PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
POS AM, 1996-01-26
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: HOLIDAY RV SUPERSTORES INC, 10-K/A, 1996-01-26
Next: INTERACTIVE MEDICAL TECHNOLOGIES LTD, 8-K, 1996-01-26



<PAGE>
   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 26, 1996
    

                                                       REGISTRATION NO. 33-72966
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

   
                                 POST-EFFECTIVE
                                AMENDMENT NO. 6
                                  ON FORM S-3
    

                                  TO FORM S-11

                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

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

             THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.

        (Exact Name of Registrant as Specified in Governing Instruments)

                              5325 SPECTRUM DRIVE
                           FREDERICK, MARYLAND 21701
                    (Address of principal executive offices)
                          LAWRENCE D. RUBENSTEIN, ESQ.
                                GENERAL COUNSEL
             THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                C/O THE PRUDENTIAL INSURANCE COMPANY OF AMERICA
                          751 BROAD STREET, 13TH FLOOR
                            NEWARK, NEW JERSEY 07101
                                 (201) 802-9462
                    (Name and address of agent for service)

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

                                   COPIES TO:

<TABLE>
<S>                                       <C>
       JORDAN M. SCHWARTZ, ESQ.                  ALLAN N. KRINSMAN, ESQ.
    CADWALADER, WICKERSHAM & TAFT                      BROWN & WOOD
           100 MAIDEN LANE                        ONE WORLD TRADE CENTER
       NEW YORK, NEW YORK 10038                  NEW YORK, NEW YORK 10048
            (212) 504-6000                            (212) 839-5300
</TABLE>

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

    APPROXIMATE  DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  From time
to time after this Registration Statement becomes effective.

    If the  only securities  being registered  on this  Form are  being  offered
pursuant  to dividend or interest reinvestment plans, please check the following
box. / /

    If any of the securities being registered on this form are to be offered  on
a  delayed or continuous basis pursuant to  Rule 415 under the Securities Act of
1933, please check the following box. /X/

    PURSUANT TO RULE 429 OF THE  SECURITIES AND EXCHANGE COMMISSION'S RULES  AND
REGULATIONS  UNDER THE  SECURITIES ACT OF  1933, AS AMENDED,  THE PROSPECTUS AND
PROSPECTUS SUPPLEMENT CONTAINED IN THIS  REGISTRATION STATEMENT ALSO RELATES  TO
THE   REGISTRANT'S  REGISTRATION  STATEMENT  ON   FORM  S-11  (REGISTRATION  NO.
33-68032).

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
   
                             CROSS REFERENCE SHEET
    

   
<TABLE>
<CAPTION>
ITEM AND CAPTION IN FORM S-3                         LOCATION IN PROSPECTUS
- ---------------------------------------------------  ----------------------------------------
<S>        <C>                                       <C>
 1.        Forepart of the Registration Statement
           and Outside Front Cover Page of
           Prospectus..............................  Forepart of Registration Statement and
                                                     Outside Front Cover
 2.        Inside Front Cover and Outside Back
           Cover Pages of Prospectus...............  Inside Front and Outside Back Cover
                                                     Pages
 3.        Summary Information, Risk Factors and
           Ratio of Earnings to Fixed Charges......  Summary of Prospectus; Prepayment and
                                                     Yield Considerations; Description of the
                                                     Certificates
 4.        Use of Proceeds.........................  Use of Proceeds
 5.        Determination of Offering Price.........  *
 6.        Dilution................................  *
 7.        Selling Security Holders................  *
 8.        Plan of Distribution....................  Cover Page; Plan of Distribution
 9.        Description of Securities to be
           Registered..............................  Description of the Certificates
10.        Interests of Named Experts and
           Counsel.................................  *
11.        Material Changes........................  *
12.        Incorporation of Certain Information by
           Reference...............................  Incorporation of Certain Information by
                                                     Reference
13.        Disclosure of Commission Position on
           Indemnification for Securities Act
           Liabilities.............................  *
</TABLE>
    

- ------------
   
* Omitted since answer is negative or item is not applicable.
    
<PAGE>
   
                                EXPLANATORY NOTE
    

   
    This  Registration Statement includes (i) an illustrative form of prospectus
supplement  for  use  in  an  offering  of  Mortgage  Pass-Through  Certificates
involving a single mortgage loan servicer (the "Sole Servicer Version"), (ii) an
illustrative  form of prospectus  supplement for use in  an offering of Mortgage
Pass-Through Certificates  involving  multiple  mortgage loan  servicers  and  a
master servicer (the "Multiple Servicer Version") and (iii) a basic prospectus.
    
<PAGE>
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR  TO THE TIME THE REGISTRATION STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN  ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
   
      PROSPECTUS SUPPLEMENT, SUBJECT TO COMPLETION, DATED JANUARY 26, 1996
    

                             SOLE SERVICER VERSION

                           $            (APPROXIMATE)

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

                                     SELLER
                MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 199 -
      PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN           199
                            ------------------------

    The Series 199  -   Mortgage Pass-Through  Certificates (the  "Series 199  -
Certificates")  will consist of  one class of senior  certificates (the "Class A
Certificates") and  two  classes  of subordinated  certificates  (the  "Class  M
Certificates"  and  "Class  B  Certificates,"  respectively,  and  together, the
"Subordinated  Certificates").  The  rights  of  the  holders  of  the  Class  M
Certificates to receive distributions with respect to the Mortgage Loans will be
subordinated  to the rights of  the holders of the  Class A Certificates and the
rights of the holders of the Class B Certificates to receive distributions  with
respect  to the Mortgage Loans will be subordinated to the rights of the holders
of both the Class A and Class M Certificates to the extent described herein  and
in  the Prospectus. The  Class A Certificates will  consist of twelve subclasses
(each, a "Subclass")

                                                        (CONTINUED ON NEXT PAGE)

PROSPECTIVE INVESTORS IN  THE OFFERED CERTIFICATES  SHOULD CONSIDER THE  FACTORS
DISCUSSED  UNDER "RISK  FACTORS AND  SPECIAL CONSIDERATIONS"  IN THIS PROSPECTUS
SUPPLEMENT ON PAGE S-  AND IN THE PROSPECTUS ON 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         SUBCLASS OR        INITIAL SUBCLASS OR CLASS
   CLASS DESIGNATION       PRINCIPAL BALANCE (1)         RATE          CLASS DESIGNATION       PRINCIPAL BALANCE (1)
<S>                      <C>                         <C>            <C>                      <C>
Class A-1..............         $                           %       Class A-7..............         $
Class A-2..............         $                           %       Class A-8..............         $
Class A-3..............         $                           %       Class A-9..............         $
Class A-4..............         $                           %       Class A-R..............         $
Class A-5..............         $                           %       Class A-LR.............         $
Class A-6..............         $                           %       Class M................         $

<CAPTION>
      SUBCLASS OR        PASS-THROUGH
   CLASS DESIGNATION         RATE
<S>                      <C>
Class A-1..............         %
Class A-2..............         %
Class A-3..............    (2)
Class A-4..............         %
Class A-5..............         %(3)
Class A-6..............         %
</TABLE>

(1)  Approximate. The initial Subclass or Class Principal Balances are subject
to adjustment as described herein.

(2)   Interest will accrue on the Class A-9 Certificates each month in an amount
equal to the sum of (i) the product of 1/12th  of    % and the Class A  Subclass
Principal  Balance of the Class A-4 Certificates,  (ii) the product of 1/12th of
   % and the Class A Subclass  Principal Balance of the Class A-5  Certificates,
(iii)  the product of 1/12th of     % and the Class A Subclass Principal Balance
of the Class A-6 Certificates  and (iv) the product  of 1/12th of     % and  the
Class A Subclass Principal Balance of the Class A-9 Certificates. It is expected
that,  based on the approximate initial  Class A Subclass Principal Balances set
forth above, the  formula set forth  in the preceding  sentence will produce  an
interest  rate  on the  Class  A Subclass  Principal  Balance of  the  Class A-9
Certificates applicable to Distribution  Dates prior to  the Cross-Over Date  of
       % per annum.

(3)  On the Class A-LR Notional Amount.

    The   Offered  Certificates  will  be  purchased  from  the  Seller  by  the
Underwriter and  will  be  offered by  the  Underwriter  from time  to  time  in
negotiated transactions or otherwise at varying prices to be determined, in each
case, at the time of sale.

    Proceeds  to the  Seller are expected  to be               %  of the initial
aggregate principal balance of the  Offered Certificates, plus accrued  interest
thereon and on an amount equal to the aggregate initial principal balance of the
Class  A-10 Certificates at the rate of    % per annum from       1, 199 to (but
not including)          , 199 , before deducting expenses payable by the  Seller
estimated  to be  $        . The  price to  be paid to  the Seller  has not been
allocated among the Offered Certificates. See "Underwriting" herein.

    The Offered  Certificates are  offered  when, as  and  if delivered  to  and
accepted  by the Underwriter, subject to  prior sale, withdrawal or modification
of the offer without notice, the approval of counsel and other conditions. It is
expected that the Offered Certificates will be delivered through the  facilities
of  The Depository Trust  Company, or in the  case of the  Class A-9, Class A-R,
Class A-LR and Class M Certificates, at the offices of              , New  York,
New York, in each case, on or about         , 199  .
                           --------------------------
                                 [Underwriter]

        , 199
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)
of  Certificates designated as the  Class A-1, Class A-2,  Class A-3, Class A-4,
Class A-5, Class A-6, Class A-7, Class A-8, Class A-9, Class A-10, Class A-R and
Class A-LR Certificates. The Class A-10 Certificates are not offered hereby. The
Class  M  Certificates  will  not  be  divided  into  subclasses.  The  Class  B
Certificates  will consist of three subclasses of Certificates designated as the
Class B-1,  Class B-2  and Class  B-3 Certificates,  none of  which are  offered
hereby.  The Class A  Certificates (other than the  Class A-10 Certificates) and
the Class M  Certificates are referred  to herein collectively  as the  "Offered
Certificates."
    The credit enhancement for the Series 199  -Certificates is provided through
the  use of a  "shifting interest" type  subordination, which has  the effect of
allocating all or a disproportionate  amount of principal prepayments and  other
unscheduled  receipts of principal to the Class A Certificates for at least nine
years.  See  "Summary   Information--Credit  Enhancement"   and  "--Effects   of
Prepayments  on Investment Expectations", "Description  of the Certificates" and
"Prepayment and Yield Considerations" in this Prospectus Supplement.

    The Series 199  -  Certificates  will evidence in  the aggregate the  entire
beneficial ownership interest in a trust fund (the "Trust Estate") consisting of
a pool of fixed interest rate, conventional, monthly pay, fully amortizing, one-
to four-family, residential first mortgage loans having original terms to stated
maturity  of approximately   years, including  loans secured by shares issued by
cooperative housing corporations (the  "Mortgage Loans"), together with  certain
related  property, sold by The Prudential Home Mortgage Securities Company, Inc.
(the "Seller") and serviced  by The Prudential Home  Mortgage Company, Inc.  (in
its capacity as servicer, the "Servicer," otherwise "PHMC"). See "Description of
the  Mortgage Loans" herein. The Class A Certificates will initially evidence in
the aggregate an approximate      % undivided interest in the principal  balance
of  the Mortgage Loans. The Class M  Certificates will initially evidence in the
aggregate an approximate      % undivided interest  in the principal balance  of
the  Mortgage Loans. The remaining  approximate      % undivided interest in the
principal balance  of  the Mortgage  Loans  will be  evidenced  by the  Class  B
Certificates.

    Distributions  in respect of interest  will be made on  the 25th day of each
month or, if such  day is not  a business day, on  the succeeding business  day,
commencing  in               199  , to the  holders of  Offered Certificates, as
described herein.  The rights  of the  holders of  the Class  M Certificates  to
receive  distributions of  interest will  be subordinated  to the  rights of the
holders of the  Class A Certificates  to receive distributions  of interest  and
principal as described herein. The amount of interest accrued on any Subclass or
Class  of  Offered  Certificates  will  be reduced  by  the  amount  of  (i) any
Non-Supported Interest  Shortfall  and  (ii)  other  losses  allocable  to  such
Subclass   or   Class   as   described   herein   under   "Description   of  the
Certificates--Interest." Distributions in reduction of the principal balance  of
the  Class A Certificates will  be made monthly on  each Distribution Date in an
aggregate  amount  equal   to  the  Class   A  Principal  Distribution   Amount.
Distributions  in reduction of the principal balance of the Class M Certificates
will be made monthly on each Distribution  Date in an aggregate amount equal  to
the  Class M Principal  Distribution Amount after the  Class A Certificates have
received the  Class A  Distribution Amount  and the  Class M  Certificates  have
received  their 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  Class A
Certificates  in  the  manner  described   herein  under  "Description  of   the
Certificates--Principal  (Including  Prepayments)." Such  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)  ON THE MORTGAGE  LOANS, WHICH MAY  BE PREPAID AT  ANY TIME WITHOUT
PENALTY. INVESTORS IN  THE OFFERED CERTIFICATES  SHOULD CONSIDER THE  ASSOCIATED
RISKS,  INCLUDING, IN THE CASE OF  OFFERED CERTIFICATES PURCHASED AT A DISCOUNT,
THE RISK THAT A SLOWER THAN ANTICIPATED RATE OF PAYMENTS IN RESPECT OF PRINCIPAL
(INCLUDING PREPAYMENTS) ON THE  MORTGAGE LOANS COULD RESULT  IN AN ACTUAL  YIELD
THAT  IS  LOWER  THAN  ANTICIPATED  AND, IN  THE  CASE  OF  OFFERED CERTIFICATES
PURCHASED AT A PREMIUM, PARTICULARLY THE  CLASS A-9 CERTIFICATES, THAT A  FASTER
THAN   ANTICIPATED  RATE  OF   PAYMENTS  IN  RESPECT   OF  PRINCIPAL  (INCLUDING
PREPAYMENTS) ON THE MORTGAGE LOANS COULD RESULT IN AN ACTUAL YIELD THAT IS LOWER
THAN ANTICIPATED. INVESTORS IN THE  CLASS A-9 CERTIFICATES SHOULD ALSO  CONSIDER
THE  RISK  THAT A  RAPID RATE  OF  PAYMENTS IN  RESPECT OF  PRINCIPAL (INCLUDING
PREPAYMENTS) COULD RESULT  IN THE  FAILURE OF  SUCH INVESTORS  TO FULLY  RECOVER
THEIR  INITIAL INVESTMENTS.  THE YIELD TO  MATURITY OF THE  CLASS M CERTIFICATES
WILL, IN ADDITION, BE MORE SENSITIVE TO  THE AMOUNT AND TIMING OF LOSSES DUE  TO
LIQUIDATIONS  OF THE MORTGAGE LOANS THAN THE  CLASS A CERTIFICATES, IN THE EVENT
THAT THE CLASS B PRINCIPAL BALANCE HAS 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-9,  Class A-R, Class A-LR
and  Class  M  Certificates)  will  be  issued  only  in  book-entry  form  (the
"Book-Entry  Certificates")  and  purchasers  thereof will  not  be  entitled to
receive definitive certificates  except in the  limited circumstances set  forth
herein.  The Book-Entry Certificates  will be registered  in the name  of Cede &
Co., as nominee of The Depository Trust  Company, which will be the "holder"  or
"Certificateholder"  of such  Certificates, as such  terms are  used herein. See
"Description of the Certificates" herein.
    There is  currently no  secondary market  for the  Offered Certificates  and
there  can be no assurance  that a secondary market will  develop or, if it does
develop, that it will provide Certificateholders with liquidity of investment at
any particular time 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. THE CLASS M CERTIFICATES  MAY
NOT  BE PURCHASED BY OR TRANSFERRED TO AN ERISA PLAN EXCEPT UPON THE DELIVERY OF
AN OPINION OF COUNSEL AS PROVIDED HEREIN.  IN ADDITION, THE CLASS A-R AND  CLASS
A-LR  CERTIFICATES MAY NOT BE PURCHASED BY OR TRANSFERRED TO (I) A "DISQUALIFIED
ORGANIZATION"  OR  "BOOK-ENTRY  NOMINEE,"  (II)  EXCEPT  UNDER  CERTAIN  LIMITED
CIRCUMSTANCES,  PERSONS WHO ARE NOT "U.S. PERSONS,"  (III) AN ERISA PLAN OR (IV)
ANY PERSON OR ENTITY WHO THE TRANSFEROR HAS REASON TO BELIEVE INTENDS TO  IMPEDE
THE  ASSESSMENT  OR COLLECTION  OF  ANY FEDERAL,  STATE  OR LOCAL  TAXES LEGALLY
REQUIRED TO  BE  PAID  WITH  RESPECT THERETO.  See  "ERISA  Considerations"  and
"Description  of the  Certificates--Restrictions on  Transfer of  the Class A-R,
Class A-LR and  Class M Certificates"  herein, and "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.
    For  federal income tax purposes, the Trust  Estate will consist of two real
estate mortgage investment conduits (each a "REMIC" or, in the alternative,  the
"Lower-Tier  REMIC" and the "Upper-Tier REMIC," respectively). As described more
fully herein and in the Prospectus, the  Class A-1, Class A-2, Class A-3,  Class
A-4,  Class  A-5, Class  A-6, Class  A-7, Class  A-8, Class  A-9 and  Class A-10
Certificates, the  Class  M  Certificates  and each  subclass  of  the  Class  B
Certificates will constitute "regular interests" in the Upper-Tier REMIC and the
Class  A-R and Class A-LR Certificates  will constitute the "residual interests"
in  the  Upper-Tier  REMIC  and  Lower-Tier  REMIC,  respectively.   PROSPECTIVE
INVESTORS  ARE CAUTIONED  THAT THE  CLASS A-R  CERTIFICATEHOLDER'S REMIC TAXABLE
INCOME AND THE TAX LIABILITY THEREON WILL,

                                      S-2
<PAGE>
AND THE  CLASS  A-LR  CERTIFICATEHOLDER'S  REMIC  TAXABLE  INCOME  AND  THE  TAX
LIABILITY  THEREON MAY, EXCEED CASH DISTRIBUTIONS TO SUCH HOLDERS DURING CERTAIN
PERIODS, IN WHICH EVENT SUCH HOLDERS MUST HAVE SUFFICIENT ALTERNATIVE SOURCES OF
FUNDS TO PAY SUCH  TAX LIABILITY. See  "Summary Information--Federal Income  Tax
Status"  and  "Federal Income  Tax Considerations"  herein and  "Certain Federal
Income Tax Consequences--Federal Income Tax Consequences for REMIC Certificates"
in the Prospectus.

    The Class A Certificates (other than the Class A-10 Certificates)  represent
eleven Subclasses of a Class and the Class M Certificates represent a Class of a
separate  Series of  Certificates being  offered by  the Seller  pursuant to the
Prospectus dated           ,  199 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              , 199 , ALL DEALERS EFFECTING TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO  DELIVER A PROSPECTUS SUPPLEMENT  AND PROSPECTUS. THIS IS  IN ADDITION TO THE
OBLIGATION OF DEALERS  TO DELIVER  A PROSPECTUS SUPPLEMENT  AND PROSPECTUS  WHEN
ACTING   AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS  OR
SUBSCRIPTIONS.

