEGREES  TO  THE  RATE  AND  TIMING  OF  PRINCIPAL  PAYMENTS  (INCLUDING
PREPAYMENTS,  WHICH MAY  BE MADE  AT ANY TIME  WITHOUT PENALTY)  ON THE MORTGAGE
LOANS. INVESTORS  IN THE  OFFERED CERTIFICATES  SHOULD CONSIDER  THE  ASSOCIATED
RISKS, INCLUDING, IN THE

                                      S-65
<PAGE>
CASE  OF OFFERED CERTIFICATES PURCHASED AT A DISCOUNT, PARTICULARLY THE CLASS AP
CERTIFICATES, 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.  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 FOR
INVESTORS PURCHASING  OFFERED CERTIFICATES  AT A  PREMIUM. INVESTORS  PURCHASING
OFFERED  CERTIFICATES AT A  PREMIUM SHOULD ALSO  CONSIDER THE RISK  THAT A RAPID
RATE OF PAYMENTS IN RESPECT OF PRINCIPAL (INCLUDING PREPAYMENTS) ON THE MORTGAGE
LOANS COULD  RESULT IN  THE FAILURE  OF SUCH  INVESTORS TO  FULLY RECOVER  THEIR
INITIAL  INVESTMENTS. THE YIELD ON THE  CLASS AP CERTIFICATES WILL BE INFLUENCED
BY PRINCIPAL PAYMENTS SOLELY WITH RESPECT TO DISCOUNT MORTGAGE LOANS.

    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  an Offered 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 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 Offered Certificates
would  not be fully offset  by a subsequent like  reduction (or increase) in the
rate of principal payments.

    The yield to  maturity on the  Class M Certificates  will be more  sensitive
than  the yield to maturity on the Senior Certificates to losses due to defaults
on the Mortgage Loans (and the timing thereof), to the extent not covered by the
Class B Certificates, because the entire amount of such losses will be allocable
to the  Class  M  Certificates  prior to  the  Senior  Certificates,  except  as
otherwise  provided  herein. To  the extent  not  covered by  Periodic Advances,
delinquencies on Mortgage Loans may also have a relatively greater effect on the
yield to investors in the Class M Certificates. Amounts otherwise  distributable
to  holders of the  Class M Certificates  will be made  available to protect the
holders of the Senior Certificates against interruptions in distributions due to
certain mortgagor delinquencies. Such delinquencies,  to the extent not  covered
by  the Class B Certificates, even if  subsequently cured, may affect the timing
of the receipt of distributions by the holders of Class M Certificates,  because
the  entire  amount  of  those  delinquencies would  be  borne  by  the  Class M
Certificates prior to the Senior Certificates.

    The yield to maturity on the Subclasses of Class B Certificates with  higher
numerical  designations  will generally  be more  sensitive  to losses  than the
Subclasses with lower numerical designations, and  the yield to maturity on  the
Class B Certificates in the aggregate will generally be more sensitive to losses
than  the other  Classes of the  Series 1996-1 Certificates,  because the entire
amount of such losses (except for  the portion of Excess Special Hazard  Losses,
Excess  Fraud  Losses  and  Excess Bankruptcy  Losses  allocated  to  the Senior
Certificates, Class M Certificates and  Subclasses of Class B Certificates  with
lower  numerical designations)  will be allocable  to the Subclasses  of Class B
Certificates in  reverse numerical  order,  except as  provided herein.  To  the
extent  not covered by  Periodic Advances, delinquencies  on Mortgage Loans will
also have  a relatively  greater effect  (i) on  the yield  to maturity  on  the
Subclasses  of Class B Certificates with  higher numerical designations and (ii)
on the yield to maturity  on the Class B Certificates  in the aggregate than  on
the   Senior   Certificates  and   Class   M  Certificates.   Amounts  otherwise
distributable to holders of the Class  B Certificates will be made available  to
protect  the holders of the Senior Certificates and Class M Certificates against
interruptions in  distributions due  to  certain mortgagor  delinquencies.  Such
delinquencies,  even if subsequently cured, may affect the timing of the receipt
of distributions by the holders of the Class B Certificates.

    The yield to maturity on the  Offered Certificates and more particularly  on
the  Class M Certificates  and the Offered Class  B Certificates, especially the
Class B-2 Certificates, may be affected  by the geographic concentration of  the
Mortgaged  Properties securing the Mortgage Loans,  and the yield to maturity on
the Class  AP  Certificates  may  be particularly  affected  by  the  geographic
concentration  of the Mortgaged Properties securing the Discount Mortgage Loans.
In recent periods,  California and several  other regions in  the United  States
have experienced significant declines in housing prices. In addition, California
and   several  other  regions  have  experienced  natural  disasters,  including
earthquakes, floods and hurricanes, which may adversely affect property  values.
Any deterioration in housing prices in California, as well as New Jersey, Texas,
Illinois,  Pennsylvania  and  Connecticut  and the  other  states  in  which the
Mortgaged Properties are located, and  any deterioration of economic  conditions
in such states which adversely affects the ability of borrowers to make payments
on the Mortgage Loans, may increase the

                                      S-66
<PAGE>
likelihood of losses on the Mortgage Loans. Such losses, if they occur, may have
an  adverse effect on the yield to maturity of the Offered Certificates and more
particularly on the Class M Certificates  and the Offered Class B  Certificates,
especially the Class B-2 Certificates.

    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  or Class  of
Offered  Certificates. An investor is urged  to make an investment decision with
respect  to  any  Subclass  or  Class  of  Offered  Certificates  based  on  the
anticipated  yield to maturity of such Subclass or Class of Offered Certificates
resulting from its purchase  price and such investor's  own determination as  to
anticipated  Mortgage Loan  prepayment rates under  a variety  of scenarios. The
extent to which any Subclass or Class of Offered Certificates are purchased at a
discount or  a  premium and  the  degree to  which  such Subclass  or  Class  is
sensitive  to the timing of  prepayments will determine the  extent to which the
yield to maturity of such Subclass or Class may vary from the anticipated yield.
An investor should carefully  consider the associated  risks, including, in  the
case  of any Subclass or Class of  Offered Certificates purchased at a discount,
particularly the Class AP Certificates, the risk that a slower than  anticipated
rate of principal payments on the Mortgage Loans, or in the case of the Class AP
Certificates, on the Discount Mortgage Loans, could result in an actual yield to
such  investor that is lower than the anticipated  yield and, in the case of any
Subclass or Class of Offered 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 Offered 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  Offered Certificate may be lower  than
the  applicable Pass-Through Rate or, in the  case of the Class AP Certificates,
the anticipated yield thereon.  Conversely, slower rates  of prepayments on  the
Mortgage Loans, and therefore of amounts distributable in reduction of principal
balance  of  the  Offered  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  may
exceed,  and may substantially 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 Certificate 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 CERTIFICATE MAY BE SIGNIFICANTLY  LOWER THAN WOULD BE THE CASE IF
THE CLASS A-R CERTIFICATE WERE TAXED AS A DEBT INSTRUMENT, OR MAY BE NEGATIVE.

    As referred to herein, the weighted average  life of a Subclass or Class  of
the  Offered Certificates refers to the average  amount of time that will elapse
from the  date of  issuance  of such  Subclass or  Class  until each  dollar  in
reduction  of the principal balance of such  Subclass or Class is distributed to
the investor. The weighted average life of each Subclass or Class of the Offered
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, prepayments or other recoveries of principal.

    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 table below, "0% SPA" assumes prepayment rates  equal
to  0%  of  SPA,  I.E.,  no  prepayments.  Correspondingly,  "200%  SPA" assumes
prepayment rates equal to 200% of SPA, and so forth. SPA 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.

                                      S-67
<PAGE>
    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 remaining term to maturity, (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  in
February  1996,  (iii) the  Seller  does not  repurchase  any Mortgage  Loan, as
described under  "Description of  the  Mortgage Loans--Mandatory  Repurchase  or
Substitution  of  Mortgage  Loans"  herein, and  the  Master  Servicer  does not
exercise its  option  to  purchase  the  Mortgage  Loans  and  thereby  cause  a
termination  of  the Trust  Estate, (iv)  principal prepayments  in full  on the
Mortgage Loans will  be received on  the last  day of each  month commencing  in
January  1996 at  the respective  constant percentages of  SPA set  forth in the
tables and there  are no  partial principal prepayments  or Prepayment  Interest
Shortfalls,  (v) the  Series 1996-1 Certificates  will be issued  on January 25,
1996 and (vi) distributions to Certificateholders  will be made on the 25th  day
of  each month,  commencing in  February 1996.  IT IS  HIGHLY UNLIKELY  THAT THE
MORTGAGE LOANS WILL PREPAY AT ANY CONSTANT RATE, THAT ALL OF THE MORTGAGE  LOANS
WILL  PREPAY AT THE SAME RATE OR THAT THE MORTGAGE LOANS WILL NOT EXPERIENCE ANY
LOSSES. 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 assumed to be included, as described above. Any difference may have an
effect upon the actual percentages of initial Class A Subclass Principal Balance
of  the Subclasses  of Class A  Certificates, initial principal  balances of the
Class AP and Class M Certificates and initial Class B Subclass Principal Balance
of the  Subclasses of  Class  B Certificates  outstanding, the  actual  weighted
average  lives of the Subclasses of Class A Certificates, the Class AP and Class
M Certificates and the Subclasses of Class B Certificates and the date on  which
the  Class A Subclass Principal Balance of any Subclass of Class A Certificates,
the principal balances of the Class AP and Class M Certificates and the Class  B
Subclass  Principal Balance of any Subclass  of Offered Class B Certificates are
reduced to zero.

    Based upon  the foregoing  assumptions, the  following tables  indicate  the
weighted  average life of  each Subclass and Class  of Offered Certificates, and
set forth the percentages of the  initial Class A Subclass Principal Balance  of
each  such Subclass, the initial principal balances  of the Class AP and Class M
Certificates and the initial Class B Subclass Principal Balance of each Subclass
of Offered Class  B Certificates  that would be  outstanding after  each of  the
dates shown at constant percentages of SPA presented.

                                      S-68
<PAGE>
   PERCENTAGE OF INITIAL SUBCLASS OR CLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                    CLASS A-1 AND CLASS A-2
                      CERTIFICATES AT THE
                     FOLLOWING PERCENTAGES
                            OF SPA
DISTRIBUTION  -----------------------------------
    DATE       0%    100%  200%  325%  450%  600%
<S>           <C>    <C>   <C>   <C>   <C>   <C>
- ------------  -----------------------------------
Initial.....    100  100   100   100   100   100
January
  1997......     99   95    91    87    82    77
January
  1998......     97   86    76    63    51    37
January
  1999......     95   75    57    36    17     0
January
  2000......     93   65    40    14     0     0
January
  2001......     91   55    25     0     0     0
January
  2002......     89   46    13     0     0     0
January
  2003......     87   38     3     0     0     0
January
  2004......     84   31     0     0     0     0
January
  2005......     82   24     0     0     0     0
January
  2006......     79   18     0     0     0     0
January
  2007......     76   12     0     0     0     0
January
  2008......     72    6     0     0     0     0
January
  2009......     69    1     0     0     0     0
January
  2010......     65    0     0     0     0     0
January
  2011......     60    0     0     0     0     0
January
  2012......     56    0     0     0     0     0
January
  2013......     51    0     0     0     0     0
January
  2014......     45    0     0     0     0     0
January
  2015......     40    0     0     0     0     0
January
  2016......     34    0     0     0     0     0
January
  2017......     27    0     0     0     0     0
January
  2018......     20    0     0     0     0     0
January
  2019......     13    0     0     0     0     0
January
  2020......      5    0     0     0     0     0
January
  2021......      0    0     0     0     0     0
January
  2022......      0    0     0     0     0     0
January
  2023......      0    0     0     0     0     0
January
  2024......      0    0     0     0     0     0
January
  2025......      0    0     0     0     0     0
January
  2026......      0    0     0     0     0     0
Weighted
  Average
  Life
  (years)
  (1).......  15.84  6.06  3.59  2.52  2.02  1.68

<CAPTION>
                           CLASS A-3
                      CERTIFICATES AT THE
                     FOLLOWING PERCENTAGES
                             OF SPA
DISTRIBUTION  ------------------------------------
    DATE       0%    100%   200%  325%  450%  600%
<S>           <C>    <C>    <C>    <C>   <C>   <C>
- ------------  ------------------------------------
Initial.....
                100    100  100   100   100   100

January
  1997......
                100    100  100   100   100   100

January
  1998......
                100    100  100   100   100   100

January
  1999......
                100    100  100   100   100    90

January
  2000......
                100    100  100   100    72     2

January
  2001......
                100    100  100    86    11     0

January
  2002......
                100    100  100    43     0     0

January
  2003......
                100    100  100    10     0     0

January
  2004......
                100    100   82     0     0     0

January
  2005......
                100    100   58     0     0     0

January
  2006......
                100    100   39     0     0     0

January
  2007......
                100    100   22     0     0     0

January
  2008......
                100    100    7     0     0     0

January
  2009......
                100    100    0     0     0     0

January
  2010......
                100     87    0     0     0     0

January
  2011......
                100     72    0     0     0     0

January
  2012......
                100     57    0     0     0     0

January
  2013......
                100     43    0     0     0     0

January
  2014......
                100     29    0     0     0     0

January
  2015......
                100     17    0     0     0     0

January
  2016......
                100      5    0     0     0     0

January
  2017......
                100      0    0     0     0     0

January
  2018......
                100      0    0     0     0     0

January
  2019......
                100      0    0     0     0     0

January
  2020......
                100      0    0     0     0     0

January
  2021......
                 88      0    0     0     0     0

January
  2022......
                 57      0    0     0     0     0

January
  2023......
                 23      0    0     0     0     0

January
  2024......
                  0      0    0     0     0     0

January
  2025......
                  0      0    0     0     0     0

January
  2026......
                  0      0    0     0     0     0

Weighted
  Average

  Life
  (years)
  (1).......  26.23  16.63  9.63  5.93  4.40  3.46

<CAPTION>
                            CLASS A-4
                       CERTIFICATES AT THE
                      FOLLOWING PERCENTAGES
                             OF SPA
DISTRIBUTION  -------------------------------------
    DATE       0%    100%   200%   325%  450%  600%
- ------------  -------------------------------------
Initial.....

                100    100    100  100   100   100
January
  1997......

                100    100    100  100   100   100
January
  1998......

                100    100    100  100   100   100
January
  1999......

                100    100    100  100   100   100
January
  2000......

                100    100    100  100   100   100
January
  2001......

                100    100    100  100   100    17
January
  2002......

                100    100    100  100    58     0
January
  2003......

                100    100    100  100    20     0
January
  2004......

                100    100    100   80     0     0
January
  2005......

                100    100    100   55     0     0
January
  2006......

                100    100    100   38     0     0
January
  2007......

                100    100    100   24     0     0
January
  2008......

                100    100    100   13     0     0
January
  2009......

                100    100     92    5     0     0
January
  2010......

                100    100     74    0     0     0
January
  2011......

                100    100     59    0     0     0
January
  2012......

                100    100     46    0     0     0
January
  2013......

                100    100     34    0     0     0
January
  2014......

                100    100     24    0     0     0
January
  2015......

                100    100     16    0     0     0
January
  2016......

                100    100      8    0     0     0
January
  2017......

                100     91      2    0     0     0
January
  2018......

                100     74      0    0     0     0
January
  2019......

                100     59      0    0     0     0
January
  2020......

                100     44      0    0     0     0
January
  2021......

                100     30      0    0     0     0
January
  2022......

                100     17      0    0     0     0
January
  2023......

                100      5      0    0     0     0
January
  2024......

                 80      0      0    0     0     0
January
  2025......

                 23      0      0    0     0     0
January
  2026......

                  0      0      0    0     0     0
Weighted
  Average

  Life
  (years)
  (1).......  28.57  23.75  16.11  9.70  6.33  4.63
</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).

* Indicates an  amount greater  than zero  but  less than  0.5% of  the  initial
  principal balance of such Subclass or Class.

                                      S-69
<PAGE>
   PERCENTAGE OF INITIAL SUBCLASS OR CLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                             CLASS A-5
                        CERTIFICATES AT THE
                       FOLLOWING PERCENTAGES
                              OF SPA
DISTRIBUTION  ---------------------------------------
    DATE       0%    100%   200%   325%   450%   600%
<S>           <C>    <C>    <C>    <C>    <C>    <C>
- ------------  ---------------------------------------
Initial.....    100    100    100    100    100  100
January
  1997......    100    100    100    100    100  100
January
  1998......    100    100    100    100    100  100
January
  1999......    100    100    100    100    100  100
January
  2000......    100    100    100    100    100  100
January
  2001......    100    100    100    100    100  100
January
  2002......    100    100    100    100    100    6
January
  2003......    100    100    100    100    100    0
January
  2004......    100    100    100    100     95    0
January
  2005......    100    100    100    100     55    0
January
  2006......    100    100    100    100     39    0
January
  2007......    100    100    100    100     28    0
January
  2008......    100    100    100    100     20    0
January
  2009......    100    100    100    100     14    0
January
  2010......    100    100    100     92     10    0
January
  2011......    100    100    100     72      7    0
January
  2012......    100    100    100     55      5    0
January
  2013......    100    100    100     42      3    0
January
  2014......    100    100    100     32      2    0
January
  2015......    100    100    100     25      2    0
January
  2016......    100    100    100     19      1    0
January
  2017......    100    100    100     14      1    0
January
  2018......    100    100     87     10      1    0
January
  2019......    100    100     69      7      *    0
January
  2020......    100    100     54      5      *    0
January
  2021......    100    100     40      4      *    0
January
  2022......    100    100     29      2      *    0
January
  2023......    100    100     19      1      *    0
January
  2024......    100     73     11      1      *    0
January
  2025......    100     31      4      *      *    0
January
  2026......      0      0      0      0      0    0
Weighted
  Average
  Life
  (years)
  (1).......  29.64  28.60  24.69  17.37  10.38  5.72

<CAPTION>
                            CLASS A-6
                       CERTIFICATES AT THE
                      FOLLOWING PERCENTAGES
                              OF SPA
DISTRIBUTION  --------------------------------------
    DATE       0%    100%   200%   325%   450%  600%
<S>           <C>    <C>    <C>   <C>   <C>   <C>
- ------------  --------------------------------------
Initial.....
                100    100    100    100  100   100

January
  1997......
                 99     99     99     99   99    99

January
  1998......
                 98     98     98     98   98    98

January
  1999......
                 97     97     97     97   97    97

January
  2000......
                 96     96     96     96   96    96

January
  2001......
                 94     94     94     94   94    94

January
  2002......
                 93     91     89     87   85    82

January
  2003......
                 91     88     84     79   74    34

January
  2004......
                 90     83     76     68   60    11

January
  2005......
                 88     77     67     56   46     3

January
  2006......
                 86     71     58     44   33     2

January
  2007......
                 84     65     50     35   23     1

January
  2008......
                 82     60     43     27   17     1

January
  2009......
                 79     55     36     21   12     *

January
  2010......
                 77     50     31     17    8     *

January
  2011......
                 74     45     26     13    6     *

January
  2012......
                 71     41     22     10    4     *

January
  2013......
                 68     36     19      8    3     *

January
  2014......
                 64     32     16      6    2     *

January
  2015......
                 61     29     13      4    1     *

January
  2016......
                 57     25     11      3    1     *

January
  2017......
                 52     22      9      2    1     *

January
  2018......
                 48     19      7      2    *     *

January
  2019......
                 43     16      6      1    *     *

January
  2020......
                 38     13      4      1    *     *

January
  2021......
                 32     11      3      1    *     *

January
  2022......
                 26      8      2      *    *     *

January
  2023......
                 20      6      2      *    *     *

January
  2024......
                 13      4      1      *    *     *

January
  2025......
                  6      2      *      *    *     *

January
  2026......
                  0      0      0      0    0     0

Weighted
  Average

  Life
  (years)
  (1).......  19.82  14.84  12.12  10.22  9.11  6.70

<CAPTION>
                          CLASS A-R
                      CERTIFICATE AT THE
                    FOLLOWING PERCENTAGES
                            OF SPA
DISTRIBUTION  ----------------------------------
    DATE       0%   100%  200%  325%  450%  600%
- ------------  ----------------------------------
Initial.....

               100  100   100   100   100   100

January
  1997......

                 0    0     0     0     0     0

January
  1998......

                 0    0     0     0     0     0

January
  1999......

                 0    0     0     0     0     0

January
  2000......

                 0    0     0     0     0     0

January
  2001......

                 0    0     0     0     0     0

January
  2002......

                 0    0     0     0     0     0

January
  2003......

                 0    0     0     0     0     0

January
  2004......

                 0    0     0     0     0     0

January
  2005......

                 0    0     0     0     0     0

January
  2006......

                 0    0     0     0     0     0

January
  2007......

                 0    0     0     0     0     0

January
  2008......

                 0    0     0     0     0     0

January
  2009......

                 0    0     0     0     0     0

January
  2010......

                 0    0     0     0     0     0

January
  2011......

                 0    0     0     0     0     0

January
  2012......

                 0    0     0     0     0     0

January
  2013......

                 0    0     0     0     0     0

January
  2014......

                 0    0     0     0     0     0

January
  2015......

                 0    0     0     0     0     0

January
  2016......

                 0    0     0     0     0     0

January
  2017......

                 0    0     0     0     0     0

January
  2018......

                 0    0     0     0     0     0

January
  2019......

                 0    0     0     0     0     0

January
  2020......

                 0    0     0     0     0     0

January
  2021......

                 0    0     0     0     0     0

January
  2022......

                 0    0     0     0     0     0

January
  2023......

                 0    0     0     0     0     0

January
  2024......

                 0    0     0     0     0     0

January
  2025......

                 0    0     0     0     0     0

January
  2026......

                 0    0     0     0     0     0

Weighted
  Average

  Life
  (years)
  (1).......  0.08  0.08  0.08  0.08  0.08  0.08

<CAPTION>
                            CLASS AP
                      CERTIFICATES AT THE
                     FOLLOWING PERCENTAGES
                             OF SPA
DISTRIBUTION  ------------------------------------
    DATE       0%    100%   200%  325%  450%  600%
- ------------  ------------------------------------
Initial.....

                100    100  100   100   100   100
January
  1997......

                 99     96   93    89    85    81
January
  1998......

                 98     90   83    75    67    58
January
  1999......

                 96     84   72    59    48    37
January
  2000......

                 95     78   63    47    35    23
January
  2001......

                 93     72   54    37    25    15
January
  2002......

                 92     66   47    30    18     9
January
  2003......

                 90     61   41    23    13     6
January
  2004......

                 88     56   35    18     9     4
January
  2005......

                 86     52   30    15     7     2
January
  2006......

                 84     47   26    11     5     1
January
  2007......

                 82     43   22     9     3     1
January
  2008......

                 79     40   19     7     2     1
January
  2009......

                 77     36   16     5     2     *
January
  2010......

                 74     33   14     4     1     *
January
  2011......

                 71     29   12     3     1     *
January
  2012......

                 68     26   10     3     1     *
January
  2013......

                 64     24    8     2     *     *
January
  2014......

                 61     21    7     1     *     *
January
  2015......

                 57     18    6     1     *     *
January
  2016......

                 53     16    5     1     *     *
January
  2017......

                 48     14    4     1     *     *
January
  2018......

                 44     12    3     *     *     *
January
  2019......

                 39     10    2     *     *     *
January
  2020......

                 34      8    2     *     *     *
January
  2021......

                 28      6    1     *     *     *
January
  2022......

                 22      5    1     *     *     *
January
  2023......

                 15      3    1     *     *     *
January
  2024......

                  9      2    *     *     *     *
January
  2025......

                  4      1    *     *     *     *
January
  2026......

                  0      0    0     0     0     0
Weighted
  Average

  Life
  (years)
  (1).......  19.05  11.02  7.28  4.97  3.75  2.90
</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).

* Indicates an  amount greater  than zero  but  less than  0.5% of  the  initial
  principal balance of such Subclass or Class.

                                      S-70
<PAGE>
   PERCENTAGE OF INITIAL SUBCLASS OR CLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                             CLASS M
                       CERTIFICATES AT THE
                      FOLLOWING PERCENTAGES
                              OF SPA
DISTRIBUTION  --------------------------------------
    DATE       0%    100%   200%   325%   450%  600%
<S>           <C>    <C>    <C>    <C>    <C>   <C>
- ------------  --------------------------------------
Initial.....    100    100    100    100  100   100
January
  1997......     99     99     99     99   99    99
January
  1998......     98     98     98     98   98    98
January
  1999......     97     97     97     97   97    97
January
  2000......     96     96     96     96   96    96
January
  2001......     94     94     94     94   94    94
January
  2002......     93     91     89     87   85    82
January
  2003......     91     88     84     79   74    67
January
  2004......     90     83     76     68   60    51
January
  2005......     88     77     67     56   46    35
January
  2006......     86     71     58     44   33    22
January
  2007......     84     65     50     35   23    14
January
  2008......     82     60     43     27   17     8
January
  2009......     79     55     36     21   12     5
January
  2010......     77     50     31     17    8     3
January
  2011......     74     45     26     13    6     2
January
  2012......     71     41     22     10    4     1
January
  2013......     68     36     19      8    3     1
January
  2014......     64     32     16      6    2     *
January
  2015......     61     29     13      4    1     *
January
  2016......     57     25     11      3    1     *
January
  2017......     52     22      9      2    1     *
January
  2018......     48     19      7      2    *     *
January
  2019......     43     16      6      1    *     *
January
  2020......     38     13      4      1    *     *
January
  2021......     32     11      3      1    *     *
January
  2022......     26      8      2      *    *     *
January
  2023......     20      6      2      *    *     *
January
  2024......     13      4      1      *    *     *
January
  2025......      6      2      *      *    *     *
January
  2026......      0      0      0      0    0     0
Weighted
  Average
  Life
  (years)
  (1).......  19.82  14.84  12.12  10.22  9.11  8.27

<CAPTION>
                            CLASS B-1
                       CERTIFICATES AT THE
                      FOLLOWING PERCENTAGES
                              OF SPA
DISTRIBUTION  --------------------------------------
    DATE       0%    100%   200%   325%   450%  600%
<S>           <C>    <C>    <C>    <C>    <C>   <C>
- ------------  --------------------------------------
Initial.....
                100    100    100    100  100   100

January
  1997......
                 99     99     99     99   99    99

January
  1998......
                 98     98     98     98   98    98

January
  1999......
                 97     97     97     97   97    97

January
  2000......
                 96     96     96     96   96    96

January
  2001......
                 94     94     94     94   94    94

January
  2002......
                 93     91     89     87   85    82

January
  2003......
                 91     88     84     79   74    67

January
  2004......
                 90     83     76     68   60    51

January
  2005......
                 88     77     67     56   46    35

January
  2006......
                 86     71     58     44   33    22

January
  2007......
                 84     65     50     35   23    14

January
  2008......
                 82     60     43     27   17     8

January
  2009......
                 79     55     36     21   12     5

January
  2010......
                 77     50     31     17    8     3

January
  2011......
                 74     45     26     13    6     2

January
  2012......
                 71     41     22     10    4     1

January
  2013......
                 68     36     19      8    3     1

January
  2014......
                 64     32     16      6    2     *

January
  2015......
                 61     29     13      4    1     *

January
  2016......
                 57     25     11      3    1     *

January
  2017......
                 52     22      9      2    1     *

January
  2018......
                 48     19      7      2    *     *

January
  2019......
                 43     16      6      1    *     *

January
  2020......
                 38     13      4      1    *     *

January
  2021......
                 32     11      3      1    *     *

January
  2022......
                 26      8      2      *    *     *

January
  2023......
                 20      6      2      *    *     *

January
  2024......
                 13      4      1      *    *     *

January
  2025......
                  6      2      *      *    *     *

January
  2026......
                  0      0      0      0    0     0

Weighted
  Average

  Life
  (years)
  (1).......  19.82  14.84  12.12  10.22  9.11  8.27

<CAPTION>
                            CLASS B-2
                       CERTIFICATES AT THE
                      FOLLOWING PERCENTAGES
                              OF SPA
DISTRIBUTION  --------------------------------------
    DATE       0%    100%   200%   325%   450%  600%
- ------------  --------------------------------------
Initial.....