                                      S-3
<PAGE>
                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>                                                                          <C>
Summary Information........................................................  S-5
Risk Factors and Special Considerations....................................  S-19
  General..................................................................  S-19
  Subordination............................................................  S-19
  Book-Entry System for Certain Subclasses of Class A Certificates.........  S-19
  Recent Developments......................................................  S-19
Description of the Certificates............................................  S-20
  General..................................................................  S-20
  Book-Entry Registration..................................................  S-20
  Definitive Certificates..................................................  S-21
  Distributions............................................................  S-21
  Interest.................................................................  S-23
  Principal (Including Prepayments)........................................  S-26
   CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES.....  S-26
   CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS M CERTIFICATES.....  S-29
   ALLOCATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A AND CLASS M
    CERTIFICATES...........................................................  S-30
  Additional Rights of the Class A-R and Class A-LR Certificateholders.....  S-31
  Periodic Advances........................................................  S-31
  [Financial Security Assurance Inc........................................  S-32]
  Restrictions on Transfer of the Class A-R, Class A-LR and Class M
   Certificates............................................................  S-34
  Reports..................................................................  S-35
  Subordination of Class M and Class B Certificates........................  S-35
   ALLOCATION OF LOSSES....................................................  S-36
Description of the Mortgage Loans..........................................  S-39
  Mandatory Repurchase or Substitution of Mortgage Loans...................  S-45
  Optional Repurchase of Defaulted Mortgage Loans..........................  S-45
Origination, Delinquency and Foreclosure Experience........................  S-46
  Loan Origination.........................................................  S-46
  Delinquency and Foreclosure Experience...................................  S-46
Prepayment and Yield Considerations........................................  S-50
  Sensitivity of the Class A-9 Certificates................................  S-56
Pooling and Servicing Agreement............................................  S-57
  General..................................................................  S-57
  Voting...................................................................  S-57
  Trustee..................................................................  S-58
  Servicing Compensation and Payment of Expenses...........................  S-58
  Optional Termination.....................................................  S-58
Federal Income Tax Considerations..........................................  S-58
  Regular Certificates.....................................................  S-59
  Residual Certificates....................................................  S-59
ERISA Considerations.......................................................  S-60
Legal Investment...........................................................  S-61
Secondary Market...........................................................  S-62
Underwriting...............................................................  S-62
Legal Matters..............................................................  S-62
[Experts...................................................................  S-63]
Use of Proceeds............................................................  S-63
Ratings....................................................................  S-63
Index of Significant Prospectus Supplement Definitions.....................  S-64
</TABLE>

                                      S-4
<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 199 -   (the
                         "Series 199 -  Certificates" or the "Certificates").
Seller.................  The  Prudential Home Mortgage  Securities Company, Inc.
                         (the "Seller"). See "The Seller" in the Prospectus.
Servicer...............  The Prudential  Home  Mortgage Company,  Inc.  (in  its
                         capacity   as  servicer,   the  "Servicer;"  otherwise,
                         "PHMC"). See  "Servicing  of the  Mortgage  Loans"  and
                         "PHMC--General" in the Prospectus.
Trustee................  First  Trust National  Association, a  national banking
                         association (the "Trustee"). See "Pooling and Servicing
                         Agreement--Trustee" in this Prospectus Supplement.
Rating of
  Certificates.........  It is a condition to the  issuance of the Series 199  -
                         Certificates  offered by this Prospectus Supplement and
                         the Prospectus that they  shall have been rated  ["Aaa"
                         by  [Moody's Investors  Service, Inc.  ("Moody's")] and
                         "AAA" by [Standard & Poor's Corporation ("S&P")] [Fitch
                         Investors Service, Inc. ("Fitch")]] ["Aa2" by [Moody's]
                         and "AA"  by [S&P]  [Fitch]] ["A"  by [Moody's],  [S&P]
                         [and]  [Fitch]]  ["Baa"  by  [Moody's]  [and]  "BBB" by
                         ["S&P"] [Fitch]]. The  ratings of  [Moody's] [S&P]  and
                         [Fitch]  on mortgage  pass-through certificates address
                         the   likelihood   of   the   receipt   by   the   cer-
                         tificateholders  of all distributions  of principal and
                         interest to which such certificateholders are entitled.
                         The ratings  by [Moody's]  and  [S&P] [Fitch]  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 199 -  Certificates will consist of Class  A
                         Certificates,   Class  M   Certificates  and   Class  B
                         Certificates. The Class A Certificates represent a type
                         of interest referred  to in the  Prospectus as  "Senior
                         Certificates;"   and   the   Class   M   and   Class  B
                         Certificates,  a  type  of  interest  referred  to   as
                         "Subordinated   Certificates."  As  these  designations
                         suggest, the  Class A  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 199 -   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. See
                         "--Distributions of Principal and Interest" below.
                         Initially, the Class  A Certificates  will evidence  in
                         the  aggregate  an approximate         % (approximately
                         $                ) undivided  interest in  the  initial
                         aggregate  principal balance of the Mortgage Loans; the
                         Class M Certificates will evidence in the aggregate  an
                         approximate     % (approximately  $         ) undivided
                         interest in the initial aggregate principal balance  of
                         the  Mortgage Loans; and the  Class B Certificates will
                         evidence  in  the  aggregate  an  approximate         %
                         (approximately   $                         )  undivided
</TABLE>

                                      S-5
<PAGE>

<TABLE>
<S>                      <C>
                         interest in the initial aggregate principal balance  of
                         the  Mortgage  Loans.  The  relative  interests  in the
                         aggregate outstanding principal balance of the Mortgage
                         Loans 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   Class   B
                         Certificates  until  the  aggregate  principal  balance
                         thereof has been reduced to zero and then to the  Class
                         M  Certificates until  the aggregate  principal balance
                         thereof  has  been  reduced  to  zero,  prior  to   the
                         allocation of such losses and shortfalls to the Class A
                         Certificates,   as  discussed  in  "--Distributions  of
                         Principal and of  Interest" and "--Credit  Enhancement"
                         below.
                         The   Class  A  Certificates  will  consist  of  twelve
                         subclasses, designated  as the  Class A-1,  Class  A-2,
                         Class  A-3, Class A-4, Class A-5, Class A-6, Class A-7,
                         Class A-8, Class A-9, Class  A-10, Class A-R and  Class
                         A-LR  Certificates. The Class A-10 Certificates are not
                         offered hereby. The  Class M Certificates  will not  be
                         divided  into subclasses. The Class B Certificates will
                         consist of three  subclasses, designated  as the  Class
                         B-1,  Class  B-2 and  Class  B-3 Certificates,  none of
                         which are  offered  hereby. The  Class  A  Certificates
                         (other  than the  Class A-10 Certificates)  and Class M
                         Certificates  are  referred   to  in  this   Prospectus
                         Supplement as the "Offered Certificates." References to
                         the  "Subordinated Certificates" are to the Class M and
                         Class B Certificates. The  Class A-10 Certificates  and
                         one  or more of the  subclasses of Class B Certificates
                         may be retained or sold by the Seller.
                         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 and Class  M
                         Certificates  as of the date  of issuance of the Series
                         199  -    Certificates  and  the  approximate   initial
                         aggregate  principal balance of the Class A and Class M
                         Certificates  as  of  the   date  of  this   Prospectus
                         Supplement  will  not,  with  respect  to  the  Class A
                         Certificates (other than the Class A-10  Certificates),
                         exceed 5% of the initial aggregate principal balance of
                         such  Class A Certificates stated  on the cover of this
                         Prospectus Supplement and, with respect to the Class  M
                         Certificates,  will depend  on the  final subordination
                         levels  for  the  Series  199  -    Certificates.   Any
                         difference  allocated to the  Class A Certificates will
                         be  allocated   among  the   subclasses  of   Class   A
                         Certificates  other than the Class  A-10, Class A-R and
                         Class A-LR Certificates.
Forms of Certificates;
  Denominations........  BOOK-ENTRY FORM.  The Offered Certificates (other  than
                         the  Class  A-9,  Class  A-R, Class  A-LR  and  Class M
                         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  Certificates"  in  this
                         Prospectus  Supplement.   Instead,  DTC   will   effect
                         payments  and  transfers  by  means  of  its electronic
                         recordkeeping   services,   acting   through    certain
                         participating organizations. This may result in certain
                         delays    in   receipt    of   distributions    by   an
</TABLE>

                                      S-6
<PAGE>

<TABLE>
<S>                      <C>
                         investor and  may  restrict an  investor's  ability  to
                         pledge  its securities. The rights  of investors in the
                         Book-Entry Certificates may generally only be exercised
                         through DTC  and its  participating organizations.  See
                         "Description of the Certificates--Book-Entry
                         Registration" in this Prospectus Supplement.
                         The  Book-Entry Certificates will  be issued in minimum
                         denominations of  $100,000 initial  principal  balance.
                         Any  amounts in excess of  $100,000 will be in integral
                         multiples of $1,000 initial principal balance.
                         CERTIFICATED FORM.   The  Class A-9,  Class A-R,  Class
                         A-LR  and Class M Certificates will be offered in fully
                         registered, certificated form. Accordingly, an investor
                         in any such subclass or class will be issued a physical
                         certificate representing its ownership interest.
                         The Class A-9  Certificates will be  issued in  minimum
                         denominations  of $     initial principal  balance. Any
                         amounts in excess of $   will be in integral  multiples
                         of   $1   initial  principal   balance.  The   Class  M
                         Certificates will be issued in minimum denominations of
                         $100,000 initial  principal  balance.  Any  amounts  in
                         excess  of $100,000  will be  in integral  multiples of
                         $1,000 initial  principal balance.  The Class  A-R  and
                         Class A-LR Certificates will each be issued in a single
                         certificate  with  a  denomination  of  $       initial
                         principal   balance.    See   "Description    of    the
                         Certificates--General" in this Prospectus Supplement.
Mortgage Loans.........  MORTGAGE  LOAN DATA.  The Mortgage Loans, which are the
                         source  of  distributions  to  holders  of  the  Series
                         199  -    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     years,  including loans
                         secured  by  shares   issued  by  cooperative   housing
                         corporations.  The Mortgage Loans  are expected to have
                         the further specifications set  forth in the  following
                         table   and  under  the  heading  "Description  of  the
                         Mortgage Loans" in this Prospectus Supplement.
</TABLE>

                                      S-7
<PAGE>

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

Cut-Off Date:                1, 199
Number of Mortgage Loans:
Aggregate  Unpaid Principal
  Balance 1:                 $

Range of  Unpaid  Principal  $      to $
  Balances 1:
Average   Unpaid  Principal
  Balance 1:                 $

Range of Interest Rates:     % to       %
Weighted  Average  Interest  %
  Rate 1:

Range of Remaining Terms to
  Stated Maturity:           months to    months
Weighted  Average Remaining
  Term to Stated
  Maturity 1:                months

Range of Original
  Loan-to-Value Ratios:      % to     %
Weighted  Average  Original
  Loan-to-Value Ratio 1:     %

1 approximate
- -------------------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                      <C>
                         CHANGES  TO POOL.   A number  of Mortgage  Loans may be
                         removed from the  pool, or a  substitution may be  made
                         for  certain Mortgage Loans, in advance of the issuance
                         of the Series 199 -  Certificates (which is expected to
                         occur on or  about              ,  199 ).  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.  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 199 -  Certificates vary
                         materially  from   those  described   herein,   revised
                         information  regarding the Mortgage  Loans will be made
                         available to purchasers of the Class A Certificates, on
                         or before such issuance date,  and a Current Report  on
                         Form 8-K containing such information will be filed with
                         the  Securities and Exchange  Commission within 15 days
                         following such date. See  "Description of the  Mortgage
                         Loans" in this Prospectus Supplement.

                         Subsequent   to  the  issuance  of  the  Series  199  -
                         Certificates, certain  Mortgage  Loans may  be  removed
                         from  the  pool  through repurchase  or,  under certain
                         circumstances,  substitution  by  the  Seller,  if  the
                         Mortgage   Loans  are  discovered   to  have  defective
                         documentation or if  they otherwise do  not conform  to
                         the  standards established by  the Seller's representa-
                         tions and warranties concerning the Mortgage Loans. See
                         "Description   of    the   Mortgage    Loans--Mandatory
                         Repurchase  or Substitution of  Mortgage Loans" in this
                         Prospectus Supplement. The  Seller may also  repurchase
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                      <C>
                         defaulted  Mortgage  Loans.  See  "Description  of  the
                         Mortgage  Loans--  Optional  Repurchase  of   Defaulted
                         Mortgage Loans" in this Prospectus Supplement.

                         The Servicer is entitled, subject to certain conditions
                         relating  to the  then-remaining size  of the  pool, to
                         purchase all outstanding Mortgage Loans in the pool and
                         thereby effect  early retirement  of the  Series 199  -
                         Certificates. See "Pooling and Servicing
                         Agreement--Optional  Termination"  in  this  Prospectus
                         Supplement.

Distributions of
  Principal and
  Interest.............  DISTRIBUTIONS IN GENERAL.  Distributions on the  Series
                         199  -   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             199  , 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 the amount
                         remitted by mortgagors of the Mortgage Loans in payment
                         of   their  scheduled  installments  of  principal  and
                         interest, as well as the amount of prepayments made  by
                         the   mortgagors  and  proceeds  from  liquidations  of
                         defaulted Mortgage Loans.

                         On any  Distribution  Date,  holders  of  the  Class  A
                         Certificates  will be  entitled to  receive all amounts
                         due them before any  distributions are made to  holders
                         of  the  Class  M  and  Class  B  Certificates  on that
                         Distribution Date. The amount  that is available to  be
                         distributed  on any Distribution Date will be allocated
                         first to  pay  interest  due holders  of  the  Class  A
                         Certificates  and  then,  if the  amount  available for
                         distribution exceeds the amount of interest due holders
                         of the Class A Certificates, to reduce the  outstanding
                         principal  balance  of  the Class  A  Certificates. The
                         likelihood that a  holder of a  particular subclass  of
                         the   Class  A  Certificates   will  receive  principal
                         distributions on any Distribution  Date 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 to
                         the   Class  A  and  Class  M  Certificates,"  in  this
                         Prospectus Supplement.

                         After all amounts due on  the Class A Certificates  for
                         any  Distribution  Date  have  been  paid,  the  amount
                         remaining will be distributed, in the following  order,
                         to  (i)  pay  interest  due  holders  of  the  Class  M
                         Certificates, (ii)  reduce  the  outstanding  principal
                         balance of the Class M Certificates, (iii) pay interest
                         due to the holders of the Class B Certificates and (iv)
                         reduce the outstanding principal balance of the Class B
                         Certificates.

                         If  any  mortgagor  is  delinquent  in  the  payment of
                         principal or interest on a Mortgage Loan in any  month,
                         the  Servicer  will  advance  such  payment  unless the
                         Servicer determines that the delinquent amount will not
                         be recoverable by it from liquidation proceeds or other
                         recoveries  on   the   related   Mortgage   Loan.   See
                         "Description of the Certificates--Periodic Advances."

                         INTEREST DISTRIBUTIONS. The amount of interest to which
                         holders   of   each  subclass   or  class   of  Offered
                         Certificates,   other   than   the   Class   A-9    and
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                      <C>
                         Class A-LR Certificates, will be entitled each month is
                         calculated  based on the  outstanding principal balance
                         of  that  subclass   or  class,  as   of  the   related
                         Distribution  Date. Interest will  accrue each month on
                         each such subclass or class according to the  following
                         formula:  1/12th  of  the  pass-through  rate  for such
                         subclass  or  class   multiplied  by  the   outstanding
                         principal  balance of such subclass  or class as of the
                         related Distribution  Date. The  pass-through rate  for
                         each such subclass or class is the percentage set forth
                         on the cover of this Prospectus Supplement.

                         The  amount of interest  to which holders  of the Class
                         A-9 Certificates are entitled each month is  calculated
                         based  on the outstanding principal balances of certain
                         subclasses of the Class  A Certificates. Interest  will
                         accrue  on the Class A-9  Certificates each month in an
                         amount equal to the sum of (i) the product of 1/12th of
                            % and the outstanding principal balance of the Class
                         A-4 Certificates, (ii) the  product of 1/12th of      %
                         and  the outstanding principal balance of the Class A-5
                         Certificates, (iii) the product of 1/12th  of    %  and
                         the  outstanding  principal  balance of  the  Class A-6
                         Certificates and (iv) the product of 1/12th of    % and
                         the outstanding  principal  balance of  the  Class  A-9
                         Certificates.   It  is  expected  that,  based  on  the
                         approximate initial principal balances set forth on the
                         cover of this  Prospectus Supplement,  the formula  set
                         forth   in  the  preceding  sentence  will  produce  an
                         interest rate on the principal balance of the Class A-9
                         Certificates applicable to Distribution Dates prior  to
                         the   date  on  which  the  principal  balance  of  the
                         Subordinated Certificates has been  reduced to zero  of
                                 %  per  annum.  In each  case,  the outstanding
                         principal  balance  for  each  such  subclass  will  be
                         calculated  as of the  related Distribution Date before
                         taking into account distributions of principal for such
                         Distribution Date.
                         The amount of interest to which the holder of the Class
                         A-LR Certificate is entitled  each month is  calculated
                         based  on a "notional amount," which is an amount other
                         than the actual outstanding  principal balance of  such
                         subclass. The method of determining the notional amount
                         of  the  Class  A-LR  Certificate  is  described  under
                         "Description of  the  Certificates--Interest"  in  this
                         Prospectus  Supplement.  Interest  will  accrue  on the
                         Class A-LR Certificate each month in an amount equal to
                         the product of (i) 1/12th of    % and (ii) the notional
                         amount of the Class A-LR Certificate.

                         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. Any such
                         shortfalls that  result from  principal prepayments  IN
                         FULL  will be offset from aggregate servicing fees that
                         would otherwise  be  payable  to the  Servicer  on  any
                         Distribution  Date, but only to the extent of servicing
                         fees payable with  respect to  that Distribution  Date.
                         Shortfalls  in collections  of interest  resulting from
                         principal prepayments  IN  FULL,  to  the  extent  they
                         exceed  the aggregate servicing fees, will be allocated
                         pro rata, based on interest accrued, among all  classes
                         and  subclasses of the Series  199 -  Certificates. Any
                         shortfalls of interest that  result from the timing  of
                         PARTIAL   principal  prepayments   or  liquidations  of
                         defaulted Mortgage  Loans will  not  be offset  by  the
                         servicing  fees and will not  be allocated pro rata but
                         instead will be borne first by the
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                      <C>
                         Class  B   Certificates,   second  by   the   Class   M
                         Certificates  and finally by  the Class A Certificates.
                         See "Description of the Certificates--Subordination  of
                         the   Class  M  and  Class   B  Certificates"  in  this
                         Prospectus Supplement.

                         In addition,  the amount  of  interest required  to  be
                         distributed   to   holders   of   the   Series   199  -
                         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  shortfalls  and losses  allocable  to the  Class A
                         Certificates  as  described  in  the  two   immediately
                         preceding  paragraphs),  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 Certificates has
                         been  made, is  insufficient to  permit distribution in
                         full of accrued  interest on the  Class M  Certificates
                         (net  of  any 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  ac-
                         crue on such deficiencies.

                         Interest  on the Class A  and Class M 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 be  comprised
                         of  a percentage of the scheduled payments of principal
                         on the  Mortgage  Loans  and a  percentage  of  certain
                         unscheduled  payments  of  principal  on  the  Mortgage
                         Loans. The  percentage of  scheduled payments  will  be
                         equal,  on each Distribution Date, to the fraction that
                         represents the ratio of the then-outstanding  principal
                         balance  of the  Class A Certificates  to the aggregate
                         outstanding principal  balance  of the  Mortgage  Loans
                         (based on their amortization schedules then in effect).
                         The  percentage of certain unscheduled payments will be
                         equal to  the  percentage described  in  the  preceding
                         sentence  plus an additional amount equal to a percent-
                         age 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 will decline during the
                         subsequent four years, as  described under the  heading
                         "Description of the Certificates-- Principal (Including
                         Prepayments)--Calculation  of Amount  to be Distributed
                         to  the  Class  A  Certificates"  in  this   Prospectus
                         Supplement, until in year
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                      <C>
                         ten  and each year  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  Mortgage Loans equal, in
                         each case, to 100%  less the applicable percentage  for
                         the Class A Certificates described above.

                         Except   as   described   below   under   "--Effect  of
                         Subordination Levels  on Principal  Distributions",  on
                         each  Distribution Date, the  Class M 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-out-
                         standing  principal balance of the Class M Certificates
                         to  the  then-outstanding  principal  balance  of   the
                         Subordinated Certificates.

                         The  amount that  is available for  distribution to the
                         holders of the Class A Certificates on any Distribution
                         Date as  a  distribution  of principal  is  the  amount
                         remaining   after  deducting  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   199   -
                         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 Prepay-
                         ments)--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  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
                         199 -  Certificates.

                         EFFECT   OF   SUBORDINATION    LEVELS   ON    PRINCIPAL
                         DISTRIBUTIONS. In order to preserve the availability of
                         the original subordination levels as protection against
                         losses  on the Class M and Class B-1 Certificates, some
                         or all of the subclasses  of the Class B  Certificates,
                         as  described  below, may  not  be entitled  on certain
                         Distribution Dates  to distributions  of principal  and
                         the  principal balance  of such subclasses  will not be
                         considered for purposes of the 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  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  199 -   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  Certificates, if on  any
                         Distribution  Date the percentage  obtained by dividing
                         the outstanding principal balances of the subclasses of
                         Class B Certificates with higher numerical designations
                         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  199  -     Certificates,  then  such  Class   B
                         subclasses
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                      <C>
                         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  Class B-1
                         Certificates. In such a case, the Class M  Certificates
                         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 would have  received had all sub-
                         classes of the  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  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  Class A Certificates  to
                         receive  distributions, to the extent described herein.
                         The rights of the holders  of the Class B  Certificates
                         to  receive distributions  will be  subordinated to the
                         rights of  the  holders of  the  Class A  and  Class  M
                         Certificates  to receive  distributions, to  the extent
                         described herein. This subordination provides a certain
                         amount of  protection to  the holders  of the  Class  A
                         Certificates (to the extent of the subordination of the
                         Class  M  and Class  B  Certificates) and  the  Class M
                         Certificates (to the extent of the subordination of the
                         Class B Certificates) 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.

                         The protection  afforded the  holders  of the  Class  A
                         Certificates  by  means of  this subordination  will be
                         effected in two ways: (i) by the preferential right  of
                         the  holders of  the Class  A Certificates  to receive,
                         prior  to   any   distribution  being   made   on   any
                         Distribution Date in respect of the Class M and Class B
                         Certificates, the amounts of interest and principal due
                         the  holders of the  Class A 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 holders  of the Class  M and Class B
                         Certificates  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 holders of the Class A Certificates.

                         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 holders  of the  Class  B Certificates  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  holders of  the
                         Class M Certificates.
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                      <C>
                         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  Class A 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  Certifi-
                         cates 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  interest in  the  principal
                         balance   of  the  Mortgage   Loans  evidenced  by  the
                         Subordinated Certificates.

                         EXTENT OF LOSS COVERAGE.   Realized losses on  Mortgage
                         Loans,  other than losses that  are (i) attributable to
                         "special hazards" not insured against 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 Class A 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 $         ) has
                         been reduced to zero and  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  $           ) has  been reduced to zero.
                         Such  losses  will   be  allocated   first  among   the
                         subclasses  of  the  Class B  Certificates,  in reverse
                         numerical order (that is, to  the Class B-3, Class  B-2
                         and  Class B-1 Certificates) and  second to the Class M
                         Certificates.

                         With respect to any Distribution Date, the availability
                         of the credit enhancement provided  by the Class B  and
                         Class   M   Certificates   subsequent   to   the  first
                         Distribution  Date  will  be  affected  by  the   prior
                         reduction  of the principal balances of the Class M and
                         Class  B  Certificates.  Reduction  of  the   principal
                         balance  of the Class M  Certificates and each subclass
                         of the Class  B Certificates will  result from (i)  the
                         prior  allocation of losses on 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 class or subclasses. As of the date of issuance
                         of the Series 199 -  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      %,
                            % and    %, respectively, of the aggregate principal
                         balance  of the Mortgage  Loans as of  the Cut-Off Date
                         (approximately $          , $          and  $         ,
                         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, such losses will be
                         shared pro rata by the  subclasses of Class A  Certifi-
                         cates,  the Class M Certificates  and the subclasses of
                         Class B Certificates. After  the principal balances  of
                         the   Class   M   and   Class   B   Certificates   have
</TABLE>

                                      S-14
<PAGE>

<TABLE>
<S>                      <C>
                         been reduced to  zero, such losses  will be shared  pro
                         rata by the subclasses of Class A Certificates based on
                         their   then-outstanding   principal   balances.  Under
                         certain circumstances, the limits  set forth above  may
                         be  reduced  as  described  under  "Description  of the
                         Certificates--Subordination of the 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  CLASS
                         A CERTIFICATES, IN THE EVENT THAT THE PRINCIPAL BALANCE
                         OF THE CLASS B CERTIFICATES HAS 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  can not  be predicted.  The  investment
                         performance   of  the  Offered  Certificates  may  vary
                         materially   and   adversely   from   the    investment
                         expectations  of  investors due  to prepayments  on the
                         Mortgage Loans being higher  or lower than  anticipated
                         by  investors.  In addition,  the Class  A Certificates
                         will be more sensitive  to prepayments on the  Mortgage
                         Loans   than  the  Class  M  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
                         purchaser's invested  principal) will  approximate  the
                         pass-through  rate on that  Certificate. If an investor
                         pays less or more than the unpaid principal balance  of
                         the  Certificate (that  is, buys  the Certificate  at a
                         "discount" or "premium," respectively), then, based  on
                         the  assumptions set  forth in  the preceding sentence,
                         the effective yield to the  investor will be higher  or
                         lower,  respectively, than the  stated interest rate on
                         the Certificate, because such discount or premium  will
                         be  amortized  over the  life  of the  Certificate. Any
                         deviation in  the actual  rate  of prepayments  on  the
                         Mortgage  Loans from  the rate assumed  by the investor
                         will affect the period of time over which, or the  rate
                         at  which, the  discount or  premium will  be amortized
                         and, consequently,  will change  the investor's  actual
                         yield from that anticipated. AN INVESTOR THAT PURCHASES
                         ANY OFFERED CERTIFICATES AT A DISCOUNT SHOULD CAREFULLY
                         CONSIDER  THE RISK THAT A  SLOWER THAN ANTICIPATED RATE
                         OF PRINCIPAL PAYMENTS ON THE MORTGAGE LOANS WILL RESULT
                         IN AN ACTUAL YIELD THAT  IS LOWER THAN SUCH  INVESTOR'S
                         EXPECTED  YIELD. AN INVESTOR THAT PURCHASES ANY OFFERED
                         CERTIFICATES AT A PREMIUM,  PARTICULARLY THE CLASS  A-9
                         CERTIFICATES, SHOULD CONSIDER THE RISK
</TABLE>

                                      S-15
<PAGE>

<TABLE>
<S>                      <C>
                         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.

                         The  yield  on the  Class  A-9 Certificates,  which are
                         expected to be  offered at a  substantial premium  over
                         their  initial principal balances, will be sensitive to
                         both the  timing  of  receipt of  prepayments  and  the
                         overall  rate of prepayment on the Mortgage Loans. This
                         particular sensitivity  is  separately displayed  in  a
                         table appearing under the heading "Prepayment and Yield
                         Considerations"    in   this   Prospectus   Supplement.
                         INVESTORS IN THE CLASS A-9 CERTIFICATES SHOULD CONSIDER
                         THE RISK THAT A RAPID RATE OF PRINCIPAL PAYMENTS ON THE
                         MORTGAGE LOANS  COULD RESULT  IN  THE FAILURE  OF  SUCH
                         INVESTORS TO FULLY RECOVER THEIR INITIAL INVESTMENTS.

                         REINVESTMENT  RISK.  As stated  above, if a Certificate
                         is purchased at an amount equal to its unpaid principal
                         balance, fluctuations in the  rate of distributions  of
                         principal  will  generally  not  affect  the  yield  to
                         maturity of that Certificate. However, the total return
                         on any  purchaser's investment,  including an  investor
                         who  purchases at  par, will  be reduced  to the extent
                         that   principal   distributions   received   on    its
                         Certificate  can not be reinvested at a rate as high as
                         the stated interest rate of the Certificate.  Investors
                         in  the Offered  Certificates should  consider the risk
                         that rapid rates of  prepayments on the Mortgage  Loans
                         may  coincide  with  periods of  low  prevailing market
                         interest rates. During periods of low prevailing market
                         interest rates, mortgagors may be expected to prepay or
                         refinance Mortgage  Loans  that  carry  interest  rates
                         significantly  higher than  then-current interest rates
                         for  mortgage  loans.   Consequently,  the  amount   of
                         principal  distributions available  to an  investor for
                         reinvestment at such low prevailing interest rates  may
                         be  relatively large. Conversely, slow rates of prepay-
                         ments on the Mortgage  Loans may coincide with  periods
                         of  high prevailing market  interest rates. During such
                         periods, it is less  likely that mortgagors will  elect
                         to  prepay or refinance  Mortgage Loans and, therefore,
                         the amount of principal  distributions available to  an
                         investor  for  reinvestment  at  such  high  prevailing
                         interest rates may be relatively small.

                         WEIGHTED AVERAGE LIFE  VOLATILITY.   One indication  of
                         the  impact of varying prepayment  speeds on a security
                         is  the  change  in  its  weighted  average  life.  The
                         "weighted  average life"  of an  Offered Certificate is
                         the average amount of time that will elapse between the
                         date of issuance  of the  Certificate and  the date  on
                         which each dollar in reduction of the principal balance
                         of  the Certificate is distributed to the investor. Low
                         rates of prepayment may result in the extension of  the
                         weighted  average life of a Certificate; high rates, in
                         the shortening of such weighted average life. In gener-
                         al, if  the  weighted  average life  of  a  Certificate
                         purchased  at  par  is extended  beyond  that initially
                         anticipated, such  Certificate's  market value  may  be
                         adversely affected even though the yield to maturity on
                         the  Certificate  is unaffected.  The  weighted average
                         lives  of  the  Offered  Certificates,  under   various
                         prepayment  scenarios,  are  displayed  in  the  tables
                         appearing  under  the  heading  "Prepayment  and  Yield
                         Considerations" in this Prospectus Supplement.

Federal Income Tax
  Status...............  For  federal income tax purposes, the Trust Estate will
                         consist of two real estate mortgage investment conduits
                         (the "Upper-Tier  REMIC"  and the  "Lower-Tier  REMIC",
                         respectively).  The  Class A-1,  Class A-2,  Class A-3,
                         Class A-4, Class A-5, Class A-6, Class A-7, Class  A-8,
                         Class A-9,
</TABLE>

                                      S-16
<PAGE>

<TABLE>
<S>                      <C>
                         Class  A-10 and Class M  Certificates and each subclass
                         of the Class B Certificates  will be designated as  the
                         regular  interests  in  the Upper-Tier  REMIC,  and the
                         Class A-R Certificate and  Class A-LR Certificate  will
                         be   designated  as  the   residual  interests  in  the
                         Upper-Tier REMIC and Lower-Tier REMIC, respectively.

                         The Regular Certificates generally  will be treated  as
                         newly  originated debt  instruments for  federal income
                         tax  purposes.   Beneficial  owners   of  the   Regular
                         Certificates  will be required to report income thereon
                         in accordance with the accrual method of accounting. It
                         is anticipated that the  Class A- Certificates will  be
                         issued  at a premium and that  the Class A- and Class M
                         Certificates will be  issued with  DE MINIMIS  original
                         issue   discount  for  federal   income  tax  purposes.
                         Although not free  from doubt, it  is anticipated  that
                         the  Class  A- Certificates  will  be considered  to be
                         issued with original issue discount in an amount  equal
                         to  the excess  of all  distributions of  principal and
                         interest thereon  over  their  issue  price  (including
                         accrued  interest),  and the  Seller intends  to report
                         income in respect of  such subclass of Certificates  in
                         this  manner. The Class  A-10 Certificates (not offered
                         hereby) also will  be treated as  issued with  original
                         issue discount for federal income tax purposes.

                         Holders  of the  Class A-R and  Class A-LR Certificates
                         will be required to include the taxable income or  loss
                         of  the  Upper-Tier  REMIC  and  the  Lower-Tier REMIC,
                         respectively,  in  determining  their  federal  taxable
                         income.  It is  anticipated that  all or  a substantial
                         portion of the taxable  income of the Upper-Tier  REMIC
                         and  Lower-Tier REMIC  includible by the  Class A-R and
                         Class A-LR  Certificateholders, respectively,  will  be
                         treated as "excess inclusion" income subject to special
                         limitations  for federal income  tax purposes. FURTHER,
                         SIGNIFICANT RESTRICTIONS APPLY TO  THE TRANSFER OF  THE
                         CLASS  A-R AND  CLASS A-LR CERTIFICATES.  THE CLASS A-R
                         CERTIFICATE [WILL]  [WILL  NOT],  AND  THE  CLASS  A-LR
                         CERTIFICATE [MAY] [MAY NOT], BE CONSIDERED "NONECONOMIC
                         RESIDUAL  INTERESTS," CERTAIN TRANSFERS OF WHICH MAY BE
                         DISREGARDED FOR FEDERAL INCOME TAX PURPOSES.

                         See "Description of  the Certificates--Restrictions  on
                         Transfer  of  the Class  A-R,  Class A-LR  and  Class M
                         Certificates" and "Federal  Income Tax  Considerations"
                         in  this Prospectus Supplement and "Certain Federal In-
                         come 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  the Internal  Revenue  Code  of
                         1986,  as amended (the "Code"), should carefully review
                         with its legal advisors whether the purchase or holding
                         of Class A or Class M Certificates could give rise to a
                         transaction prohibited  or  not  otherwise  permissible
                         under   ERISA  or   the  Code.  BECAUSE   THE  CLASS  M
                         CERTIFICATES  ARE   SUBORDINATED   TO   THE   CLASS   A
                         CERTIFICATES,  THE  CLASS  M  CERTIFICATES  MAY  NOT BE
                         PURCHASED BY  OR TRANSFERRED  TO AN  ERISA PLAN  EXCEPT
                         UPON THE DELIVERY OF AN OPINION OF COUNSEL AS DESCRIBED
                         UNDER   "ERISA   CONSIDERATIONS"  IN   THIS  PROSPECTUS
                         SUPPLEMENT. NEITHER THE CLASS  A-R CERTIFICATE NOR  THE
                         CLASS   A-LR  CERTIFICATE   MAY  BE   PURCHASED  BY  OR
                         TRANSFERRED   TO    AN   ERISA    PLAN.   See    "ERISA
                         Considerations"  in this  Prospectus Supplement  and in
                         the Prospectus.
</TABLE>

                                      S-17
<PAGE>

<TABLE>
<S>                      <C>
Legal Investment.......  [The Offered Certificates constitute "mortgage  related
                         securities"  for  purposes  of  the  Secondary Mortgage
                         Market Enhancement  Act of  1984 so  long as  they  are
                         rated in one of the two highest rating categories by at
                         least  one  nationally  recognized  statistical  rating
                         organization. As  such,  the Offered  Certificates  are
                         legal  investments for  certain entities  to the extent
                         provided in  such act.  However, there  are  regulatory
                         requirements  and considerations applicable to regulat-
                         ed  financial  institutions  and  restrictions  on  the
                         ability of such institutions to invest in certain types
                         of  mortgage related securities.] [The Offered Certifi-
                         cates will not constitute "mortgage related securities"
                         under the Secondary Mortgage Market Enhancement Act  of
                         1984.  The appropriate characterization  of the Offered
                         Certificates under  various legal  investment  restric-
                         tions,  and thus  the ability  of investors  subject to
                         these restrictions  to purchase  Offered  Certificates,
                         may    be    subject   to    significant   interpretive
                         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 Offered Certificates will constitute  legal
                         investments  for them.]  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-18
<PAGE>
                    RISK FACTORS AND SPECIAL CONSIDERATIONS

GENERAL
    The  rate  of distributions  in reduction  of the  principal balance  of any
Subclass or  Class of  Certificates, the  aggregate amount  of distributions  of
principal and interest on any Subclass or Class of Certificates and the yield to
maturity  of any Subclass or  Class of Certificates 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, optional repurchase  by the Seller of  defaulted
Mortgage  Loans and  optional purchase  by the Servicer  of all  of the Mortgage
Loans in connection with the termination  of the Trust Estate. See  "Description
of  the  Mortgage Loans--Optional  Repurchase of  Defaulted Mortgage  Loans" and
"Pooling and Servicing  Agreement--Optional Termination" herein  and "The  Trust
Estates--Mortgage   Loans--Assignment  of   Mortgage  Loans   to  the  Trustee,"
"--Optional Repurchases" and "The Pooling and Servicing  Agreement--Termination;
Purchase  of  Mortgage Loans"  in the  Prospectus.  Mortgagors are  permitted to
prepay the Mortgage Loans, in whole or in part, at any time without penalty.

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

    An investor that  purchases any  Offered Certificates at  a discount  should
carefully  consider the  risk that a  slower than anticipated  rate of principal
payments on the Mortgage Loans will result in an actual yield that is lower than
such  investor's  expected  yield.  An  investor  that  purchases  any   Offered
Certificates  at  a premium,  particularly  the Class  A-9  Certificates, 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 Class A Certificates and  the
rights  of the holders of the Class B Certificates to receive distributions with
respect to the Mortgage Loans in the  Trust Estate will be subordinated to  such
rights of the holders of the Class A and Class M Certificates, 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-9,
Class  A-R, Class A-LR and Class M Certificates) (the "Book-Entry Certificates")
generally  can  be  effected  only   through  DTC,  Participants  and   Indirect
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 Servicer, or
a paying agent on  behalf of the  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 Registration" herein.

RECENT DEVELOPMENTS

    The  Seller and the  Servicer are each  either a direct  or indirect, wholly
owned subsidiary  of Residential  Services Corporation  of America,  which is  a
direct,  wholly owned subsidiary of The Prudential Insurance Company of America,
a mutual insurance company organized under the  laws of the State of New  Jersey
("Prudential  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 or the Servicer. However, Prudential
Insurance has not entered into an agreement for the sale of Residential Services
Corporation  of  America, the  Seller or  the Servicer  as of  the date  of this
Prospectus Supplement.

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

                                      S-19
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

GENERAL

    The Book-Entry Certificates will be  issued only in book-entry form,  except
as  described  below.  The Book-Entry  Certificates  will be  issued  in minimum
denominations of $100,000  initial principal balance  and integral multiples  of
$1,000  initial principal balance in excess thereof. Offered Certificates issued
in fully registered,  certificated form  are referred to  herein as  "Definitive
Certificates."   The  Class  A-9  Certificates  will  be  issued  as  Definitive
Certificates in  minimum denominations  of $     initial principal  balance  and
integral  multiples of $1 initial principal balance in excess thereof. The Class
M  Certificates  will   be  issued   as  Definitive   Certificates  in   minimum
denominations  of $100,000 initial  principal balance and  integral multiples of
$1,000 initial principal balance in excess thereof. The Class A-R and Class A-LR
Certificates will  each be  issued as  a single  Definitive Certificate  with  a
denomination of $    initial principal balance.