                100    100    100    100  100   100
January
  1997......

                 99     99     99     99   99    99
January
  1998......

                 98     98     98     98   98    98
January
  1999......

                 97     97     97     97   97    97
January
  2000......

                 96     96     96     96   96    96
January
  2001......

                 94     94     94     94   94    94
January
  2002......

                 93     91     89     87   85    82
January
  2003......

                 91     88     84     79   74    67
January
  2004......

                 90     83     76     68   60    51
January
  2005......

                 88     77     67     56   46    35
January
  2006......

                 86     71     58     44   33    22
January
  2007......

                 84     65     50     35   23    14
January
  2008......

                 82     60     43     27   17     8
January
  2009......

                 79     55     36     21   12     5
January
  2010......

                 77     50     31     17    8     3
January
  2011......

                 74     45     26     13    6     2
January
  2012......

                 71     41     22     10    4     1
January
  2013......

                 68     36     19      8    3     1
January
  2014......

                 64     32     16      6    2     *
January
  2015......

                 61     29     13      4    1     *
January
  2016......

                 57     25     11      3    1     *
January
  2017......

                 52     22      9      2    1     *
January
  2018......

                 48     19      7      2    *     *
January
  2019......

                 43     16      6      1    *     *
January
  2020......

                 38     13      4      1    *     *
January
  2021......

                 32     11      3      1    *     *
January
  2022......

                 26      8      2      *    *     *
January
  2023......

                 20      6      2      *    *     *
January
  2024......

                 13      4      1      *    *     *
January
  2025......

                  6      2      *      *    *     *
January
  2026......

                  0      0      0      0    0     0
Weighted
  Average

  Life
  (years)
  (1).......  19.82  14.84  12.12  10.22  9.11  8.27
</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).

* Indicates an  amount greater  than zero  but  less than  0.5% of  the  initial
  principal balance of such Subclass or Class.

                                      S-71
<PAGE>
    Interest  accrued on the Class  A, Class M and  Offered Class B Certificates
will be  reduced by  the amount  of  any interest  portions of  Realized  Losses
allocated   to  such  Certificates  as   described  under  "Description  of  the
Certificates--Interest" herein. The yield on the Class A Certificates, the Class
M Certificates and the Offered Class B Certificates will be less than the  yield
otherwise  produced by  their respective  Pass-Through Rates  and the  prices at
which such Certificates are purchased because the interest which accrues on  the
Mortgage   Loans   during   each   month  will   not   be   passed   through  to
Certificateholders until the  25th day of  the month following  the end of  such
month (or if such 25th day is not a business day, the following business day).

    The  Seller  intends  to  file certain  additional  yield  tables  and other
computational materials with  respect to one  or more Subclasses  or Classes  of
Offered  Certificates with the Securities and Exchange Commission in a Report on
Form  8-K.  See  "Incorporation  Of  Certain  Documents  By  Reference"  in  the
Prospectus. Such tables and materials will have been prepared by the Underwriter
at  the request of certain prospective  investors, based on assumptions provided
by, and satisfying the special requirements of, such investors. Such tables  and
assumptions  may be  based on assumptions  that differ from  the assumptions set
forth in clauses  (i) through  (vi) of  the first  full paragraph  on page  S-68
hereof.  Accordingly, such tables and other materials  may not be relevant to or
appropriate for investors other than those specifically requesting them.

SENSITIVITY OF THE CLASS AP CERTIFICATES

    THE YIELD  TO  AN INVESTOR  IN  THE CLASS  AP  CERTIFICATES WILL  BE  HIGHLY
SENSITIVE  TO THE RATE AND TIMING  OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS)
OF THE DISCOUNT MORTGAGE LOANS, WHICH RATE MAY FLUCTUATE SIGNIFICANTLY FROM TIME
TO TIME. AN INVESTOR SHOULD FULLY  CONSIDER THE ASSOCIATED RISKS, INCLUDING  THE
RISK  THAT A RELATIVELY SLOW RATE  OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS)
ON THE DISCOUNT MORTGAGE LOANS  WILL HAVE A NEGATIVE EFFECT  ON THE YIELD TO  AN
INVESTOR  IN THE  CLASS AP CERTIFICATES.  THE DISCOUNT MORTGAGE  LOANS WILL HAVE
LOWER NET MORTGAGE  INTEREST RATES THAN  THE OTHER MORTGAGE  LOANS. IN  GENERAL,
MORTGAGE LOANS WITH LOWER MORTGAGE INTEREST RATES MAY TEND TO PREPAY AT A SLOWER
RATE  OF PAYMENT  IN RESPECT  OF PRINCIPAL  THAN MORTGAGE  LOANS WITH RELATIVELY
HIGHER MORTGAGE INTEREST RATES, IN RESPONSE TO CHANGES IN MARKET INTEREST RATES.
AS A RESULT, THE DISCOUNT MORTGAGE LOANS MAY PREPAY AT A SLOWER RATE OF  PAYMENT
IN  RESPECT OF  PRINCIPAL THAN  THE OTHER MORTGAGE  LOANS, RESULTING  IN A LOWER
YIELD ON  THE CLASS  AP CERTIFICATES  THAN WOULD  BE THE  CASE IF  THE  DISCOUNT
MORTGAGE LOANS PREPAID AT THE SAME RATE AS THE OTHER MORTGAGE LOANS.

    The following table indicates the sensitivity to various rates of prepayment
on  the Discount Mortgage Loans of the pre-tax yields to maturity on a corporate
bond equivalent ("CBE") basis  of the Class  AP Certificates. Such  calculations
are  based  on  distributions  made  in  accordance  with  "Description  of  the
Certificates" above, on the assumptions described in clauses (i) through (vi) of
the first full paragraph on  page S-68 and on  the further assumptions that  (i)
the  Class AP Certificates will be purchased on January 25, 1996 at an aggregate
purchase price of  65.00% of  the initial Class  AP Principal  Balance and  (ii)
distributions  to holders of the Class AP  Certificates will be made on the 25th
day of each month commencing in February 1996.

  SENSITIVITY OF THE PRE-TAX YIELD ON THE CLASS AP CERTIFICATES TO PREPAYMENTS

<TABLE>
<CAPTION>
                                                       PERCENTAGES OF SPA
                                        ------------------------------------------------
                                         0%     100%    200%     325%     450%     600%
                                        -----   -----   -----   ------   ------   ------
<S>                                     <C>     <C>     <C>     <C>      <C>      <C>
Pre-Tax Yield (CBE)...................  2.37%   4.44%   7.00%   10.37%   13.73%   17.69%
</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 AP  Certificates,  would  cause the
discounted present  value of  such assumed  stream  of cash  flows to  equal  an
assumed  aggregate purchase price for the Class AP Certificates of approximately
65.00% of  the initial  Class  AP Principal  Balance  and (ii)  converting  such
monthly rates to corporate bond equivalent rates. Such calculation does not take
into account the interest rates at which investors may be able to reinvest funds
received  by them as distributions on the Class AP Certificates and consequently
does not  purport to  reflect  the return  on any  investment  in the  Class  AP
Certificates when such reinvestment rates are considered.

    NOTWITHSTANDING  THE  ASSUMED PREPAYMENT  RATES  REFLECTED IN  THE PRECEDING
TABLE, IT IS HIGHLY UNLIKELY THAT THE  DISCOUNT MORTGAGE LOANS WILL PREPAY AT  A
CONSTANT  RATE  UNTIL MATURITY,  THAT ALL  OF THE  DISCOUNT MORTGAGE  LOANS WILL
PREPAY AT THE SAME RATE OR THAT THE DISCOUNT MORTGAGE LOANS WILL NOT  EXPERIENCE
ANY LOSSES. The Discount Mortgage

                                      S-72
<PAGE>
Loans  initially included  in the Trust  Estate may differ  from those currently
expected to be included in the Trust Estate, and thereafter may be changed as  a
result  of permitted  substitutions. As a  result of these  factors, the pre-tax
yields on the Class  AP Certificates are  likely to differ  from those shown  in
such  table, even if all of the  Discount Mortgage Loans prepay at the indicated
percentages of SPA.

SENSITIVITY OF THE CLASS B-1 AND CLASS B-2 CERTIFICATES TO PREPAYMENTS AND
REALIZED LOSSES

    Defaults on mortgage loans may be measured relative to a default standard or
model. The  model  used in  this  Prospectus Supplement,  the  standard  default
assumption ("SDA"), represents an assumed rate of default each month relative to
the  then-outstanding performing  principal balance  of a  pool of  new mortgage
loans. A default assumption of 100% SDA assumes constant default rates of  0.02%
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 0.02%  per
annum in each month thereafter until the 30th month. Beginning in the 30th month
and  in each month thereafter through the 60th month of the life of the mortgage
loans, 100% SDA assumes a constant default  rate of 0.60% per annum each  month.
Beginning in the 61st month and in each month thereafter through the 120th month
of  the life of the  mortgage loans, 100% SDA  assumes that the constant default
rate declines each  month by 0.0095%  per annum, and  that the constant  default
rate  remains at 0.03%  per annum in each  month after the  120th month. For the
purposes of the following tables, it is  assumed that there is no delay  between
the  default and  liquidation of  the mortgage loans.  As used  in the following
tables, "0%  SDA"  assumes default  rates  equal to  0%  of SDA  (no  defaults).
Correspondingly,  "50% SDA" assumes  default rates equal  to 50% of  SDA, and so
forth. SDA does not purport to be a historical description of default experience
or a prediction  of the  anticipated rate  of default  of any  pool of  mortgage
loans, including the Mortgage Loans.

    The  following  tables  indicate the  sensitivity  of the  pre-tax  yield to
maturity on  the  Class B-1  and  Class B-2  Certificates  to various  rates  of
prepayment and varying levels of aggregate Realized Losses. The tables set forth
below  are based upon, among other things,  the assumptions set forth in clauses
(i) through (vi) of the first full paragraph on page S-68 hereof (other than the
assumption that no  defaults shall have  occurred with respect  to the  Mortgage
Loans)  and  the  additional  assumptions that  liquidations  (other  than those
scenarios indicated as 0% of SDA (no  defaults)) occur monthly (other than on  a
Due Date) at the percentages of SDA set forth in the table.

    In  addition, it was assumed that (i) Realized Losses on liquidations of 20%
or 40% of the outstanding principal  balance of such liquidated Mortgage  Loans,
as  indicated in the tables below (referred  to as a "Loss Severity Percentage")
will occur at the time of liquidation, (ii) there are no Special Hazard  Losses,
Fraud   Losses  or  Bankruptcy  Losses,  (iii)  the  Class  B-1  and  Class  B-2
Certificates are purchased on January 25, 1996 at assumed purchase prices  equal
to  98.00% and 96.00%, respectively, of  the Class B Subclass Principal Balances
thereof plus  accrued interest  from  January 1,  1996  to (but  not  including)
January  25, 1996  and (iv)  that there  were no  delinquencies on  the Mortgage
Loans.

    It is unlikely that the Mortgage Loans will have the precise characteristics
referred to herein or  that they will  prepay or liquidate at  any of the  rates
specified.  The assumed percentages of SDA and SPA shown in the tables below are
for illustrative  purposes only  and the  Seller makes  no representations  with
respect  to the reasonableness of  such assumptions or that  the actual rates of
prepayment and liquidation and  loss severity experience  of the Mortgage  Loans
will  in any way correspond to any of the assumptions made herein. Consequently,
there can be no assurance  that the pre-tax yield to  maturity of the Class  B-1
and  Class B-2 Certificates will  correspond to any of  the pre-tax yields shown
below.

    The pre-tax yields  set forth  in the  following tables  were calculated  by
determining  the  monthly  discount rates  which,  when applied  to  the assumed
streams of cash flows to  be paid on the Class  B-1 and Class B-2  Certificates,
would  cause the discounted present value of  such assumed streams of cash flows
to equal the aggregate assumed  purchase prices of the  Class B-1 and Class  B-2
Certificates set forth below. In all cases, monthly rates were then converted to
the  semi-annual corporate bond  equivalent yields shown  below. Implicit in the
use of any discounted present value or internal rate of return calculations such
as these is the  assumption that intermediate cash  flows are reinvested at  the
discount  rate or internal rate of return.  Thus, these calculations do not take
into account the  different interest  rates at which  investors may  be able  to
reinvest  funds received by them as distributions on the Class B-1 and Class B-2
Certificates. Consequently, these  yields do  not purport to  reflect the  total
return  on any investment in the Class  B-1 and Class B-2 Certificates when such
reinvestment rates are considered.

                                      S-73
<PAGE>
           SENSITIVITY OF PRE-TAX YIELDS TO MATURITY OF THE CLASS B-1
                CERTIFICATES TO PREPAYMENTS AND REALIZED LOSSES

<TABLE>
<CAPTION>
                                 LOSS                   PERCENTAGES OF SPA
PERCENTAGE                     SEVERITY    ---------------------------------------------
OF SDA                        PERCENTAGE    0%     100%    200%    325%    450%    600%
- ----------------------------  ----------   -----   -----   -----   -----   -----   -----
<S>                           <C>          <C>     <C>     <C>     <C>     <C>     <C>
  0%........................     N/A       7.26%   7.29%   7.31%   7.33%   7.35%   7.36%
 50%........................      20%      7.26%   7.29%   7.31%   7.33%   7.35%   7.36%
 50%........................      40%      7.25%   7.29%   7.31%   7.33%   7.35%   7.36%
100%........................      20%      7.25%   7.29%   7.31%   7.33%   7.35%   7.36%
100%........................      40%      7.24%   7.30%   7.31%   7.33%   7.35%   7.36%
150%........................      20%      7.25%   7.30%   7.31%   7.33%   7.35%   7.36%
150%........................      40%      7.24%   7.29%   7.32%   7.33%   7.35%   7.36%
200%........................      20%      7.24%   7.30%   7.31%   7.33%   7.35%   7.36%
200%........................      40%      5.94%   7.26%   7.32%   7.34%   7.35%   7.36%
</TABLE>

           SENSITIVITY OF PRE-TAX YIELDS TO MATURITY OF THE CLASS B-2
                CERTIFICATES TO PREPAYMENTS AND REALIZED LOSSES

<TABLE>
<CAPTION>
                                 LOSS                     PERCENTAGES OF SPA
PERCENTAGE                     SEVERITY    ------------------------------------------------
OF SDA                        PERCENTAGE     0%       100%    200%    325%    450%    600%
- ----------------------------  ----------   -------   ------   -----   -----   -----   -----
<S>                           <C>          <C>       <C>      <C>     <C>     <C>     <C>
  0%........................     N/A         7.47%    7.54%   7.59%   7.64%   7.68%   7.71%
 50%........................      20%        7.45%    7.54%   7.59%   7.64%   7.68%   7.71%
 50%........................      40%        7.43%    7.55%   7.59%   7.64%   7.68%   7.71%
100%........................      20%        7.43%    7.55%   7.59%   7.64%   7.68%   7.71%
100%........................      40%        7.41%    7.50%   7.59%   7.64%   7.68%   7.71%
150%........................      20%        7.42%    7.55%   7.60%   7.64%   7.68%   7.71%
150%........................      40%        2.96%    7.19%   7.60%   7.64%   7.68%   7.71%
200%........................      20%        7.42%    7.51%   7.59%   7.64%   7.68%   7.71%
200%........................      40%      (23.26)%  (0.56)%  5.65%   7.65%   7.68%   7.72%
</TABLE>

    The following table sets forth the  amount of Realized Losses that would  be
incurred  with respect to the  Mortgage Loans, expressed as  a percentage of the
aggregate outstanding principal balance of the Mortgage Loans as of the  Cut-Off
Date.

                           AGGREGATE REALIZED LOSSES

<TABLE>
<CAPTION>
                                 LOSS                   PERCENTAGES OF SPA
PERCENTAGE                     SEVERITY    ---------------------------------------------
OF SDA                        PERCENTAGE    0%     100%    200%    325%    450%    600%
- ----------------------------  ----------   -----   -----   -----   -----   -----   -----
<S>                           <C>          <C>     <C>     <C>     <C>     <C>     <C>
 50%........................      20%      0.39%   0.31%   0.25%   0.20%   0.16%   0.13%
 50%........................      40%      0.77%   0.61%   0.50%   0.40%   0.32%   0.25%
100%........................      20%      0.77%   0.61%   0.50%   0.39%   0.32%   0.25%
100%........................      40%      1.54%   1.22%   0.99%   0.79%   0.64%   0.50%
150%........................      20%      1.14%   0.90%   0.74%   0.59%   0.47%   0.37%
150%........................      40%      2.28%   1.81%   1.48%   1.17%   0.95%   0.75%
200%........................      20%      1.51%   1.20%   0.98%   0.78%   0.63%   0.50%
200%........................      40%      3.02%   2.39%   1.95%   1.55%   1.26%   1.00%
</TABLE>

    Nothwithstanding  the assumed percentages of  SDA, Loss Severity Percentages
and prepayment rates reflected  in the preceding tables,  it is highly  unlikely
that  the Mortgage  Loans will be  prepaid or  that the Realized  Losses will be
incurred according to one particular pattern.  For this reason, and because  the
timing  of cash flows is  critical to determining yields,  the pre-tax yields to
maturity on the Class B-1 and Class  B-2 Certificates are likely to differ  from
those  shown in the  tables. There can  be no assurance  that the Mortgage Loans
will prepay at any particular rate or  that Realized Losses will be incurred  at
any  particular  level  or  that the  yields  on  the Class  B-1  and  Class B-2
Certificates will conform to any of  the yields described herein. Moveover,  the
various remaining terms to

                                      S-74
<PAGE>
maturity  of  the  Mortgage  Loans  could  produce  slower  or  faster principal
distributions than indicated  in the  preceding tables at  the various  constant
percentages  of SPA  specified, even if  the weighted average  remaining term to
maturity of the Mortgage Loans is as assumed.

    Investors are  urged  to make  their  investment decisions  based  on  their
determinations as to anticipated rates of prepayment and Realized Losses under a
variety  of scenarios. Investors in Class  B-1 and Class B-2 Certificates should
fully consider the risk that Realized Losses on the Mortgage Loans could  result
in the failure of such investors to fully recover their investments.

                        POOLING AND SERVICING AGREEMENT

GENERAL

    The  Series 1996-1  Certificates will  be issued  pursuant to  a Pooling and
Servicing Agreement to be dated as of the date of initial issuance of the Series
1996-1 Certificates (the  "Pooling and Servicing  Agreement") among the  Seller,
the  Master 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  1996-1  Certificates.  See
"Description of the Certificates,"  "Servicing of the  Mortgage Loans" and  "The
Pooling and Servicing Agreement" in the Prospectus.

    The  Trust Estate  created pursuant to  the Pooling  and Servicing Agreement
will consist of (i)  the Mortgage Loans as  described under "Description of  the
Mortgage  Loans,"  (ii) such  assets  as from  time  to time  are  identified as
deposited in any account held for  the benefit of the Certificateholders,  (iii)
any  Mortgaged  Properties  acquired  on  behalf  of  the  Certificateholders by
foreclosure or  by  deed in  lieu  of foreclosure  after  the date  of  original
issuance  of the Certificates and (iv) the  rights of the Trustee to receive the
proceeds of all insurance policies and performance bonds, if any, required to be
maintained pursuant to the Pooling and Servicing Agreement.

DISTRIBUTIONS

    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  a Class  A Certificate  evidencing at  least a
$5,000,000 initial principal balance  or any holder  of a Class  AP, Class M  or
Offered Class B Certificate evidencing a 100% Percentage Interest, distributions
will  be made on the Distribution Date by wire transfer in immediately available
funds, provided that the Master Servicer,  or the paying agent acting on  behalf
of  the  Master  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 Subclass of Offered Certificates
will be made only upon presentation and surrender of the related Certificate  at
the  office or agency appointed by the  Trustee specified in the notice of final
distribution with respect to the related Subclass or Class.

    Unless Definitive Certificates  are issued  as described  above, the  Master
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
1996-1  Certificates evidencing specified Voting  Interests in the Trust Estate,
the holders  of the  Class A  Certificates will  collectively be  entitled to  a
percentage  (the "Class  A Voting  Interest") of  the aggregate  Voting Interest
represented by all Series  1996-1 Certificates equal to  the product of (i)  the
then-applicable  Class A Percentage and (ii)  the ratio obtained by dividing the
Pool Balance (Classes  A/M/B Portion) by  the sum of  the Pool Balance  (Classes
A/M/B  Portion)  and the  Pool Balance  (Class AP  Portion) (the  "Classes A/M/B
Voting Interest"); the holders of the Class AP Certificates will collectively be
entitled to a  percentage of the  aggregate Voting Interest  represented by  all
Series 1996-1 Certificates equal to the percentage obtained by dividing the Pool
Balance  (Class AP Portion) by the sum of the Pool Balance (Class A/M/B Portion)
and the Pool Balance (Class AP Portion); the holders of the Class M Certificates
will collectively be entitled to the then applicable

                                      S-75
<PAGE>
percentage of the  aggregate Voting  Interest represented by  all Series  1996-1
Certificates  equal to  the product  of (i) the  ratio obtained  by dividing the
Class M Principal Balance by the sum of the Class A Principal Balance, the Class
M Principal Balance and the Class B Principal Balance and (ii) the Classes A/M/B
Voting Interest and the holders of the Class B Certificates will collectively be
entitled to the  balance of  the aggregate  Voting Interest  represented by  all
Series  1996-1 Certificates (the "Class B Voting Interest). The aggregate Voting
Interests of each Subclass of Class A Certificates on any date will be equal  to
the product of (a) the Class A Voting Interest on such date and (b) the fraction
obtained  by dividing the Class A Subclass Principal Balance of such Subclass on
such date by the Class  A Principal Balance on  such date. The aggregate  Voting
Interests  of each Subclass of Class B Certificates on any date will be equal to
the product of (a) the Class B Voting Interest on such date and (b) the fraction
obtained by dividing the Class B Subclass Principal Balance of such Subclass  on
such  date by the Class B Principal Balance 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 1996-1  Certificates will be First Bank National
Association, a national banking association.  The Corporate Trust Office of  the
Trustee  is located  at 180  East Fifth Street,  St. Paul,  Minnesota 55101. The
Trustee will be responsible for monitoring the compliance of the Master Servicer
and each Servicer  with the Pooling  and Servicing Agreement  and the  Servicing
Agreements.  See  "The Pooling  and Servicing  Agreement--  The Trustee"  in the
Prospectus. In addition, the Trustee will, in certain circumstances, be required
to make certain  advances on  or before the  related Distribution  Date for  the
benefit  of the holders  of the Series 1996-1  Certificates. See "Description of
the Certificates--Periodic Advances" herein.

MASTER SERVICER

    SASCOR will act  as "Master  Servicer" of the  Mortgage Loans  and, in  that
capacity,  will supervise the  servicing of the  Mortgage Loans, provide certain
reports to the Trustee regarding the  Mortgage Loans and the Certificates,  make
Periodic  Advances to  the limited extent  described herein with  respect to the
Mortgage Loans if a Servicer  fails to make a  Periodic Advance required by  the
related  Servicing Agreement, and service Mortgage Loans in the event a Servicer
is terminated and  a successor servicer  is not appointed.  The Master  Servicer
will  be  entitled to  a "Master  Servicing  Fee" payable  monthly equal  to the
product of  (i) 1/12th  of a  fixed percentage  per annum  as set  forth in  the
Pooling  and Servicing Agreement (the "Master  Servicing Fee Rate") and (ii) the
aggregate Scheduled Principal Balances of the Mortgage Loans as of the first day
of each month. The Master Servicer  will pay all administrative expenses of  the
Trust  Estate  subject to  reimbursement as  described  under "Servicing  of the
Mortgage Loans" in the Prospectus.

SPECIAL SERVICING AGREEMENTS

    The Pooling and Servicing Agreement may permit the Master Servicer to  enter
into  a special servicing agreement with an unaffiliated holder of a Subclass of
Class B Certificates or of a  class of securities representing interests in  the
Class   B   Certificates   and/or  other   subordinated   mortgage  pass-through
certificates. Pursuant to such an agreement, such holder may instruct the Master
Servicer to instruct  the Servicers, to  the extent provided  in the  applicable
Servicing Agreement to commence or delay foreclosure proceedings with respect to
delinquent Mortgage Loans. Such commencement or delay at such holder's direction
will be taken by the Master Servicer only after such holder deposits a specified
amount  of  cash with  the  Master Servicer.  Such  cash will  be  available for
distribution to Certificateholders  if Liquidation Proceeds  are less than  they
otherwise  may  have  been had  the  Servicers  acted pursuant  to  their normal
servicing procedures.

OPTIONAL TERMINATION

    At its option, the Master Servicer may purchase from the Trust Estate all of
the Mortgage Loans,  and thereby effect  early retirement of  the Series  1996-1
Certificates,  on  any  Distribution  Date  when  the  Pool  Scheduled Principal

                                      S-76
<PAGE>
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 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 (including
any Mortgaged Property  title to  which has been  acquired by  the Trust  Estate
("REO  Property")) in the Trust Estate and  (ii) the aggregate fair market value
of the Trust Estate's assets plus, in each case, accrued interest. In the  event
the  Trust Estate is liquidated as described above, holders of the Certificates,
to the extent funds are available, will receive the unpaid principal balance  of
their  Certificates and any accrued and  unpaid interest thereon. The amount, if
any, remaining in the Certificate Account after the payment of all principal and
interest on the Certificates  and expenses of the  REMIC will be distributed  to
the   holder   of  the   Class  A-R   Certificate.   See  "Description   of  the
Certificates--Additional Rights of the  Class A-R Certificateholder" herein  and
"The  Pooling and Servicing Agreement--Termination;  Purchase of Mortgage Loans"
in the Prospectus.

                                      S-77
<PAGE>
                        SERVICING OF THE MORTGAGE LOANS

    PHMC will service approximately 97.68% (by Cut-Off Date Aggregate  Principal
Balance)  of  the Mortgage  Loans  and the  servicers  listed below  (the "Other
Servicers", and  collectively  with  PHMC, the  "Servicers")  will  service  the
balance  of  the  Mortgage Loans,  as  indicated,  each pursuant  to  a separate
Servicing Agreement. The  rights to enforce  the related Servicer's  obligations
under  each Servicing Agreement with respect  to the related Mortgage Loans will
be assigned to the  Trustee for the benefit  of Certificateholders. Among  other
things,  the  Servicers are  obligated  under certain  circumstances  to advance
delinquent payments  of principal  and  interest with  respect to  the  Mortgage
Loans. See "Servicing of the Mortgage Loans" in the Prospectus.

THE SERVICERS

    The Mortgage Loans initially will be serviced by the following entities:

<TABLE>
<CAPTION>
                                                                 APPROXIMATE
                                                                PERCENTAGE OF
                                                                CUT-OFF DATE
                                                             AGGREGATE PRINCIPAL
NAME OF SERVICER                                              BALANCE SERVICED
- -----------------------------------------------------------  -------------------
<S>                                                          <C>
The Prudential Home Mortgage Company, Inc..................         97.68%
GMAC Mortgage Corporation of PA............................          1.34%
First Union Mortgage Corporation...........................          0.30%
Sun Trust Mortgage, Inc....................................          0.26%
Huntington Mortgage Company................................          0.15%
NationsBanc Mortgage Company...............................          0.15%
BancBoston Mortgage Corporation............................          0.12%
                                                                  -------
    Total..................................................        100.00%
                                                                  -------
                                                                  -------
</TABLE>

    Certain information with respect to the loan servicing experience of PHMC is
set forth under "PHMC-- Delinquency and Foreclosure Experience."