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

BOOK-ENTRY REGISTRATION

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

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

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

    Because DTC can  only act  on behalf  of Participants,  who in  turn act  on
behalf  of Indirect Participants and certain  banks, the ability of a Beneficial
Owner to  pledge Book-Entry  Certificates to  persons or  entities that  do  not
participate  in  the  DTC system,  or  to  otherwise act  with  respect  to such
Book-Entry Certificates, may be limited due

                                      S-20
<PAGE>
to the  lack of  a physical  certificate for  such Book-Entry  Certificates.  In
addition,  under a book-entry format, Beneficial Owners may experience delays in
their receipt of payments, since distributions will be made by the Servicer,  or
a paying agent on behalf of the Servicer, to Cede, as nominee for DTC.

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

    Neither  the  Seller,   the  Servicer   nor  the  Trustee   will  have   any
responsibility  for any aspect  of the records  relating to or  payments made on
account of beneficial ownership interests of the Book-Entry Certificates held by
Cede, as  nominee for  DTC, or  for maintaining,  supervising or  reviewing  any
records relating to such beneficial ownership interests.

DEFINITIVE CERTIFICATES

    The Class A-9, Class A-R, Class A-LR and Class M Certificates will be issued
as  Definitive Certificates. Further, 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 Servicer advises the  Trustee
in  writing that  DTC is  no longer  willing or  able to  discharge properly its
responsibilities as depository with respect  to the Book-Entry Certificates  and
the  Servicer is unable to  locate a qualified successor,  (ii) the Servicer, at
its option, elects to terminate the book-entry system through DTC or (iii) after
the occurrence of a dismissal or  resignation of the Servicer under the  Pooling
and Servicing Agreement, Beneficial Owners representing not less than 51% of the
Voting Interests of each outstanding class of Book-Entry Certificates advise the
Trustee  through DTC, in  writing, that the continuation  of a book-entry system
through DTC (or a successor thereto) is no longer in the Beneficial Owners' best
interest.

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

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

DISTRIBUTIONS

    Distributions  of interest and in reduction  of principal balance to holders
of Class A Certificates of each Subclass will be made monthly, to the extent  of
each  Subclass' entitlement thereto, 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          199 , in an aggregate amount equal to the Class  A
Distribution  Amount. Distributions  of interest  and in  reduction of principal
balance to holders of Class M Certificates  will be made monthly, 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 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.  The "Determination Date"  with respect to each  Distribution Date will be
the 17th day of each month, or if such day is not a business day, the  preceding
business day. Distributions will be made on each Distribution Date to holders of
record  (which, in  the case  of the Book-Entry  Certificates, will  be Cede, as
nominee for DTC) at the close of business on the last day of the preceding month
(each, a "Record Date"), except that  the final distribution in respect of  each
Class  A Certificate of any  Subclass and each Class  M Certificate will only be
made

                                      S-21
<PAGE>
upon presentation and surrender of  such Class A or  Class M Certificate at  the
office  or agency appointed by the Trustee  and specified in the notice of final
distribution in respect  of such  Subclass of Class  A Certificates  or Class  M
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 on or  in respect of  the Mortgage Loans  received by the  Servicer
after the Cut-Off Date (except for amounts due on or prior to the Cut-Off Date),
or  received by the Servicer on  or prior to the Cut-Off  Date but due after the
Cut-Off Date, in either case received on  or prior to the Determination Date  in
the month in which such Distribution Date occurs, plus (i) all Periodic Advances
made  by the Servicer, (ii) all withdrawals from any reserve fund established to
provide support for  the Servicer's  obligation to make  advances, as  described
under  "--Periodic Advances"  below and (iii)  all other amounts  required to be
placed in the Certificate  Account by the Servicer  pursuant to the Pooling  and
Servicing Agreement, but excluding the following:

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

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

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

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

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

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

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

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

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

         (j) Net Foreclosure Profits.

    On each Distribution Date,  the Pool Distribution  Amount will be  allocated
among  the Classes  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 each Subclass 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;

                                      S-22
<PAGE>
        SECOND, to each  Subclass 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,  to each Subclass of Class A Certificates, in an aggregate amount
    up to  the  Class  A  Optimal Principal  Amount,  such  distribution  to  be
    allocated  among such Subclasses in accordance with the priorities set forth
    below under "--Principal (Including Prepayments)--Allocation of Amount to be
    Distributed to the Class A and Class M Certificates;"

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

        FIFTH,  to the Class  M Certificates in  an amount up  to the previously
    unpaid Class M Interest Shortfall Amount;

        SIXTH, to  the Class  M Certificates  in an  amount up  to the  Class  M
    Optimal Principal Amount; and

        SEVENTH,  sequentially  to  the  Class  B-1,  Class  B-2  and  Class B-3
    Certificates so that each subclass shall  receive first an amount up to  its
    Class  B Subclass Interest Accrual Amount  with respect to such Distribution
    Date, second  an  amount  up  to its  previously  unpaid  subclass  interest
    shortfall  amount and  then an amount  up to its  subclass optimal principal
    amount before any subclasses of Class B Certificates with a higher numerical
    designation receive any payments in respect of interest or principal.

    The "Class A Distribution Amount" for any Distribution Date will be equal to
the sum of the amounts distributed  in accordance with priorities FIRST  through
THIRD 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 FOURTH through
SIXTH of the Pool Distribution Amount Allocation set forth above.

    The undivided percentage interest (the "Percentage Interest") represented by
any Class A Certificate of a Subclass or Class M Certificate 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  which  will accrue  on  each Subclass  of  Class A
Certificates during each month  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  Offered Certificates, other than the  Class
A-9  and Class A-LR  Certificates, will equal  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. The Pass-Through Rate for each such Subclass
is  the percentage  set forth  on the cover  of this  Prospectus Supplement. The
Class A Subclass  Interest Accrual Amount  for the Class  A-9 Certificates  will
equal  the sum of  (i) the product of  1/12th of     % and  the Class A Subclass
Principal Balance of the Class A-4  Certificates, (ii) the product of 1/12th  of
   %  and the Class A Subclass Principal  Balance of the Class A-5 Certificates,
(iii) the product of 1/12th of     % and the Class A Subclass Principal  Balance
of  the Class A-6 Certificates  and (iv) the product  of 1/12th of     % and the
Class A Subclass Principal Balance of the Class A-9 Certificates. It is expected
that, based on the approximate initial  Class A Subclass Principal Balances  set
forth  on the cover of this Prospectus  Supplement, the formula set forth in the
preceding sentence  will  produce an  interest  rate  on the  Class  A  Subclass
Principal Balance of the Class A-9 Certificates applicable to Distribution Dates
prior  to the  Cross-Over Date of            %  per annum. The  Class A Subclass
Interest Accrual Amount for the Class A-LR Certificate will equal the product of
(i) 1/12th of    % and (ii) the Class A-LR Notional Amount. The Class A Subclass
Interest Accrual Amount for the Class  A-10 Certificates will equal the  product
of (i) 1/12th of (a) the weighted average of the Net Mortgage Interest Rates (as
defined below) of the Mortgage Loans as of the first day of such month minus (b)
   %  and (ii) the  Class A-10 Notional  Amount. Each Class  A Subclass Interest
Accrual Amount will be reduced by the portion of (i) any Non-Supported  Interest
Shortfall  allocable to  such Subclass and  (ii) the interest  portion of Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
allocable to such Subclass.

                                      S-23
<PAGE>
    The  amount of interest which will accrue on the Class M Certificates during
each month is referred to herein as  the "Class M Interest Accrual Amount."  The
Class M Interest Accrual Amount will equal the product of (i) 1/12th of    % and
(ii)  the outstanding  Class M Principal  Balance. The Class  M Interest Accrual
Amount will  be  reduced  by  (i) the  portion  of  any  Non-Supported  Interest
Shortfall allocable to the Class M Certificates and (ii) the interest portion of
Excess  Special Hazard Losses, Excess Fraud  Losses and Excess Bankruptcy Losses
allocable to the Class M Certificates.

    Each subclass of Class B Certificates will accrue interest during each month
at a Pass-Through Rate of    % per annum. The amount of interest accrued on each
subclass during each month (the "Class B Subclass Interest Accrual Amount") will
equal the  product of  (i) 1/12th  of      % and  (ii) the  outstanding Class  B
Subclass  Principal Balance  of such  subclass. Each  Class B  Subclass Interest
Accrual Amount will be reduced by (i) the portion of any Non-Supported  Interest
Shortfalls  allocable to such  subclass and (ii) the  interest portion of Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
allocable to such subclass as described below.

    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 Adjusted  Pool
Amount  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
applicable Distribution Date.

    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 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 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
Class A Principal Balance 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  initial
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 the Class A Principal Balance,  the
Class  M Principal Balance  and the Class  B Subclass Principal  Balances of the
subclasses of Class B Certificates with lower numerical designations.

    The "Class B Principal Balance" as of any  date will be equal to the sum  of
the Class B Subclass Principal Balance 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  199  -    Certificates  on such  Distribution  Date  and  all  prior
Distribution  Dates  and  (ii)  the principal  portion  of  all  Realized Losses
incurred on the  Mortgage Loans from  the Cut-Off  Date through the  end of  the
month preceding such Distribution Date.

                                      S-24
<PAGE>
    The  "Net Mortgage Interest Rate" on each Mortgage Loan will be equal to the
Mortgage Interest Rate on such Mortgage  Loan as stated in the related  mortgage
note minus the Servicing Fee rate of 0.20% per annum. See "Pooling and Servicing
Agreement--Servicing Compensation and Payment of Expenses" herein.

    The "Class A-10 Notional Amount" with respect to each Distribution Date will
be  equal to the Pool Scheduled Principal Balance, as defined under "--Principal
(Including Prepayments)" below,  as of  such Distribution Date.  The Class  A-10
Notional   Amount  with  respect   to  the  first   Distribution  Date  will  be
approximately $             less any partial  principal prepayments received  in
      199 .

    The "Class A-LR Notional Amount" with respect to each Distribution Date will
be  equal to the sum of the Class A Subclass Principal Balance of the Class A-LR
Certificate and  the  Class A  Subclass  Principal  Balance of  the  Class  A-10
Certificates.  The  Class  A-LR  Notional  Amount  with  respect  to  the  first
Distribution Date will be $    .

    Interest shortfalls resulting from principal prepayments in full of Mortgage
Loans ("Prepayment Interest  Shortfalls") will be  offset to the  extent of  the
aggregate  Servicing  Fees relating  to mortgagor  payments or  other recoveries
distributed on the related Distribution Date.  To the extent that the  aggregate
Prepayment  Interest Shortfalls with  respect to a  Distribution Date exceed the
aggregate Servicing  Fees relating  to mortgagor  payments or  other  recoveries
distributed  on such  Distribution Date,  the resulting  interest shortfall (the
"Non-Supported Interest  Shortfall")  will  be  allocated to  (i)  the  Class  A
Certificates  according  to  the  Class  A  Percentage  and  (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.  Such allocation of  Non-Supported Interest Shortfalls  will reduce the
amount of interest due to be distributed to holders of the Class A  Certificates
and  Class  M  Certificates,  respectively, then  entitled  to  distributions in
respect of interest. Any such reduction in respect of interest will be allocated
among the Subclasses  of Class A  Certificates pro  rata on the  basis of  their
respective Class A Subclass Interest Accrual Amounts for such Distribution Date.
See  "Servicing of the Mortgage Loans--Adjustment to Servicing Fee in Connection
with Prepaid Mortgage  Loans" in the  Prospectus. Interest shortfalls  resulting
from  the timing of the receipt of partial principal prepayments on the Mortgage
Loans will not be offset by Servicing  Fees and will, on each Distribution  Date
occurring  prior to the Cross-Over Date, be allocated first to the subclasses of
Class B  Certificates  in  reverse numerical  order  and  then to  the  Class  M
Certificates   before  being  borne  by  the   Class  A  Certificates.  On  each
Distribution Date  occurring  on or  after  the Cross-Over  Date,  any  interest
shortfalls  resulting  from  the  timing of  the  receipt  of  partial principal
prepayments will be allocated to the Class A Certificates in the same manner  as
Non-Supported  Interest Shortfalls  are allocated.  See "--Subordination  of the
Class M and Class B Certificates" below.

    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  and among the Subclasses of Class A Certificates pro rata on the basis of
their respective Class A Subclass Interest Accrual Amounts 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  Class B Certificates and then to  the Class M Certificates will result from
the priority of distributions first to  the Class A Certificateholders and  then
to  the Class M Certificateholders of  the Pool Distribution Amount as described
above under "--Distributions."

    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

                                      S-25
<PAGE>
"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  of (i) the  Class A Distribution  Amount and (ii)  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 Class A Distribution 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
Class  A 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 extent that the Pool Distribution Amount is sufficient
therefor. No  interest will  accrue on  the unpaid  Class M  Interest  Shortfall
Amount.

    On  each Distribution Date on which the Pool Distribution Amount exceeds the
sum of the Class A Distribution 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.

    On any Distribution Date on which the Pool Distribution Amount is less  than
the  Class A Distribution 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  Certificate of any  Subclass or of any
Class M Certificate at any time is equal to the product of the Class A  Subclass
Principal Balance of such Subclass 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 Certificate or Class M Certificate and (ii) in the case of the Class A-R
and  Class A-LR Certificates,  any additional amounts  to which a  holder of the
Class A-R or  Class A-LR Certificate  may be entitled  as described below  under
"--Additional  Rights of  the Class A-R  and Class  A-LR Certificateholders") to
which the holder thereof is entitled from the cash flow on the Mortgage Loans at
such time, and will decline to the  extent of distributions in reduction of  the
principal  balance  of,  and allocations  of  losses to,  such  Certificate. The
approximate initial Class A Subclass Principal Balance of each Subclass of Class
A Certificates  (other than  the Class  A-10 Certificates)  and the  approximate
initial  Class M Principal Balance are set forth on the cover of this Prospectus
Supplement. The initial  Class A Subclass  Principal Balance of  the Class  A-10
Certificates is $    .

  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
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 of (i) the Class A Percentage of (A) all
scheduled payments of principal due on each outstanding Mortgage Loan (including
each defaulted Mortgage  Loan, other  than a  Liquidated Loan,  with respect  to
which  the related Mortgaged Property has been  acquired by the Trust Estate) on
the first day of the  month in which the Distribution  Date occurs, less (B)  if
the  Bankruptcy Coverage Termination Date has occurred, the principal portion of
Debt

                                      S-26
<PAGE>
Service Reductions,  (ii) the  Class A  Prepayment Percentage  of the  Scheduled
Principal  Balance of each  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, (iii)
the Class A Prepayment Percentage of  the aggregate net Liquidation Proceeds  on
all  Mortgage Loans  that became  Liquidated Loans  during such  preceding month
(excluding the portion thereof, if any, constituting Net Foreclosure Profits, as
defined  under  "--Additional   Rights  of   the  Class  A-R   and  Class   A-LR
Certificateholders"  below),  less the  amounts  allocable to  principal  of any
unreimbursed  Periodic  Advances  previously  made  by  the  Servicer  and   any
unreimbursed  advances from  the Reserve Fund  (if established)  with respect to
such Liquidated Loans and the portion of the net Liquidation Proceeds  allocable
to  interest, (iv) the Class  A Prepayment Percentage of  an amount equal to the
principal portion of Realized Losses (other  than Bankruptcy Losses due to  Debt
Service  Reductions) incurred in such preceding  month other than Excess Special
Hazard Losses, Excess Fraud Losses and Excess Bankruptcy Losses, (v) the Class A
Prepayment Percentage of the Scheduled  Principal Balance of each Mortgage  Loan
which  was  the subject  of  a principal  prepayment  in full  during  the month
preceding the  month of  such Distribution  Date, (vi)  the Class  A  Prepayment
Percentage  of all partial principal prepayments  received by the Servicer on or
after the Determination Date occurring in the month preceding the month in which
such Distribution Date occurs and prior  to the Determination Date occurring  in
the  month  in  which  such  Distribution Date  occurs  and  (vii)  the  Class A
Percentage of  the  difference  between  the unpaid  principal  balance  of  any
Mortgage  Loan  substituted  for  a defective  Mortgage  Loan  during  the month
preceding the  month in  which  such Distribution  Date  occurs and  the  unpaid
principal balance of such defective Mortgage Loan, less the amounts allocable to
principal  of any unreimbursed  Periodic Advances and  any unreimbursed advances
from the Reserve Fund (if established)  with respect to such defective  Mortgage
Loan.  See "The Trust  Estates--Mortgage Loans--Assignment of  Mortgage Loans to
the Trustee" in  the Prospectus. 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  the
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 "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 applied as
of such Due Date, 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.

    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
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  liquidated,  over  (ii) net  Liquidation  Proceeds.  For  purposes of
calculating the amount of any Liquidated Loan Loss, all net Liquidation Proceeds
(after reimbursement to  the Servicer for  any previously unreimbursed  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 Liquidated  Loan
Loss  occurring as  a result of  a hazard  not insured against  under a standard
hazard insurance policy of the type described in the Prospectus under "The Trust
Estates--Mortgage Loans--Insurance  Policies". 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 loss 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.  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

                                      S-27
<PAGE>
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 prior to the
Cross-Over Date is the percentage (subject to rounding), which in no event  will
exceed  100%, obtained by dividing the Class A Principal Balance as of such date
(before taking into account distributions  in reduction of principal balance  on
such  date) by the aggregate Scheduled  Principal Balances of all Mortgage Loans
for such Distribution Date (the "Pool Scheduled Principal Balance"). The Class A
Percentage for the  first Distribution Date  will be approximately       %.  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 the Class M
Certificates. The Class A Percentage for each Distribution Date occurring on  or
after the Cross-Over Date will be 100%.

    The  "Class  A Prepayment  Percentage" for  any Distribution  Date occurring
during the five years beginning on  the first Distribution Date will, except  as
provided  below, equal 100%. Thereafter, the  Class A Prepayment Percentage will
be subject to gradual  reduction as described in  the following paragraph.  This
disproportionate  allocation  of  certain  unscheduled  payments  in  respect of
principal will have the effect of  accelerating the amortization of the Class  A
Certificates while, in the absence of Realized Losses, increasing the respective
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 Class A Prepayment Percentage for any Distribution Date occurring on  or
after  the fifth anniversary of the first  Distribution Date will be as follows:
for any Distribution  Date subsequent  to                 to  and including  the
Distribution  Date in             , the Class A Percentage for such Distribution
Date plus 70% of the Subordinated Percentage for such Distribution Date; for any
Distribution Date subsequent to               to and including the  Distribution
Date  in            , the Class A Percentage for such Distribution Date plus 60%
of the Subordinated Percentage for such Distribution Date; for any  Distribution
Date  subsequent to                  to and  including the  Distribution Date in
           , the Class A Percentage for  such Distribution Date plus 40% of  the
Subordinated  Percentage for such  Distribution Date; for  any Distribution Date
subsequent to            to and including the Distribution Date in             ,
the  Class A Percentage for such Distribution  Date plus 20% of the Subordinated
Percentage for such Distribution Date; and for any Distribution Date thereafter,
the Class  A  Percentage  for such  Distribution  Date  (unless on  any  of  the
foregoing  Distribution Dates the Class A Percentage exceeds the initial Class A
Percentage,  in  which  case  the   Class  A  Prepayment  Percentage  for   such
Distribution  Date  will  once  again equal  100%).  See  "Prepayment  and Yield
Considerations" herein and in the Prospectus. Notwithstanding the foregoing,  no
reduction of the Class A Prepayment Percentage will occur if (i) as of the first
Distribution  Date as to which any such  reduction applies, more than an average
of 2% of the dollar amount of all monthly payments on the Mortgage Loans due  in
each  of the preceding twelve months were  delinquent 60 days or more (including
for this  purpose any  Mortgage Loans  in foreclosure  and Mortgage  Loans  with
respect  to which the related Mortgaged Property  has been acquired by the Trust
Estate), or (ii) cumulative Realized Losses  with respect to the Mortgage  Loans
exceed  (a) with respect to the Distribution Date in                , 30% of the
principal balance of the Subordinated Certificates  as of the Cut-Off Date  (the
"Original Subordinated Principal Balance"), (b) with respect to the Distribution
Date  in               , 35% of the Original Subordinated Principal Balance, (c)
with respect to the Distribution Date in                  , 40% of the  Original
Subordinated  Principal Balance,  (d) with respect  to the  Distribution Date in
              , 45% of the Original Subordinated Principal Balance, and (e) with
respect to the  Distribution Date in                     , 50%  of the  Original
Subordinated   Principal   Balance.  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

                                      S-28
<PAGE>
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 M CERTIFICATES

    Distributions  in  reduction  of  the  principal  balance  of  the  Class  M
Certificates will be made on each Distribution Date, pursuant to priority  SIXTH
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 of (i) the Class M Percentage of (A) all
scheduled payments of principal due on each outstanding Mortgage Loan (including
each defaulted Mortgage  Loan, other  than a  Liquidated Loan,  with respect  to
which  the related Mortgaged Property has been  acquired by the Trust Estate) on
the first day of the  month in which the Distribution  Date occurs, less (B)  if
the  Bankruptcy Coverage Termination Date has occurred, the principal portion of
Debt Service Reductions, (ii) the Class M Prepayment Percentage of the Scheduled
Principal Balance of each  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,  (iii)
the  Class M Prepayment Percentage of  the aggregate net Liquidation Proceeds on
all Mortgage  Loans that  became Liquidated  Loans 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 and  any unreimbursed advances from the Reserve
Fund (if established) with respect to  such Liquidated Loans and the portion  of
the  net Liquidation Proceeds  allocable to interest,  (iv) on each Distribution
Date prior to the reduction of the Class B Principal Balance to zero, the  Class
M  Prepayment Percentage of an amount equal to the principal portion of Realized
Losses (other than Bankruptcy Losses due to Debt Service Reductions) incurred in
such preceding  month other  than  Excess Special  Hazard Losses,  Excess  Fraud
Losses  and Excess Bankruptcy  Losses, (v) the Class  M Prepayment Percentage of
the Scheduled Principal Balance of each Mortgage Loan which was the subject of a
principal prepayment  in full  during  the month  preceding  the month  of  such
Distribution  Date,  (vi)  the  Class M  Prepayment  Percentage  of  all partial
principal prepayments received  by the  Servicer on or  after the  Determination
Date  occurring in the month preceding the month in which such Distribution Date
occurs and prior to the Determination Date occurring in the month in which  such
Distribution  Date occurs  and (vii)  the Class  M Percentage  of the difference
between the unpaid  principal balance  of any  Mortgage Loan  substituted for  a
defective  Mortgage  Loan during  the month  preceding the  month in  which such
Distribution Date  occurs and  the unpaid  principal balance  of such  defective
Mortgage  Loan,  less the  amounts allocable  to  principal of  any unreimbursed
Periodic Advances  and  any unreimbursed  advances  from the  Reserve  Fund  (if
established)  with  respect  to such  defective  Mortgage Loan.  See  "The Trust
Estates--Mortgage Loans--Assignment of  Mortgage Loans  to the  Trustee" in  the
Prospectus. 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, the Class M Certificates will be entitled to their pro
rata share of  such recovery up  to the amount  by which the  Class M  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  the  Class B  Subclass  Principal Balances  of  the subclasses  entitled to
principal  distributions  for  such  Distribution  Date  as  described  in   the
succeeding paragraph.

    In   the  event  that  on  any   Distribution  Date,  the  Current  Class  M
Subordination Level is less than the  Original Class M Subordination Level,  the
Class  B-1,  Class  B-2 and  Class  B-3  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  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 Subordination Level equals
or exceeds the Original  Class M Subordination Level  but the Current Class  B-1

                                      S-29
<PAGE>
Subordination Level is less than the Original Class B-1 Subordination Level, the
Class  B-2 and Class B-3  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. The Class  B-2 and Class  B-3
Certificates  will not have  original or current  subordination levels which are
required to be maintained as described above.

    The "Original Class  M Subordination  Level" is the  percentage obtained  by
dividing the sum of the initial Class B Subclass Principal Balances of the Class
B-1,  Class  B-2  and  Class  B-3 Certificates  by  the  Cut-Off  Date Aggregate
Principal Balance  of the  Mortgage Loans.  The Original  Class M  Subordination
Level  is expected to be approximately     %. The "Current Class M Subordination
Level" 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  and Class  B-3  Certificates by  the sum  of  the Class  A  Principal
Balance, the Class M Principal Balance and the Class B Principal Balance.

    The  "Original Class B-1 Subordination Level"  is the percentage obtained by
dividing the sum of the initial Class B Subclass Principal Balances of the Class
B-2 and Class B-3 Certificates by  the Cut-Off Date Aggregate Principal  Balance
of the Mortgage Loans. The Original Class B-1 Subordination Level is expected to
be  approximately      %. The  "Current Class  B-1 Subordination  Level" 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 and Class
B-3 Certificates  by the  sum of  the Class  A Principal  Balance, the  Class  M
Principal Balance and the Class B Principal Balance.

  ALLOCATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A AND CLASS M CERTIFICATES

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

                        [INSERT DISTRIBUTION PRIORITIES]

                                      S-30
<PAGE>
    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.

    Amounts  distributed on  each 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 each  Subclass pro rata  in accordance with
their respective Percentage Interests.

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

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

    The  Class A-R  and Class A-LR  Certificates will remain  outstanding for as
long as the Trust Estate shall exist, whether or not they are receiving  current
distributions  of principal or interest. The holders  of the Class A-R and Class
A-LR Certificates will  be entitled  to receive  the proceeds  of the  remaining
assets  of the Upper-Tier  REMIC and Lower-Tier REMIC,  respectively, if any, on
the  final  Distribution  Date  for  the  Series  199  -    Certificates,  after
distributions  in  respect of  any  accrued but  unpaid  interest on  the Series
199 -  Certificates  and after distributions in  reduction of principal  balance
have  reduced the principal balances of the  Series 199 -  Certificates to zero.
It is not anticipated that there will  be any assets remaining in the REMICs  on
the  final  Distribution Date  following the  distributions  of interest  and in
reduction of principal balance made  on the Series 199  -  Certificates on  such
date.

    In  addition,  the Class  A-LR 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 after  the Servicer  has been  reimbursed for
unpaid Servicing  Fees. See  "Servicing of  the Mortgage  Loans--Fixed  Retained
Yield,  Servicing Compensation and Payment of  Expenses" in the Prospectus. "Net
Foreclosure Profits" means, with respect  to any Distribution Date, the  excess,
if  any, of (i) the aggregate profits  on Liquidated Loans in the related period
with respect  to which  net  Liquidation Proceeds  exceed the  unpaid  principal
balance thereof plus accrued interest thereon at the Mortgage Interest Rate over
(ii)  the aggregate  realized losses on  Liquidated Loans in  the related period
with respect  to  which  net  Liquidation Proceeds  are  less  than  the  unpaid
principal balance thereof plus accrued interest thereon at the Mortgage Interest
Rate.  It is not anticipated that there will be any such Net Foreclosure Profits
or such undistributed 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 will  be obligated to  advance on or  before the related
Distribution Date for the benefit of holders  of the Series 199 -   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 Servicer believes  that such amounts will  be recoverable by it
from liquidation proceeds or other recoveries in respect of the related Mortgage
Loan.

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

    [In the  event  that,  at  some  future  date,  Moody's  should  revise  its
assessment  of the  ability of  the Servicer to  make Periodic  Advances, and so
notify the Trustee in writing (the  date on which such notification is  received
by  the Servicer being referred to herein as the "Reserve Fund Trigger Date"), a
reserve fund (the "Reserve Fund") will  be funded by the Servicer in  accordance
with  the provisions of  the Pooling and Servicing  Agreement to provide limited
support for the Servicer's  obligation to make  Periodic Advances, as  described
above.  In the event that, with respect to any Distribution Date occurring after
the date on which  the Reserve Fund  is funded, the Servicer  fails to make  any
Periodic Advance required to be made by it pursuant to the Pooling and Servicing
Agreement,  the Trustee  will cause  to be  withdrawn from  the Reserve  Fund an
advance  in  an  amount  equal  to  the  least  of  (i)  the  Periodic   Advance

                                      S-31
<PAGE>
required  to be made by the Servicer which the Servicer failed to make, (ii) the
excess of (A) the sum for such Distribution  Date of (x) the sum of the Class  A
Subclass  Interest  Accrual Amounts  with respect  to each  Subclass of  Class A
Certificates, (y) the sum of the unpaid Subclass Interest Shortfall Amounts with
respect to each Subclass  of Class A  Certificates and (z)  the Class A  Optimal
Principal  Amount (collectively, the "Class A Optimal Amount") over (B) the Pool
Distribution Amount (determined without regard  to any advance from the  Reserve
Fund  on such Distribution Date) or (iii) an  amount equal to the amount then in
the Reserve Fund, less any reinvestment income  or gain to be released from  the
Reserve  Fund  as  described  in  the  following  paragraph  (the  "Reserve Fund
Available Advance Amount").  The Pooling  and Servicing  Agreement will  provide
that  any such  advance made  from the  Reserve Fund  will be  reimbursed to the
Reserve Fund if  and to the  extent that such  reimbursement would be  permitted
under  the Pooling and Servicing  Agreement if such advance  had been a Periodic
Advance made by the Servicer.  The Reserve Fund, if  established, will not be  a
part of the Trust Estate.

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

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

[FOR SERIES WITH A FINANCIAL GUARANTY INSURANCE POLICY:
FINANCIAL SECURITY ASSURANCE INC.

   
    GENERAL.    Financial Security  Assurance Inc.  ("Financial Security")  is a
monoline insurance company incorporated on March 16, 1984 under the laws of  the
State  of New  York. Financial  Security received  its New  York State insurance
license and commenced operations  on September 23,  1985. Financial Security  is
licensed  directly, or through its subsidiaries  to engage in financial guaranty
insurance business in all 50 states, the District of Columbia, Puerto Rico,  and
the United Kingdom.
    

   
    Financial  Security  and its  subsidiaries  are engaged  exclusively  in the
business of  writing financial  guaranty insurance,  principally in  respect  of
securities  offered  in  domestic  and foreign  markets.  In  general, financial
guaranty insurance consists of the issuance of a guaranty of scheduled  payments
of  an  issuer's  securities--thereby  enhancing  the  credit  rating  of  those
securities--in consideration  for  the payment  of  a premium  to  the  insurer.
Financial   Security  and  its  subsidiaries  principally  insure  asset-backed,
collateralized and municipal securities.  Asset-backed securities are  generally
supported   by  residential  mortgage  loans,  consumer  or  trade  receivables,
securities or other assets  having an ascertainable cash  flow or market  value.
Collateralized  securities  include  public  utility  first  mortgage  bonds and
sale/leaseback obligation bonds. Municipal securities consist largely of general
obligation bonds, special revenue bonds  and other special obligations of  state
and  local governments. Financial Security  insures both newly issued securities
sold in the  primary market  and outstanding  securities sold  in the  secondary
market that satisfy Financial Security's underwriting criteria.
    

   
    Financial  Security  is  a  wholly owned  subsidiary  of  Financial Security
Assurance Holdings Ltd. ("Holdings"), a New York Stock Exchange listed  company.
Holdings  is  owned approximately  50% by  U  S WEST  Capital Corporation  ("U S
WEST"); 8% by Fund American Enterprises Holdings, Inc. ("Fund American"); and 6%
by The Tokio
    

                                      S-32
<PAGE>
   
Marine and Fire Insurance Co., Ltd. ("Tokio  Marine"). U S WEST is a  subsidiary
of  U S WEST,  Inc., which operates businesses  involved in communications, data
solutions, marketing services  and capital  assets, including  the provision  of
telephone  services in  14 states in  the western and  midwestern United States.
Fund American is a financial services holding company whose principal  operating
subsidiary  is one of the nation's largest mortgage servicers. Tokio Marine is a
major Japanese property and casualty insurance  company. U S WEST has  announced
its  intention to dispose of  its interest in Holdings  as part of its strategic
plan to withdraw  from businesses not  directly involved in  telecommunications.
Fund American has certain rights to acquire additional shares of Holdings from U
S  WEST and Holdings. No shareholder of Holdings is obligated to pay any debt of
Financial Security or any claim under  any insurance policy issued by  Financial
Security  or to  make any  additional contribution  to the  capital of Financial
Security.
    

   
    On December 20,  1995, Capital  Guaranty Corporation ("CGC")  merged with  a
subsidiary  of Holdings and  Capital Guaranty Insurance  Company ("CGIC"), CGC's
principal operating subsidiary,  became a wholly-owned  subsidiary of  Financial
Security.  CGIC  was a  financial  guaranty insurer  of  municipal bonds  in the
domestic market.
    

   
    The principal executive  offices of  Financial Security are  located at  350
Park Avenue, New York, New York 10022, and its telephone number at that location
is   (212)  826-0100.  At  September  30,   1995,  Financial  Security  and  its
subsidiaries had 167 employees.
    

   
    REINSURANCE.    Pursuant  to  an  intercompany  agreement,  liabilities   on
financial  guaranty  insurance  written  or  reinsured  from  third  parties  by
Financial  Security  or  any  of   its  domestic  operating  insurance   company
subsidiaries  are reinsured  among such  companies on  an agreed-upon percentage
substantially proportional to  their respective capital,  surplus and  reserves,
subject  to  applicable  statutory  risk  limitations.  In  addition,  Financial
Security reinsures a portion of its  liabilities under certain of its  financial
guaranty  insurance  policies with  other reinsurers  under various  quota share
treaties and on a transaction-by-transaction basis. Such reinsurance is utilized
by Financial Security  as a risk  management device and  to comply with  certain
statutory  and rating agency requirements; it  does not alter or limit Financial
Security's obligations under any financial guaranty insurance policy.
    

    RATINGS  OF  CLAIMS-PAYING  ABILITY.    Financial  Security's  claims-paying
ability  is rated "Aaa" by  Moody's and "AAA" by  Standard & Poor's Corporation,
Nippon Investors Service Inc. and Standard  & Poor's (Australia) Pty. Ltd.  Such
ratings  reflect  only the  views  of the  respective  rating agencies,  are not
recommendations to buy, sell or hold  securities and are subject to revision  or
withdrawal at any time by such rating agencies.

   
    CAPITALIZATION.    The  following  table sets  forth  the  capitalization of
Financial Security and its wholly owned  subsidiaries on the basis of  generally
accepted accounting principles as of September 30, 1995 (in thousands):
    

   
<TABLE>
<CAPTION>
                                                              SEPTEMBER 30, 1995
                                                              ------------------
                                                                 (UNAUDITED)
<S>                                                           <C>
Unearned Premium Reserve (net of prepaid reinsurance
 premiums)..................................................       $216,931
                                                                 ----------
Shareholder's Equity:
  Common Stock..............................................         15,000
  Additional Paid-In Capital................................        497,506
  Unrealized Gain on Investments (net of deferred income
   taxes)...................................................          7,790
  Accumulated Earnings......................................         70,177
                                                                 ----------
Total Shareholder's Equity..................................       $590,473
                                                                 ----------
Total Unearned Premium Reserve and Shareholder's Equity.....       $807,404
                                                                 ----------
                                                                 ----------
</TABLE>
    

   
    INCORPORATION  OF  CERTAIN  DOCUMENTS  BY REFERENCE.    In  addition  to the
documents described under "Incorporation of Certain Information by Reference" in
the Prospectus, the consolidated financial statements of Financial Security  and
subsidiaries  included as exhibits  to the following  documents, which have been
filed with  the  Securities and  Exchange  Commission by  Holdings,  are  hereby
incorporated  by reference in the Registration Statement to which the Prospectus
and this Prospectus Supplement form a part:
    

   
       (a)Annual Report on Form 10-K of Holdings for the year ended December 31,
          1994, which Report included as an exhibit Financial Security's audited
    consolidated financial statements for the year ended December 31, 1994 and
    

                                      S-33
<PAGE>
   
       (b)Quarterly Report  on  Form  10-Q  of Holdings  for  the  period  ended
          September  30,  1995, which  Report included  as an  exhibit Financial
    Security's unaudited consolidated financial statements for the quarter ended
    September 30, 1995.
    

    All financial statements of Financial  Security included in documents  filed
by  Holdings pursuant  to Section  13(a), 13(c), 14  or 15(d)  of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), subsequent to the date of
this Prospectus Supplement and prior to  the termination of the offering of  the
Certificates  shall  be  deemed  to  be  incorporated  by  reference  into  this
Prospectus Supplement  and to  be a  part hereof  from the  respective dates  of
filing such documents.

    INSURANCE  REGULATION.    Financial  Security  is  licensed  and  subject to
regulation as a financial guaranty insurance  corporation under the laws of  the
State  of New York, its  state of domicile. In  addition, Financial Security and
its insurance subsidiaries are  subject to regulation by  insurance laws of  the
various  other jurisdictions  in which  they are licensed  to do  business. As a
financial guaranty insurance corporation licensed to do business in the State of
New York, Financial Security is subject to Article 69 of the New York  Insurance
Law  which, among  other things,  limits the  business of  each such  insurer to
financial guaranty  insurance  and related  lines,  requires that  each  insurer
maintain  a minimum surplus to  policyholders, establishes contingency, loss and
unearned premium reserve requirements for each such insurer, and limits the size
of individual  transactions  ("single risks")  and  the volume  of  transactions
("aggregate  risks")  that  may  be underwritten  by  each  such  insurer. Other
provisions of  the New  York  Insurance Law,  applicable to  non-life  insurance
companies  such as Financial  Security, regulate, among  other things, permitted
investments,  payment  of  dividends,  transactions  with  affiliates,  mergers,
consolidations,  acquisitions or sales of assets and incurrence of liability for
borrowings.]

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

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

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

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

                                      S-34
<PAGE>
    The Pooling  and Servicing  Agreement  will provide  that any  attempted  or
purported  transfer in violation of these transfer restrictions will be null and
void and will  vest no  rights in any  purported transferee.  Any transferor  or
agent  to whom the Trustee provides information as to any applicable tax imposed
on such transferor or  agent may be  required to bear the  cost of computing  or
providing such information. See "Certain Federal Income Tax
Consequences--Federal  Income Tax Consequences  for REMIC Certificates--Taxation
of Residual Certificates--Tax-Related Restrictions  on Transfer of the  Residual
Certificates" in the Prospectus.

    Neither  the Class  A-R Certificate  nor the  Class A-LR  Certificate may be
purchased by or transferred to an  ERISA Plan. Because the Class M  Certificates
are  subordinated to the Class A Certificates,  the Class M Certificates may not
be purchased by or transferred to an  ERISA Plan except upon the delivery of  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 and Class
M 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 on the  Class A Certificates allocated to  each
Subclass  and  to  the  Class  M Certificates,  any  Class  A  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  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 M 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 Excess Special
Hazard Losses, Excess Fraud  Losses and Excess Bankruptcy  Losses, if any,  (iv)
the  Adjusted  Pool  Amount and  the  Pool  Scheduled Principal  Balance  of the
Mortgage Loans for such Distribution Date, (v) the Class A Percentage and  Class
M  Percentage for the  following Distribution Date,  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. The statement
delivered  to holders of the Class A-10 Certificates will also include the Class
A-10 Notional Amount and the weighted average Net Mortgage Interest Rate of  the
Mortgage  Loans applicable to such  Distribution Date minus     %. The statement
delivered to the  holder of  the Class A-LR  Certificate will  also include  the
Class  A-LR Notional  Amount. See "Servicing  of the  Mortgage Loans--Reports to
Certificateholders" in the Prospectus.