CUSTODIAL ACCOUNTS

    Each  Servicer is required to establish and maintain a custodial account for
principal and interest (each such account, a "Custodial Account"), into which it
will deposit all collections of  principal (including principal prepayments  and
Liquidation  Proceeds in respect of principal, if any) on any Mortgage Loan that
such Servicer services, interest  (net of Servicing Fees)  on any Mortgage  Loan
that  such Servicer services, related insurance proceeds, advances made from the
Servicer's own funds and the proceeds of any purchase of a related Mortgage Loan
for breach of a representation or warranty  or the sale of a Mortgaged  Property
in  connection  with liquidation  of the  related  Mortgage Loan.  All Custodial
Accounts are required to be held in a depository institution and invested in the
manner specified  in the  related Servicing  Agreement. Funds  in such  accounts
generally  must be held separate  and apart from the  assets of the Servicer and
generally may not be commingled  with funds held by  a Servicer with respect  to
mortgage loans other than the Mortgage Loans.

    Not  later than the Remittance Date, the Servicers are obligated to remit to
the Master Servicer Custodial  Account all amounts on  deposit in the  Custodial
Accounts  as  of  the  close  of business  on  the  business  day  preceding the
Remittance Date other than the following:

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

       (b)any unreimbursed Periodic  Advances of such  Servicer 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  where
    applicable  in respect of Prepayment  Interest Shortfalls as described under
    "Description of the Certificates--Interest";

       (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;

                                      S-78
<PAGE>
       (e)all  principal  prepayments   in  full  and   all  partial   principal
          prepayments  on  Mortgage Loans  serviced by  Other Servicers  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 (other than Partial Liquidation Proceeds with respect to
    Mortgage  Loans serviced by PHMC), received by such Servicer on or after the
    Due Date occurring in the month in which such Distribution Date occurs,  all
    principal  prepayments in  full, partial  principal prepayments  and Partial
    Liquidation Proceeds on Mortgage Loans serviced by PHMC, received by PHMC 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)all  amounts  representing  certain  expenses  reimbursable  to   such
          Servicer  and  any  other amounts  permitted  to be  retained  by such
    Servicer or withdrawn by such  Servicer from the Custodial Account  pursuant
    to the applicable Servicing Agreement;

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

       (h)reinvestment  earnings on payments received in respect of the Mortgage
          Loans or on other amounts on deposit in the related Custodial Account;
    and

       (i)proceeds received in  connection with  the liquidation  of a  Mortgage
          Loan serviced by any Other Servicer in any month prior to the month in
    which  such Mortgage  Loan becomes  a Liquidated  Loan (other  than any such
    proceeds with respect to  a Mortgage Loan that  became a Liquidated Loan  in
    the month prior to the month in which such Remittance Date occurs).

FIXED RETAINED YIELD; SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The  primary compensation payable to each  of the Servicers is the aggregate
of the Servicing Fees  applicable to the related  Mortgage Loans. The  Servicing
Fee  applicable to each  Mortgage Loan is  expressed as a  fixed percentage (the
"Servicing Fee Rate") of the Scheduled  Principal Balance of such Mortgage  Loan
as of the first day of each month. The Servicing Fee Rate for each Mortgage Loan
will  be a fixed  percentage rate per annum.  The Servicing Fee  Rate, as of the
Cut-Off Date,  is expected  to range  from approximately  0.200% to  0.250%  per
annum.  In addition  to the Servicing  Fees, late payment  fees, loan assumption
fees and prepayment fees with respect to the Mortgage Loans, and any interest or
other income earned on  collections with respect to  the Mortgage Loans  pending
remittance to the Master Servicer Custodial Account, will be paid to or retained
by  the  Servicers  as  additional Servicing  Compensation.  The  Servicing Fees
payable to PHMC with respect to the Mortgage Loans serviced by PHMC are  subject
to  reduction in any month to  cover Prepayment Interest Shortfalls with respect
to such Mortgage  Loans. The servicing  compensation, including Servicing  Fees,
payable  to any  Other Servicer is  subject to  reduction in any  month to cover
Prepayment Interest Shortfalls and Curtailment Interest Shortfalls with  respect
to the Mortgage Loans serviced by such Servicer.

    A  fixed  percentage  of the  interest  on  each Mortgage  Loan  (the "Fixed
Retained Yield") with a  per annum Mortgage Interest  Rate greater than (i)  the
sum  of (a) 7.00%, (b)  the Servicing Fee Rate and  (c) the Master Servicing Fee
Rate, which  will be  determined on  a loan  by loan  basis and  will equal  the
Mortgage  Interest Rate on each Mortgage Loan minus the rate described in clause
(i), will not be included in the  Trust Estate. There will be no Fixed  Retained
Yield  on any Mortgage Loan with a Mortgage  Interest Rate equal to or less than
the rate described in  clause (i). 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 Master Servicer will pay  all routine expenses, including fees of
the Trustee 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 REMIC will be
allocated to a holder of the Class A-R Certificate who is an individual,  estate
or  trust (whether  such Certificate is  held directly or  through certain pass-
through  entities)   as  additional   gross  income   without  a   corresponding
distribution  of cash, and  any such investor (or  its owners, in  the case of a
pass-through entity) may be limited in  its 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.   See  "Certain  Federal  Income   Tax
Consequences--Federal Income Tax Consequences for REMIC
Certificates--Limitations on Deduction of Certain Expenses" in the Prospectus.

                                      S-79
<PAGE>
SERVICER DEFAULTS

    The  Trustee will  have the  right pursuant  to the  Servicing Agreements to
terminate a Servicer in certain events, including the breach by such Servicer of
any of its material obligations under  its Servicing Agreement. In the event  of
such  termination,  (i)  the  Trustee  may  enter  into  a  substitute Servicing
Agreement with  the Master  Servicer or,  at the  Master Servicer's  nomination,
another  servicing institution acceptable to the Trustee and each Rating Agency;
and (ii) the Master  Servicer shall assume certain  of the Servicer's  servicing
obligations  under such  Servicing Agreement,  including the  obligation to make
Periodic Advances (limited  as provided  herein under the  heading "Pooling  and
Servicing  Agreement--Periodic  Advances"),  until  such  time  as  a  successor
servicer is appointed. Any successor Servicer, including the Master Servicer  or
the  Trustee, will  be entitled  to compensation  arrangements similar  to those
provided to the Servicer. See  "Servicing of the Mortgage Loans--Fixed  Retained
Yield, Servicing Compensation and Payment of Expenses" in the Prospectus.

                       FEDERAL INCOME TAX CONSIDERATIONS

    The  following discussion represents the opinion of Cadwalader, Wickersham &
Taft as  to the  anticipated material  federal income  tax consequences  of  the
purchase, ownership and disposition of the Offered Certificates.

    An  election will be  made to treat  the Trust Estate,  and the Trust Estate
will qualify, as a REMIC for federal  income tax purposes. The Class A-1,  Class
A-2,  Class A-3, Class A-4,  Class A-5 and Class  A-6 Certificates, the Class AP
Certificates, the  Class  M  Certificates  and  the  Class  B-1  and  Class  B-2
Certificates (collectively, the "Regular Certificates"), together with the Class
B-3,  Class B-4 and  Class B-5 Certificates,  will be designated  as the regular
interests in the REMIC, and the Class A-R Certificate will be designated as  the
residual  interest  in  the REMIC.  The  Class  A-R Certificate  is  a "Residual
Certificate" for purposes of the Prospectus.

    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 generally will be treated as newly originated debt
instruments for federal income tax purposes.  Beneficial Owners (or in the  case
of  Definitive  Certificates,  holders)  of  the  Regular  Certificates  will be
required to report income  on such Certificates in  accordance with the  accrual
method of accounting.

    The  Class AP Certificates will be issued with original issue discount in an
amount equal to the excess of  the initial principal balance thereof over  their
respective  issue prices. It is anticipated that the Class B-2 Certificates will
be issued with original issue discount in an amount equal to the excess of their
initial principal balance over their  issue price (including accrued  interest).
It  is also anticipated  that the Class  A-1 and Class  A-2 Certificates will be
issued at a premium  and that the  Class A-3, Class A-4,  Class A-5, Class  A-6,
Class M and Class B-1 Certificates will be issued with DE MINIMIS original issue
discount  for federal  income tax purposes.  It is further  anticipated that the
Class B-3, Class B-4 and Class  B-5 Certificates, which are not offered  hereby,
will be issued with original issue discount for federal income tax purposes.

    The  Prepayment Assumption  (as defined in  the Prospectus)  that the Master
Servicer intends to  use in determining  the rate of  accrual of original  issue
discount  will be calculated using 325% SPA. No representation is made as to the
actual rate at which the Mortgage Loans will prepay.

RESIDUAL CERTIFICATE

    The holder of the Class A-R  Certificate must include the taxable income  or
loss  of the  REMIC in  determining its  federal taxable  income. The  Class A-R
Certificate 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  MAY   EXCEED,  AND  MAY   SUBSTANTIALLY  EXCEED,  CASH
DISTRIBUTIONS TO SUCH HOLDER DURING CERTAIN PERIODS, IN WHICH EVENT, THE  HOLDER
THEREOF  MUST  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 REMIC  includible by  the holder  of the  Class A-R
Certificate will be treated as "excess  inclusion" income, resulting in (i)  the
inability   of   such   holder   to  use   net   operating   losses   to  offset

                                      S-80
<PAGE>
such income from  the respective  REMIC, (ii) the  treatment of  such income  as
"unrelated  business  taxable  income"  to  certain  holders  who  are otherwise
tax-exempt, and (iii) the treatment of such income as subject to 30% withholding
tax to certain non-U.S. investors, with no exemption or treaty reduction.

    Under the REMIC Regulations, because the fair market value of the Class  A-R
Certificate  will not exceed 2% of the fair  market value of the REMIC the Class
A-R Certificate 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,  the Class A-R Certificate  will be considered  a
"noneconomic residual interest," with the result that transfers thereof would be
disregarded  for federal income  tax purposes if any  significant purpose of the
transferor was to impede the assessment  or collection of tax. Accordingly,  the
transferee affidavit used for transfer of the Class A-R Certificate will require
the  transferee to affirm  that it (i)  historically has paid  its debts as they
have come due and intends to do so  in the future, (ii) understands that it  may
incur  tax liabilities with  respect to the  Class A-R Certificate  in excess of
cash flows generated thereby, (iii) intends to pay taxes associated with holding
the Class A-R Certificate as  such taxes become due  and (iv) will not  transfer
the  Class  A-R Certificate  to any  person or  entity that  does not  provide a
similar affidavit. The transferor must certify  in writing to the Trustee  that,
as  of the date of the transfer, it had  no knowledge or reason to know that the
affirmations made  by the  transferee pursuant  to the  preceding sentence  were
false.  Additionally, the Class A-R Certificate generally may not be transferred
to  certain  persons  who  are  not  U.S.  Persons  (as  defined  herein).   See
"Description  of the  Certificates--Restrictions on  Transfer of  the Class A-R,
Class M and Offered Class B Certificates" herein and "Certain Federal Income Tax
Consequences--Federal  Income   Tax   Consequences  For   REMIC   Certificates,"
"--Taxation  of  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 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  properly allocable  to the  applicable
REMIC  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.  In addition, some  portion of a purchaser's
basis, if  any,  in  the  Class  A-R Certificate  may  not  be  recovered  until
termination  of  the  respective  REMIC.  Furthermore,  the  federal  income tax
consequences of any  consideration paid  to a transferee  on a  transfer of  the
Class  A-R  Certificate  are  unclear. The  preamble  to  the  REMIC Regulations
indicates that the Internal Revenue Service anticipates providing guidance  with
respect  to  the federal  tax treatment  of  such consideration.  Any transferee
receiving consideration with respect to the Class A-R Certificate should consult
its tax advisors.

    A holder of the Class A-R  Certificate should consult its tax advisor  about
the possible application of proposed Treasury regulations issued January 3, 1995
(the "Proposed Mark to Market Regulations," as defined in the Prospectus). Under
the  Proposed  Mark  to Market  Regulations,  no  residual interest  in  a REMIC
purchased on or after January  4, 1995 could be  marked to market. See  "Certain
Federal  Income  Tax  Consequences--Federal Income  Tax  Consequences  for REMIC
Certificates--Taxation of Residual Certificates--Mark to Market Regulations"  in
the Prospectus.

    DUE  TO  THE  SPECIAL TAX  TREATMENT  OF RESIDUAL  INTERESTS,  THE EFFECTIVE
AFTER-TAX RETURN OF THE  CLASS A-R CERTIFICATE MAY  BE SIGNIFICANTLY LOWER  THAN
WOULD  BE THE CASE IF THE CLASS A-R CERTIFICATE WERE TAXED AS A DEBT INSTRUMENT,
OR MAY BE NEGATIVE.

    See "Certain Federal Income Tax Consequences" in the Prospectus.

                              ERISA CONSIDERATIONS

    The Class A-R  Certificate may  not be purchased  by or  transferred to  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"),  and
which  is subject to  the fiduciary responsibility rules  of Sections 401-414 of
ERISA or Code Section 4975 (an "ERISA Plan") or which is a governmental plan, as
defined in Section 3(32) of  ERISA, subject to any  federal, state or local  law
("Similar  Law")  which  is, to  a  material  extent, similar  to  the foregoing
provisions of ERISA or the Code (collectively, with an ERISA Plan, a "Plan"), or
any   person   utilizing   the   assets   of   such   Plan.   Accordingly,   the

                                      S-81
<PAGE>
following discussion does not purport to discuss the considerations under ERISA,
Code  Section 4975 or Similar  Law with respect to  the purchase, acquisition or
resale of the Class A-R Certificate and for purposes of the following discussion
all references to the Offered Certificates  are deemed to exclude the Class  A-R
Certificate.

    In  addition, under current law  the purchase and holding  of the Class M or
Offered Class B Certificates by or on behalf of a Plan may result in "prohibited
transactions" within the meaning of ERISA and Code Section 4975 or Similar  Law.
Transfer  of the Class M or Offered Class B Certificates will not be made unless
the transferee  (i)  executes a  representation  letter in  form  and  substance
satisfactory  to the Trustee  stating that (a) it  is not, and  is not acting on
behalf of, any such  Plan or using the  assets of any such  Plan to effect  such
purchase  or (b) if it is an insurance company, that the source of funds used to
purchase the Class M  or Offered Class B  Certificates is an "insurance  company
general  account"  (as  such  term  is defined  in  Section  V(e)  of Prohibited
Transaction Class Exemption 95-60  ("PTE 95-60"), 60 Fed.  Reg. 35925 (July  12,
1995)  and there  is no Plan  with respect to  which the amount  of such general
account's reserves and liabilities for the  contract(s) held by or on behalf  of
such  Plan and  all other  Plans maintained by  the same  employer (or affiliate
thereof as defined  in Section V(a)(1)  of PTE  95-60) or by  the same  employee
organization,  exceed 10% of the  total of all reserves  and liabilities of such
general account (as such amounts are determined under Section I(a) of PTE 95-60)
at the date of acquisition  or (ii) provides an opinion  of counsel in form  and
substance  satisfactory to the Trustee that the purchase or holding of the Class
M or Offered Class B Certificates by or  on behalf of such Plan will not  result
in  the assets of the Trust Estate being  deemed to be "plan assets" and subject
to the prohibited transaction  provisions of ERISA and  the Code or Similar  Law
and  will not  subject the  Seller, the  Master Servicer  or the  Trustee to any
obligation in  addition  to  those  undertaken  in  the  Pooling  and  Servicing
Agreement.  The Class M and  Offered Class B Certificates  will contain a legend
describing such restrictions on transfer and 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. Accordingly, the following discussion does not purport  to
discuss  the considerations under  ERISA, Code Section 4975  or Similar Law with
respect to the purchase, acquisition or resale of the Class M or Offered Class B
Certificates and for purposes of the following discussion all references to  the
Offered  Certificates are  deemed to  exclude the  Class M  and Offered  Class B
Certificates.

    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 Plan.  Comparable duties  and restrictions  may
exist  under Similar Law  on governmental plans and  certain persons who perform
services for governmental plans. For example, unless exempted, investment by  an
ERISA  Plan in the Offered 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  Offered  Certificates,  including  the
individual administrative exemption described  below and Prohibited  Transaction
Class  Exemption 83-1 ("PTE  83-1"). For a further  discussion of the individual
administrative exemption and  PTE 83-1,  including the  necessary conditions  to
their  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   May  17,  1990,  the  DOL  issued  to  the  Underwriter  an  individual
administrative exemption, Prohibited Transaction  Exemption 90-24, 55 Fed.  Reg.
20548  (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
conditions and requirements of the Exemption.  The Exemption might apply to  the
acquisition,  holding and  resale of  the Offered  Certificates, other  than the
Class A-R Certificate, 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, as amended
(the "Securities Act").

    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 and a fiduciary of
a  governmental  plan should  make  its own  determination  as to  the  need for

                                      S-82
<PAGE>
and availability of any exemptive relief under Similar Law. 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, the Code and Similar Law to
such investment. See "ERISA Considerations" in the Prospectus.

                                LEGAL INVESTMENT

    The  Class A,  Class AP and  Class M 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, Class AP and Class M 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 of the Class A Certificates, the Class AP Certificates or
the Class M 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 other  Subclasses of the  Class A Certificates,  the Class AP
Certificates or the Class M 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, Class AP and Class M Certificates constitute legal investments for such
investors.

    The Class  B-1 and  Class  B-2 Certificates  will not  constitute  "mortgage
related  securities" under the Enhancement Act. The appropriate characterization
of the  Class B-1  and Class  B-2 Certificates  under various  legal  investment
restrictions, and thus the ability of investors subject to these restrictions to
purchase the Class B-1 and Class B-2 Certificates, may be subject to significant
interpretative  uncertainties.  All  investors  whose  investment  authority  is
subject to  legal  restrictions  should  consult their  own  legal  advisors  to
determine  whether, and to what extent, the Class B-1 and Class B-2 Certificates
will constitute  legal  investments for  them.  See "Legal  Investment"  in  the
Prospectus.

                                SECONDARY MARKET

    There  will not  be any  market for  the Offered  Certificates 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 or  for the life  of the  Offered Certificates. As  a source of
information concerning  the Certificates  and  the Mortgage  Loans,  prospective
investors  in Certificates may obtain copies  of the reports included in monthly
statements   to    Certificateholders    described   under    "Description    of
Certificates--Reports"  upon  written request  to the  Trustee at  the Corporate
Trust Office.

                                  UNDERWRITING

    Subject to  the terms  and conditions  of the  underwriting agreement  dated
November 21, 1995 and the terms agreement dated November 21, 1995 (together, the
"Underwriting  Agreement")  among  PHMC, the  Seller  and Morgan  Stanley  & Co.
Incorporated, as  underwriter  (the  "Underwriter"),  the  Offered  Certificates
offered  hereby  are being  purchased from  the Seller  by the  Underwriter upon
issuance.  The  Underwriter  is  committed  to  purchase  all  of  the   Offered
Certificates  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 are expected to be approximately 98.5075% of the initial  aggregate
principal  balance of  the Class A  Certificates, approximately  62.0000% of the
initial aggregate principal balance of the Class AP Certificates,  approximately
98.5075% of the initial aggregate principal balance of the Class M Certificates,
approximately  95.6786% of the initial aggregate  principal balance of the Class
B-1 Certificates and approximately 93.4758%  of the initial aggregate  principal
balance of the Class B-2 Certificates, plus, in the case of the Class A, Class M
and Offered Class B Certificates,

                                      S-83
<PAGE>
accrued interest thereon from January 1, 1996 to (but not including) January 25,
1996, 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 for the Class A Certificates
among the Subclasses of  Class A 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.

    The  Underwriting Agreement provides that the  Seller or 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.

                                 LEGAL MATTERS

    The validity  of  the Offered  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 Offered Certificates
will be applied by the  Seller to the purchase from  PHMC of the Mortgage  Loans
underlying the Series 1996-1 Certificates.

                                    RATINGS

    It  is a condition to the issuance of  the Class A and Class AP Certificates
that each  Subclass or  Class will  have  been rated  "AAA" by  Fitch. It  is  a
condition  to the issuance of  the Class A Certificates  that each Subclass will
have been rated "AAA" by S&P. It is a condition to the issuance of the Class  AP
Certificates  that such Class will  have been rated "AAAr"  by S&P.  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.  It is  a condition  to the  issuance of  the Class  M
Certificates  that they will have been rated at  least "AA" by Fitch and S&P. It
is a condition to the issuance of the Class B-1 and Class B-2 Certificates  that
they will have been rated "A" and "BBB," respectively, 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  Fitch on  mortgage  pass-through certificates  address  the
likelihood  of the receipt  by certificateholders of  all distributions to which
such certificateholders  are  entitled.  Fitch's  rating  opinions  address  the
structural  and legal  aspects associated  with the  certificates, including the
nature of  the  underlying  mortgage  loans.  Fitch's  ratings  on  pass-through
certificates  do  not represent  any  assessment of  the  likelihood or  rate of
principal prepayments and  consequently any  adverse effect the  timing of  such
prepayments could have on an investor's anticipated yield.

    The  ratings  of  S&P  on  mortgage  pass-through  certificates  address the
likelihood of the receipt by  certificateholders of timely payments of  interest
and  the ultimate return  of principal. S&P 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
mortgage loans. S&P's rating does not address the possibility that investors may
experience 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 Seller has  not requested a  rating on the  Offered Certificates of  any
Subclass  or Class by any rating agency  other than Fitch and S&P, although data
with respect  to the  Mortgage Loans  may  have been  provided to  other  rating
agencies solely for their informational purposes. There can be no assurance that
any  rating assigned by any other rating agency to the Offered Certificates will
be as high as those assigned by Fitch and S&P.

                                      S-84
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------
<S>                                                                        <C>
Adjusted Pool Amount.....................................................  S-31
Adjusted Pool Amount (Class AP Portion)..................................  S-31
Adjustment Amount........................................................  S-48
Aggregate Current Bankruptcy Losses......................................  S-48
Aggregate Current Fraud Losses...........................................  S-48
Aggregate Current Special Hazard Losses..................................  S-47
Bankruptcy Loss..........................................................  S-36
Bankruptcy Loss Amount...................................................  S-48
Beneficial Owner.........................................................  S-25
Book-Entry Certificates..................................................  S-3
Bulk Purchase Underwritten Loans.........................................  S-11
CBE......................................................................  S-72
Cede.....................................................................  S-25
Certificateholder........................................................  S-3
Certificates.............................................................  S-6
Class A Certificates.....................................................  Cover
Class A Distribution Amount..............................................  S-29
Class A Optimal Amount...................................................  S-33
Class A Optimal Principal Amount.........................................  S-34
Class A Percentage.......................................................  S-15
Class A Prepayment Percentage............................................  S-15
Class A Principal Balance................................................  S-31
Class A Principal Distribution Amount....................................  S-34
Class A Subclass Interest Accrual Amount.................................  S-30
Class A Subclass Interest Shortfall Amount...............................  S-33
Class A Subclass Principal Balance.......................................  S-30
Class A Voting Interest..................................................  S-75
Classes A/M/B Fraction...................................................  S-15
Classes A/M/B Voting Interest............................................  S-38
Class AP Certificates....................................................  Cover
Class AP Fraction........................................................  S-15
Class AP Deferred Amount.................................................  S-38
Class AP Optimal Principal Amount........................................  S-37
Class AP Principal Balance...............................................  S-31
Class AP Principal Distribution Amount...................................  S-37
Class A-6 Percentage.....................................................  S-42
Class A-6 Priority Amount................................................  S-42
Class A-6 Prepayment Shift Percentage....................................  S-43
Class B Certificates.....................................................  Cover
Class B Principal Balance................................................  S-31
Class B Subclass Distribution Amount.....................................  S-30
Class B Subclass Interest Accrual Amount.................................  S-30
Class B Subclass Interest Shortfall Amount...............................  S-34
Class B Subclass Principal Balance.......................................  S-31
Class B Voting Interest..................................................  S-76
Class B-1 Principal Distribution Amount..................................  S-39
Class B-2 Principal Distribution Amount..................................  S-39
Class M Certificate......................................................  Cover
</TABLE>

                                      S-85
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------
<S>                                                                        <C>
Class M Distribution Amount..............................................  S-29
Class M Interest Accrual Amount..........................................  S-30
Class M Interest Shortfall Amount........................................  S-33
Class M Optimal Amount...................................................  S-33
Class M Optimal Principal Amount.........................................  S-38
Class M Percentage.......................................................  S-40
Class M Prepayment Percentage............................................  S-40
Class M Principal Balance................................................  S-31
Class M Principal Distribution Amount....................................  S-38
Closing Date.............................................................  S-11
Code.....................................................................  S-23
Co-op Shares.............................................................  S-50
Cooperatives.............................................................  S-50
Cross-Over Date..........................................................  S-46
Current Class M Fractional Interest......................................  S-41
Current Class B-1 Fractional Interest....................................  S-41
Current Class B-2 Fractional Interest....................................  S-42
Current Class B-3 Fractional Interest....................................  S-42
Current Class B-4 Fractional Interest....................................  S-42
Curtailment Interest Shortfalls..........................................  S-32
Custodial Account........................................................  S-78
Cut-Off Date Aggregate Principal Balance.................................  S-50
Debt Service Reduction...................................................  S-36
Deficient Valuation......................................................  S-36
Definitive Certificates..................................................  S-9
Determination Date.......................................................  S-27
Discount Mortgage Loans..................................................  S-2
Distribution Date........................................................  S-2
DOL......................................................................  S-82
DTC......................................................................  S-9
DTC Participants.........................................................  S-25
ECS......................................................................  S-11
Enhancement Act..........................................................  S-23
ERISA....................................................................  S-23
ERISA Plan...............................................................  S-81
Excess Bankruptcy Losses.................................................  S-48
Excess Fraud Losses......................................................  S-48
Excess Special Hazard Loss...............................................  S-47
Exemption................................................................  S-82
Fitch....................................................................  S-7
Fixed Retained Yield.....................................................  S-79
Fraud Loss...............................................................  S-36
Fraud Loss Amount........................................................  S-48
Holder...................................................................  S-3
Indirect DTC Participants................................................  S-25
Liquidated Loan..........................................................  S-35
Liquidated Loan Loss.....................................................  S-35
Master Servicer..........................................................  S-2
Master Servicing Fee.....................................................  S-76
Master Servicing Fee Rate................................................  S-76
Mortgage Loans...........................................................  S-2
</TABLE>

                                      S-86
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------
<S>                                                                        <C>
Mortgaged Properties.....................................................  S-50
Mortgages................................................................  S-50
Net Foreclosure Profits..................................................  S-43
Net Mortgage Interest Rate...............................................  S-31
Net Partial Liquidation Proceeds.........................................  S-35
Non-Sponsored Relocation Loans...........................................  S-50
Non-Supported Interest Shortfalls........................................  S-14
Offered Certificates.....................................................  Cover
Offered Class B Certificates.............................................  Cover
Original Class M Fractional Interest.....................................  S-41
Original Class B-1 Fractional Interest...................................  S-41
Original Class B-2 Fractional Interest...................................  S-41
Original Class B-3 Fractional Interest...................................  S-42
Original Class B-4 Fractional Interest...................................  S-42
Original Subordinated Principal Balance..................................  S-37
Other Servicers..........................................................  S-6
Other Servicing Agreements...............................................  S-6
Partial Liquidation Proceeds.............................................  S-35
Pass-Through Rate........................................................  S-13
Percentage Interest......................................................  S-30
Periodic Advances........................................................  S-44
PHMC.....................................................................  S-2
PHMC Loan Seller.........................................................  S-2
PHMC Servicing Agreement.................................................  S-6
PHMC Underwritten Loans..................................................  S-11
Plan.....................................................................  S-23
PTE 95-60................................................................  S-82
Pool Balance (Classes A/M/B Portion).....................................  S-8
Pool Balance (Class AP Portion)..........................................  S-8
Pool Certification Underwritten Loans....................................  S-11
Pool Distribution Amount.................................................  S-27
Pool Distribution Amount Allocation......................................  S-28
Pooling and Servicing Agreement..........................................  S-75
Prepayment Interest Shortfalls...........................................  S-32
Program Loans............................................................  S-60
Prudential Insurance.....................................................  S-24
PTE 83-1.................................................................  S-82
Realized Losses..........................................................  S-36
Record Date..............................................................  S-27
Regular Certificates.....................................................  S-80
RELO Program Loans.......................................................  S-60
Relocation Mortgage Loans................................................  S-2
REMIC....................................................................  S-3
Remittance Date..........................................................  S-27
REO Property.............................................................  S-77
Residual Certificate.....................................................  S-80
Rules....................................................................  S-26
S&P......................................................................  S-7
SASCOR...................................................................  S-2
Scheduled Principal Amount...............................................  S-42
Scheduled Principal Balance..............................................  S-35
</TABLE>

                                      S-87
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------
<S>                                                                        <C>
Securities Act...........................................................  S-82
Seller...................................................................  S-2
Senior Certificates......................................................  Cover
Senior Optimal Amount....................................................  S-33
Series 1996-1 Certificates...............................................  Cover
Servicer.................................................................  S-2
Servicers................................................................  S-6
Servicing Agreements.....................................................  S-6
Servicing Compensation...................................................  S-13
Servicing Fee Rate.......................................................  S-79
Similar Law..............................................................  S-23
SPA......................................................................  S-67
Special Hazards..........................................................  S-18
Special Hazard Loss......................................................  S-36
Special Hazard Loss Amount...............................................  S-47
Sponsored Relocation Loans...............................................  S-50
Subclass.................................................................  Cover
Subclass B Optimal Amount................................................  S-34
Subclass B Optimal Principal Amount......................................  S-39
Subclass B Percentage....................................................  S-40
Subclass B Prepayment Percentage.........................................  S-40
Subordinated Certificates................................................  Cover
Subordinated Percentage..................................................  S-37
Subordinated Prepayment Percentage.......................................  S-37
Subsidy Account..........................................................  S-51
Subsidy Loans............................................................  S-51
Trust Estate.............................................................  S-2
Trustee..................................................................  S-7
U.S. Person..............................................................  S-3
UGRIC....................................................................  S-11
Underwriter..............................................................  Cover
Underwriting Agreement...................................................  S-83
Unscheduled Principal Amount.............................................  S-42
</TABLE>

                                      S-88
<PAGE>
THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.                     [LOGO]
                                     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 either to
PHMC's underwriting  standards,  to  the  extent  specified  in  the  applicable
prospectus  supplement,  to the  underwriting standards  of  a Pool  Insurer (as
defined herein) or to  such other standards as  are described in the  applicable
Prospectus  Supplement. Unless otherwise specified  in the applicable prospectus
supplement, all of  the Mortgage Loans  will be serviced  either solely by  PHMC
(which in such capacity is referred to herein as the "Sole Servicer") or by PHMC
together  with one or more other servicers (each, a "Servicer") specified in the
Prospectus  Supplement  who  will  be  supervised  by  an  affiliate  of  PHMSC,
Securitized  Asset  Services Corporation  ("SASCOR," and  in such  capacity, the
"Master 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 Sole  Servicer  or SASCOR's  obligations  as Master
Servicer, neither the  Seller, the  Sole Servicer  or Master  Servicer, nor  any
affiliate  of the Seller or the Sole  Servicer or Master Servicer, will have any
obligations with respect to the Certificates.