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

SUBORDINATION OF CLASS 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 Class A Certificates and  the
rights  of the holders of the Class B Certificates to receive distributions with
respect to the Mortgage Loans in the  Trust Estate will be subordinated to  such
rights of the holders of the Class A and Class M Certificates, all to the extent
described  below. This  subordination is intended  to enhance  the likelihood of
timely receipt by the holders of the Class A Certificates (to the extent of  the
subordination  of the Class M  and Class B Certificates)  and the holders of the
Class M  Certificates  (to  the extent  of  the  subordination of  the  Class  B
Certificates) of the full amount of their scheduled monthly payments of interest
and  principal and  to afford the  holders of  the Class A  Certificates (to the
extent of the subordination  of the Class  M and Class  B Certificates) and  the
holders  of the Class M Certificates (to  the extent of the subordination of the
Class  B  Certificates)  protection  against  Realized  Losses,  as  more  fully
described  below. If Realized Losses exceed  the credit support provided through
subordination to  the Class  A and  Class M  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 Class A and Class M Certificates.

    The protection afforded to the holders  of Class A Certificates by means  of
the subordination feature will be accomplished by the preferential right of such
holders  to 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 on each Distribution Date out of the
Pool Distribution Amount with respect to such date

                                      S-35
<PAGE>
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 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 Class A 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.

    The 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 Class A Distribution  Amount and the Class M Distribution  Amount
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
Class A 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 their  reverse numerical order,  until the Class B
Subclass Principal Balances of each such subclass have 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 then-outstanding  in such  amount as  is
necessary to cause the sum of the Class A Subclass Principal Balances, 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 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  does not  advance and  (iv) any  interest
shortfalls  resulting  from the  timing of  partial principal  prepayments, will
result  from   the   priority   of   distributions  first   to   the   Class   A
Certificateholders  and  then  to the  Class  M Certificateholders  of  the Pool
Distribution Amount as described above under "--Distributions."

    The principal  portion  of any  Realized  Loss  occurring on  or  after  the
Cross-Over  Date will be  allocated among the outstanding  Subclasses of Class A
Certificates pro rata in accordance with their then outstanding Class A Subclass
Principal Balances and the interest portion of any Realized Loss occurring on or
after the Cross-Over Date will be allocated among the outstanding Subclasses  of
Class A Certificates pro rata in accordance with their Class A Subclass Interest
Accrual Amounts. 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  on a pro  rata basis among  the Class A,  Class M and
Class B Certificates (any such losses  so allocated to the Class A  Certificates
will  be allocated among the outstanding  Subclasses of Class A Certificates pro
rata in  accordance  with their  then  outstanding Class  A  Subclass  Principal
Balances  with respect to the principal portion of such losses and their Class A
Subclass Interest Accrual Amounts with respect  to the interest portion of  such
losses,  and among the outstanding Class A Certificates within each Subclass pro
rata in accordance with their respective Percentage Interests). An allocation of
a loss on a "pro rata basis" among two or more Classes of Certificates means  an

                                      S-36
<PAGE>
allocation  on a pro rata basis to each  such Class of Certificates on the basis
of their  then outstanding  principal  balances in  the  case of  the  principal
portion  of a loss  or based on the  accrued interest thereon in  the case of an
interest portion of a loss.

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

    As  described above, the Pool Distribution  Amount for any Distribution Date
will include  current  receipts  (other than  certain  unscheduled  payments  in
respect  of principal) from  the Mortgage Loans otherwise  payable to holders of
the Class 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 Class
A 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 will be allocated solely to the Class B Certificates,
or following the reduction of the Class  B Principal Balance to zero, solely  to
the Class M Certificates, but only prior to the Special Hazard Termination Date.
The  "Special Hazard Termination Date" will be  the date on which Special Hazard
Losses exceed the  Special Hazard Loss  Amount (or, if  earlier, the  Cross-Over
Date).  Upon initial issuance  of the Series  199 -   Certificates, the "Special
Hazard Loss Amount" with  respect thereto will  be equal to approximately      %
(approximately $        ) 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 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)     % (or,  if greater than     %, 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 and (ii)  twice the principal  balance of the  single Mortgage  Loan
having  the largest  principal balance. Special  Hazard Losses in  excess of the
Special Hazard Loss Amount are "Excess Special Hazard Losses".

    Fraud Losses  will be  allocated  solely to  the  Class B  Certificates,  or
following  the reduction of the Class B Principal Balance to zero, solely to the
Class M Certificates, but only prior to the Fraud Coverage Termination Date. The
"Fraud Coverage Termination Date" will be the date on which Fraud Losses  exceed
the  Fraud  Loss Amount  (or,  if earlier,  the  Cross-Over Date).  Upon initial
issuance of the Series 199 -  Certificates, the "Fraud Loss Amount" with respect
thereto will be equal to approximately     % (approximately  $         ) of  the
Cut-Off  Date  Aggregate  Principal  Balance  of  the  Mortgage  Loans.  On each
Distribution Date thereafter, the Fraud Loss Amount will equal (X) prior to  the
first  anniversary of the Cut-Off Date an amount equal to the initial Fraud Loss
Amount minus the aggregate amount of Fraud Losses allocated solely to the  Class
B or the Class M Certificates up to the related Determination Date, and (Y) from
the  first through fifth anniversary of the Cut-Off Date, an amount equal to (1)
the lesser of (a) the Fraud Loss Amount as of the most recent anniversary of the
Cut-Off Date and  (b) 1.00% of  the aggregate  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  the  Class  M
Certificates  with respect to Fraud Losses  since the most recent anniversary of
the Cut-Off  Date  up  to  the  related  Determination  Date.  After  the  fifth
anniversary  of  the  Cut-Off Date,  the  Fraud  Loss Amount  will  be  zero and
thereafter any Fraud Losses will be shared  pro rata among the Class A, Class  M
and  Class B Certificates. Fraud  Losses in excess of  the Fraud Loss Amount are
"Excess Fraud Losses."

    Bankruptcy Losses will be allocated solely  to the Class B Certificates,  or
following  the reduction of the Class B Principal Balance to zero, solely to the
Class M  Certificates, but  only prior  to the  Bankruptcy Coverage  Termination
Date.  The  "Bankruptcy Coverage  Termination Date"  will be  the date  on which
Bankruptcy Losses  exceed  the  Bankruptcy  Loss Amount  (or,  if  earlier,  the
Cross-Over  Date). Upon initial issuance of the  Series 199 -  Certificates, the
"Bankruptcy

                                      S-37
<PAGE>
Loss Amount"  with  respect  thereto  will  be equal  to  approximately        %
(approximately  $      ) 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 up to 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  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
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 Moody's and [S&P] [Fitch] that such reduction or  modification
will  not adversely affect the then-current ratings  assigned to the Class A and
Class M  Certificates  by  Moody's  and  [S&P]  [Fitch].  Such  a  reduction  or
modification  may adversely affect  the coverage provided  by subordination with
respect to Bankruptcy Losses. Bankruptcy Losses in excess of the Bankruptcy Loss
Amount are "Excess Bankruptcy Losses."

    Notwithstanding the foregoing, the provisions relating to subordination will
not be applicable in connection with a  Bankruptcy Loss so long as the  Servicer
has notified the Trustee in writing that the 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 the 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 $          , the risk of Special Hazard  Losses,
Fraud  Losses and Bankruptcy Losses will be 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-38
<PAGE>
                      DESCRIPTION OF THE MORTGAGE LOANS(1)

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

    No Mortgage  Loan is  a Buy-Down  Loan or  a Subsidy  Loan. See  "The  Trust
Estates--Mortgage  Loans"  in the  Prospectus. No  Mortgage Loan  was originated
pursuant to  PHMC's  relocation  mortgage program.  See  "PHMC--  Mortgage  Loan
Production Sources" 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.

    As of the Cut-Off  Date, each Mortgage  Loan is expected  to have an  unpaid
principal balance of not less than $      or more than $       , and the average
unpaid  principal balance of the Mortgage  Loans is expected to be approximately
$         . The  latest stated  maturity date of  any of the  Mortgage Loans  is
expected  to be                ; 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,     of the
Mortgaged Properties, which  secure approximately        % of  the Cut-Off  Date
Aggregate  Principal Balance  of the  Mortgage Loans,  are expected  to be owner
occupied primary residences  and    of  the Mortgaged  Properties, which  secure
approximately       % of  the Cut-Off  Date Aggregate  Principal Balance  of the
Mortgage Loans,  are expected  to be  non-owner occupied  or second  homes.  See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

- ------------
(1) The  descriptions in this Prospectus Supplement  of the Trust Estate and the
    properties securing the Mortgage  Loans to be included  in the Trust  Estate
    are  based upon  the expected characteristics  of the Mortgage  Loans at the
    close of  business  on the  Cut-Off  Date,  as adjusted  for  the  scheduled
    principal   payments  due  on  or  before  such  date.  Notwithstanding  the
    foregoing, any of such Mortgage Loans may be excluded from the Trust  Estate
    (i)  as a result  of principal prepayment thereof  in full or  (ii) if, as a
    result of  delinquencies  or  otherwise, the  Seller  otherwise  deems  such
    exclusion  necessary or desirable. In either event, other Mortgage Loans may
    be included in the  Trust Estate. The Seller  believes that the  information
    set  forth  herein  with  respect to  the  expected  characteristics  of the
    Mortgage Loans on the Cut-Off Date is representative of the  characteristics
    as  of the Cut-Off  Date of the Mortgage  Loans to be  included in the Trust
    Estate as it will be constituted at the time the Series 199 -   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
    199  -   Certificates vary materially  from those  described herein, revised
    information  regarding  the  Mortgage  Loans  will  be  made  available   to
    purchasers of the Class A Certificates, on or before such issuance date, and
    a  Current Report on Form 8-K containing such information will be filed with
    the Securities and Exchange Commission within 15 days following such date.

                                      S-39
<PAGE>
    Set  forth  below   is  a   description  of   certain  additional   expected
characteristics  of  the  Mortgage  Loans  as of  the  Cut-Off  Date  (except as
otherwise indicated).

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
MORTGAGE INTEREST RATES                     LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------

<S>                                       <C>         <C>              <C>

[Reserved for client file: mort_rat]
</TABLE>

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

                                      S-40
<PAGE>
                      REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
REMAINING STATED TERM (MONTHS)              LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------

<S>                                       <C>         <C>              <C>

[Reserved for client file: rem_mat]
</TABLE>

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

                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
YEAR OF ORIGINATION                         LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------

<S>                                       <C>         <C>              <C>

[Reserved for client file: yrs_org]
</TABLE>

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

                                      S-41
<PAGE>
                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
LOAN-TO-VALUE RATIO                         LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------

<S>                                       <C>         <C>              <C>

[Reserved for client file: loan_rat]
</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        %  and       %,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage Loans is expected to be approximately   %. 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     of  the  Mortgage Loans  having  Loan-to-Value  Ratios at
origination in excess of  80%, representing approximately      % of the  Cut-Off
Date  Aggregate Principal Balance of the Mortgage Loans, were originated without
primary mortgage  insurance.  See "PHMC--  Mortgage  Loan Underwriting"  in  the
Prospectus.

                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVELS                        LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------

<S>                                       <C>         <C>              <C>

[Reserved for client file: levels]
</TABLE>

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

                                      S-42
<PAGE>
                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                ORIGINAL                  NUMBER OF       UNPAID         AGGREGATE
             MORTGAGE LOAN                MORTGAGE       PRINCIPAL       PRINCIPAL
           PRINCIPAL BALANCE                LOANS         BALANCE         BALANCE
          --------------------            ---------   ---------------  --------------

<S>                                       <C>         <C>              <C>

[Reserved for client file: mort_bal]
</TABLE>

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

                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
PROPERTY                                    LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------

<S>                                       <C>         <C>              <C>

[Reserved for client file: mort_pro]
</TABLE>

                                      S-43
<PAGE>
               GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
STATE                                       LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------

<S>                                       <C>         <C>              <C>

[Reserved for client file: geo_mort]
</TABLE>

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

                                      S-44
<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>
[Reserved for client file: mort_loa]
</TABLE>

It is expected that, as of the Cut-Off Date, two of the "Other Originators" will
have  accounted for approximately     % and     %,  respectively, of the Cut-Off
Date Aggregate Principal Balance of the  Mortgage Loans. No other single  "Other
Originator"  is expected to  have accounted for  more than 5.00%  of the Cut-Off
Date Aggregate Principal Balance of the Mortgage Loans. See "PHMC--Mortgage Loan
Production Sources" in the Prospectus.

                           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>

[Reserved for client file: purp]
</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.

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 199 -
Certificates, to substitute new  Mortgage Loans therefor.  Any Mortgage Loan  so
substituted  must, among other things, have an unpaid principal balance equal to
or less than the Scheduled Principal Balance  of the Mortgage Loan for which  it
is being substituted (after giving effect to the scheduled principal payment due
in  the month of substitution on the Mortgage Loan for which a new Mortgage Loan
is being  substituted), a  Loan-to-Value Ratio  less  than or  equal to,  and  a
Mortgage  Interest Rate  no less than,  and no  more than one  percent per annum
greater than, that of the Mortgage Loan  for which it is being substituted.  Any
such  substitution may be made only upon receipt by the Trustee of an opinion of
counsel  or  other  satisfactory  evidence   that,  among  other  things,   such
substitution  will  not subject  the Trust  Estate  to tax  or cause  either the
Upper-Tier REMIC  or  Lower-Tier  REMIC to  fail  to  qualify as  a  REMIC.  See
"Prepayment  and Yield  Considerations" herein and  "The Trust Estates--Mortgage
Loans--Assignment of Mortgage Loans to the Trustee" in the Prospectus.

OPTIONAL REPURCHASE OF DEFAULTED MORTGAGE LOANS

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

                                      S-45
<PAGE>
encourage the  refinancing of  a defaulted  Mortgage Loan.  See "Prepayment  and
Yield  Considerations" herein and "Servicing  of the Mortgage Loans--Enforcement
of Due-on-Sale  Clauses;  Realization  Upon Defaulted  Mortgage  Loans"  in  the
Prospectus.

              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

LOAN ORIGINATION

    During  the years ended December 31, 199 , December 31, 199 and the   months
ended         , 199 , PHMC originated or  purchased, for its own account or  for
the  account  of  an  affiliate, conventional  mortgage  loans  having aggregate
principal balances of  approximately $                  , $                  and
$            , respectively.

DELINQUENCY AND FORECLOSURE EXPERIENCE

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

    Historically, Relocation  Mortgage  Loans, which  constitute  a  significant
percentage  of the Mortgage Loans currently serviced by PHMC, have experienced a
significantly lower  rate of  delinquency and  foreclosure than  other  mortgage
loans included in the portfolios of total Program Loans and Fixed Program Loans.
There  can be  no assurance  that the  future experience  on the  Mortgage Loans
contained in the  Trust Estate, all  of which are  fixed interest rate  mortgage
loans having original terms to stated maturity of   years will be comparable, to
that  of  the  total  Program  Loans,  the  Fixed  Program  Loans  or  the Fixed
Non-relocation Program Loans.

                                      S-46
<PAGE>
                              TOTAL PROGRAM LOANS

<TABLE>
<CAPTION>
                                                            AS OF                   AS OF                   AS OF
                                                       DECEMBER 31, 199        DECEMBER 31, 199             , 199
                                                    ----------------------  ----------------------  ----------------------
                                                                BY DOLLAR               BY DOLLAR               BY DOLLAR
                                                     BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.      AMOUNT
                                                    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                                                    --------   -----------  --------   -----------  --------   -----------
<S>                                                 <C>        <C>          <C>        <C>          <C>        <C>
                                                                        (DOLLAR AMOUNTS IN THOUSANDS)

Total Portfolio of Program Loans..................             $                       $                       $
                                                    --------   -----------  --------   -----------  --------   -----------
                                                    --------   -----------  --------   -----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days...................................             $                       $                       $
  60 to 89 days...................................
  90 days or more.................................
                                                    --------   -----------  --------   -----------  --------   -----------
Total Delinquent Loans............................             $                       $                       $
                                                    --------   -----------  --------   -----------  --------   -----------
                                                    --------   -----------  --------   -----------  --------   -----------
Percent of Portfolio..............................         %              %        %              %        %              %
</TABLE>
<TABLE>
<CAPTION>
                                                          AS OF               AS OF               AS OF
                                                     DECEMBER 31, 199    DECEMBER 31, 199         , 199
                                                    ------------------  ------------------  ------------------
<S>                                                 <C>                 <C>                 <C>
                                                                  (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)...................................  $                   $                   $
Foreclosure Ratio(3)..............................                    %                   %                   %

<CAPTION>

                                                        YEAR ENDED          YEAR ENDED         MONTHS ENDED
                                                     DECEMBER 31, 199    DECEMBER 31, 199         , 199
                                                    ------------------  ------------------  ------------------
                                                                  (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                 <C>                 <C>                 <C>

Net Gain (Loss)(4)................................  $                   $                   $
Net Gain (Loss) Ratio(5)..........................                    %                   %                   %
</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-47
<PAGE>
                              FIXED PROGRAM LOANS

<TABLE>
<CAPTION>
                                                            AS OF                   AS OF                   AS OF
                                                       DECEMBER 31, 199        DECEMBER 31, 199             , 199
                                                    ----------------------  ----------------------  ----------------------
                                                                BY DOLLAR               BY DOLLAR               BY DOLLAR
                                                     BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.      AMOUNT
                                                    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                                                    --------   -----------  --------   -----------  --------   -----------
<S>                                                 <C>        <C>          <C>        <C>          <C>        <C>
                                                                        (DOLLAR AMOUNTS IN THOUSANDS)

Total Portfolio of Fixed Program Loans............             $                       $                       $
                                                    --------   -----------  --------   -----------  --------   -----------
                                                    --------   -----------  --------   -----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days...................................             $                       $                       $
  60 to 89 days...................................
  90 days or more.................................
                                                    --------   -----------  --------   -----------  --------   -----------
Total Delinquent Loans............................             $                       $                       $
                                                    --------   -----------  --------   -----------  --------   -----------
                                                    --------   -----------  --------   -----------  --------   -----------
Percent of Fixed Program Loan Portfolio...........         %              %        %              %        %              %
</TABLE>
<TABLE>
<CAPTION>
                                                          AS OF               AS OF               AS OF
                                                     DECEMBER 31, 199    DECEMBER 31, 199         , 199
                                                    ------------------  ------------------  ------------------
<S>                                                 <C>                 <C>                 <C>
                                                                  (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)...................................  $                   $                   $
Foreclosure Ratio(3)..............................                    %                   %                   %

<CAPTION>

                                                        YEAR ENDED          YEAR ENDED         MONTHS ENDED
                                                     DECEMBER 31, 199    DECEMBER 31, 199         , 199
                                                    ------------------  ------------------  ------------------
                                                                  (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                 <C>                 <C>                 <C>

Net Gain (Loss)(4)................................  $                   $                   $
Net Gain (Loss) Ratio(5)..........................                    %                   %                   %
</TABLE>