    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 January 16, 1996
<PAGE>
                                    REPORTS

    The Sole Servicer or Master Servicer,  or the Paying Agent appointed by  the
Sole  Servicer or Master  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 Sole Servicer or Master
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, the Sole
Servicer will furnish annually to the Trustee for each Series, or each  Servicer
with  respect to any  Series having more  than one Servicer  will furnish to the
Master Servicer (who  will be required  to furnish promptly  to the Trustee  for
such  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  Sole Servicer or Servicer,  as the case may be,
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 Sole Servicer  or
Master  Servicer to the Trustee will  be furnished to Certificateholders of each
Series upon  request addressed  to the  Sole Servicer  c/o The  Prudential  Home
Mortgage   Company,  Inc.,  5325  Spectrum  Drive,  Frederick,  Maryland  21701,
Attention: Legal  Department  or the  Master  Servicer, 7485  New  Horizon  Way,
Frederick, Maryland, 21701, as applicable.

                             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., 5325 Spectrum
Drive, 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  Sole Servicer,  the Master  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.,  5325  Spectrum  Drive,
Frederick, Maryland 21701, telephone number (301) 846-8199.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    There are incorporated herein by  reference all documents and reports  filed
or  caused to  be filed  by PHMSC  with respect  to a  Trust Estate  pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the  termination
of  an offering of Certificates evidencing interests therein. PHMSC will provide
or cause to be provided without charge to each person to whom this Prospectus is
delivered in connection with the offering of one or more Classes of 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  PHMSC'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  one or more of such Classes of  such
Certificates,  other than the  exhibits to such  documents (unless such exhibits
are specifically incorporated by reference in such documents). Requests to PHMSC
should be directed to:  The Prudential Home  Mortgage Securities Company,  Inc.,
5325 Spectrum Drive, 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
Incorporation of Certain Information by Reference..........................    2
Summary of Prospectus......................................................    7
  Title of Securities......................................................    7
  Seller...................................................................    7
  Sole Servicer and Servicers..............................................    7
  Master Servicer..........................................................    7
  The Trust Estates........................................................    7
  Description of the Certificates..........................................    8
      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.............................................................    8
  Interest.................................................................    8
  Principal (Including Prepayments)........................................    9
  Distributions in Reduction of Stated Amount..............................    9
  Credit Enhancement.......................................................    9
  Periodic Advances........................................................   10
  Optional Purchase of Mortgage Loans......................................   10
  ERISA Limitations........................................................   11
  Tax Status...............................................................   11
  Rating...................................................................   11
Risk Factors and Special Considerations....................................   12
  Limited Liquidity........................................................   12
  Limited Obligations......................................................   12
  Limitations, Reduction and Substitution of Credit Enhancement............   12
  Risks of the Mortgage Loans..............................................   12
  Yield and Prepayment Considerations......................................   13
The Trust Estates..........................................................   14
  General..................................................................   14
  Mortgage Loans...........................................................   14
      INSURANCE POLICIES...................................................   17
      ACQUISITION OF THE MORTGAGE LOANS FROM PHMC..........................   18
      ASSIGNMENT OF MORTGAGE LOANS TO THE TRUSTEE..........................   18
      REPRESENTATIONS AND WARRANTIES.......................................   19
      OPTIONAL PURCHASES...................................................   22
Description of the Certificates............................................   23
  General..................................................................   23
  Percentage Certificates..................................................   24
  Multi-Class Certificates.................................................   25
  Distributions to Percentage Certificateholders...........................   25
      CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES...............   25
      CALCULATION OF DISTRIBUTABLE AMOUNTS.................................   25
</TABLE>

                                       3
<PAGE>
<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
      DETERMINATION OF AMOUNTS TO BE DISTRIBUTED...........................   27
<S>                                                                          <C>
      SHIFTING INTEREST CERTIFICATES.......................................   29
  Example of Distribution to Percentage Certificateholders.................   31
  Distributions to Multi-Class Certificateholders..........................   32
      VALUATION OF MORTGAGE LOANS..........................................   33
      SPECIAL DISTRIBUTIONS................................................   34
      LAST SCHEDULED DISTRIBUTION DATE.....................................   34
Credit Support.............................................................   35
  Subordination............................................................   35
    CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES.................   35
    SHIFTING INTEREST CERTIFICATES.........................................   37
  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
SASCOR.....................................................................   42
PHMC.......................................................................   42
  General..................................................................   42
  Mortgage Loan Production Sources.........................................   43
  Mortgage Loan Underwriting...............................................   44
  Mortgage Origination Processing..........................................   49
  Servicing................................................................   49
Use of Proceeds............................................................   49
Servicing of the Mortgage Loans............................................   49
  The Master Servicer......................................................   49
  The Sole Servicer........................................................   50
  The Servicers............................................................   50
  Payments on Mortgage Loans...............................................   51
  Periodic Advances and Limitations Thereon................................   54
  Adjustment to Servicing Fee in Connection with Prepaid Mortgage Loans....   55
  Reports to Certificateholders............................................   55
  Reports to the Trustee...................................................   57
  Collection and Other Servicing Procedures................................   57
  Enforcement of Due-on-Sale Clauses; Realization Upon Defaulted Mortgage
    Loans..................................................................   57
  Fixed Retained Yield, Servicing Compensation and Payment of Expenses.....   59
  Evidence as to Compliance................................................   60
  Certain Matters Regarding the Sole Servicer or Master Servicer...........   60
The Pooling and Servicing Agreement........................................   61
  Events of Default........................................................   61
  Rights Upon Event of Default.............................................   62
  Amendment................................................................   62
  Termination; Purchase of Mortgage Loans..................................   63
</TABLE>

                                       4
<PAGE>
<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
  The Trustee..............................................................   64
<S>                                                                          <C>
Certain Legal Aspects of the Mortgage Loans................................   64
  General..................................................................   64
  Foreclosure..............................................................   64
  Foreclosure on Shares of Cooperatives....................................   65
  Rights of Redemption.....................................................   66
  Anti-Deficiency Legislation and Other Limitations on Lenders.............   66
  Soldiers' and Sailors' Civil Relief Act and Similar Laws.................   67
  Environmental Considerations.............................................   68
  "Due-on-Sale" Clauses....................................................   69
  Applicability of Usury Laws..............................................   70
  Enforceability of Certain Provisions.....................................   70
Certain Federal Income Tax Consequences....................................   70
  Federal Income Tax Consequences for REMIC Certificates...................   71
  General..................................................................   71
  Status of REMIC Certificates.............................................   71
  Qualification as a REMIC.................................................   71
  Taxation of Regular Certificates.........................................   73
      GENERAL..............................................................   73
      ORIGINAL ISSUE DISCOUNT..............................................   73
      ACQUISITION PREMIUM..................................................   75
      VARIABLE RATE REGULAR CERTIFICATES...................................   75
      MARKET DISCOUNT......................................................   76
      PREMIUM..............................................................   77
      TREATMENT OF LOSSES..................................................   77
      ELECTION TO TREAT ALL INTEREST UNDER THE CONSTANT YIELD METHOD.......   78
      SALE OR EXCHANGE OF REGULAR CERTIFICATES.............................   78
  Taxation of Residual Certificates........................................   79
      TAXATION OF REMIC INCOME.............................................   79
      BASIS AND LOSSES.....................................................   80
      TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE...............   80
        ORIGINAL ISSUE DISCOUNT............................................   80
        MARKET DISCOUNT....................................................   80
        PREMIUM............................................................   81
      LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME...................   81
      TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES........   82
        DISQUALIFIED ORGANIZATIONS.........................................   82
        NONECONOMIC RESIDUAL INTERESTS.....................................   83
        FOREIGN INVESTORS..................................................   83
      SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE...........................   83
      MARK TO MARKET REGULATIONS...........................................   84
  Taxes That May Be Imposed on the REMIC Pool..............................   84
      PROHIBITED TRANSACTIONS..............................................   84
      CONTRIBUTIONS TO THE REMIC POOL AFTER THE STARTUP DAY................   85
      NET INCOME FROM FORECLOSURE PROPERTY.................................   85
  Liquidation of the REMIC Pool............................................   85
  Administrative Matters...................................................   85
  Limitations on Deduction of Certain Expenses.............................   85
  Taxation of Certain Foreign Investors....................................   86
      REGULAR CERTIFICATES.................................................   86
      RESIDUAL CERTIFICATES................................................   86
</TABLE>

                                       5
<PAGE>
<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
  Backup Withholding.......................................................   86
<S>                                                                          <C>
  Reporting Requirements...................................................   87
Federal Income Tax Consequences for Certificates as to Which No REMIC
 Election Is Made..........................................................   87
  Standard Certificates....................................................   87
      GENERAL..............................................................   87
      TAX STATUS...........................................................   88
      PREMIUM AND DISCOUNT.................................................   88
        PREMIUM............................................................   89
        ORIGINAL ISSUE DISCOUNT............................................   89
        MARKET DISCOUNT....................................................   89
      RECHARACTERIZATION OF SERVICING FEES.................................   89
      SALE OR EXCHANGE OF STANDARD CERTIFICATES............................   90
  Stripped Certificates....................................................   90
      GENERAL..............................................................   90
      STATUS OF STRIPPED CERTIFICATES......................................   91
      TAXATION OF STRIPPED CERTIFICATES....................................   91
        ORIGINAL ISSUE DISCOUNT............................................   91
        SALE OR EXCHANGE OF STRIPPED CERTIFICATES..........................   92
        PURCHASE OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES...........   92
        POSSIBLE ALTERNATIVE CHARACTERIZATIONS.............................   92
  Reporting Requirements and Backup Withholding............................   93
  Taxation of Certain Foreign Investors....................................   93
ERISA Considerations.......................................................   93
  General..................................................................   93
  Certain Requirements Under ERISA.........................................   93
      GENERAL..............................................................   93
      PARTIES IN INTEREST/DISQUALIFIED PERSONS.............................   94
      DELEGATION OF FIDUCIARY DUTY.........................................   94
  Administrative Exemptions................................................   94
      INDIVIDUAL ADMINISTRATIVE EXEMPTIONS.................................   94
      PTE 83-1.............................................................   95
  Exempt Plans.............................................................   96
  Unrelated Business Taxable Income--Residual Certificates.................   96
Legal Investment...........................................................   97
Plan of Distribution.......................................................   98
Legal Matters..............................................................   99
Rating.....................................................................   99
Index of Significant Definitions...........................................  100
</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 ("RSCA").
                      See  "The  Seller."  The  Seller  and  PHMC  are   each
                      indirect,  wholly-owned subsidiaries  of The Prudential
                      Insurance Company of America ("Prudential Insurance").
Sole Servicer and
  Servicers.........  Where PHMC and one or more other entities will  service
                      the  Mortgage  Loans  comprising a  Trust  Estate, such
                      entities  (each,   a  "Servicer")   specified  in   the
                      Prospectus  Supplement  will perform  certain servicing
                      functions with respect to the Mortgage Loans comprising
                      each such Trust Estate pursuant to a related  Servicing
                      Agreement  (each, an "Underlying Servicing Agreement").
                      Where PHMC is the sole servicer (in such capacity,  the
                      "Sole  Servicer"), PHMC will service the Mortgage Loans
                      comprising each such Trust  Estate and administer  each
                      such  Trust Estate pursuant to  a Pooling and Servicing
                      Agreement (each, a "Pooling and Servicing  Agreement").
                      See "Servicing of the Mortgage Loans."
Master Servicer.....  Securitized  Asset Services  Corporation ("SASCOR" and,
                      in such capacity, the  "Master Servicer"). SASCOR is  a
                      direct,   wholly  owned  subsidiary   of  PHMC  and  an
                      indirect,  wholly   owned  subsidiary   of   Prudential
                      Insurance.  With respect to each Trust Estate involving
                      more than one Servicer, the Master Servicer pursuant to
                      a Pooling and Servicing Agreement will administer  each
                      such  Trust Estate  and supervise  the Servicers, where
                      applicable. 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. The Mortgage Loans will
                      have been originated by PHMC or will have been acquired
                      by PHMC from  other mortgage loan  originators. All  of
                      the  Mortgage Loans will  have been underwritten either
                      to PHMC's  standards, to  the extent  specified in  the
                      applicable Prospectus Supplement, to the standards of a
                      Pool Insurer or to standards otherwise specified in the
                      Prospectus  Supplement.  See  "The  Trust  Estates" and
                      "PHMC--Mortgage Loan Underwriting."
</TABLE>

                                       7
<PAGE>

<TABLE>
<S>                   <C>
                      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,   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 Certifi-
                      cates--Distributions 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.
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 applica-
                      ble pass-through rate for each Class and Subclass  (the
                      "Pass-Through  Rate"), as  set forth  in the applicable
                      Prospectus Supplement, will be passed
</TABLE>

                                       8
<PAGE>

<TABLE>
<S>                   <C>
                      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
                      amounts  reserved for  servicing the  Mortgage Loan and
                      administration of the related Trust Estate and  related
                      expenses  (the  "Servicing Fee"  and  "Master Servicing
                      Fee," as applicable).
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  and partial
                      prepayments received by  a Servicer  (other than  PHMC)
                      during   the   month  preceding   the  month   of  such
                      Distribution  Date,   or   by   PHMC   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   Certifi-
                      cates--Distributions to Multi-Class
                      Certificateholders."
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 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  "Subor-
                      dination 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 Subordi-
                      nated   Amount    is    reduced   to    zero,    Senior
                      Certificateholders will be entitled to
</TABLE>

                                       9
<PAGE>

<TABLE>
<S>                   <C>
                      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."
Periodic Advances...  In the  event  of  delinquencies  in  payments  on  any
                      Mortgage  Loan,  the Servicer  servicing  such Mortgage
                      Loan will make advances  of cash ("Periodic  Advances")
                      to the Custodial Account (as defined herein) or, if the
                      Sole  Servicer, to the  Certificate Account (as defined
                      herein) to the  extent that such  Servicer or the  Sole
                      Servicer  determines  such Periodic  Advances  would be
                      recoverable from  future  payments and  collections  on
                      such  Mortgage Loan. Any such Periodic Advances will be
                      reimbursable to such Servicer  or the Sole Servicer  as
                      described  herein  and  in  the  applicable  Prospectus
                      Supplement. In cases involving  more than one  Servicer
                      and   to  the   extent  described   in  the  Prospectus
                      Supplement, the Master Servicer or the Trustee may,  in
                      certain  circumstances,  be required  to  make Periodic
                      Advances upon a Servicer default. See "Servicing of the
                      Mortgage  Loans--Periodic   Advances  and   Limitations
                      Thereon."
Optional Purchase of
  Mortgage
  Loans.............  The  Seller,  the  Sole Servicer,  or  with  respect to
                      Series having a Master  Servicer, the Master  Servicer,
                      may  subject to the terms of the applicable Pooling and
                      Servicing Agreement  purchase  any  defaulted  Mortgage
                      Loan  from  the related  Trust  Estate. 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 Revenue Code of 1986, as
</TABLE>

                                       10
<PAGE>

<TABLE>
<S>                   <C>
                      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 four  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>
                    RISK FACTORS AND SPECIAL CONSIDERATIONS

    Investors  should  consider, among  other things,  the following  factors in
connection with the purchase of Offered Certificates.

LIMITED LIQUIDITY

    There can be no  assurance that a secondary  market for the Certificates  of
any  Series  will  develop  or,  if  it  does  develop,  that  it  will  provide
Certificateholders with liquidity of investment or that it will continue for the
life of the Certificates of any Series. The Prospectus Supplement for any Series
of Certificates may indicate  that an underwriter  specified therein intends  to
establish  a secondary market in such  Certificates, however no underwriter will
be obligated to do  so. The Certificates  will not be  listed on any  securities
exchange.

LIMITED OBLIGATIONS

    Except  for any  related insurance policies  and any reserve  fund or credit
enhancement described in  the applicable Prospectus  Supplement, Mortgage  Loans
included  in the related Trust Estate will be the sole source of payments on the
Certificates of a Series. The Certificates  of any Series will not represent  an
interest  in or obligation of  PHMSC, PHMC, SASCOR, the  Trustee or any of their
affiliates, except  for  PHMSC's limited  obligations  with respect  to  certain
breaches  of its representations  and warranties and  PHMC's obligations as Sole
Servicer or SASCOR's obligations as Master Servicer. Neither the Certificates of
any Series nor the related Mortgage Loans  will be guaranteed or insured by  any
governmental agency or instrumentality, PHMSC, PHMC, SASCOR, the Trustee, any of
their  affiliates or any other person.  Consequently, in the event that payments
on the Mortgage  Loans are  insufficient or  otherwise unavailable  to make  all
payments required on the Certificates, there will be no recourse to PHMSC, PHMC,
SASCOR,  the  Trustee  or,  except as  specified  in  the  applicable Prospectus
Supplement, any other entity.

LIMITATIONS, REDUCTION AND SUBSTITUTION OF CREDIT ENHANCEMENT

    With respect  to each  Series  of Certificates,  credit enhancement  may  be
provided  in limited amounts to cover certain  types of losses on the underlying
Mortgage Loans. Credit enhancement will be provided in one or more of the  forms
referred  to  herein,  including, but  not  limited to:  subordination  of other
Classes of Certificates  of the same  Series; a limited  guarantee; a letter  of
credit;  a pool insurance policy; a special hazard insurance policy; a mortgagor
bankruptcy bond;  a  reserve fund;  and  any combination  thereof.  See  "Credit
Support"  herein. Regardless  of the  form of  credit enhancement  provided, the
amount of coverage will be limited in  amount and in most cases will be  subject
to  periodic reduction  in accordance with  a schedule  or formula. Furthermore,
such credit enhancements may  provide only very limited  coverage as to  certain
types  of  losses, and  may provide  no coverage  as to  certain other  types of
losses.  All  or  a  portion  of  the  credit  enhancement  for  any  Series  of
Certificates   will  generally  be  permitted   to  be  reduced,  terminated  or
substituted for,  if  each applicable  rating  agency indicates  that  the  then
current rating thereof will not be adversely affected. See "Credit Support."

RISKS OF THE MORTGAGE LOANS

    An  investment  in  securities  such  as  the  Certificates  which generally
represent interests in mortgage loans may be affected by, among other things,  a
decline  in  real  estate  values  and  changes  in  the  mortgagor's  financial
condition. No assurance can be given that the values of the Mortgaged Properties
(as defined  herein)  securing  the  Mortgage Loans  underlying  any  Series  of
Certificates  have  remained or  will remain  at  their levels  on the  dates of
origination of the related Mortgage Loans. If the residential real estate market
should  experience  an  overall  decline  in  property  values  such  that   the
outstanding balances of the Mortgage Loans comprising a particular Trust Estate,
and  any secondary  financing on  the Mortgaged  Properties, become  equal to or
greater than  the  value  of  the Mortgaged  Properties,  the  actual  rates  of
delinquencies,  foreclosures and losses could be higher than those now generally
experienced in the mortgage lending industry and those experienced in PHMC's  or
other  Servicers' servicing portfolios. In addition, adverse economic conditions
generally, in particular geographic areas or industries, or 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
applicable  credit enhancement, holders of Certificates of the Series evidencing
interests  in  the   related  Trust   Estate  will   bear  all   risk  of   loss

                                       12
<PAGE>
resulting  from default  by mortgagors  and will have  to look  primarily to the
value of the Mortgaged Properties for recovery of the outstanding principal  and
unpaid  interest on the defaulted Mortgage  Loans. In addition to the foregoing,
certain geographic  regions  of  the  United  States  from  time  to  time  will
experience   weaker  regional  economic  conditions  and  housing  markets  and,
consequently, will experience higher rates  of loss and delinquency on  mortgage
loans  generally. The Mortgage  Loans underlying certain  Series of Certificates
may be concentrated in  these regions, and such  concentration may present  risk
considerations   in   addition   to   those   generally   present   for  similar
mortgage-backed  securities   without  such   concentration.  See   "The   Trust
Estates--Mortgage Loans" and "PHMC--Mortgage Loan Underwriting."

YIELD AND PREPAYMENT CONSIDERATIONS

    The  yield of  the Certificates of  each Series  will depend on  the rate of
principal payment  (including  prepayments,  liquidations due  to  defaults  and
repurchases)  on the  Mortgage Loans and  the price  paid by Certificateholders.
Such yield may be adversely affected by a higher or lower than anticipated  rate
of  prepayments on  the related  Mortgage Loans.  In addition,  unless otherwise
specified in the related  Prospectus Supplement, the yield  to investors may  be
adversely affected by shortfalls which may result from the timing of the receipt
of  partial prepayments  or liquidations  as well  as shortfalls  not covered by
aggregate Servicing Fees  related to  a particular Distribution  Date and  which
shortfalls  result from the timing of the receipt of full prepayments. The yield
on Certificates  entitling  the  holders thereof  primarily  or  exclusively  to
payments  of interest on the  Mortgage Loans will be  extremely sensitive to the
rate of prepayments  on the related  Mortgage Loans. In  addition, the yield  on
certain  other types of Classes of Certificates may be relatively more sensitive
to the rate of prepayment  of the related Mortgage  Loans than other Classes  of
Certificates.  Prepayments  are influenced  by  a number  of  factors, including
prevailing  mortgage  market  interest   rates,  local  and  national   economic
conditions and homeowner mobility. See "Prepayment and Yield Considerations."

                                       13
<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. The Mortgage Loans will have been originated by PHMC for it own account or
will  have  been acquired  by PHMC  from other  mortgage loan  originators. Each
Mortgage Loan will  have been underwritten  either to PHMC's  standards, to  the
extent  specified in the applicable Prospectus Supplement, to the standards of a
Pool Insurer or to such other  standards set forth in the applicable  Prospectus
Supplement.  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 and  (ii)  purchased  by PHMC  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 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.

                                       14
<PAGE>
    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  Sole
Servicer  and  the  Underlying  Servicing Agreements  require  the  Servicers 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.  For  purposes of  this  Prospectus, with  respect  to any
discussion relating to the servicing of Mortgage Loans by a Servicer  (including
PHMC) under an Underlying Servicing Agreement or PHMC as the Sole Servicer under
a  Pooling and Servicing Agreement, each of such Underlying Servicing Agreements
and Pooling and Servicing Agreements are referred to as a "Servicing  Agreement"
and  any Servicer (including PHMC as  Sole Servicer) under a Servicing Agreement
is referred to herein as the "Applicable Servicer."

    Unless otherwise  specified  in  the applicable  Prospectus  Supplement,  no
Mortgage  Loan will have had  at origination a Loan-to-Value  Ratio in excess of
95%. 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.  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. 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  or other  Servicers' servicing  portfolios. In  addition,
adverse  economic  conditions  generally,  in  particular  geographic  areas  or
industries, or 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.

                                       15
<PAGE>
    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 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

                                       16
<PAGE>
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

    Any  Servicing Agreement will require the Applicable 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  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 Applicable
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 by the Sole Servicer or the Custodial Account for remittance
to the Master Servicer Custodial Account by a Servicer.

    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  Applicable  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 Applicable  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 Servicing Agreement will require the Applicable 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 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

                                       17
<PAGE>
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 pursuant  to  an agreement  (the  "PHMC Sale  Agreement").  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
"--Assignment  of  Mortgage Loans  to the  Trustee," and  "--Representations and
Warranties" below.

  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 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.  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,  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

                                       18
<PAGE>
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 or Master Servicer Custodial Account, as applicable. 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  or Master  Servicer Custodial  Account, as  applicable, 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
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.

    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 and specified in  the applicable Prospectus Supplement, the Seller
will represent and warrant, among other things, that as of the date of execution
of the Pooling and Servicing Agreement (or  such other date as specified in  the
applicable  Prospectus Supplement), 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

                                       19
<PAGE>
    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 or home
    owners  association fees; and, if the  Mortgaged Property consists of shares
    of a  cooperative housing  corporation,  any lien  for  amounts due  to  the
    cooperative  housing corporation  for unpaid  assessments or  charges or any
    lien of any assignment of rents or maintenance expenses secured by the  real
    property  owned  by the  cooperative housing  corporation; and  any 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  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)  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 and  to  the best  of  the Seller's
    knowledge, there is  no proceeding pending  or threatened for  the total  or
    partial condemnation of the Mortgaged Property;

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

                                       20
<PAGE>
        (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;

       (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;

                                       21
<PAGE>
       (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 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;

      (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; and

       (xxv) each Mortgage Loan is a "Qualified Mortgage" within the meaning  of
    Section 860G of the Code.

    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 PURCHASES

    Subject to the provisions of the applicable Pooling and Servicing Agreement,
the  Seller, the Servicer or the Master  Servicer may, at its option, repurchase
any defaulted Mortgage Loan  if, in the Seller's,  the Servicer's or the  Master
Servicer'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.

                                       22
<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") among the  Seller,
the  Sole Servicer or Master  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  and the  Trustee of an  affidavit signed by  the transferee stating,
among other things, that the transferee  (i) is not a disqualified  organization
within  the meaning  of Code  Section 860E(e) or  an agent  (including a broker,
nominee, or  middleman) thereof  and  (ii) understands  that  it may  incur  tax
liabilities  in excess  of any  cash flows  generated by  the residual interest.
Further, the transferee must state in the affidavit that it (x) historically has
paid its debts as they have come due, (y) intends to pay its debts as they  come
due  in the  future and  (z) intends  to pay  taxes associated  with holding the
residual interest as they become due. The transferor must certify to the Trustee
that, as of the time of the transfer, it has no actual knowledge that any of the
statements made in the transferee affidavit are false and no reason to know that
the statements made by the  transferee pursuant to clauses  (x), (y) and (z)  of
the   preceding   sentence  are   false.   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.

                                       23
<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 Sole Servicer or Master Servicer,
or  the Paying Agent acting  on behalf of the  Sole Servicer or Master 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  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."

                                       24
<PAGE>
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

    The    discussion   in   this   section   "--Distributions   to   Percentage
Certificateholders" with respect  to the receipt  and distribution of  principal
(including prepayments) and interest focuses on the practices observed currently
by  PHMC,  as Sole  Servicer and,  with  respect to  any Series  of Certificates
involving more than one Servicer, SASCOR as Master Servicer. With respect to any
Series of  Certificates involving  PHMC and  one or  more other  Servicers,  the
following discussion assumes that the other Servicers service the Mortgage Loans
in accordance with PHMC's practices, and the treatment of principal and interest
payments by such other Servicers, to the extent that such treatments differ from
that of PHMC, will be specified in the applicable Prospectus Supplement.

  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 Sole Servicer  or Master 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 Sole
Servicer or Master 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
       Applicable 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 ("Curtailments")  and all  prepayments in
       full received by the  Applicable 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;

          (b) (A)  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 Sole Servicer or Master Servicer, as the case
       may be, during the month preceding  the month in which such  Distribution
       Date

                                       25
<PAGE>
       occurs, determined as of the date each such Mortgage Loan was repurchased
       or   purchased,  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   (B)   the
       Liquidation  Proceeds (as defined herein) other than Liquidation Proceeds
       which were received prior to the Applicable Servicer's determination that
       no further recoveries on  a defaulted Mortgage  Loan will be  forthcoming
       ("Partial  Liquidation Proceeds") during the month preceding the month in
       which such Distribution Date occurs with respect to each Mortgage Loan in
       respect of which property was acquired, liquidated or foreclosed; and

          (c) all  Partial  Liquidation  Proceeds  received  by  the  Applicable
              Servicer on or after the Determination Date in the month preceding
       the  month  in  which  the  Distribution Date  occurs  and  prior  to the
       Determination Date occurring in the month in which the Distribution  Date
       occurs; 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 and after giving effect to any
    partial principal prepayments and Partial Liquidation Proceeds applied as of
    such   Due  Date  and  any  prepayments   in  full  received  prior  to  the
    Determination Date in the month of  such Due Date (the "Scheduled  Principal
    Balance"),  whether  or  not  such interest  was  actually  received  by the
    Applicable 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 prepaid on or  after the Determination Date in the  month
    preceding  the month in which such Distribution Date occurs 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 of the Applicable Servicer; 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  prepayments   in  full  and
              Curtailments received by the Applicable  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;

          (b) (A)  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 Representing Party during  the
       month preceding the month in which such

                                       26
<PAGE>
       Distribution  Date occurs, determined  as of the  date each such Mortgage
       Loan was  repurchased or  purchased, as  the  case may  be, and  (B)  the
       Liquidation Proceeds (other than Partial Liquidation Proceeds) which were
       received  during the month preceding the month in which such Distribution
       Date occurs  with respect  to  each Mortgage  Loan  in respect  of  which
       property was acquired, liquidated or foreclosed; and

          (c) all  Partial  Liquidation  Proceeds  received  by  the  Applicable
              Servicer on or after the Determination Date in the month preceding
       the month  in  which  the  Distribution Date  occurs  and  prior  to  the
       Determination  Date occurring in the month in which the Distribution Date
       occurs; 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 of the Applicable Servicer; 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
Applicable Servicer after the Cut-Off Date  (except for amounts due on or  prior
to  the Cut-Off Date), or received by the Applicable 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 all Periodic Advances made by Applicable Servicer
or  the  Master 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 Applicable Servicer or the  Master Servicer previously has  made
    one or more unreimbursed Periodic Advances;

       (b)that  portion of Liquidation Proceeds with  respect to a Mortgage Loan
          which represents any unreimbursed Periodic Advances;

       (c)those portions of each  payment of interest  on a particular  Mortgage
          Loan  which represent (i)  the Fixed Retained Yield,  if any, (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, and (iii)
    with respect to any Series of Certificates involving more than one Servicer,
    the applicable Master Servicing Fee (with respect to such Distribution Date,
    together with the  amounts described in  clause (i), the  "Amounts Held  for
    Future Distribution");

       (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  proceeds  (including  Liquidation  Proceeds  other  than  Partial
          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 principal  prepayments in  full,  Curtailments and  Partial  Liquidation
    Proceeds  received by the Applicable 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;

                                       27
<PAGE>
       (f)that  portion  of  Liquidation Proceeds  which  represents  any unpaid
          Servicing Fees or  any Master  Servicing Fee to  which the  Applicable
    Servicer  or the Master  Servicer, respectively, 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  Sole
          Servicer  or  Master  Servicer  or  any  Servicer  and  other  amounts
    permitted to be withdrawn by the  Sole Servicer or Master 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  and payments of  interest related to principal
    prepayments received on  or after  the first  day of  the month  in which  a
    Distribution Date occurs and prior to the Determination Date in the month of
    such  Distribution Date which the Applicable  Servicer is entitled to retain
    pursuant to the applicable Servicing Agreement;

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

       (k)any recovery of an amount in respect of principal which had previously
          been allocated as a realized loss to such Series of Certificates.

    The  Sole  Servicer or  Master 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 distributable to  the Subordinated Certificateholders and  the
amounts  in  the related  Subordination Reserve  Fund, if  any, except  that the

                                       28
<PAGE>
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 Sole Servicer or Master 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 Sole Servicer or Master 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 of the  Applicable Servicer, 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
    and  Partial  Liquidation Proceeds  received by  the Applicable  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)  the  Scheduled
    Principal  Balance of  each Mortgage  Loan which  (i) was  the subject  of a
    principal prepayment in full received by the Applicable 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, or (ii) 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 during
    such preceding month; and

        (iv) such Class's specified percentage  of the net Liquidation  Proceeds
    (other  than net Partial  Liquidation Proceeds) from  any Mortgage Loan that
    became a liquidated Mortgage Loan during such preceding month;

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

                                       29
<PAGE>
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
principal prepayments and Partial Liquidation Proceeds applied by the Applicable
Servicer on  such first  day of  the  month prior  to the  month in  which  such
Distribution  Date  falls.  Under  its  current  servicing  practices, principal
prepayments and Partial Liquidation Proceeds  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,  holders of 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 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.

                                       30
<PAGE>
EXAMPLE OF DISTRIBUTION TO PERCENTAGE CERTIFICATEHOLDERS

    The  discussion  in this  section "--Example  of Distribution  to Percentage
Certificateholders" with respect  to the receipt  and distribution of  principal
including  prepayments and interest  payments focuses on  the practices observed
currently by  PHMC  as  Sole  Servicer  and,  with  respect  to  any  Series  of
Certificates  involving more than one Servicer,  SASCOR as Master Servicer. With
respect to  any Series  of Certificates  involving PHMC  and one  or more  other
Servicers, the following discussion assumes that the other Servicers service the
Mortgage  Loans  in  accordance with  PHMC's  practices, and  the  treatments of
principal  prepayments  by  such  other  Servicers,  to  the  extent  that  such
treatments  differ  from  that of  PHMC,  will  be specified  in  the applicable
Prospectus Supplement.

    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  Applicable Servicer  receives any liquidation
                              proceeds  for   liquidated  Mortgage   Loans   and
                              interest thereon to date of liquidation.
January 31(C)...............  Record Date.
February 1-February 16(D)...  The   Applicable   Servicer   receives   scheduled
                              payments of principal and interest due on February
                              1.
February 17(E)..............  Determination Date.
February 18(F)..............  Remittance Date.
February 25(G)..............  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 Applicable Servicer to the Seller when received.

(B) Liquidation Proceeds 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 liquidated  or an  insurance
    claim  with respect to  a Mortgage Loan  is settled, interest  on the amount
    liquidated or  received  in  settlement  is collected  only  from  the  last
    scheduled Due Date to the date of liquidation or settlement.

(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
    principal prepayments  and  Partial  Liquidation Proceeds  received  by  the
    Applicable  Servicer in  reduction of  the unpaid  principal balance  of any
    Mortgage Loan  prior to  February 17,  will be  deposited in  the  Custodial
    Account  as received by  the Servicer or  in the Certificate  Account in the
    case of the Sole Servicer and  will be distributed to Certificateholders  on
    the  February 25 Distribution Date. Liquidation proceeds (other than Partial
    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 principal prepayments and Partial Liquidation Proceeds  received
    on  or after 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. 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
    Applicable  Servicer would make an  additional payment to Certificateholders
    with respect to  any Mortgage  Loan that  prepaid in  full on  or after  the
    Determination   Date  in  the  month  preceding  the  month  in  which  such
    Distribution Date occurs 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 the end of the month preceding the  month
    in which such Distribution Date occurs.

                                         (FOOTNOTES CONTINUED ON FOLLOWING PAGE)

                                       31
<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 four 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. If so specified  in the related  Prospectus Supplement, such  Series
may include Classes designed to receive principal payments using a predetermined
schedule   such  as   planned  amortization  class   certificates  and  targeted
amortization class certificates and Classes that receive principal payments only
if other designated Classes receive  their scheduled payments. 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.

- --------------------------------------------------------------------------------
(FOOTNOTES CONTINUED FROM PRECEDING PAGE)

(E) As  of the close of  business on February 17,  each Applicable Servicer will
    determine the amounts  of Periodic Advances  to be made  by such  Applicable
    Servicer in respect of Mortgage Loans serviced thereby and the Sole Servicer
    or  the Master Servicer will determine 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
    the close  of business  on February  16, principal  prepayments and  Partial
    Liquidation  Proceeds received by  each Applicable Servicer  in reduction of
    the unpaid principal balance of any  Mortgage Loan prior to February 17  and
    liquidation proceeds (other than Partial 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 Sole Servicer  or Master 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 Sole Servicer or Master 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 Sole Servicer or Master Servicer  will
    calculate  the  amounts  payable in  respect  of  any other  form  of credit
    enhancement.

(F) With respect to any Series of Certificates involving more than one Servicer,
    unless otherwise specified in the Prospectus Supplement, each Servicer  will
    be  required  to  remit to  the  Master  Servicer Custodial  Account  on the
    February 18  Remittance  Date  all  amounts on  deposit  in  the  respective
    Custodial  Account  (other than  Amounts Held  for Future  Distribution). In
    addition, if at  any time  the amount on  deposit in  any Custodial  Account
    (other  than  any Eligible  Custodial Account)  exceeds $100,000  or another
    amount specified in the Prospectus Supplement, the Servicer will be required
    to remit such excess amount to the Master Servicer Custodial Account  within
    one business day thereafter.

(G) Unless otherwise so specified in the related Prospectus Supplement, the Sole
    Servicer  or Master 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.

                                       32
<PAGE>
    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.

    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  Master Servicing Fee  and/or 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  Applicable Servicer or the  Master 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 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

                                       33
<PAGE>
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 Sole
Servicer or Master  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.

                                       34
<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  Sole Servicer  or Master  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  Sole  Servicer  or  Master
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.

    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.

                                       35
<PAGE>
    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 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.

                                       36
<PAGE>
    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.

    On  each Distribution  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, 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 previously
unreimbursed Periodic  Advances  made in  respect  of such  liquidated  Mortgage
Loans.   See  "Description  of  the  Certificates--Distributions  to  Percentage
Certificateholders--Shifting Interest Certificates."

    A Mortgage Loan that  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  is  referred to  as  a  "Special Hazard  Mortgage  Loan".  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, the outstanding
principal balance of each Class of  Senior Certificates will be reduced by  such
Class's  specified percentage of the loss  on each Special Hazard Mortgage Loan.
See   "Description    of   the    Certificates--Distributions   to    Percentage
Certificateholders--Shifting Interest 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  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.

                                       37
<PAGE>
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  full or in  part, an  interest
shortfall  may result depending on  the timing of the  receipt of the prepayment
and  the   timing   of   when   those  prepayments   are   passed   through   to
Certificateholders. To partially mitigate this reduction in yield, the Servicing
Agreement  relating to a  Series may provide, unless  otherwise specified in the
applicable Prospectus Supplement, that with respect to any principal  prepayment
in  full on or after the Determination Date  in the month preceding the month in
which the related  Distribution Date occurs  and prior  to the Due  Date in  the
month in which such Distribution Date occurs of any Mortgage Loan underlying the
Certificates  of such  Series, the Sole  Servicer will pay  into the Certificate
Account, or  any  other  Servicer  will  pay  into  the  Custodial  Account  for
remittance  to the  Master Servicer  Custodial 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
such Servicer is  entitled to receive  relating to mortgagor  payments or  other
recoveries  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

                                       39
<PAGE>
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, including  the use of second  or "home equity" mortgage
loans by mortgagors or the  use of the properties  as second or vacation  homes,
servicing  decisions,  enforceability  of due-on-sale  clauses,  mortgage market
interest rates,  mortgage  recording  taxes,  competition  among  mortgage  loan
originators  resulting in reduced refinancing  costs, reduction in documentation
requirements and  willingness to  accept higher  loan-to-value ratios,  and  the
availability  of mortgage funds,  may affect prepayment  experience. In general,
however, if prevailing  interest rates  fall below the  Mortgage Interest  Rates
borne  by 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.  Conversely, if
prevailing interest rates rise  above the Mortgage Interest  Rates borne by  the
Mortgage  Loans, the Mortgage Loans are  likely to experience a lower prepayment
rate than if prevailing rates remain  at or below such Mortgage Interest  Rates.
However,  there can be no assurance that prepayments will rise or fall according
to such changes in  interest rates. 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 Servicing Agreement  will require the  Applicable
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  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.

                                       40
<PAGE>
    At  the request of the mortgagor, a  Servicer, including PHMC, may allow the
refinancing of a Mortgage Loan in any Trust Estate serviced by such Servicer  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 a Servicer may,
from time to time, implement programs designed to encourage refinancing  through
such  Servicer, 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. A  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, Sole Servicer or Master Servicer, 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
Mortgage Loans to the Trustee"  and"--Optional Repurchases." In addition, if  so
specified  in the applicable Prospectus Supplement,  the Sole Servicer or Master
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.

    The Seller maintains its principal office at 5325 Spectrum Drive, 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--Mortgage
Loans--Assignment of Mortgage Loans to the Trustee."

                                       41
<PAGE>
                                     SASCOR

    Securitized Asset Services Corporation ("SASCOR"), a New Jersey corporation,
is a  direct, wholly  owned subsidiary  of PHMC  and an  indirect, wholly  owned
subsidiary  of  Prudential  Insurance.  SASCOR  was  formed  to  master  service
residential mortgage loans and to provide securities administration services  in
connection  with  mortgage-backed  securities. See  "Servicing  of  the Mortgage
Loans--The Master Servicer" below.

    The executive  offices  of SASCOR  are  located  at 7485  New  Horizon  Way,
Frederick, Maryland 21701, and its telephone number is (301) 815-6399.

    SASCOR is an affiliate of the Seller.

                                      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
Private Label Mortgage Services Corporation ("PLMSC"), a wholly owned subsidiary
of  Residential Services  Corporation of  America and  an indirect  wholly owned
subsidiary of  Prudential Insurance,  which processes  loans for  mortgage  loan
originators.  PLMSC does  not process  loans for  PHMC but  may process Mortgage
Loans acquired by  PHMC from  other originators. 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 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

                                       42
<PAGE>
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 certain 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  or the acquisition of  mortgage loans directly from
mortgage brokers, 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 and
prospective  borrowers  (including  borrowers  with  mortgage  loans   currently
serviced  by  PHMC  or  borrowers  referred  by  borrowers  with  mortgage loans
currently serviced by  PHMC), (ii)  mortgage brokers and  similar entities,  and
(iii)  other originators.  The first two  categories involve  the origination of
mortgage loans by PHMC through either  direct contact with the applicant or  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,
prospective borrowers or mortgage brokers and similar entities typically involve
either direct contact with the applicant or 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  direct contact  with  prospective
borrowers  or referrals from these 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 who is directly contacted by PHMC or referred to PHMC by a borrower
with a mortgage loan currently serviced by PHMC or referred by corporate clients
through the application  stage, PHMC 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
direct contact with  prospective borrowers  or referrals  generally exceeds  the
more  limited processing role associated with  loans acquired by PHMC from other
originators. It is PHMC's general practice to review and evaluate the loan  file
submitted   to  it  by  the  other   originator;  order  a  new  credit  report;

                                       43
<PAGE>
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.

    PHMC's  direct contacts with prospective borrowers (including borrowers with
mortgage loans currently serviced by PHMC) are made through general and targeted
solicitations. Such  solicitations are  made through  direct mailings,  mortgage
loan  statement inserts  and television, radio  and print  advertisements and by
telephone. PHMC targeted solicitations may  be based on characteristics such  as
the borrower's mortgage loan interest rate or payment history and the geographic
location  of the mortgaged  property. See "Prepayment  and Yield Considerations"
herein.

    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 or the  standards of a Pool  Insurer and represent  that
each loan was underwritten in accordance with PHMC standards or the standards of
a  Pool  Insurer, 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.  The
contractual   arrangements  with  eligible  originators  may  also  involve  the
delegation  of  all  underwriting  functions  to  such  originators  ("Delegated
Underwriting"),  which  will  result  in PHMC  not  performing  any underwriting
functions prior  to  acquisition  of  the  loan  but  instead  relying  on  such
originators'  representations, and PHMC's post-purchase  reviews of samplings of
mortgage  loans  acquired  from  such  originators  regarding  the  originators'
compliance  with  PHMC's  underwriting  standards.  In  all  instances, however,
acceptance by PHMC is  contingent upon the loans  being found to satisfy  PHMC's
program  standards or  the standards  of a Pool  Insurer. PHMC  may also acquire
portfolios of seasoned loans in negotiated transactions.

MORTGAGE LOAN UNDERWRITING

    PHMC's underwriting  standards  are applied  by  or  on behalf  of  PHMC  to
evaluate  the applicant's credit standing and ability to repay the loan, as well
as the  value  and  adequacy  of  the  mortgaged  property  as  collateral.  The
underwriting  standards that  guide the  determination represent  a balancing of
several factors  that may  affect  the ultimate  recovery  of the  loan  amount,
including, among others, the amount of the loan, the ratio of the loan amount to
the

                                       44
<PAGE>
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. With  respect to  certain
Mortgage  Loans,  the  originators  of  such  loans  may  have  contracted  with
unaffiliated third parties to perform the underwriting process.

    In November 1994, PHMC implemented enhanced credit scoring ("ECS") as a tool
to supplement the mortgage  loan underwriting process. ECS  assists PHMC in  the
mortgage  loan approval process  by providing consistent,  objective measures of
borrower credit and  loan attributes.  An "ECS Score"  is a  combination of  two
parts, the first being a credit score and the second being an application score.
The  credit  score assists  in  a determination  of  the credit  quality  of the
borrower. The application score, which incorporates certain loan application and
borrower characteristics (such as Loan-to-Value Ratio and borrower  occupation),
reflects risk attributes specific to the proposed loan and the borrower. The ECS
Score  is used to determine the type  of underwriting process and which level of
underwriter will review the loan file. For transactions which are determined  to
be  low-risk  transactions,  based  upon  the  ECS  Score  and  other parameters
(including  the  mortgage  loan  production  source),  the  lowest  underwriting
authority  is  generally required.  For moderate  and higher  risk transactions,
higher level underwriters and a full  review of the mortgage file are  generally
required.  Borrowers who have a satisfactory  ECS Score (based upon the mortgage
loan production  source)  are subject  generally  to streamlined  credit  review
(which  automates  various elements  of  the underwriting  process)  and limited
documentation  requirements  and  are  permitted  a  greater  latitude  in   the
application of borrower debt-to-income ratios.

    With respect to all mortgage loans underwritten by PHMC, 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, 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 or  funding
decision. 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.

    The underwriting of mortgage loans acquired by PHMC pursuant to a  Delegated
Underwriting  arrangement  with  another  originator is  not  reviewed  prior to
acquisition of the  mortgage loan  by PHMC although  the mortgage  loan file  is
reviewed  by PHMC to  confirm that certain  documents are included  in the file.
Instead, PHMC relies on (i) the originator's representations that such  mortgage
loan  was underwritten in accordance with PHMC's underwriting standards and (ii)
a post-purchase review of  a sampling of all  mortgage loans acquired from  such
originator.  In addition, in order to be eligible to sell mortgage loans to PHMC
pursuant to  a  Delegated Underwriting  arrangement,  the originator  must  meet
certain requirements including, among other things, certain quality, operational
and financial guidelines.

    A  prospective borrower applying for a mortgage loan is required to complete
a detailed application. 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
obtained by or on behalf of PHMC, and that PHMC authorizes parties referring  or
selling   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 exception of the use of contract underwriters and
Delegated  Underwriting arrangements  obtained by or  on behalf  of PHMC, itself
order a  credit report  of  the type  described, whether  or  not a  report  has
previously been ordered with

                                       45
<PAGE>
respect  to an applicant  for whom another  party has processed  or approved the
loan. Certain of  the credit reports  obtained by or  on behalf of  PHMC may  be
purchased  through a credit  reporting service with which  LSI has a contractual
relationship. The credit review process  generally is streamlined for  borrowers
with a qualifying ECS Score.

    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 underwriting guidelines require, in most instances, a verbal or
written  verification  of  employment  to be  obtained.  In  addition,  the loan
applicant may  be  eligible  for  a loan  approval  process  permitting  limited
documentation.  The above  referenced reduced documentation  options and 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  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, the ratio of the loan amount to the
property value and the  mortgage loan production  source. The least  restrictive
reduced-documentation  programs apply to the applicant for a relocation loan and
to  the  borrower  whose  loan  amount  does  not  exceed  $500,000  and   whose
Loan-to-Value Ratio is not in excess of 70%. 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.

    In general, all borrowers applying for loans with Loan-to-Value Ratios  less
than or equal to 90%, other than borrowers applying for loans that are not loans
with respect to a principal residence, 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%; all other borrowers 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 generally
the initial mortgage interest rate, which is generally lower than the sum of the
index rate 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 certain compensating  factors are  identified,
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. Borrowers with an ECS Score which qualifies
for streamlined credit review generally may  have a ratio of total monthly  debt
to  monthly gross income significantly in excess  of 38%, and the ratio of total
monthly housing debt to monthly  gross income may not  be considered by PHMC  in
the  underwriting of a loan to such a borrower. 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  housing  debt-to-income ratios  described  above,  and  the
combined  amount of primary  and secondary loans  will be used  to calculate the
combined loan-to-value ratio. Any  secondary financing permitted will  generally
mature  prior to the maturity  date of the related  mortgage loan. In evaluating

                                       46
<PAGE>
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  include projected  rental
income  net of certain mortgagor obligations  and other assumed expenses or loss
from such property  to be included  in the applicant's  monthly gross income  or
total  monthly debt in calculating 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 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 or certain  mortgage
brokers  are  ordered by  those  other originators.  PHMC  may, however,  at its
discretion, order a  review appraisal with  respect to any  loan generated by  a
third-party lender or mortgage broker; 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,
typically 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,  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 some
third-party lenders and mortgage brokers which  sell or refer mortgage loans  to
PHMC.

    Many  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   $500,000  that  have  Loan-to-Value  Ratios  exceeding  80%.  Only  primary
residences  (excluding  cooperatives)  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

                                       47
<PAGE>
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.

    If  specified  in  the  applicable  Prospectus  Supplement,  certain  of the
Mortgage Loans will have  been reviewed by  General Electric Mortgage  Insurance
Corporation  ("GEMICO"), United Guaranty Residential Insurance Company ("UGRIC")
or a similar entity (collectively, the "Pool Insurers") to determine conformity,
in  the  aggregate,  with  such  company's  respective  credit,  appraisal   and
underwriting  guidelines. PHMC will  not have underwritten  such Mortgage Loans.
Neither GEMICO  nor  UGRIC have  underwritten  any  of the  Mortgage  Loans  for
compliance with any investor guidelines.

    Based  on information  provided by the  relevant company, as  a condition to
eligibility of a Mortgage Loan for inclusion in a mortgage pool to be insured by
GEMICO or UGRIC, the loan originator  generally will be required to comply  with
the  following procedures, although exceptions may  be made if permitted by such
company.

    Initially, a  prospective  borrower must  fill  out a  detailed  application
providing  pertinent credit  information. The  loan originator  obtains a credit
report,  which  summarizes  the  prospective  borrower's  credit  history   with
merchants  and lenders  and any record  of bankruptcy, or  other pertinent legal
history. In addition,  a verification of  employment for the  last two years  is
made  from either the applicant's employer or a Form W-2 for the most recent two
years  and  the  applicant's   most  recent  pay  stub.   If  an  applicant   is
self-employed,  such applicant  submits copies  of signed  tax returns  with all
schedules for the prior  two years together with  a current year-to-date  profit
and  loss statement and any other  documentation deemed necessary. Rental income
used to qualify the applicant  is verified by lease  agreements. In the case  of
refinancings,  the loan originator must require,  among other things, that there
has not been more than one delinquency in  the prior 12 months nor, in the  case
of mortgage loans reviewed by GEMICO, any delinquency in the past 90 days on the
prior mortgage loan.

    In  determining the  adequacy of  the Mortgaged  Property as  collateral, an
independent appraisal must be  made of each  property considered for  financing.
Each  appraiser  must be  selected in  accordance with  predetermined guidelines
established for appraisers. The  appraiser is required  to inspect the  property
and  verify that it is in good condition and that construction, if new, has been
completed. The appraisal is  based on the market  value of comparable homes.  No
appraisal  more than six months old will  be accepted by GEMICO and no appraisal
more than 120 days old will be accepted by UGRIC.

    Once all applicable employment, credit and property information is received,
a determination must be made by the loan originator (and confirmed on review  by
GEMICO  or UGRIC) as to whether  the prospective borrower has sufficient monthly
income to meet (i) the monthly payment obligations on the proposed mortgage loan
(including principal and interest payments, real estate taxes, insurance on  the
subject  property, and homeowners' association  dues and secondary financing, if
any),  and  (ii)  the  aggregate  of  the  foregoing  and  all  other  financial
obligations  not expected  to be fully  repaid within  the next 10  months. As a
general rule, GEMICO  and UGRIC require  the ratio of  a prospective  borrower's
debt,  as described in clauses (i) and  (ii) above, to such borrower's income to
be 33% and  38%, respectively for  fixed rate, fixed  payment loans. The  ratios
required  for adjustable rate loans are slightly  lower. The general rule may be
varied, and higher debt-to-income ratios may be permitted, in appropriate  cases
characterized by lower Loan-to-Value Ratios or other favorable factors.