                                      S-48
<PAGE>
                       FIXED NON-RELOCATION PROGRAM LOANS
<TABLE>
<CAPTION>
                                                                                                                      AS OF
                                                                              AS OF                  AS OF           JUNE 30,
                                                                        DECEMBER 31, 199        DECEMBER 31, 199       199
                                                                      ---------------------  ----------------------  --------
                                                                                 BY DOLLAR               BY DOLLAR
                                                                       BY NO.    AMOUNT OF    BY NO.     AMOUNT OF    BY NO.
                                                                      OF LOANS     LOANS     OF LOANS      LOANS     OF LOANS
                                                                      --------   ----------  --------   -----------  --------
<S>                                                                   <C>        <C>         <C>        <C>          <C>
                                                                                   (DOLLAR AMOUNTS IN THOUSANDS)
Total Portfolio of
 Fixed Non-relocation Program Loans.................................             $                      $
                                                                      --------   ----------  --------   -----------  --------
                                                                      --------   ----------  --------   -----------  --------
Period of Delinquency(1)
  30 to 59 days.....................................................             $                      $
  60 to 89 days.....................................................
  90 days or more...................................................
                                                                      --------   ----------  --------   -----------  --------
Total Delinquent Loans..............................................             $                      $
                                                                      --------   ----------  --------   -----------  --------
                                                                      --------   ----------  --------   -----------  --------
Percent of
 Fixed Non-relocation Program Loan Portfolio........................         %             %        %              %        %

<CAPTION>

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

Total Portfolio of
 Fixed Non-relocation Program Loans.................................  $
                                                                      -----------
                                                                      -----------
Period of Delinquency(1)
  30 to 59 days.....................................................  $
  60 to 89 days.....................................................
  90 days or more...................................................
                                                                      -----------
Total Delinquent Loans..............................................  $
                                                                      -----------
                                                                      -----------
Percent of
 Fixed Non-relocation Program Loan Portfolio........................             %
</TABLE>
<TABLE>
<CAPTION>
                                                                            AS OF               AS OF               AS OF
                                                                       DECEMBER 31, 199    DECEMBER 31, 199      JUNE 30, 199
                                                                      ------------------  ------------------  ------------------
                                                                                    (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                                   <C>                 <C>                 <C>
Foreclosures(2).....................................................  $                   $                   $
Foreclosure Ratio(3)................................................                    %                   %                   %

<CAPTION>

                                                                          YEAR ENDED          YEAR ENDED         MONTHS ENDED
                                                                       DECEMBER 31, 199    DECEMBER 31, 199         , 199
                                                                      ------------------  ------------------  ------------------
                                                                                    (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                                   <C>                 <C>                 <C>
Net Gain (Loss)(4)..................................................  $                   $                   $
Net Gain (Loss) Ratio(5)............................................                    %                   %                   %
</TABLE>

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

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

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

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

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

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

                                      S-49
<PAGE>
delinquency,  foreclosure  and  loan  loss  experience  on  the  Mortgage  Loans
contained in the Trust  Estate may be particularly  affected to the extent  that
the  Mortgaged  Properties are  concentrated in  areas which  experience adverse
economic conditions or  declining real  estate values. See  "Description of  the
Mortgage Loans."

                      PREPAYMENT AND YIELD CONSIDERATIONS

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

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

    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,  substa
ntial  fluctuations in  income, significant declines  in real  estate values and
adverse economic conditions either generally or in particular geographic  areas,
mortgagors'  equity  in the  Mortgaged  Properties and  servicing  decisions. In
addition, all  of the  Mortgage  Loans contain  due-on-sale clauses  which  will
generally  be  exercised  upon the  sale  of the  related  Mortgaged Properties.
Consequently, acceleration of  mortgage payments as  a result of  any such  sale
will  affect the level of prepayments on the Mortgage Loans. The extent to which
defaulted Mortgage Loans  are assumed  by transferees of  the related  Mortgaged
Properties  will  also  affect  the  rate of  principal  payments.  The  rate of
prepayment and, therefore,  the yield to  maturity of  the Class A  and Class  M
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  199 -  Certificates. See "Prepayment and
Yield Considerations" in the Prospectus.

                                      S-50
<PAGE>
    The timing of changes in  the rate of prepayment  on the Mortgage Loans  may
significantly affect the actual yield to maturity experienced by an investor who
purchases  a Class A or Class  M 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 Class A and
Class M 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 Class A 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 Class  A 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 Class A 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 Class A Certificates.

    The yield to maturity  on the Offered Certificates  and particularly on  the
Class  M Certificates  may be  affected by  the geographic  concentration of the
mortgaged properties securing the Mortgage Loans. In recent periods,  California
and  several other  regions in  the United  States have  experienced significant
declines in housing prices. In addition, California has recently experienced  an
earthquake,  which may  adversely affect  property values.  Any deterioration in
housing prices in California, and to a lesser extent              and the  other
states  in  which 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 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 in particular on
the Class M 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 of  Class A
Certificates or  the Class  M Certificates.  An  investor is  urged to  make  an
investment  decision with respect to any Subclass of Class A Certificates or the
Class M Certificates based on the anticipated yield to maturity to such Subclass
of Class A Certificates or the Class M 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
of  Class A Certificates or the Class M Certificates are purchased at a discount
or a premium and the degree to which the timing of payments on such Subclass  or
Class  is sensitive to 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 Class A or Class M Certificates purchased at a discount, the risk that  a
slower  than anticipated rate of principal  payments on the Mortgage Loans could
result in an actual yield  to such investor that  is lower than the  anticipated
yield  and, in the  case of any Class  A or Class M  Certificates purchased at a
premium, the risk  that a  faster than  anticipated rate  of principal  payments
could  result  in  an actual  yield  to such  investor  that is  lower  than the
anticipated yield.

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

                                      S-51
<PAGE>
    As indicated under "Federal Income Tax Considerations" herein, the Class A-R
Certificateholder's REMIC taxable income and the tax liability thereon will, and
the Class A-LR Certificateholder's  REMIC taxable income  and the tax  liability
thereon  may, exceed cash distributions to  such holders during certain periods.
There can be no assurance as to the amount by which such taxable income or  such
tax liability will exceed cash distributions in respect of the Class A-R and the
Class  A-LR Certificates  during any such  period and no  representation is made
with respect thereto under any  principal prepayment scenario or otherwise.  DUE
TO  THE SPECIAL TAX TREATMENT OF RESIDUAL INTERESTS, THE AFTER-TAX RETURN OF THE
CLASS A-R AND THE CLASS A-LR CERTIFICATES MAY BE SIGNIFICANTLY LOWER THAN  WOULD
BE  THE CASE  IF THE CLASS  A-R AND CLASS  A-LR CERTIFICATES WERE  TAXED AS DEBT
INSTRUMENTS.

    As referred to herein, the  weighted average life of  a Subclass of Class  A
Certificates  and the Class M 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 of  the
Class  A Certificates and the Class M  Certificates will be influenced by, among
other things, the rate and timing  of principal payments on the Mortgage  Loans,
which may be in the form of scheduled amortization or prepayments.

    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,  "    %  SPA"  assumes
prepayment rates equal to   % 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.

    The  tables  set  forth  below  have  been  prepared  on  the  basis  of the
characteristics of the Mortgage  Loans that are expected  to be included in  the
Trust  Estate, as described above under "Description of the Mortgage Loans." The
tables assume, among other things, that (i) the scheduled payment in each  month
for each Mortgage Loan has been based on its outstanding balance as of the first
day of the month preceding the month of such payment, its Mortgage Interest Rate
and its remaining term to stated maturity, so that such scheduled payments would
amortize  the  remaining balance  by its  stated  maturity date,  (ii) scheduled
monthly payments of principal and interest on the Mortgage Loans will be  timely
received on the first day of each month (with no defaults), commencing
1,  199 , (iii) the  Seller does not repurchase  any Mortgage Loan, as described
under "The Trust Estates--Mortgage  Loans" in the  Prospectus, and the  Servicer
does  not exercise its option to purchase the Mortgage Loans and thereby cause a
termination of  the Trust  Estate, (iv)  principal prepayments  on the  Mortgage
Loans  will be received on the last day of each month commencing           , 199
at the respective constant percentages of SPA set forth in the tables and  there
are no Prepayment Interest Shortfalls and (v) each Mortgage Loan has an original
term  to maturity of   years. IT IS HIGHLY UNLIKELY THAT THE MORTGAGE LOANS WILL
PREPAY AT ANY CONSTANT RATE OR THAT ALL OF THE MORTGAGE LOANS WILL PREPAY AT THE
SAME RATE. In addition, there may be differences between the characteristics  of
the  mortgage loans  ultimately included  in the  Trust Estate  and the Mortgage
Loans which are expected to be included, as described herein. Any difference may
have an effect upon the actual percentages of initial Class A Subclass Principal
Balance of the Subclasses of Class A Certificates and initial principal  balance
of  the Class M  Certificates outstanding, the actual  weighted average lives of
the Subclasses of Class A Certificates and the Class M Certificates and the date
on which the  Class A  Subclass Principal  Balance of  any Subclass  of Class  A
Certificates  and the principal balance of  the Class M 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, and,  in the case  of the  Class M Certificates,  of the  initial
principal  balance of the  Class M Certificates that  would be outstanding after
each of the dates shown at various constant percentages of SPA.

                                      S-52
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                              CLASS A-1
                         CERTIFICATES AT THE
                        FOLLOWING PERCENTAGES
                               OF SPA
 DISTRIBUTION    -----------------------------------
     DATE         0%     %     %     %     %     %
<S>              <C>    <C>   <C>   <C>   <C>   <C>
- ---------------  -----------------------------------

[Reserved for client file: dec_a1]

<CAPTION>
                              CLASS A-2
                         CERTIFICATES AT THE
                        FOLLOWING PERCENTAGES
                               OF SPA
 DISTRIBUTION    -----------------------------------
     DATE         0%     %     %     %     %     %
<S>              <C>    <C>    <C>    <C>    <C>    <C>
- ---------------  -----------------------------------
[Reserved for c
                  [Reserved for client file: dec_a2]

<CAPTION>
                               CLASS A-3
                          CERTIFICATES AT THE
                         FOLLOWING PERCENTAGES
                                OF SPA
 DISTRIBUTION    -------------------------------------
     DATE         0%      %      %     %     %     %
- ---------------  -------------------------------------
[Reserved for c

                    [Reserved for client file: dec_a3]

<CAPTION>
                                CLASS A-4
                           CERTIFICATES AT THE
                          FOLLOWING PERCENTAGES
                                 OF SPA
 DISTRIBUTION    ---------------------------------------
     DATE         0%      %      %      %      %     %
- ---------------  ---------------------------------------
[Reserved for c

                      [Reserved for client file: dec_a4]
</TABLE>

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

                                      S-53
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                              CLASS A-5
                         CERTIFICATES AT THE
                        FOLLOWING PERCENTAGES
                                OF SPA
 DISTRIBUTION    ------------------------------------
     DATE         0%      %     %     %     %     %
<S>              <C>    <C>    <C>   <C>   <C>   <C>
- ---------------  ------------------------------------

[Reserved for client file: dec_a5]

<CAPTION>
                               CLASS A-6
                          CERTIFICATES AT THE
                         FOLLOWING PERCENTAGES
                                OF SPA
 DISTRIBUTION    -------------------------------------
     DATE         0%      %      %     %     %     %
<S>              <C>    <C>    <C>    <C>    <C>    <C>
- ---------------  -------------------------------------
[Reserved for c
                    [Reserved for client file: dec_a6]

<CAPTION>
                               CLASS A-7
                          CERTIFICATES AT THE
                         FOLLOWING PERCENTAGES
                                 OF SPA
 DISTRIBUTION    --------------------------------------
     DATE         0%      %      %      %     %     %
- ---------------  --------------------------------------
[Reserved for c

                     [Reserved for client file: dec_a7]

<CAPTION>
                                CLASS A-8
                           CERTIFICATES AT THE
                          FOLLOWING PERCENTAGES
                                 OF SPA
 DISTRIBUTION    ---------------------------------------
     DATE         0%      %      %      %      %     %
- ---------------  ---------------------------------------
[Reserved for c

                      [Reserved for client file: dec_a8]
</TABLE>

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

                                      S-54
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                              CLASS A-9
                         CERTIFICATES AT THE
                        FOLLOWING PERCENTAGES
                                OF SPA
 DISTRIBUTION    ------------------------------------
     DATE         0%      %     %     %     %     %
<S>              <C>    <C>    <C>   <C>   <C>   <C>
- ---------------  ------------------------------------

[Reserved for client file: dec_a9]

<CAPTION>
                         CLASS A-R AND A-LR
                        CERTIFICATES AT THE
                       FOLLOWING PERCENTAGES
                               OF SPA
 DISTRIBUTION    ----------------------------------
     DATE         0%    %     %     %     %     %
<S>              <C>    <C>    <C>    <C>    <C>    <C>
- ---------------  ----------------------------------
[Reserved for c
                 [Reserved for client file: dec_ar]

<CAPTION>
                                 CLASS M
                           CERTIFICATES AT THE
                          FOLLOWING PERCENTAGES
                                 OF SPA
 DISTRIBUTION    ---------------------------------------
     DATE         0%      %      %      %      %     %
- ---------------  ---------------------------------------
[Reserved for c

                       [Reserved for client file: dec_m]
</TABLE>

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

                                      S-55
<PAGE>
    Interest  on Mortgage Loans prepaid  in full is accrued  only to the date of
such prepayment in full. Any interest  shortfall with respect to prepayments  in
full  will be offset only  to the extent of the  aggregate of the Servicing Fees
relating to mortgagor payments  or other recoveries  distributed on the  related
Distribution  Date. Any excess of such shortfall above the Servicing Fees in any
month will  result in  a pro  rata reduction  of interest  distributable to  the
holders  of each Subclass  of Class A  Certificates, the holders  of the Class M
Certificates and  the holders  of each  subclass of  the Class  B  Certificates.
Interest  shortfalls  resulting  from  the  timing  of  the  receipt  of partial
principal prepayments on the Mortgage Loans or from net liquidation proceeds  in
respect  of Liquidated Loans  will not be  offset by Servicing  Fees but will be
allocated first to the Class B Certificates until the Class B Principal  Balance
has  been reduced to zero, second to the  Class M Certificates until the Class M
Principal Balance has  been reduced  to zero and  finally to  the Subclasses  of
Class A Certificates. See "Description of the Certificates--Interest" herein and
"Prepayment and Yield Considerations" in the Prospectus.

    Interest  accrued on the Class A and Class M 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 and the Class M Certificates  will
be less than the yield otherwise produced by their respective Pass-Through Rates
and  the prices  at which  the Class  A and  Class M  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).

SENSITIVITY OF THE CLASS A-9 CERTIFICATES

    THE  YIELD TO INVESTORS ON  THE CLASS A-9 CERTIFICATES  WILL BE SENSITIVE TO
BOTH THE TIMING  OF RECEIPT  OF PREPAYMENTS AND  THE OVERALL  RATE OF  PRINCIPAL
PREPAYMENT  ON THE MORTGAGE  LOANS, WHICH RATE  MAY FLUCTUATE SIGNIFICANTLY FROM
TIME TO TIME. INVESTORS  SHOULD FULLY CONSIDER  THE ASSOCIATED RISKS,  INCLUDING
THE  RISK THAT A RAPID RATE  OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) COULD
RESULT IN  THE FAILURE  OF INVESTORS  IN  THE CLASS  A-9 CERTIFICATES  TO  FULLY
RECOVER THEIR INITIAL INVESTMENTS.

    The following table indicates the sensitivity to various rates of prepayment
on  the Mortgage  Loans of the  pre-tax yields  to maturity on  a corporate bond
equivalent ("CBE") basis of  the Class A-9  Certificates. Such calculations  are
based on distributions made in accordance with "Description of the Certificates"
above,  on the assumptions described  in clauses (i) through (v)  of the
paragraph beginning on page  S-  and  on the further  assumptions that (i)  each
Class  A-9 Certificate will be purchased on            , 199 at a purchase price
equal to               % of the initial  principal balance thereof plus  accrued
interest  thereon from       1, 199 to (but not including)          , 199 , (ii)
the initial  Class A  Subclass Principal  Balance of  each Subclass  of Class  A
Certificates  (other than the Class  A-10 Certificates) will be  as set forth on
the cover hereof and (iii) distributions to holders of Class A Certificates will
be made on the 25th day of each month.

            SENSITIVITY OF THE CLASS A-9 CERTIFICATES TO PREPAYMENTS

<TABLE>
<CAPTION>
                                                                                            PERCENTAGES OF SPA
                                                                        ----------------------------------------------------------
                                                                           0%        %         %         %         %         %
                                                                        --------  --------  --------  --------  --------  --------
<S>                                                                     <C>       <C>       <C>       <C>       <C>       <C>
Pre-Tax Yield (CBE)...................................................     %         %         %         %         %         %
</TABLE>

    The pre-tax yields set forth in  the preceding table were calculated by  (i)
determining the monthly discount rates which, when applied to the assumed stream
of  cash  flows  to be  paid  on the  Class  A-9 Certificates,  would  cause the
discounted present  value of  such assumed  stream  of cash  flows to  equal  an
assumed  purchase price for each Class A-9 Certificate equal to             % of
the initial principal balance thereof plus accrued interest 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 A-9  Certificates  and
consequently  does not purport to reflect the  return on any investment in Class
A-9 Certificates when such reinvestment rates are considered.

    NOTWITHSTANDING THE  ASSUMED PREPAYMENT  RATES  REFLECTED IN  THE  PRECEDING
TABLE,  IT IS HIGHLY UNLIKELY THAT THE  MORTGAGE LOANS WILL PREPAY AT A CONSTANT
RATE UNTIL MATURITY OR THAT  ALL OF THE MORTGAGE LOANS  WILL PREPAY AT THE  SAME
TIME.  The Mortgage Loans initially included in the Trust Estate may differ from
those currently expected to be

                                      S-56
<PAGE>
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 A-9 Certificates are likely to differ from those shown in such table, even
if all of the Mortgage Loans prepay at the indicated percentages of SPA.