    In  some  special  cases, GEMICO  and  UGRIC  may underwrite  loans  under a
"limited  documentation"   program.  With   respect  to   such  loans,   limited
investigation   into  the  borrower's  credit  history  and  income  profile  is
undertaken by the originator and such loans may be underwritten primarily on the
basis of  an appraisal  of the  mortgaged property  and Loan-to-Value  Ratio  on
origination.  Thus,  if  the Loan-to-Value  Ratio  is less  than  the percentage
required under standard guidelines, the originator may forego certain aspects of
the review  relating to  monthly income,  and,  in the  case of  mortgage  loans
reviewed  by GEMICO,  traditional ratios of  monthly or total  expenses to gross
income may not be  applied. At a minimum,  a limited documentation program  must
require  a  loan  application,  a  credit  report,  an  appraisal  acceptable to
FNMA/FHLMC  performed  by  an  independent  appraiser,  and  a  verification  of
downpayment  or three months of bank statements. The maximum Loan-to-Value Ratio
allowed under any limited documentation program underwritten by GEMICO and UGRIC
is 70%. UGRIC's "limited documentation" program is limited exclusively to  self-
employed borrowers.

                                       48
<PAGE>
    For  any rate  or term  refinance of  a mortgage  loan, or  conversion of an
adjustable rate mortgage  loan, where GEMICO  or UGRIC has  already insured  the
prior  loan, GEMICO or  UGRIC may have determined  a loan's insurability without
reviewing updated  credit or  collateral information.  In the  case of  seasoned
loans, GEMICO or UGRIC may have determined a loan's insurability by performing a
more limited credit and collateral review.

    The  foregoing should not be taken as  a full and complete discussion of all
of the procedures undertaken in connection with a particular underwriting.  Both
GEMICO  and UGRIC consider various other  factors including, but not limited to,
reviewing sales contracts,  verifying deposits  and other  assets and  examining
additional supporting documentation in certain instances such as divorce decrees
and   separation  agreements.  Investors  should  consult  the  particular  Pool
Insurer's underwriting guidelines  for more specific  and complete  requirements
regarding  underwriting standards.  Furthermore, the  underwriting process often
results in certain compensating factors being considered to offset the existence
of other negative factors in a loan file.

    Neither the Certificates nor  the Mortgage Loans  are insured or  guaranteed
under a mortgage pool insurance policy issued by GEMICO or UGRIC.

MORTGAGE ORIGINATION PROCESSING

    PHMC  or  PLMSC 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  or PLMSC 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. PHMC  is
an  approved servicer of FNMA, FHLMC and GNMA. As of December 31, 1993, PHMC had
a net  worth of  approximately  $609 million.  See  "Servicing of  the  Mortgage
Loans--The Servicers" 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  following  is a  summary  of certain  provisions  of the  forms  of the
Underlying Servicing Agreement  and the  Pooling and  Servicing Agreements  that
have  been  filed  as  exhibits  to the  Registration  Statement  of  which this
Prospectus forms a part.  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  Underlying  Servicing  Agreements  and/or  the  Pooling  and
Servicing   Agreement  for  each  Series  of  Certificates  and  the  applicable
Prospectus Supplement.

THE MASTER SERVICER

    Unless otherwise specified in the related Prospectus Supplement, the  Master
Servicer  with respect to a Series of Certificates for which there are more than
one Servicer will be SASCOR. See  "SASCOR" above. Unless otherwise specified  in
the  related Prospectus Supplement, the Master  Servicer will (a) be responsible
under each Pooling and Servicing Agreement for providing general  administrative
services  for  the Trust  Estate  for any  such  Series, including,  among other
things, (i) oversight of  payments received on  Mortgage Loans, (ii)  monitoring
the  amounts  on deposit  in various  trust accounts,  (iii) calculation  of the
amounts  payable  to   Certificateholders  on  each   Distribution  Date,   (iv)
preparation  of periodic reports  to the Trustee  or the Certificateholders with
respect to the foregoing matters, (v)  preparation of federal and state tax  and
information  returns and (vi) preparation of reports, if any, required under the
Securities and Exchange Act  of 1934, as amended;  (b) administer and  supervise
the  performance by the Servicers of their duties and responsibilities under the
Underlying Servicing  Agreements;  (c)  maintain  any  mortgage  pool  insurance

                                       49
<PAGE>
policy, mortgagor bankruptcy bond, special hazard insurance policy or other form
of credit support that may be required; (d) make advances of delinquent payments
of  principal and interest on the Mortgage Loans to the limited extent described
herein under the  heading "Servicing  of Mortgage  Loans--Periodic Advances  and
Limitations  Thereon," if such amounts  are not advanced by  a Servicer; and (e)
perform certain  of  the  servicing  obligations of  a  terminated  Servicer  as
described  below under "Servicing of  Mortgage Loans--The Servicers." The Master
Servicer will be entitled to receive a  portion of the interest payments on  the
Mortgage  Loans included in the Trust Estate for such a Series to cover its fees
as Master Servicer. The Master Servicer  may subcontract with PHMC or any  other
entity  the administrative obligations of the  Master Servicer under any Pooling
and Servicing Agreement. The  Master Servicer will  remain primarily liable  for
any  such contractor's performance in accordance with the applicable Pooling and
Servicing Agreement. The Master Servicer may be released from its obligations in
certain circumstances.  See "Servicing  of the  Mortgage Loans--Certain  Matters
Regarding the Sole Servicer or Master Servicer."

THE SOLE SERVICER

    PHMC,  with  respect to  a Series  of  Certificates where  PHMC is  the only
Servicer of  the related  Mortgage Loans,  is referred  to herein  as the  "Sole
Servicer."  See "PHMC--Servicing" above.  The Sole Servicer  may subcontract its
servicing obligations  under  any  Pooling and  Servicing  Agreement.  The  Sole
Servicer  will remain primarily liable for any such subservicer's performance in
accordance with  the  applicable  Pooling  and  Servicing  Agreement.  The  Sole
Servicer   presently  intends  to  subcontract  certain  of  its  administrative
functions under the  Pooling and  Servicing Agreements to  SASCOR. See  "SASCOR"
above.  The  Sole  Servicer may  be  released  from its  obligations  in certain
circumstances. See "Servicing of  the Mortgage Loans--Certain Matters  Regarding
the Sole Servicer or Master Servicer."

    Each  Prospectus Supplement relating  to such 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.

    Except as  otherwise  specified  herein,  the  Sole  Servicer  will  perform
customary servicing functions as described under "--The Servicers" below.

THE SERVICERS

    For  each Series other  than those Series  where PHMC is  the Sole Servicer,
PHMC and one or  more other Servicers will  provide certain customary  servicing
functions  with  respect  to  Mortgage  Loans  pursuant  to  separate  servicing
agreements ("Underlying Servicing Agreements") with  the Seller or an  affiliate
thereof.  The  rights  of the  Seller  or  such affiliate  under  the applicable
Underlying Servicing Agreements in respect of the Mortgage Loans included in the
Trust Estate for any  such Series will be  assigned (directly or indirectly)  to
the  Trustee for such  Series. The Servicers  may be entitled  to withhold their
Servicing Fees and certain other fees  and charges from remittances of  payments
received on Mortgage Loans serviced by them.

    Each  Servicer generally will be approved by  FNMA or FHLMC as a servicer of
mortgage loans  and must  be approved  by the  Master Servicer.  In  determining
whether to approve a Servicer, the Master Servicer will review the credit of the
Servicer,  including capitalization  ratios, liquidity,  profitability and other
similar items that  indicate financial  ability to perform  its obligations.  In
addition,  the Master  Servicer's mortgage  servicing personnel  will review the
Servicer's servicing record and evaluate the ability of the Servicer to  conform
with  required  servicing procedures.  Generally, the  Master Servicer  will not
approve a Servicer unless the Servicer has serviced conventional mortgage  loans
for  a minimum  of three years  and maintains  a loan servicing  portfolio of at
least $500,000,000.  Servicers  approved by  the  Master Servicer  must  have  a
tangible  net worth (total  net worth less  good will) of  at least $10,000,000.
Once a Servicer is approved, the Master Servicer will continue to monitor on  an
annual basis the financial position and servicing performance of the Servicer.

    The  duties  to  be  performed  by  each  Servicer  include  collection  and
remittance  of  principal   and  interest  payments   on  the  Mortgage   Loans,
administration  of  mortgage escrow  accounts,  collection of  insurance claims,
foreclosure

                                       50
<PAGE>
procedures, and,  if necessary,  the  advance of  funds  to the  extent  certain
payments  are not  made by  the mortgagor  and have  not been  determined by the
Servicer to  be not  recoverable under  the applicable  insurance policies  with
respect  to such Series, from proceeds of  liquidation of such Mortgage Loans or
otherwise. Each  Servicer  also  will  provide  such  accounting  and  reporting
services  as are  necessary to  enable the  Master Servicer  to provide required
information to the Trustee  with respect to the  Mortgage Loans included in  the
Trust  Estate for such Series. Each Servicer is entitled to a periodic Servicing
Fee equal to a specified percentage of the outstanding principal balance of each
Mortgage Loan  serviced  by  such  Servicer. With  the  consent  of  the  Master
Servicer,  certain  servicing  obligations of  a  Servicer may  be  delegated to
another person approved by the Master Servicer.

    The Master Servicer or the Trustee  may terminate a Servicer who has  failed
to comply with its covenants or breached one of its representations contained in
the  Underlying  Servicing Agreement  or  in certain  other  circumstances. Upon
termination of  a Servicer  by the  Master Servicer,  the Master  Servicer  will
assume  certain servicing  obligations of  the terminated  Servicer, or,  at its
option, may  appoint a  substitute  Servicer acceptable  to the  Trustee  (which
substitute  Servicer may  be PHMC)  to assume  the servicing  obligations of the
terminated Servicer.  The Master  Servicer's obligations  to act  as a  servicer
following  the  termination  of  an  Underlying  Servicing  Agreement  will not,
however, require the Master  Servicer to (i) purchase  a Mortgage Loan from  the
Trust  due  to a  breach by  such Servicer  of a  representation or  warranty in
respect of  such Mortgage  Loan,  (ii) purchase  from  the Trust  any  converted
mortgage  loan  or  (iii)  advance  payments  of  principal  and  interest  on a
delinquent Mortgage Loan in excess of the Master Servicer's independent  advance
obligation under the Pooling and Servicing Agreement.

PAYMENTS ON MORTGAGE LOANS

    The   Sole  Servicer  or  Master  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")  and, in the case of the  Master
Servicer,  a separate trust account in the name of the Master Servicer on behalf
of the Trustee (the  "Master Servicer Custodial  Account"). The Master  Servicer
may  designate the Certificate Account as  the Master Servicer Custodial Account
for any  Series.  Each  such  account  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 in at  least one of the  two highest rating categories  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 as a REMIC. To the
extent that the  portion of funds  deposited in the  Certificate Account or  the
Master  Servicer Custodial  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.

    Pursuant to the applicable Underlying Servicing Agreements with respect to a
Series having  more  than  one  Servicer, each  Servicer  will  be  required  to
establish  and  maintain  one  or more  accounts  (collectively,  the "Custodial
Account") into which the Servicer will be  required to deposit on a daily  basis
amounts  received  with  respect to  Mortgage  Loans serviced  by  such Servicer
included in the  Trust Estate for  such Series, as  more fully described  below.
Each  Custodial  Account must  be a  separate custodial  account insured  to the
available limits  by the  FDIC  and limited  to funds  held  with respect  to  a
particular  Series, unless the  Underlying Servicing Agreement  specifies that a
Servicer may establish an account which is either (i) an Eligible Account,  (ii)
maintained as a trust account or accounts with the trust department of a federal
or  state  chartered  depository  institution or  trust  company  acting  in its
fiduciary capacity or (iii) such other account that is acceptable to the  Master
Servicer  ("Eligible Custodial Account") to serve as a unitary Custodial Account
both for such Series and  for other Series of  Certificates for which SASCOR  is
the  Master Servicer and having the same financial institution as Trustee and to
be maintained  in the  name of  such financial  institution, in  its  respective
capacities as Trustee for each such Series.

    Each  Servicer will be required to  deposit in the Master Servicer Custodial
Account for each  Series of Certificates  having more than  one Servicer on  the
date  the Certificates are issued any amounts representing scheduled payments of
principal and interest on the Mortgage Loans serviced by such Servicer due after
the applicable Cut-Off Date but

                                       51
<PAGE>
received on or prior thereto, and except as specified in the applicable  Pooling
and  Servicing Agreement or Underlying Servicing  Agreement, will deposit in the
Custodial Account on receipt and, thereafter,  not later than the 18th  calendar
day  of  each month  or such  other day  as  may be  specified in  the Servicing
Agreement (the "Remittance Date"), will remit to the Master Servicer for deposit
in the Master Servicer Custodial Account, the following payments and collections
received or made by such Servicer with respect to the Mortgage Loans serviced by
such Servicer subsequent to the applicable Cut-Off Date (other than (x) payments
due on or before the Cut-Off Date and (y) amounts held for future distribution).
In the case  of a Series  having a single  Servicer, the Sole  Servicer will  be
required to deposit such amounts in the Certificate Account on a daily basis:

         (i)  all payments on  account of principal,  including prepayments, and
    interest;

        (ii) all amounts received by the Applicable 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
    Servicing  Agreement, the amount of any expenses incurred in connection with
    the liquidation of such Mortgage Loans;

        (iii) all proceeds received by the Applicable 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
    Servicing Agreement;

        (iv) all Periodic Advances made by the Applicable Servicer;

        (v)  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;

        (vi)  all proceeds  of any such  Mortgage Loans or  property acquired in
    respect thereof  purchased  or  repurchased  pursuant  to  the  Pooling  and
    Servicing Agreement or the Underlying Servicing Agreement; and

       (vii)  all other amounts required to be deposited therein pursuant to the
    applicable Pooling  and  Servicing  Agreement or  the  Underlying  Servicing
    Agreement.

    Notwithstanding  the foregoing, if at any time the sums in (x) any Custodial
Account other than  any Eligible Custodial  Account exceed $100,000  or (y)  any
Custodial  Account,  in  certain  circumstances, exceed  such  amount  less than
$100,000 as shall have been specified by the Master Servicer, the Servicer  will
be  required within  one business  day to withdraw  such excess  funds from such
account and remit such amounts to the Master Servicer Custodial Account.

    Notwithstanding the foregoing, each Applicable 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 Custodial Account, or Certificate Account in the case of
the Sole Servicer, or (b) to withdraw from the Custodial Account, or Certificate
Account in the case  of the Sole Servicer,  the applicable Servicing Fee  and/or
the  Fixed Retained Yield, if any, after the entire payment or recovery has been
deposited in such account;  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, each Applicable 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 Custodial Account, or Certificate Account in the case
of the Sole Servicer.

    The  Master Servicer will  deposit in the  Master Servicer Custodial Account
any Periodic Advances made  by the Master  Servicer in the  event of a  Servicer
default, amounts withdrawn from any reserve fund and amounts available under any
other  form of credit enhancement not later  than the Distribution Date on which
such amounts are required to be distributed. All other amounts will be deposited
in the Master Servicer  Custodial Account not later  than the business day  next
following  the day of receipt  and posting by the  Master Servicer. On or before
each Distribution  Date,  the Master  Servicer  will withdraw  from  the  Master
Servicer  Custodial Account  and remit  to the  Certificate Account  all amounts
allocable to the Pool Distribution Amount for such Distribution Date.

    If the Master Servicer or Sole Servicer or a Servicer deposits in the Master
Servicer Custodial Account or  the Certificate Account for  a Series any  amount
not  required  to be  deposited therein,  the Master  Servicer or  Sole Servicer

                                       52
<PAGE>
may at  any time  withdraw  such amount  from such  account  for itself  or  for
remittance  to  such Servicer,  as applicable.  Funds on  deposit in  the Master
Servicer Custodial Account or 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 Master  Servicer or  Sole
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
Master  Servicer or Sole Servicer as additional compensation and all losses from
any such investment will  be deposited by the  Master Servicer or Sole  Servicer
out of its own funds to the Master Servicer Custodial Account or the Certificate
Account, as applicable, immediately as realized.

    The  Master Servicer  is permitted, from  time to time,  to make withdrawals
from the Master Servicer  Custodial Account or the  Certificate Account and  the
Sole  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 (and,  in  the  case  of Servicer
reimbursements by  the  Master  Servicer,  only  to  the  extent  funds  in  the
respective Custodial Account are not sufficient therefor):

         (i) to reimburse itself in the case of the Sole Servicer or itself, the
    Trustee or any Servicer in the case of the Master Servicer for Advances;

        (ii)  to reimburse itself in the case  of the Sole Servicer or itself or
    any Servicer in the case of the Master Servicer for liquidation expenses and
    for amounts expended by itself or any Servicer, as applicable, in connection
    with the restoration of damaged property;

        (iii) to pay to itself the applicable Master Servicing Fee or  Servicing
    Fee and any other amounts constituting additional servicing compensation; or
    to  pay to  the owner  thereof any  Fixed Retained  Yield, in  the event the
    Servicer, including the Sole 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  Master  Servicer  Custodial  Account  or  the  Certificate
    Account;

        (iv)  to reimburse itself in the case  of the Sole Servicer or itself or
    any Servicer  in  the case  of  the  Master Servicer  for  certain  expenses
    (including  taxes  paid  on behalf  of  the  Trust Estate)  incurred  by and
    recoverable by or reimbursable to itself or the Servicer, as applicable;

        (v) to pay to the  Seller, the Sole Servicer  or itself with respect  to
    each  Mortgage Loan  or property acquired  in respect thereof  that has been
    repurchased by the Seller  or purchased by the  Sole Servicer or the  Master
    Servicer,  respectively, 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 to itself any interest earned on or investment income earned
    with  respect  to funds  in  the Master  Servicer  Custodial Account  or the
    Certificate Account (all such interest or  income to be withdrawn not  later
    than the next Distribution Date);

       (vii)  to pay to itself in the case of the Sole Servicer or itself or the
    Servicer in  the  case of  the  Master  Servicer, as  applicable,  from  net
    Liquidation  Proceeds allocable to interest, the amount of any unpaid Master
    Servicing Fee or Servicing Fees and any unpaid assumption fees, late payment
    charges or other mortgagor charges on the related Mortgage Loan;

       (viii) to  withdraw from  the Master  Servicer Custodial  Account or  the
    Certificate  Account  any  amount deposited  in  such 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 Master Servicer Custodial Account or the
    Certificate Account.

                                       53
<PAGE>
    The Master Servicer or Sole Servicer will be authorized to appoint a  paying
agent  (the  "Paying Agent")  to  make distributions,  as  agent for  the Master
Servicer or Sole  Servicer, to  Certificateholders of  a Series.  If the  Paying
Agent  for a  Series is the  Trustee of such  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 Master Servicer  or Sole 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 Master Servicer or  Sole 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 Master Servicer or  Sole
    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  Master Servicer or
    Sole 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 involving  the Sole Servicer, the Sole Servicer
will agree to make Periodic Advances in the amounts specified in the  applicable
Prospectus Supplement. Funds of the Sole Servicer so advanced are recoverable by
the  Sole 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
Sole Servicer determines that  any Periodic Advance may  not be so  recoverable,
out  of  any funds  in  the Certificate  Account.  The Sole  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 Sole Servicer.  Any
such  reserve fund will be funded by a deposit made by the Sole Servicer in such
an amount  specified, and  will otherwise  be as  described, in  the  applicable
Prospectus Supplement.

    Generally,  in the case of  a Series involving more  than one Servicer, each
Servicer will be  required to  make (i)  Periodic Advances  to cover  delinquent
payments of principal and interest on such Mortgage Loan and (ii) other advances
of  cash ("Other Advances") to cover (x) delinquent payments of taxes, insurance
premiums,  and  other  escrowed  items  and  (y)  rehabilitation  expenses   and
foreclosure  costs, including reasonable attorneys'  fees, in either case unless
such Servicer has determined that any subsequent payments on that Mortgage  Loan
or from the borrower will ultimately not be available to reimburse such Servicer
for  such amounts.  The failure  of the Servicer  to make  any required Periodic
Advances or Other Advances under an Underlying Servicing Agreement constitutes a
default under such  agreement for which  the Servicer will  be terminated.  Upon
default  by the Servicer, the Master Servicer  or Trustee may, if so provided in
the Pooling and Servicing  Agreement, be required to  make Periodic Advances  to
the  extent necessary to make required  distributions on certain Certificates or
certain Other Advances, provided that the Master Servicer or Trustee  determines
that  funds  will  ultimately be  available  to  reimburse it.  In  the  case of
Certificates of any Series for which credit enhancement is provided in the  form
of a mortgage pool insurance policy, the Seller may obtain an endorsement to the
mortgage  pool  insurance policy  which obligates  the  Pool Insurer  to advance
delinquent payments of principal  and interest. The Pool  Insurer would only  be
obligated  under such endorsement to the extent the mortgagor fails to make such
payment and  the  Servicer and  the  Master Servicer  fail  to make  a  required
advance.

    The  Advance obligation of the Master Servicer or the Trustee may be further
limited to an amount specified by the Rating Agency rating the Certificates. Any
such Periodic Advances by the Servicers, the Master Servicer or the Trustee,  as
the case may be, must be deposited into the applicable Custodial Account or into
the Master Servicer Custodial Account or the Certificate Account and will be due
no  later  than the  business day  before  the Distribution  Date to  which such
delinquent payment relates. Advances  by the Servicers,  the Master Servicer  or
the  Trustee, as the case may be, will be reimbursable out of insurance proceeds
or Liquidation Proceeds of, or, except  for Other Advances, future payments  on,
the Mortgage Loans for which such amounts were advanced. If an Advance made by a
Servicer, the

                                       54
<PAGE>
Master Servicer or the Trustee later proves, or is deemed by the Master Servicer
or  the Trustee, to be unrecoverable, such  Servicer, the Master Servicer or the
Trustee, as the case may be, will be entitled to reimbursement from funds in the
Certificate  Account   prior   to   the  distribution   of   payments   to   the
Certificateholders   to  the  extent  provided  in  the  Pooling  and  Servicing
Agreement.

    If specified in the applicable Prospectus Supplement, a reserve fund  (which
may  be held outside the Trust) may be established with respect to any Series of
Certificates in order to provide a source of liquidity for Periodic Advances  by
a  Servicer, the Master Servicer  or the Trustee. Any  such reserve fund will be
funded by a  deposit made by  such Servicer or  the Master Servicer  in such  an
amount  specified,  and  will  otherwise  be  as  described,  in  the applicable
Prospectus Supplement.

    Any Periodic Advances made by a Servicer or the Master Servicer with respect
to Mortgage Loans included in  the Trust Estate for  any Series are intended  to
enable  the Trustee  to make  timely payment  of the  scheduled distributions of
principal and interest on the Certificate  of such Series. However, neither  the
Master  Servicer,  the Trustee  nor any  Servicer will  insure or  guarantee the
Certificates of any Series  or the Mortgage Loans  included in the Trust  Estate
for any Certificates.

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH PREPAID MORTGAGE LOANS

    When  a mortgagor prepays all or part of a Mortgage Loan, the mortgagor pays
interest on  the  amount  prepaid  only  to the  date  on  which  the  principal
prepayment  is applied to the principal balance thereof. To the extent specified
in the applicable Prospectus Supplement, in order to mitigate the adverse effect
to Certificateholders of a  Series resulting from the  prepayment of a  Mortgage
Loan  or a portion  thereof, the amount  of the aggregate  Servicing Fees may be
offset by an amount equal to the related interest shortfall. Any such reductions
in the aggregate  Servicing Fees will  be made by  the Applicable Servicer  with
respect to the Mortgage Loans under the applicable Servicing Agreement, but only
to  the  extent  of the  aggregate  amount  of any  Servicing  Fees  relating to
mortgagor payments or other recoveries  distributed on the related  Distribution
Date.  The amount  of any  offset against the  aggregate Servicing  Fees will be
included in the distributions to Certificateholders on the Distribution Date  on
which    the   related    principal   prepayments   are    passed   through   to
Certificateholders.

    Unless such  an offset  against  Servicing Fees  with respect  to  principal
prepayments  or another form of offset is specified in the applicable Prospectus
Supplement, any interest shortfall arising  from full or partial prepayments  or
liquidations will not be so offset. See "Prepayment and Yield Considerations."

REPORTS TO CERTIFICATEHOLDERS

    Unless  otherwise specified or modified in the related Pooling and Servicing
Agreement for each Series,  the Sole Servicer or  Master 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;

                                       55
<PAGE>
        (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  Sole  Servicer  or  Master  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 or
    the Master  Servicer  or Sole  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

          (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 notified the Master Servicer that such Servicer, or as to which
    the Sole 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  Sole  Servicer  or  Master  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

                                       56
<PAGE>
regulations  thereunder  and  as  the Sole  Servicer  or  Master  Servicer deems
necessary or  desirable  to  enable  Certificateholders  to  prepare  their  tax
returns.  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 Sole Servicer or  Master Servicer). See "Certain Federal  Income
Tax Consequences-- Administrative Matters."

REPORTS TO THE TRUSTEE

    No  later than 15 days  after each Distribution Date  for a Series, the Sole
Servicer or  Master 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 Sole Servicer or Master Servicer under the applicable Pooling and
Servicing Agreement have been made (or if any required distribution has not been
made  by the Sole Servicer or Master  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 Sole Servicer,
c/o The Prudential Home Mortgage Company, Inc., 5325 Spectrum Drive,  Frederick,
Maryland 21701 or the Master Servicer, 7485 New Horizon Way, Frederick, Maryland
20701.  If the  Sole Servicer  or Master  Servicer should  fail to  provide such
copies, they may be obtained from the Trustee, as applicable.

COLLECTION AND OTHER SERVICING PROCEDURES

    Each Applicable  Servicer  will  make  reasonable  efforts  to  collect  all
payments  called  for under  the Mortgage  Loans and  will, consistent  with the
applicable 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  Applicable  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  Servicing  Agreement, each  Applicable  Servicer, to  the  extent
permitted  by law, will establish and maintain  one or more escrow accounts (the
"Servicing Account") in which each such 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.
Each Applicable  Servicer will  be  responsible for  the administration  of  its
Servicing Account. A 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,  a Servicer may procure  a performance bond or  other form of insurance
coverage, in  an amount  acceptable to  the Master  Servicer and  Rating  Agency
rating  the  related Series  of Certificates,  covering  loss occasioned  by the
failure to escrow such amounts.

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,  the applicable
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 Applicable Servicer's judgment, be reasonably likely to result in
litigation by the mortgagor and such Servicer (other than the Sole Servicer) has
not obtained the Master Servicer's consent to such exercise. In either case, the
Servicer is authorized  to take  or enter  into an  assumption and  modification

                                       57
<PAGE>
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  Applicable  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.

    Each Underlying Servicing Agreement and Pooling and Servicing Agreement with
respect  to a Series  will require the  Servicer or the  Master Servicer or Sole
Servicer, as  the case  may  be, to  present claims  to  the insurer  under  any
insurance  policy applicable to the Mortgage  Loans included in the Trust Estate
for such Series and  to take such  reasonable steps as  are necessary to  permit
recovery under such insurance policies with respect to defaulted Mortgage Loans,
or losses on the Mortgaged Property securing the Mortgage Loans.

    Each  Applicable  Servicer  is  obligated  under  the  applicable  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 applicable 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 Applicable Servicer's  judgment, the default is unlikely
to be  cured and  the  assuming borrower  meets PHMC's  applicable  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, an
Applicable Servicer may  encourage the  refinancing of  such defaulted  Mortgage
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 Applicable Servicer will not
be 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 to the Applicable Servicer
for its expenses and (ii) that such  expenses will be recoverable to it  through
Liquidation  Proceeds  or any  applicable insurance  policy  in respect  of such
Mortgage Loan. In  the event that  an Applicable Servicer  has expended its  own
funds  for foreclosure or to restore damaged property, it will be entitled to be
reimbursed from the Master Servicer Custodial Account or the Certificate Account
for such Series an amount equal to all costs and expenses incurred by it.

    The Sole  Servicer is  not obligated  to, and  any other  Servicer will  not
(except  with the express written approval of the Master Servicer), 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 an  Applicable Servicer does
not foreclose on  a Mortgaged  Property, the Certificateholders  of the  related
Series  may  experience  a loss  on  the  related Mortgage  Loan.  An Applicable
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,  an Applicable 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  Applicable 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 and will not be
required under the applicable 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

                                       58
<PAGE>
Mortgage  Loan  secured by  such Mortgaged  Property or  if the  Master Servicer
determines at any  time that  any Mortgage Loan  is not  a "Qualified  Mortgage"
under  Code Section  860G, the  Trustee or Master  Servicer will  be required to
dispose of such property within two years following its acquisition by the Trust
Estate unless the Trustee (a) receives an opinion of counsel to the effect  that
the  holding of the  Mortgaged Property by  the Trust Estate  will not cause the
Trust Estate to be  subject to the tax  on "prohibited transactions" imposed  by
Code  Section 860F(a)(1) or  cause the Trust  Estate (or any  segregated pool of
assets therein as to which a REMIC election  has been made or would be made)  to
fail to qualify as a REMIC or (b) applies for and is granted an extension of the
two-year  period  in  the manner  contemplated  by Code  Section  856(e)(3). The
Applicable 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.
Servicers  other than PHMC will be required  to deposit in the Custodial Account
for remittance  to the  Master Servicer  the Fixed  Retained Yield,  if any,  as
received.  PHMC as Servicer or Sole Servicer may deduct the Fixed Retained Yield
from mortgagor payments as received and prior to deposit of such payments in the
Custodial Account or Certificate  Account for such Series  or may withdraw  from
the  Custodial Account or Certificate Account, or request the Master Servicer to
withdraw from the Master Servicer  Custodial Account or Certificate Account  for
remittance  to PHMC as Servicer or Sole Servicer, the Fixed Retained Yield after
the  entire   payment   has  been   deposited   in  the   Certificate   Account.
Notwithstanding  the foregoing, with respect to any payment of interest received
by PHMC as Servicer or Sole Servicer  relating to a Mortgage Loan (whether  paid
by  the mortgagor  or received  as Liquidation  Proceeds, insurance  proceeds or
otherwise) which is less than the full amount of interest then due with  respect
to  such Mortgage Loan,  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, each  Applicable Servicer will be entitled
to be paid  the Servicing Fee  on the  related Mortgage Loans  serviced by  such
Servicer  until  termination  of the  applicable  Servicing  Agreement, subject,
unless  otherwise  specified  in   the  applicable  Prospectus  Supplement,   to
adjustment  as described under  "Adjustment to Servicing  Fee in Connection with
Prepaid Mortgage  Loans." A  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 Custodial Account or Certificate Account for such Series  or
(b)  withdrawing the  Servicing Fee  from the  Custodial Account  or Certificate
Account after the entire interest payment has been deposited in such account.  A
Servicer  may also pay itself out of the Liquidation Proceeds of a Mortgage Loan
or other recoveries with respect thereto, or withdraw from the Custodial Account
or Certificate  Account or  request the  Master Servicer  to withdraw  from  the
Master  Servicer Custodial Account or the  Certificate Account for remittance to
the Servicer such amounts after the deposit thereof in such accounts, 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.

    Each  Servicer  will  pay  all  expenses  incurred  in  connection  with the
servicing of the Mortgage Loans serviced  by such Servicer underlying a  Series,
including,  without limitation, payment of the hazard insurance policy premiums.
The Servicer will be entitled,  in certain circumstances, to reimbursement  from
the  Master Servicer  Custodial Account or  the Certificate  Account of Periodic
Advances, of Other  Advances made  by it to  pay taxes,  insurance premiums  and
similar

                                       59
<PAGE>
items  with respect to any Mortgaged Property or for expenditures incurred by it
in connection with the restoration or foreclosure of any Mortgaged Property  (to
the  extent of Liquidation  Proceeds or insurance policy  proceeds in respect of
such Mortgaged Property) and of certain  losses against which it is  indemnified
by the Trust Estate.

    As  set forth  in the  preceding paragraph,  a Servicer  may 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  Master  Servicer or  Sole Servicer  will pay  all expenses  incurred in
connection with  the  administration of  the  Trust Estate,  including,  without
limitation,  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
Master Servicer or Sole Servicer pursuant to the terms of the applicable Pooling
and Servicing Agreement.

EVIDENCE AS TO COMPLIANCE

    The  Sole Servicer or each Servicer will  deliver annually to the Trustee or
Master Servicer,  as  applicable,  on  or  before  the  date  specified  in  the
applicable  Servicing  Agreement, an  Officer's Certificate  stating that  (i) a
review of the activities of such Servicer during the preceding calendar year and
of performance under the applicable 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, such Servicer has fulfilled all its obligations under  the
applicable  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  such
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 applicable  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.

    Each  year the Master Servicer will review each Servicer's performance under
its Underlying  Servicing Agreement  and the  status of  any fidelity  bond  and
errors and omissions policy required to be maintained by such Servicer under the
Underlying Servicing Agreement.

CERTAIN MATTERS REGARDING THE SOLE SERVICER OR MASTER SERVICER

    The Sole Servicer or Master 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  Sole  Servicer's  or  Master  Servicer's
obligations and duties under  the Pooling and Servicing  Agreement. If the  Sole
Servicer  or Master 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  "The Pooling  and  Servicing Agreement--Rights  Upon  Event of
Default" below.

    The Pooling and Servicing Agreement will also provide that neither the  Sole
Servicer  or  Master  Servicer,  any  subservicer,  nor  any  partner, director,
officer, employee or agent of either of them, 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 Sole  Servicer or  Master 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 Sole Servicer or Master Servicer, any subservicer,  and
any  partner, director, officer,  employee or agent  of either of  them shall be
entitled  to   indemnification  by   the   Trust  Estate   and  will   be   held

                                       60
<PAGE>
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 Sole Servicer  or Master 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 Sole Servicer  or
Master  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 Sole Servicer or Master Servicer will be
entitled  to be  reimbursed therefor  out of  the Certificate  Account or Master
Servicer Custodial 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.

    Any  person into which the Sole Servicer or Master Servicer may be merged or
consolidated,  or  any   person  resulting  from   any  merger,  conversion   or
consolidation  to which the Sole Servicer or  Master Servicer is a party, or any
person succeeding to the business through  the transfer of substantially all  of
its  assets, or otherwise, of  the Sole Servicer or  Master Servicer will be the
successor of  the  Sole  Servicer  or Master  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 Sole Servicer or Master 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
reasonable exercise of its 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 Sole Servicer or Master 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 would not be qualified, downgraded or
withdrawn  as a result of such assignment, sale or transfer and the Certificates
would not be placed on credit review status by any such Rating Agency. The  Sole
Servicer  or Master  Servicer will  be released  from its  obligations under the
Pooling and Servicing Agreement upon any such assignment and delegation,  except
that the Sole Servicer or Master 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.

                      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 Sole Servicer or Master Servicer to distribute to
Certificateholders  any required  payment which  continues unremedied  for three
business days after the  giving of written  notice of such  failure to the  Sole
Servicer  or Master  Servicer by  the Trustee  for such  Series, or  to the Sole
Servicer or Master 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 Sole
Servicer or Master Servicer by  the Trustee, or to  the Sole Servicer or  Master
Servicer  and the  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  Sole  Servicer  or  Master  Servicer

                                       61
<PAGE>
indicating  its insolvency, reorganization  or inability to  pay its obligations
and (iv) both the Sole Servicer or Master 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 Sole  Servicer  or Master  Servicer  under the  Pooling  and
Servicing  Agreement  and in  and to  the  Mortgage Loans  (other than  the Sole
Servicer's or Master  Servicer's right to  recovery of any  Initial Deposit  for
such  Series, the aggregate Servicing Fees or Master 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 Sole Servicer  or
Master 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  or Master
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 Sole Servicer or Master 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 Sole Servicer or Master  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 Sole Servicer or Master 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 or Master 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 Sole  Servicer or Master  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 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 Sole
Servicer or  Master  Servicer  and  the  Trustee  without  the  consent  of  the
Certificateholders,  (i) to  cure any ambiguity  or mistake, (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

                                       62
<PAGE>
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,"
(vi)  to make certain provisions  with respect to the  denominations of, and the
manner of payments on, certain  Classes or Subclasses of Certificates  initially
retained  by the Seller or  an affiliate, or (vii)  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 Sole Servicer or  Master 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  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 a 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  Sole Servicer  or Master
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 or other evidence 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 Trust
Estate 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

                                       63
<PAGE>
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  Sole Servicer or
Master Servicer  will be  obligated to  appoint a  successor trustee.  The  Sole
Servicer or Master 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 Sole
Servicer or  Master  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
Sole Servicer or Master 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.

                  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.

                                       64
<PAGE>
    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.

    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.

                                       65
<PAGE>
    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.

    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.

                                       66
<PAGE>
    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.

    A  Servicer generally  will not be  required under  the applicable Servicing
Agreement, and the  Sole Servicer  will not be  required under  the Pooling  and
Servicing  Agreement, to pursue deficiency judgments  on the Mortgage Loans even
if permitted by law.

    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,
numerous statutory provisions under the United States Bankruptcy Code, 11 U.S.C.
SectionSection101 ET. SEQ., (the "Bankruptcy Code") may interfere with or affect
the ability of the Seller to obtain payment of a Mortgage Loan, to realize  upon
collateral  and/or  enforce a  deficiency judgment.  For example,  under federal
bankruptcy  law,  virtually  all  actions  (including  foreclosure  actions  and
deficiency  judgment proceedings) are automatically stayed  upon the filing of a
bankruptcy petition, and often no interest or principal payments are made during
the course of the  bankruptcy proceeding. In a  case under the Bankruptcy  Code,
the  secured party is precluded from  foreclosing without authorization from the
bankruptcy court. In addition, a court with federal bankruptcy jurisdiction  may
permit  a debtor  through his or  her Chapter  11 or Chapter  13 plan  to cure a
monetary default in  respect of a  Mortgage Loan by  paying arrearages within  a
reasonable  time  period  and  reinstating the  original  mortgage  loan payment
schedule even though the lender accelerated the mortgage loan and final judgment
of foreclosure had been entered in state court (provided no foreclosure sale had
yet occurred) prior  to the filing  of the debtor's  petition. Some courts  with
federal  bankruptcy jurisdiction  have approved  plans, based  on the particular
facts of the case, that effected the curing of a mortgage loan default by paying
arrearages over a number of years.

    If a  Mortgage Loan  is secured  by property  NOT consisting  solely of  the
debtor's  principal residence,  the Bankruptcy  Code also  permits such Mortgage
Loan to be modified. Such modifications may include reducing the amount of  each
monthly payment, changing the rate of interest, altering the repayment schedule,
and  reducing the lender's security interest to  the value of the property, thus
leaving the  lender in  the position  of a  general unsecured  creditor for  the
difference  between the value of the property and the outstanding balance of the
Mortgage Loan. Some courts have  permitted such modifications when the  Mortgage
Loan  is  secured  both by  the  debtor's  principal residence  and  by personal
property.

    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

                                       67
<PAGE>
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 ("CERCLA"), 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. Under  the
laws  of certain states, failure to perform the remediation required or demanded
by the state of any condition or  circumstance that (i) may pose an imminent  or
substantial  endangerment to  the public health  or welfare  or the environment,
(ii) may result in a release or threatened release of any hazardous  substances,
or  (iii) may give rise to any environmental  claim or demand may give rise to a
lien  on  the  property  to  ensure  the  reimbursement  of  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.

    The  state of  the law  is currently  unclear as  to whether  and under what
circumstances Cleanup Costs, or the  obligation to take remedial actions,  could
be  imposed on a secured lender such as the Trust Estate. Under the laws of some
states and under CERCLA, a  lender may be liable as  an "owner or operator"  for
costs of addressing releases or threatened releases of hazardous substances on a
mortgaged  property if such lender or  its agents or employees have participated
in  the  management  of  the  operations  of  the  borrower,  even  though   the
environmental  damage or threat was caused by  a prior owner or current owner or
operator or other third  party. Excluded from CERCLA's  definition of "owner  or
operator,"  however, is a person "who without participating in the management of
the facility,  holds indicia  of  ownership primarily  to protect  his  security
interest"  (the "secured-creditor exemption").  This exemption for  holders of a
security interest such as a secured lender applies only when the lender seeks to
protect its security interest in the contaminated facility or property. Thus, if
a lender's  activities  begin to  encroach  on  the actual  management  of  such
facility  or  property, the  lender faces  potential liability  as an  "owner or
operator" under CERCLA. Similarly, when a lender forecloses and takes title to a
contaminated facility  or  property,  the  lender  may  incur  potential  CERCLA
liability  in various circumstances,  including among others,  when it holds the
facility or  property  as  an  investment (including  leasing  the  facility  or
property  to a third party), fails to market the property in a timely fashion or
fails to properly address environmental conditions at the property or facility.

    A decision  in May  1990  of the  United States  Court  of Appeals  for  the
Eleventh Circuit in UNITED STATES V. FLEET FACTORS CORP. very narrowly construed
CERCLA's  secured-creditor exemption. The court's opinion suggests that a lender
need not have involved  itself in the day-to-day  operations of the facility  or
participated in decisions relating to hazardous waste to be liable under CERCLA;
rather,  liability  could  attach  to  a  lender  if  its  involvement  with the
management of the  facility is broad  enough to support  the inference that  the
lender  had  the capacity  to influence  the  borrower's treatment  of hazardous
waste. The court  added that  a lender's  capacity to  influence such  decisions
could be inferred from the extent of its involvement in the facility's financial
management.  A subsequent decision by the United States Court of Appeals for the
Ninth Circuit in IN RE BERGSOE METAL CORP., apparently disagreeing with, but not
expressly contradicting, the FLEET FACTORS court, held that a secured lender had
no liability absent "some actual management of the facility" on the part of  the
lender.  On April  29, 1992, the  United States  Environmental Protection Agency
(the  "EPA")  issued  a  final   rule  interpreting  and  delineating   CERCLA's
secured-creditor  exemption and  the range  of permissible  actions that  may be
undertaken by a holder of a  contaminated facility without exceeding the  bounds
of  the secured-creditor exemption. On February 4, 1994, the United States Court
of Appeals for the District of Columbia Circuit in KELLEY V. EPA invalidated the
EPA rule. As a result of the KELLEY  case, the state of the law with respect  to
the  secured creditor  exemption remains unclear.  In addition, even  if the EPA
rule or a replacement  were to be  reinstated, the EPA  rule or its  replacement
would  not necessarily affect the potential for liability in actions by either a
state or a private party under CERCLA or in actions under other federal or state
laws  which  may  impose  liability  on   "owners  or  operators"  but  do   not

                                       68
<PAGE>
incorporate  the secured-creditor exemption. 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,  nor  the  Sole  Servicer  or  Master  Servicer  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,  a  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 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, (vi) a transfer into an inter vivos trust in which the borrower is
the beneficiary and which does not

                                       69
<PAGE>
relate  to a transfer of  rights of occupancy; and  (vii) 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  of  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  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  general  discussion represents  the  opinion  of Cadwalader,
Wickersham & Taft as to 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  applicable provisions of the Code,
as well  as  regulations  (the  "REMIC Regulations")  promulgated  by  the  U.S.
Department  of the Treasury on December 23, 1992. 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.

                                       70
<PAGE>
    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 that does  not
include    the   Fixed   Retained   Yield.   References   to   a   "Holder"   or
"Certificateholder" in this discussion generally mean the beneficial owner of  a
Certificate.

             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 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 Regular
Certificates and income with respect to Residual 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. 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

                                       71
<PAGE>
thereafter,   may  consist  of  assets  other  than  "qualified  mortgages"  and
"permitted investments." The 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  REMIC  Pool also  must  provide "reasonable
arrangements" to prevent its residual interests from being held by "disqualified
organizations" or agents thereof and must furnish applicable tax information  to
transferors  or agents that violate this  requirement. See "Taxation of Residual
Certificates--Tax-Related Restrictions on Transfer of Residual
Certificates--Disqualified Organizations."

    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, such as  lower-tier
regular  interests in a  tiered REMIC. The REMIC  Regulations specify that loans
secured by timeshare  interests and  shares held by  a tenant  stockholder in  a
cooperative housing corporation can be qualified mortgages. 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.

    Permitted  investments  include  cash  flow  investments,  qualified reserve
assets, and  foreclosure property.  A  cash flow  investment is  an  investment,
earning  a return  in the  nature of  interest, 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.
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  amounts due on  the regular  or
residual  interests in  the event of  defaults (including  delinquencies) on the
qualified  mortgages,  lower  than  expected  reinvestment  returns,  prepayment
interest  shortfalls and certain  other contingencies. 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 extensions  granted by  the
Internal Revenue Service.

    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.  Such  a specified  portion may
consist of a  fixed number  of basis  points, a  fixed percentage  of the  total
interest,  or a  qualified variable  rate, inverse  variable rate  or difference
between two qualified variable rates on some or all of the qualified  mortgages.
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. 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

                                       72
<PAGE>
the  absence of  defaults or delinquencies  on qualified  mortgages or permitted
investments, lower than reasonably
expected returns on  permitted investments, unanticipated  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
Tax  Reform  Act of  1986  (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.

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  temporary  and  final  Treasury
regulations issued  on February  2, 1994  (the "OID  Regulations") and  proposed
Treasury   regulations  issued   on  December   16,  1994   (the  "Proposed  OID
Regulations") under Code Sections 1271 through 1273 and 1275 and in part on  the
provisions of the 1986 Act. Regular Certificateholders should be aware, however,
that  the OID  Regulations and  the Proposed  OID Regulations  do not adequately
address certain issues relevant  to prepayable securities,  such as the  Regular
Certificates.  To the extent such issues  are not addressed in such regulations,
the Seller  intends  to  apply  the  methodology  described  in  the  Conference
Committee Report to the 1986 Act. No assurance can be provided that the Internal
Revenue  Service will  not take  a different  position as  to those  matters not
currently addressed by  the OID  Regulations and the  Proposed OID  Regulations.
Moreover,  the OID Regulations include an  anti-abuse rule allowing the Internal
Revenue Service to apply or depart  from the OID Regulations where necessary  or
appropriate  to  ensure  a reasonable  tax  result  in light  of  the applicable
statutory provisions. A tax result will not be considered unreasonable under the
anti-abuse rule in the absence of a substantial effect on the present value of a
taxpayer's tax  liability.  Investors  are  advised to  consult  their  own  tax
advisors  as to the  discussion herein and the  appropriate method for reporting
interest and original issue discount with respect to the Regular Certificates.

    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  "Non-Pro  Rata 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  Class  of Regular  Certificates offered
pursuant to this Prospectus generally is the first price at which a  substantial
amount  of such Class is sold to  the public (excluding bond houses, brokers and
underwriters). Although unclear under the OID Regulations, the Seller intends to
treat the issue price of a Class as to which there is no substantial sale as  of
the  issue date  or that  is retained  by the  Seller as  the fair  market value

                                       73
<PAGE>
of that Class as  of the issue  date. The issue price  of a Regular  Certificate
also  includes  any  amount paid  by  an initial  Regular  Certificateholder for
accrued interest that relates to a period prior to the issue date of the Regular
Certificate, unless the Regular Certificateholder  elects on its federal  income
tax  return to exclude such amount from the issue price and to recover it on the
first Distribution Date. The  stated redemption price at  maturity of a  Regular
Certificate  always  includes  the original  principal  amount (in  the  case of
Standard or Stripped  Certificates) or  initial Stated  Amount (in  the case  of
Multi-Class  Certificates) of  the Regular  Certificate, but  generally will not
include distributions of  interest if such  distributions constitute  "qualified
stated interest." Under the OID Regulations, qualified stated interest generally
means  interest payable at a single fixed  rate or a qualified variable rate (as
described below)  provided  that  such  interest  payments  are  unconditionally
payable  at intervals of one year or less  during the entire term of the Regular
Certificate. Distributions of interest on a Compound Interest Certificate, or on
other Regular Certificates with respect to which deferred interest will  accrue,
will  not  constitute  qualified  stated  interest,  in  which  case  the stated
redemption  price  at  maturity  of  such  Regular  Certificates  includes   all
distributions  of interest  as well as  principal thereon.  Likewise, the Seller
intends to  treat  an  interest-only Class  or  a  Class on  which  interest  is
substantially   disproportionate   to   its   principal   amount   (a  so-called
"super-premium" Class)  as  having  no  qualified  stated  interest.  Where  the
interval  between the issue  date and the  first Distribution Date  on a Regular
Certificate is shorter than the interval between subsequent Distribution  Dates,
the  interest attributable to the additional days will be included in the stated
redemption price at maturity.

    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.  The Conference Committee Report to  the 1986 Act provides that the
schedule of  such distributions  should  be determined  in accordance  with  the
assumed  rate of prepayment of the  Mortgage Loans (the "Prepayment Assumption")
and  the  anticipated  reinvestment  rate,  if  any,  relating  to  the  Regular
Certificates.  The Prepayment  Assumption with  respect to  a Series  of Regular
Certificates will be  set forth  in the related  Prospectus Supplement.  Holders
generally  must report DE MINIMIS original  issue discount pro rata as principal
payments are  received, and  such income  will be  capital gain  if the  Regular
Certificate  is held  as a  capital asset.  Under the  OID Regulations, however,
Regular Certificateholders may  elect to  accrue all DE  MINIMIS original  issue
discount as well as market discount and market premium, under the constant yield
method. See "Election to Treat All Interest Under the Constant Yield Method."

    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.  The  Seller will  treat the
monthly period ending on  the day before each  Distribution Date as the  accrual
period.  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 day
before 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  Non-Pro Rata  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

                                       74
<PAGE>
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 any reasonable method.

    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 Assumption, and generally will decrease  (but not below zero for  any
period)  if  the  prepayments  are slower  than  the  Prepayment  Assumption. 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 Non-Pro  Rata Certificate, the Seller intends to  determine
the  yield to  maturity of such  Certificate 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 Non-Pro Rata 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  Non-Pro Rata 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  Non-Pro  Rata 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.  The Seller  believes that the
foregoing treatment is consistent  with the "pro rata  prepayment" rules of  the
OID  Regulations,  but  with the  rate  of  accrual of  original  issue discount
determined based  on  the  Prepayment  Assumption for  the  Class  as  a  whole.
Investors are advised to consult their tax advisors as to this treatment.

  ACQUISITION PREMIUM

    A  purchaser of a Regular  Certificate at a price  greater than its adjusted
issue price  but less  than its  stated  redemption price  at maturity  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 adjusted issue
price and  the  denominator of  which  is the  excess  of the  remaining  stated
redemption  price at maturity over the adjusted issue price. Alternatively, such
a subsequent purchaser may elect to treat all such acquisition premium under the
constant yield method, as described below  under the heading "Election to  Treat
All Interest Under the Constant Yield Method."

  VARIABLE RATE REGULAR CERTIFICATES

    Regular  Certificates may  provide for  interest based  on a  variable rate.
Under the OID Regulations, interest is treated as payable at a variable rate if,
generally, (i) the issue price does not exceed the original principal balance by
more than a specified amount  and (ii) the interest  compounds or is payable  at
least  annually at current values of (a) one or more "qualified floating rates,"
(b) a single fixed rate and one  or more qualified floating rates, (c) a  single
"objective rate," or (d) a single fixed rate and a single objective rate that is
a  "qualified inverse  floating rate." A  floating rate is  a qualified floating
rate  if  variations  in  the  rate  can  reasonably  be  expected  to   measure
contemporaneous  variations in the cost of newly borrowed funds, where such rate
is subject to a multiple of not less than zero nor more than 1.35. Such rate may
also be increased or decreased  by a fixed spread or  subject to a fixed cap  or
floor, or a cap or floor that is not reasonably expected as of the issue date to
affect  the yield of the instrument  significantly. An objective rate includes a
rate determined using a single  fixed formula and that is  based on one or  more
qualified floating rates or the yield or changes in the price of actively traded
personal  property. The Proposed OID Regulations  would expand the definition of
objective rate to include any rate  (other than a qualified floating rate)  that
is  determined  using a  single fixed  formula  and that  is based  on objective
financial or economic  information, provided  that such information  is not  (i)
within  the control  of the  issuer or  a related  party or  (ii) unique  to the
circumstances of the  issuer or a  related party. A  qualified inverse  floating
rate  is a  rate equal  to a  fixed rate  minus a  qualified floating  rate that
inversely reflects contemporaneous variations in the

                                       75
<PAGE>
cost of newly borrowed funds; an inverse  floating rate that is not a  qualified
inverse  floating rate may nevertheless be an objective rate. A Class of Regular
Certificates may be issued under this  Prospectus that does not have a  variable
rate  under the foregoing rules, for example, a Class that bears different rates
at different  times  during  the  period  it is  outstanding  such  that  it  is
considered  significantly "front-loaded" or "back-loaded"  within the meaning of
the OID Regulations. It is possible that such a Class may be considered to  bear
"contingent interest" within the meaning of the OID Regulations and the Proposed
OID  Regulations. The Proposed OID Regulations,  as they relate to the treatment
of  contingent  interest,  are  by   their  terms  not  applicable  to   Regular
Certificates.  However, if  final regulations  dealing with  contingent interest
with respect to Regular Certificates apply  the same principles as the  Proposed
OID  Regulations,  such  regulations  may lead  to  different  timing  of income
inclusion than  would  be  the  case under  the  OID  Regulations.  Furthermore,
application of such principles could lead to the characterization of gain on the
sale  of contingent interest Regular  Certificates as ordinary income. Investors
should consult their  tax advisors  regarding the appropriate  treatment of  any
Regular  Certificate that does not pay interest at a fixed rate or variable rate
as described in this paragraph.

    Under the REMIC Regulations, a Regular  Certificate (i) bearing a rate  that
qualifies  as a variable rate under the  OID Regulations that is tied to current
values of a  variable rate (or  the highest, lowest  or average of  two or  more
variable  rates, including a rate  based on the average cost  of funds of one or
more financial institutions), or a positive or negative multiple of such a  rate
(plus  or  minus a  specified  number of  basis  points), or  that  represents a
weighted average of rates on some or all of the Mortgage Loans, including such a
rate that is subject to one or more caps or floors, or (ii) bearing one or  more
such  variable rates for one or more periods, or one or more fixed rates for one
or more periods, and a different variable rate or fixed rate for other  periods,
qualifies  as  a  regular interest  in  a REMIC.  Accordingly,  unless otherwise
indicated in the applicable Prospectus  Supplement, the Seller intends to  treat
Regular  Certificates that qualify  as regular interests under  this rule in the
same manner as obligations bearing a  variable rate for original issue  discount
reporting purposes.

    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 generally to be determined by assuming that interest
will be payable for  the life of  the Regular Certificate  based on the  initial
rate  (or, if  different, the value  of the  applicable variable rate  as of the
pricing date)  for  the  relevant  Class.  Unless  otherwise  specified  in  the
applicable  Prospectus  Supplement, the  Seller intends  to treat  such variable
interest as  qualified  stated interest,  other  than variable  interest  on  an
interest-only  or super-premium  Class, which  will be  treated as non-qualified
stated interest includible in the stated redemption price at maturity.  Ordinary
income reportable for any period will be adjusted based on subsequent changes in
the applicable interest rate index.

    Although  unclear under the  OID Regulations, unless  otherwise specified in
the applicable  Prospectus  Supplement,  the Seller  intends  to  treat  Regular
Certificates  bearing an  interest rate  that is a  weighted average  of the net
interest rates on  Mortgage Loans as  having qualified stated  interest. In  the
case  of adjustable  rate Mortgage Loans,  the applicable index  used to compute
interest on the Mortgage Loans  in effect on the  pricing date (or possibly  the
issue  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.  Adjustments will  be made in  each accrual period  either increasing or
decreasing the  amount  of ordinary  income  reportable to  reflect  the  actual
Pass-Through Rate on the Regular Certificates.

  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  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 adjusted issue price of such
Regular Certificate at the  time of purchase. 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

                                       76
<PAGE>
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. See "Election to Treat
All Interest Under  the Constant  Yield Method" below  regarding an  alternative
manner in which such election may be deemed to be made.

    By analogy to the 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  price at  maturity of  such  Regular
Certificate   multiplied  by  the  weighted  average  maturity  of  the  Regular
Certificate  (determined  as  described  above  in  the  third  paragraph  under
"Original Issue Discount") remaining after the date of purchase. It appears that
DE  MINIMIS market discount would be reported  in a manner similar to DE MINIMIS
original  issue  discount.  See   "Original  Issue  Discount"  above.   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.  Investors should  also consult  Revenue  Procedure
92-67  concerning the elections  to include market  discount in income currently
and to accrue market discount on the basis of the constant yield method.

  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  yield  method.  Such  election  will  apply  to  all  debt
obligations acquired by the Regular Certificateholder at a premium held in  that
taxable  year or thereafter, unless revoked  with the permission of the Internal
Revenue Service. The  Conference Committee Report  to the 1986  Act indicates  a
Congressional  intent that the  same rules that  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. See "Election to
Treat  All  Interest  Under  the  Constant  Yield  Method"  below  regarding  an
alternative  manner in which the  Code Section 171 election  may be deemed to be
made.

  TREATMENT OF LOSSES

    Regular Certificateholders will be required to report income with respect to
Regular Certificates on the accrual method of accounting, without giving  effect
to   delays  or  reductions   in  distributions  attributable   to  defaults  or
delinquencies on the Mortgage Loans, except to the extent it can be  established
that  such  losses  are  uncollectible. Accordingly,  the  holder  of  a Regular
Certificate, particularly a  Subordinated Certificate, may  have income, or  may
incur a diminution in cash flow as a result of a default or delinquency, but may
not  be  able to  take a  deduction (subject  to the  discussion below)  for the
corresponding loss until a subsequent taxable  year. To the extent the rules  of
Code  Section 166  regarding bad debts  are applicable, it  appears that Regular
Certificateholders that  are corporations  or that  otherwise hold  the  Regular
Certificates in connection with a trade or business should in general be allowed
to  deduct as  an ordinary  loss such loss  with respect  to principal sustained
during the taxable  year on account  of any such  Regular Certificates  becoming
wholly  or partially worthless, and that, in general, Regular Certificateholders
that are not corporations and do not hold the Regular Certificates in connection
with a trade or business will be allowed to deduct as a short-term capital  loss
any  loss sustained during the taxable year on  account of a portion of any such
Regular Certificates becoming wholly worthless. Although the matter is not  free
from   doubt,   such   non-corporate   Regular   Certificateholders   should  be

                                       77
<PAGE>
allowed a bad  debt deduction  at such  time as  the principal  balance of  such
Regular  Certificates is reduced to reflect losses resulting from any liquidated
Mortgage Loans. The Internal Revenue  Service, however, could take the  position
that  non-corporate holders will be allowed a bad debt deduction to reflect such
losses only after all the Mortgage Loans remaining in the Trust Estate have been
liquidated or the applicable  Class of Regular  Certificates has been  otherwise
retired.  The  Internal Revenue  Service could  also assert  that losses  on the
Regular Certificates are deductible  based on some other  method that may  defer
such  deductions for all holders, such as reducing future cash flow for purposes
of computing  original issue  discount. This  may have  the effect  of  creating
"negative" original issue discount which would be deductible only against future
positive  original issue  discount or otherwise  upon termination  of the Class.
Regular Certificateholders are urged to consult their own tax advisors regarding
the appropriate timing, amount and character of any loss sustained with  respect
to  such  Regular  Certificates.  Losses  attributable  to  interest  previously
reported as income should be deductible as ordinary losses by both corporate and
non-corporate holders. Special  loss rules  are applicable to  banks and  thrift
institutions,  including rules regarding reserves  for bad debts. Such taxpayers
are advised to consult their tax  advisors regarding the treatment of losses  on
Regular Certificates.

  ELECTION TO TREAT ALL INTEREST UNDER THE CONSTANT YIELD METHOD

    A  holder of a  debt instrument such  as a Regular  Certificate may elect to
treat all  interest that  accrues on  the instrument  using the  constant  yield
method,  with none of  the interest being treated  as qualified stated interest.
For purposes of applying the constant yield method to a debt instrument  subject
to  such an  election, (i) "interest"  includes stated  interest, original issue
discount, DE MINIMIS  original issue  discount, market discount  and DE  MINIMIS
market  discount, as  adjusted by  any amortizable  bond premium  or acquisition
premium and (ii) the debt instrument is treated as if the instrument were issued
on the holder's acquisition  date in the amount  of the holder's adjusted  basis
immediately  after acquisition.  It is  unclear whether,  for this  purpose, the
initial Prepayment Assumption  would continue to  apply or if  a new  prepayment
assumption  as of  the date  of the holder's  acquisition would  apply. A holder
generally may make such an election on an instrument by instrument basis or  for
a  class or  group of  debt instruments.  However, if  the holder  makes such an
election with respect to a debt instrument with amortizable bond premium or with
market discount, the holder  is deemed to have  made elections to amortize  bond
premium  or to report market  discount income currently as  it accrues under the
constant yield  method,  respectively, for  all  premium bonds  held  or  market
discount  bonds acquired by the  holder in the same  taxable year or thereafter.
The election is made on the holder's  federal income tax return for the year  in
which  the  debt  instrument is  acquired  and  is irrevocable  except  with the
approval of the Internal Revenue Service. Investors should consult their own tax
advisors regarding the advisability of making such an election.

  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,  by  any  amortized  premium  and  by any
recognized losses.

    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). Such gain will be
treated as ordinary income  (i) if a  Regular Certificate is held  as part of  a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest  that  would  have  accrued  on  the  Regular  Certificateholder's  net
investment in the conversion transaction  at 120% of the appropriate  applicable
Federal  rate under  Code Section  1274(d) in  effect at  the time  the taxpayer
entered into the  transaction minus  any amount previously  treated as  ordinary
income  with respect to any prior disposition  of property that was held as part
of such transaction, (ii) in the case of a non-corporate taxpayer, to the extent
such taxpayer has  made an  election under Code  Section 163(d)(4)  to have  net
capital  gains taxed as investment income at  ordinary income rates, or (iii) to
the extent that such gain does not exceed the excess, if any, of (a) the  amount
that  would have been includible in the gross  income of the holder if its yield
on such Regular Certificate were 110% of  the applicable Federal rate as of  the
date of purchase, over (b) the amount of income actually includible in the gross
income  of such  holder with respect  to such 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

                                       78
<PAGE>
Code Section 582(c). Pursuant to the Revenue Reconciliation Act of 1993, capital
gains of certain non-corporate taxpayers are subject to a lower maximum tax rate
than ordinary income of such taxpayers. The maximum tax rate for corporations is
the same with respect to both ordinary income and capital gains.

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  limitations on  deductibility of investment  interest expense  and
expenses  for the production of income do not  apply, (ii) all bad loans will be
deductible as business bad debts, and (iii) the limitation on the  deductibility
of  interest and  expenses related  to tax-exempt  income will  apply. The REMIC
Pool's gross  income  includes interest,  original  issue discount  income,  and
market  discount income, if any, on  the Mortgage Loans, reduced by amortization
of any premium on the Mortgage Loans, plus amortization of issue premium on  the
Regular  Certificates, plus  income on  reinvestment of  cash flows  and reserve
assets, plus any cancellation of indebtedness income upon allocation of realized
losses to the Regular Certificates. The REMIC Pool's deductions include interest
and original issue discount expense on the Regular Certificates, servicing  fees
on  the  Mortgage Loans,  other administrative  expenses of  the REMIC  Pool and
realized losses on  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)  or
income  from amortization of  issue premium 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, to the extent the REMIC Pool  consists
of fixed rate Mortgage Loans, 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 a 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.

                                       79
<PAGE>
  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
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.
The  REMIC  Regulations appear  to  treat the  issue  price of  such  a residual
interest as zero rather  than such negative amount  for purposes of  determining
the  REMIC Pool's  basis in  its assets. The  preamble to  the REMIC Regulations
states that the  Internal Revenue  Service may  provide future  guidance on  the
proper  tax  treatment of  payments  made by  a  transferor of  such  a residual
interest to induce the transferee to acquire the interest, and Residual  Holders
should consult their own tax advisors in this regard.

    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  future  Treasury  regulations  provide  for  periodic
adjustments to the REMIC income otherwise  reportable by such holder. The  REMIC
Regulations  currently in  effect 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

    Although  the  Seller  intends  to  compute  REMIC  income  and  expense  in
accordance with the Code and  applicable regulations, the authorities  regarding
the  determination  of  specific items  of  income  and expense  are  subject to
differing interpretations. The Seller makes no representation as to the specific
method that it will use for reporting income with respect to the Mortgage  Loans
and  expenses with  respect to  the Regular  Certificates and  different methods
could result in different timing of reporting  of taxable income or net loss  to
Residual Holders or differences in capital gain versus ordinary income.

    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 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.  The accrued portion of  such
market discount would be recognized currently as an item of ordinary income in a
manner  similar  to original  issue discount.  Market discount  income generally
should  accrue  in  the  manner  described  above  under  "Taxation  of  Regular
Certificates--Market Discount."

                                       80
<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 the constant yield 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

    Except in the case of certain thrift institutions, a portion (or 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. Accordingly, the portion of the REMIC Pool's taxable income that will be
treated as excess  inclusions will be  a larger  portion of such  income as  the
adjusted issue price 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, if a  real estate  investment
trust  or a regulated investment company  owns a Residual Certificate, a portion
(allocated under Treasury regulations yet to be issued) of dividends paid by the
real estate investment trust or regulated investment company 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.

    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. 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
weighted  average life of the REMIC  Pool. The anticipated weighted average life
of the Residual  Certificates is based  on all distributions  anticipated to  be
received with respect

                                       81
<PAGE>
thereto (using the Prepayment Assumption). The anticipated weighted average life
of  the REMIC  Pool is  the aggregate  weighted average  life of  all classes of
interests therein (computed  using all  anticipated distributions  on a  regular
interest  with nominal  or no  principal). Finally,  an ordering  rule under the
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 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   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  ending  with the  last  calendar quarter  in  which excess  inclusions are
expected to accrue. 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 stating 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 Internal Revenue
Service 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 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 furnishes to the
Seller and the Trustee an affidavit providing its taxpayer identification number
and stating  that  such transferee  is  the  beneficial owner  of  the  Residual
Certificate  and is not  a Disqualified Organization and  is not purchasing such
Residual Certificate  on  behalf of  a  Disqualified Organization  (I.E.,  as  a
broker,  nominee  or  middleman  thereof) 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

                                       82
<PAGE>
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 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 REMIC Regulations,  a transfer of a "noneconomic  residual
interest"  (as 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 if a significant purpose of the
transferor 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 on each excess  inclusion. The anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under  "Disqualified Organizations." The  REMIC Regulations  explain
that  a significant purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the transferee would be unwilling or  unable to pay taxes due on its  share
of  the  taxable income  of the  REMIC. A  safe  harbor is  provided if  (i) the
transferor conducted, at the time of the transfer, a reasonable investigation of
the financial  condition  of  the  transferee  and  found  that  the  transferee
historically  had  paid its  debts as  they  came due  and found  no significant
evidence to indicate that the transferee would not continue to pay its debts  as
they  came  due  in  the  future, and  (ii)  the  transferee  represents  to the
transferor that it understands that, as the holder of the non-economic  residual
interest,  the transferee may incur tax liabilities  in excess of any cash flows
generated by  the  interest  and  that  the  transferee  intends  to  pay  taxes
associated  with holding the  residual interest as they  become due. The Pooling
and Servicing Agreement with respect to each Series of Certificates will require
the transferee  of a  Residual Certificate  to  certify to  the matters  in  the
preceding  sentence as part  of the affidavit described  above under the heading
"Disqualified Organizations."

    FOREIGN INVESTORS.   The 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

                                       83
<PAGE>
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  it 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 its
Residual Certificate remaining when its  interest in the REMIC Pool  terminates,
and  if it holds such Residual Certificate as a capital asset under Code Section
1221, then it will recognize a capital loss  at that time in the amount of  such
remaining adjusted basis.

    Any  gain on the sale of a  Residual Certificate will be treated as ordinary
income (i)  if  a  Residual  Certificate  is  held  as  part  of  a  "conversion
transaction"  as defined in Code  Section 1258(c), up to  the amount of interest
that would have accrued  on the Residual  Certificateholder's net investment  in
the conversion transaction at 120% of the appropriate applicable Federal rate in
effect  at the time the  taxpayer entered into the  transaction minus any amount
previously treated as ordinary income with  respect to any prior disposition  of
property  that was held as a  part of such transaction or  (ii) in the case of a
non-corporate taxpayer, to the extent such  taxpayer has made an election  under
Code  Section 163(d)(4) to have net capital  gains taxed as investment income at
ordinary income rates. In addition, gain or  loss recognized from the sale of  a
Residual  Certificate by certain banks or thrift institutions will be treated as
ordinary income or loss pursuant to Code Section 582(c).

    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.

  MARK TO MARKET REGULATIONS

    Prospective  purchasers of the Residual Certificates should be aware that on
January 3, 1995, the Internal Revenue Service released proposed regulations (the
"Proposed Mark to Market  Regulations") under Code Section  475 relating to  the
requirement  that a securities dealer mark to market securities held for sale to
customers. This  mark-to-market  requirement  applies to  all  securities  of  a
dealer,  except  to the  extent that  the dealer  has specifically  identified a
security as held for investment. The Proposed Mark to Market Regulations provide
that, for purposes of this mark-to-market requirement, a Residual Certificate is
not treated as a  security and thus  may not be marked  to market. The  Proposed
Mark  to Market  Regulations apply to  all Residual Certificates  acquired on or
after January 4, 1995.

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 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
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 or due-on-encumbrance clause, or the conversion of an  interest
rate  by a  mortgagor pursuant  to the  terms of  a convertible  adjustable rate
Mortgage Loan.

                                       84
<PAGE>
  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 adopts a plan of complete liquidation, within the meaning of
Code  Section 860F(a)(4)(A)(i), which may be  accomplished by designating in the
REMIC Pool's final tax return a date on which such adoption is deemed to  occur,
and  sells all of its assets (other  than cash) within a 90-day period beginning
on such date, the REMIC Pool will  not be subject to the prohibited  transaction
rules  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.  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  Sole  Servicer  or  Master  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 Sole Servicer  or Master 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.

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) (subject  to adjustment for inflation), 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

                                       85
<PAGE>
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.  Unless indicated  otherwise in  the
applicable  Prospectus Supplement,  all such expenses  will be  allocable to the
Residual Certificates. 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  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  31%  on  "reportable

                                       86
<PAGE>
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,  original  issue  discount  and  information
necessary to compute the accrual of market 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.

    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, 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 or a "taxable mortgage pool" within the meaning of Code
Section 7701(i). 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  its 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 its 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

                                       87
<PAGE>
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) (in each case, as adjusted  for inflation), 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  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" to such extent 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 clauses  1,  2  and  3  of 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)  or as "real  estate assets" under  Code Section 856(c)(5)(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.

                                       88
<PAGE>
    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 original issue discount rules of Code Sections
1271 through 1275 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.
Under  the  OID Regulations,  such original  issue discount  could arise  by the
charging of points by the originator of the mortgages in an amount greater  than
the  statutory  DE MINIMIS  exception,  including a  payment  of points  that is
currently deductible by the borrower under applicable Code provisions or,  under
certain circumstances, by the presence of "teaser" rates on the Mortgage Loans.

    Original  issue discount generally must be reported as ordinary gross income
as it  accrues under  a constant  interest method  that takes  into account  the
compounding  of interest,  in advance of  the cash attributable  to such income.
Unless  indicated  otherwise  in   the  applicable  Prospectus  Supplement,   no
prepayment  assumption will  be assumed for  purposes of  such accrual. 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
Regular Certificates--Market Discount," except that the ratable accrual  methods
described therein will not apply. Rather, the holder will accrue market discount
pro  rata over the life of the  Mortgage Loans, unless the constant yield method
is elected. Unless indicated otherwise in the applicable Prospectus  Supplement,
no prepayment assumption will be assumed for purposes of such accrual.

  RECHARACTERIZATION OF SERVICING FEES

    If  the servicing fees paid  to a Servicer were  deemed to exceed reasonable
servicing compensation, the amount of such excess would represent neither income
nor  a  deduction  to   Certificateholders.  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."  Subject to the DE  MINIMIS rule discussed below
under "--Stripped Certificates," 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

                                       89
<PAGE>
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 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.

  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  generally would  be capital  gain or  loss if  the  Standard
Certificate was held as a capital asset. However, gain on the sale of a Standard
Certificate  will be treated as ordinary income (i) if a Standard Certificate is
held as part of a "conversion  transaction" as defined in Code Section  1258(c),
up  to  the  amount  of  interest  that  would  have  accrued  on  the  Standard
Certificateholder's net investment in the conversion transaction at 120% of  the
appropriate  applicable Federal rate in effect  at the time the taxpayer entered
into the transaction minus any amount previously treated as ordinary income with
respect to any prior  disposition of property  that was held as  a part of  such
transaction  or (ii) in the case of a non-corporate taxpayer, to the extent such
taxpayer has made an election under  Code Section 163(d)(4) to have net  capital
gains  taxed  as investment  income at  ordinary income  rates. Pursuant  to the
Revenue Reconciliation  Act  of  1993  capital  gains  of  certain  noncorporate
taxpayers  are subject to a lower maximum  tax rate than ordinary income of such
taxpayers. The maximum  tax rate for  corporations is the  same with respect  to
both ordinary income and capital gains.

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 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  a Servicer,  to  the extent  that such  fees  represent
reasonable  compensation for services  rendered. See the  discussion above under
"Standard Certificates--Recharacterization of Servicing Fees." Although not free
from doubt,  for  purposes  of reporting  to  Stripped  Certificateholders,  the
servicing  fees will be allocated to  the Stripped Certificates in proportion to
the respective  entitlements to  distributions of  each Class  (or Subclass)  of
Stripped  Certificates  for  the related  period  or  periods. 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.

                                       90
<PAGE>
    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 or a "taxable mortgage pool" within the meaning of Code
Section  7701(i),  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
interrelationship of Code Section 1286, Code Sections 1272 through 1275, and the
OID Regulations.  Although it  is  possible that  computations with  respect  to
Stripped  Certificates could be  made in one  of the ways  described below under
"Taxation of Stripped Certificates--Possible Alternative Characterizations," the
OID Regulations state, in general, that two or more debt instruments issued by a
single issuer to a single investor in a single transaction should be treated  as
a  single debt  instrument. Accordingly, for  OID purposes, all  payments on any
Stripped Certificates should be aggregated and treated as though they were  made
on  a single debt  instrument. The Pooling and  Servicing Agreement will require
that the Trustee  make and report  all computations described  below using  this
aggregate approach, unless substantial legal authority requires otherwise.

    Furthermore,  Treasury  regulations  issued December  28,  1992  provide for
treatment of a Stripped  Certificate as a single  debt instrument issued on  the
date it is purchased for purposes of calculating any original issue discount. In
addition,  under  these 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
indicates  that the interest  component of such a  Stripped Certificate would be
treated as qualified stated interest  under the OID Regulations. Further,  these
final 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, assuming that a prepayment assumption is employed in such computation.

  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.

  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  OID Regulations  and the
amendments to the original issue discount sections of the Code made by the  1986
Act, 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,

                                       91
<PAGE>
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 a loss (which may be a capital 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   OID
Regulations  and the Proposed OID Regulations.  The Proposed OID Regulations, as
they relate to  the treatment  of contingent interest,  are by  their terms  not
applicable  to prepayable securities such as the Stripped Certificates. However,
if final  regulations  dealing with  contingent  interest with  respect  to  the
Stripped Certificates apply the same principles as the Proposed OID Regulations,
such  regulations may lead to different timing of income inclusion than would be
the case under the OID Regulations. Furthermore, application of such  principles
could  lead to the characterization  of gain on the  sale of contingent interest
Stripped Certificates as  ordinary income.  Investors should  consult their  tax
advisors regarding the appropriate tax treatment of 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  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.  When 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.  Final  regulations issued  on December  28, 1992  regarding original
issue discount on stripped obligations  make the foregoing interpretations  less
likely  to be applicable. The preamble to those regulations states that they are
premised on  the assumption  that  an aggregation  approach is  appropriate  for
determining  whether  original issue  discount on  a  stripped bond  or stripped
coupon is DE MINIMIS, and solicits comments on appropriate rules for aggregating
stripped bonds and stripped coupons under Code Section 1286.

                                       92
<PAGE>
    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
that purchased  at the  issue price.  In  particular, in  the case  of  Stripped
Certificates, unless provided otherwise in the applicable Prospectus Supplement,
such  reporting will  be based upon  a representative initial  offering price of
each Class of Stripped  Certificates. 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,  31% 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 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

                                       93
<PAGE>
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  Sole
Servicer  or Master 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  (including
assets  that may be held in an  insurance company's separate or general accounts
where assets in such accounts may be  deemed Plan assets for purposes of  ERISA)
are  used to purchase a Certificate if, with respect to such assets, the Seller,
the Sole Servicer  or Master  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.

    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;

                                       94
<PAGE>
       (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 ("S&P"), Moody's  Investors
    Service,  Inc. ("Moody's"), Duff & Phelps Credit Rating Co. ("DCR") or Fitch
    Investors Service, L.P. ("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) 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
       DCR  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.

                                       95
<PAGE>
    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 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.

    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.

                                       96
<PAGE>
                                LEGAL INVESTMENT

    Standard Certificates which are not rated, as discussed below under "Rating"
will  not constitute "mortgage related securities" for purposes of the Secondary
Mortgage  Market  Enhancement  Act  of  1984  (the  "Enhancement  Act").  Unless
otherwise specified in the related Prospectus Supplement, 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 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, codified  as  12
C.F.R. Section 703.5(f)-(k), which 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, and the April 15, 1994 Interim Revision thereto. 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).

    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.

                                       97
<PAGE>
                              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,  unless otherwise  specified  in  the  related
Prospectus  Supplement, 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 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.

                                       98
<PAGE>
    One  or more  affiliates of  the Seller,  the Sole  Servicer and  the Master
Servicer, including Prudential Securities  Incorporated, 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  four
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.

                                       99
<PAGE>
                        INDEX OF SIGNIFICANT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                        PAGE
- --------------------------------------------------------------------------  ----
<S>                                                                         <C>
Advances..................................................................   54
Aggregate Losses..........................................................   35
Amounts Held for Future Distribution......................................   27
Applicable Servicer.......................................................   15
Assumed Reinvestment Rate.................................................   34
Balloon Loan..............................................................   17
Balloon Period............................................................   17
Buy-Down Fund.............................................................   16
Buy-Down Loans............................................................   16
CERCLA....................................................................   68
Certificate Account.......................................................   51
Certificates..............................................................    1
Class.....................................................................    1
Code......................................................................   10
Compound Interest Certificates............................................   25
Cross-Over Date...........................................................   29
Curtailments..............................................................   26
Cut-Off Date..............................................................    8
Delegated Underwriting....................................................   44
Depository................................................................   51
Determination Date........................................................   25
Distributable Amount......................................................   25
Distribution Date.........................................................    8
Due Date..................................................................   15
Due Period................................................................   33
Eligible Custodial Account................................................   51
Eligible Investments......................................................   36
ECS.......................................................................   45
ECS Score.................................................................   45
ERISA.....................................................................   11
FDIC......................................................................   51
FHLMC.....................................................................   16
Fixed Retained Yield......................................................    9
FNMA......................................................................   16
GEMICO....................................................................   48
Holder....................................................................   71
Initial Deposit...........................................................   35
Interest Rate.............................................................    1
Last Scheduled Distribution Date..........................................   34
Late Payment..............................................................   26
Late Payment Period.......................................................   26
Liquidation Proceeds......................................................   52
Loan-to-Value Ratio.......................................................   15
Master Servicer...........................................................    1
Master Servicer Custodial Account.........................................   51
Master Servicing Fee......................................................    9
Mortgage Interest Rate....................................................    9
Mortgage Loans............................................................    1
Mortgage Notes............................................................   14
Mortgaged Properties......................................................   14
</TABLE>

                                      100
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                        PAGE
- --------------------------------------------------------------------------  ----
Mortgages.................................................................   14
<S>                                                                         <C>
Multi-Class Certificate Distribution Amount...............................   33
Multi-Class Certificates..................................................    1
Net Foreclosure Profits...................................................   28
Net Mortgage Interest Rate................................................    9
Non-Pro Rata Certificate..................................................   73
Other Advances............................................................   54
OTS.......................................................................   69
Partial Liquidation Proceeds..............................................   26
Paying Agent..............................................................   54
Payment Deficiencies......................................................   35
Pass-Through Rate.........................................................    8
Percentage Certificates...................................................   24
Periodic Advances.........................................................   10
PHMC......................................................................    1
PHMSC.....................................................................    1
PLMSC.....................................................................   42
PMCC......................................................................   42
Pool Distribution Amount..................................................   27
Pool Insurers.............................................................   48
Pool Scheduled Principal Balance..........................................   30
Pool Value................................................................   33
Pool Value Group..........................................................   33
Pooling and Servicing Agreement...........................................    7
Prepayment Assumption.....................................................   74
Prepayment Interest Shortfall.............................................   26
Prudential Insurance......................................................    7
Rating Agency.............................................................   11
Record Date...............................................................    8
Registration Statement....................................................    2
Regular Certificateholder.................................................   73
Regular Certificates......................................................   23
REMIC.....................................................................    1
Remittance Date...........................................................   52
Representing Party........................................................   18
Residual Certificates.....................................................   23
RSCA......................................................................    7
SASCOR....................................................................    1
Scheduled Principal.......................................................   26
Scheduled Principal Balance...............................................   26
Seller....................................................................    1
Senior Certificates.......................................................    1
Senior Class..............................................................   25
Senior Class Carryover Shortfall..........................................   29
Senior Class Distributable Amount.........................................   25
Senior Class Distribution Amount..........................................   29
Senior Class Principal Portion............................................   25
Senior Class Pro Rata Share...............................................   28
Senior Class Shortfall....................................................   28
Senior Class Shortfall Accruals...........................................   29
Series....................................................................    1
Servicer..................................................................    1
</TABLE>

                                      101
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                        PAGE
- --------------------------------------------------------------------------  ----
Servicing Account.........................................................   57
<S>                                                                         <C>
Servicing Fee.............................................................    9
Shifting Interest Certificates............................................   25
Sole Servicer.............................................................    1
Special Distributions.....................................................   34
Special Hazard Loss Amount................................................   37
Special Hazard Mortgage Loan..............................................   37
Special Hazard Termination Date...........................................   37
Specified Subordination Reserve Fund Balance..............................   35
Spread....................................................................   33
Standard Certificates.....................................................    1
Standard Hazard Insurance Policy..........................................   17
Stated Amount.............................................................    1
Stripped Certificates.....................................................    1
Subclass..................................................................    1
Subordinated Amount.......................................................    9
Subordinated Certificates.................................................    1
Subordinated Class Distributable Amount...................................   27
Subordinated Class Principal Portion......................................   26
Subordinated Class Pro Rata Share.........................................   28
Subordination Reserve Fund................................................    9
Subsidy Account...........................................................   16
Subsidy Loans.............................................................   16
Treasury Regulations......................................................   19
Trust Estate..............................................................    1
Trustee...................................................................   64
UCC.......................................................................   66
UGRIC.....................................................................   48
Underlying Servicing Agreement............................................    7
Unpaid Interest Shortfall.................................................   29
Voting Interests..........................................................   61
</TABLE>

                                      102


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