                        POOLING AND SERVICING AGREEMENT

GENERAL

    The  Series 199  -  Certificates  will be  issued pursuant to  a Pooling and
Servicing Agreement to be dated as of the date of initial issuance of the Series
199 -  Certificates  (the "Pooling and Servicing  Agreement") among the  Seller,
the  Servicer and the Trustee. Reference is made to the Prospectus for important
additional information regarding  the terms  and conditions of  the Pooling  and
Servicing  Agreement and the Series 199 -  Certificates. See "Description of the
Certificates," "Servicing of the Mortgage Loans" and "The Pooling and  Servicing
Agreement"  in the Prospectus. Distributions  (other than the final distribution
in retirement of the Class  A Certificates of each Subclass  and of the Class  M
Certificates) will be made by check mailed to the address of the person entitled
thereto  as it appears on the Certificate Register. However, with respect to any
holder of an Offered Certificate (other than a Class A-9 Certificate) evidencing
at least a $5,000,000 initial  principal balance, or any  holder of a Class  A-9
Certificate  evidencing at least a $    initial principal balance, distributions
will be made on the Distribution Date by wire transfer in immediately  available
funds,  provided that the Servicer, or the  paying agent acting on behalf of the
Servicer, shall have  been furnished  with appropriate  wiring instructions  not
less  than seven business days prior to the related Distribution Date. The final
distribution in respect of  each Class A  and Class M  Certificate will be  made
only  upon presentation and surrender of such  Class A or Class M 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 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
199  -  Certificates evidencing specified  Voting Interests in the Trust Estate,
the holders of  the Class A  Certificates will collectively  be entitled to  the
then  applicable Class A Percentage, and the holders of the Class M Certificates
will collectively be entitled to the then applicable percentage of the aggregate
Voting Interest  represented by  all  Series 199  -   Certificates  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  the  holders  of  the  Class  B  Certificates  will
collectively be  entitled  to  the  balance of  the  aggregate  Voting  Interest
represented by all Series 199 -  Certificates. The aggregate Voting Interests of
the  Class A Certificates  other than the  Class A-10 Certificates,  on any date
will be     % of  the Class  A Percentage  on such  date. The  aggregate  Voting
Interest  of the Class A-10 Certificates  on any date will be   % of the Class A
Percentage on such  date. The  aggregate Voting  Interests of  each Subclass  of
Class  A Certificates other than the Class A-10 Certificates on any date will be
equal to the product of (a)   %  of the Class A Percentage on such date and  (b)
the fraction obtained by dividing the Class A Subclass Principal Balance of such
Subclass on such date by the aggregate Class A Subclass Principal Balance of the
Class  A Certificates other than  the Class A-10 Certificates  on such date. The
aggregate Voting Interests of the Class M Certificates on any date will be  100%
of  the percentage described  above for the  Class M Certificates  on such date.
Each Certificateholder of a Class or Subclass will have a Voting Interest  equal
to  the  product of  the  Voting Interest  to which  such  Class or  Subclass is
collectively entitled  and the  Percentage Interest  in such  Class or  Subclass
represented by such holder's Certificates. With respect to any provisions of the
Pooling  and Servicing  Agreement providing for  action, consent  or approval of
each Class or  Subclass of Certificates  or specified Classes  or Subclasses  of
Certificates,  each Certificateholder of a Subclass  will have a Voting Interest
in such Subclass equal  to such holder's Percentage  Interest in such  Subclass.
Unless  Definitive Certificates are issued as described above, Beneficial Owners
of Book-Entry  Certificates  may  exercise  their  voting  rights  only  through
Participants.

                                      S-57
<PAGE>
TRUSTEE

    The  Trustee for the  Series 199 -   Certificates will be
          , a                              . The  Corporate Trust Office of  the
Trustee  is located at                                    . See "The Pooling and
Servicing Agreement--The Trustee" in the Prospectus.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The Servicing Fee paid to the Servicer with respect to the servicing of each
Mortgage Loan  included  in  the  Trust  Estate  underlying  the  Series  199  -
Certificates  and administrative services provided by it will  be    % per annum
of the  outstanding principal  balance  of each  such  Mortgage Loan.  No  Fixed
Retained  Yield (as defined in the Prospectus)  will be retained with respect to
any of the Mortgage Loans. See "Servicing of the Mortgage Loans-- Fixed Retained
Yield, Servicing Compensation  and Payment  of Expenses" in  the Prospectus  for
information  regarding other possible compensation to the Servicer. The Servicer
will pay all routine expenses  incurred in connection with its  responsibilities
under  the  Pooling  and  Servicing  Agreement,  subject  to  certain  rights of
reimbursement as  described in  the  Prospectus. The  servicing fees  and  other
expenses  of the Upper-Tier REMIC and the  Lower-Tier REMIC will be allocated to
the  holders  of  the  Class   A-R  Certificate  and  Class  A-LR   Certificate,
respectively, who are individuals, estates, or trusts (whether such Certificates
are  held directly or through certain pass-through entities) as additional gross
income without a corresponding distribution of  cash, and any such 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. Unless and
until applicable authority provides otherwise,  the Seller intends to treat  all
such  expenses as incurred by the  Lower-Tier REMIC and, therefore, as allocable
to the holder  of the Class  A-LR Certificate. See  "Certain Federal Income  Tax
Consequences--Federal Income Tax Consequences for REMIC
Certificates--Limitations on Deduction of Certain Expenses" in the Prospectus.

OPTIONAL TERMINATION

    At its option, the Servicer may purchase from the Trust Estate all remaining
Mortgage  Loans,  and  thereby  effect  early retirement  of  the  Series  199 -
Certificates, on any Distribution Date when the Pool Scheduled Principal Balance
is less than     % of  the Cut-Off Date  Aggregate Principal  Balance. Any  such
purchase  will be made only in connection  with a "qualified liquidation" of the
Upper-Tier REMIC  and  the  Lower-Tier  REMIC  within  the  meaning  of  Section
860F(a)(4)(A)  of the Code. The purchase price  will, generally, be equal to the
greater of (i) the unpaid principal balance of each Mortgage Loan plus the  fair
market  value of  other property in  the Trust  Estate and (ii)  the fair market
value of the  Trust Estate's assets  plus, in each  case, accrued interest.  See
"The  Pooling and Servicing Agreement--Termination;  Purchase of Mortgage Loans"
in the Prospectus.

                       FEDERAL INCOME TAX CONSIDERATIONS

    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.

    For federal  income tax  purposes,  the Trust  Estate  will consist  of  two
segregated  asset  groupings, which  will each  qualify as  a REMIC  for federal
income tax  purposes. One  REMIC  (the "Lower-Tier  REMIC") will  issue  certain
uncertificated  interests (each, a "Lower-Tier REMIC Regular Interest"), each of
which will be designated as a regular interest in the Lower-Tier REMIC, and  the
Class A-LR Certificate, which will be designated as the residual interest in the
Lower-Tier  REMIC. The assets of the  Lower-Tier REMIC will include the Mortgage
Loans, together with the amounts held by  the Servicer in a separate account  in
which  collections on  the Mortgage  Loans will  be deposited  (the "Certificate
Account"),  the  hazard  insurance  policies  and  primary  mortgage   insurance
policies,  if any, relating to the Mortgage Loans and any property which secured
a Mortgage Loan which is acquired by foreclosure or deed in lieu of foreclosure.

    The second REMIC (the "Upper-Tier REMIC")  will issue all Subclasses of  the
Class A Certificates other than the Class A-LR Certificate. The Class A-1, Class
A-2,  Class A-3, Class A-4, Class A-5, Class A-6, Class A-7, Class A-8 and Class
A-9 Certificates  and  the  Class M  Certificates  (collectively,  the  "Regular
Certificates"),  together with the Class A-10  Certificates and each subclass of
the Class  B  Certificates, will  be  designated  as regular  interests  in  the
Upper-Tier  REMIC,  and the  Class  A-R Certificate  will  be designated  as the
residual interest in the Upper-Tier REMIC.

                                      S-58
<PAGE>
The regular interests  and the  residual interest  in the  Upper-Tier REMIC  are
referred  to herein collectively as the "Upper-Tier Certificates". The Class A-R
and Class  A-LR Certificates  are "Residual  Certificates" for  purposes of  the
Prospectus.  The assets of the Upper-Tier  REMIC will include the uncertificated
Lower-Tier REMIC Regular Interests and a separate account in which distributions
on the uncertificated Lower-Tier REMIC Regular Interests will be deposited.  The
aggregate  amount  distributed to  the holders  of the  Upper-Tier Certificates,
payable from such separate account, will be equal to the aggregate distributions
in respect of the Mortgage Loans on the uncertificated Lower-Tier REMIC  Regular
Interests.

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

REGULAR CERTIFICATES

    The Regular Certificates generally will  be treated as debt instruments  for
federal  income  tax  purposes.  Holders of  the  Regular  Certificates  will be
required to report income  on such Certificates in  accordance with the  accrual
method  of accounting. It is anticipated that the Class
Certificates will be  issued at  a premium  and that the  Class A-  and Class  M
Certificates  will be issued with DE MINIMIS original issue discount for federal
income tax purposes. Although  not free from doubt,  it is anticipated that  the
Class  A-  Certificates will  be  considered to  be  issued with  original issue
discount in an amount equal to the excess of all distributions of principal  and
interest  thereon over their  issue price (including  accrued interest), and the
Seller intends to report income in  respect of such Subclass of Certificates  in
this  manner.  Under  this  method, any  "negative"  amounts  of  original issue
discount attributable to  rapid prepayments would  not be deductible  currently,
but  most likely  would be offset  against future positive  accruals of original
issue discount, if any.  Finally, the holder  of a Class  A- Certificate may  be
entitled  to a loss deduction to the  extent it becomes certain that such holder
will not recover a portion of its basis in the Class A- Certificate, assuming no
further prepayments. The Class A-10 Certificates (not offered hereby) also  will
be  treated  as  issued with  original  issue  discount for  federal  income tax
purposes.

    The Prepayment Assumption (as defined in the Prospectus) that is to be  used
in  determining the rate of  accrual of original issue  discount and whether the
original issue discount  is considered DE  MINIMIS, and  that may be  used by  a
holder  of a Regular  Certificate to amortize premium,  will be calculated using
   % SPA. No representation is made as to the actual rate at which the  Mortgage
Loans will prepay.

RESIDUAL CERTIFICATES

    The  holders of the Class  A-R and Class A-LR  Certificates must include the
taxable income  or  loss of  the  Upper-Tier  REMIC and  the  Lower-Tier  REMIC,
respectively,  in determining  their federal taxable  income. The  Class A-R and
Class A-LR Certificates will remain outstanding for federal income tax  purposes
until  there are  no Certificates  of any  other Class  outstanding. PROSPECTIVE
INVESTORS ARE CAUTIONED  THAT THE  CLASS A-R  CERTIFICATEHOLDER'S REMIC  TAXABLE
INCOME   AND   THE   TAX   LIABILITY   THEREON   WILL,   AND   THE   CLASS  A-LR
CERTIFICATEHOLDER'S REMIC TAXABLE INCOME AND  TAX LIABILITY THEREON MAY,  EXCEED
CASH  DISTRIBUTIONS TO SUCH  HOLDERS DURING CERTAIN PERIODS,  IN WHICH EVENT THE
HOLDERS 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 Upper-Tier REMIC and Lower-Tier REMIC includible by
the holders of the Class A-R and Class A-LR Certificates, respectively, will  be
treated  as "excess  inclusion" income, resulting  in (i) the  inability of such
holder to use  net operating losses  to offset such  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  proposed  Treasury  regulations  (the  "Proposed  REMIC Regulations")
released by the Internal Revenue Service  on September 27, 1991, since the  fair
market  value of the Class A-R and Class A-LR Certificates will not exceed 2% of
the  fair  market  value   of  the  Upper-Tier   REMIC  and  Lower-Tier   REMIC,
respectively,   the  Class  A-R  and  Class  A-LR  Certificates  will  not  have
"significant value," and  thrift institutions  will not be  permitted to  offset
their  net operating losses  against such excess  inclusion income. In addition,
under the Proposed REMIC Regulations, the Class A-R and Class A-LR  Certificates
will  be considered  to be a  "noneconomic residual interests,"  with the result
that transfers thereof will  be disregarded for federal  income tax purposes  if
any  significant  purpose  of  the  transfer was  to  impede  the  assessment or
collection of tax. Accordingly, the  transferee affidavit used for transfers  of
the

                                      S-59
<PAGE>
Class  A-R and  Class A-LR  Certificates will  require the  transferee to state,
among other  things,  that it  has  no intention  to  impede the  assessment  or
collection  of any federal, state  or local income taxes  legally required to be
paid with respect to the  Class A-R or Class A-LR  Certificate and that it  will
not  transfer the Class  A-R or Class  A-LR Certificate to  any person or entity
that it has  reason to believe  has the  intention to impede  the assessment  or
collection  of such  taxes. Finally, the  Class A-R and  Class A-LR Certificates
generally may not be transferred to persons who are not U.S. Persons (as defined
herein). See "Description of the  Certificates--Restrictions on Transfer of  the
Class  A-R, Class  A-LR and  Class M  Certificates" herein  and "Certain Federal
Income   Tax   Consequences--Federal   Income   Tax   Consequences   for   REMIC
Certificates--Taxation  of the  Residual Certificates--Limitations  on Offset or
Exemption of  REMIC  Income"  and "--Tax-Related  Restrictions  on  Transfer  of
Residual Certificates--Noneconomic Residual Interests" in the Prospectus.

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

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

    [Legislation has been proposed that would generally treat all partners in  a
"large   partnership"  as   Disqualified  Organizations   (as  defined   in  the
Prospectus),  thus  subjecting  such  a   partnership  to  tax  annually  as   a
Pass-Through  Entity  (as  defined  in  the Prospectus)  on  all  of  its excess
inclusion income  at the  highest  corporate rate.  The legislation  would  also
disallow  70%  of  any large  partnership's  miscellaneous  itemized deductions,
including the deductions  for Servicing  Fees on  the Mortgage  Loans and  other
administrative  expenses  properly  allocable to  the  Class A-R  or  Class A-LR
Certificate, as the case may be, although the remaining deductions would not  be
subject   to  the  applicable  limitations  at   the  partner  level.  A  "large
partnership" generally would include a partnership having 250 or more  partners.
This proposed legislation, which was to be effective for taxable years ending on
or  after December 31, 1992  was included in a Bill  that was passed by Congress
but vetoed  by  the President  on  March 20,  1992.  Such legislation  has  been
reintroduced  and is  pending in Congress.  No prediction can  be made regarding
whether such  legislation  will be  enacted.  See "Certain  Federal  Income  Tax
Consequences--Federal  Income Tax Consequences  for REMIC Certificates--Taxation
of Residual  Certificates--Tax-Related  Restrictions  on  Transfer  of  Residual
Certificates"  and  "--Limitations  on  Deduction of  Certain  Expenses"  in the
Prospectus.]

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

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

                              ERISA CONSIDERATIONS

    Neither  the Class  A-R Certificate  nor the  Class A-LR  Certificate may be
purchased by or  transferred to  any person which  is an  employee benefit  plan
within  the meaning of  Section 3(3) of,  and which is  subject to the fiduciary
duty rules  of Title  1, Sections  401-414 of,  the Employee  Retirement  Income
Security Act of 1974, as amended

                                      S-60
<PAGE>
("ERISA"),  or Code  Section 4975  or any  person utilizing  the assets  of such
employee benefit plan (an "ERISA  Plan"). Accordingly, the following  discussion
does  not purport to discuss the considerations under ERISA or Code Section 4975
with respect to the purchase,  acquisition or resale of  the Class A-R or  Class
A-LR Certificate.

    In  addition, under  current law  the purchase  and holding  of the  Class M
Certificates by  or  on  behalf of  an  ERISA  Plan may  result  in  "prohibited
transactions" within the meaning of ERISA and Code Section 4975. Transfer of the
Class  M Certificates  will not  be made  unless the  transferee (i)  executes a
representation letter in form and substance satisfactory to the Trustee  stating
that it is not, and is not acting on behalf of, any such ERISA Plan or using the
assets  of  any such  ERISA Plan  to effect  such purchase  or (ii)  provides an
opinion of counsel in  form and substance satisfactory  to the Trustee that  the
purchase  or holding of the  Class M Certificates by or  on behalf of such ERISA
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 and  will not  subject  the Servicer,  the Seller  or  the Trustee  to  any
obligation  in  addition  to  those  undertaken  in  the  Pooling  and Servicing
Agreement. The  Class  M 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  or  Code Section  4975  with  respect  to the
purchase, acquisition  or  resale  of the  Class  A-R,  Class A-LR  or  Class  M
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 Plans.  For example, unless exempted, investment
by an  ERISA  Plan in  the  Offered  Certificates may  constitute  a  prohibited
transaction  under ERISA or the Code. There are certain exemptions issued by the
United States  Department of  Labor (the  "DOL") that  may be  applicable to  an
investment  by  an  ERISA  Plan  in  the  Offered  Certificates,  including  the
individual administrative exemption described  below and Prohibited  Transaction
Class  Exemption 83-1 ("PTE  83-1"). For a further  discussion of 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               , 19   , the  DOL issued to  the Underwriter an individual
administrative exemption, Prohibited Transaction Exemption        ,   Fed.  Reg.
    (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, Class
A-LR or  Class  M  Certificates,  by an  ERISA  Plan,  provided  that  specified
conditions are met.

    Among  the conditions which would have to  be satisfied for the Exemption to
apply to the  acquisition by an  ERISA Plan of  the Offered Certificates,  other
than  the Class A-R, Class A-LR and  Class M 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, other than  the Class A-R, Class
A-LR or Class M Certificates, 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, other than the Class A-R, Class A-LR and
Class M Certificates.  Any fiduciary  of an  ERISA Plan  considering whether  to
purchase  an Offered Certificate, other than the Class A-R, Class A-LR and Class
M Certificates, should  also carefully review  with its own  legal advisors  the
applicability  of the  fiduciary duty  and prohibited  transaction provisions of
ERISA and  the  Code to  such  investment.  See "ERISA  Considerations"  in  the
Prospectus.

                                LEGAL INVESTMENT

    [The  Offered  Certificates  constitute  "mortgage  related  securities" for
purposes  of  the  Secondary  Mortgage  Market  Enhancement  Act  of  1984  (the
"Enhancement  Act") so long as  they are rated in one  of the two highest rating
categories  by   at  least   one   nationally  recognized   statistical   rating
organization. As such, the Offered Certificates are

                                      S-61
<PAGE>
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 or  the Class M Certificates
may be deemed to  be unsuitable investments  under one or  more of these  rules,
policies   and  guidelines  and  whether   certain  restrictions  may  apply  to
investments in  other Subclasses  of the  Class A  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.] [The  Offered Certificates  will not  constitute "mortgage
related securities" under the Secondary Mortgage Market Enhancement Act of  1984
(the  "Enhancement  Act").  The  appropriate  characterization  of  the  Offered
Certificates under various legal investment  restrictions, and thus the  ability
of investors subject to these restrictions to purchase Offered Certificates, may
be  subject  to  significant  interpretive  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  Offered
Certificates will  constitute  legal  investments for  them.]  Investors  should
consult  with their own legal advisors in determining whether and to what extent
Offered Certificates constitute legal investments for such investors. See "Legal
Investment" in the Prospectus.

                                SECONDARY MARKET

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

                                  UNDERWRITING

    Subject to the terms and conditions  of the underwriting agreement dated  as
of            ,  199 (the "Underwriting  Agreement") among the  Seller, PHMC and
                            , 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 will be approximately           % of the initial aggregate
principal balance of the Offered Certificates, plus accrued interest thereon and
on the aggregate initial principal balance of the Class A-10 Certificates at the
rate of    % per annum from       1, 199 to (but not including)          , 199 ,
before deducting expenses payable by the Seller. The Underwriter, which is [not]
an affiliate of the Seller, has advised the Seller that the Underwriter has  not
allocated  the purchase price paid to the Seller among the Subclasses or Classes
of Offered Certificates. The Underwriter  and any dealers that participate  with
the Underwriter in the distribution of the Offered Certificates may be deemed to
be  underwriters,  and any  discounts or  commissions received  by them  and any
profit on  the resale  of  Offered Certificates  by them  may  be deemed  to  be
underwriting discounts or commissions, under the Securities Act.

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

                                 LEGAL MATTERS

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

                                      S-62
<PAGE>
[FOR SERIES WITH A FINANCIAL GUARANTY INSURANCE POLICY:

                                    EXPERTS

   
    The consolidated balance  sheets of  Financial Security  Assurance Inc.  and
Subsidiaries  as of  December 31,  1994 and December  31, 1993,  and the related
consolidated statements of  income, changes  in shareholder's  equity, and  cash
flows  for  each of  the  three years  in the  period  ended December  31, 1994,
incorporated by reference in this Prospectus Supplement, have been  incorporated
herein  in  reliance on  the report  of Coopers  & Lybrand,  L.L.P., independent
accountants, and given on the authority of that firm as experts in auditing  and
accounting.]
    

                                USE OF PROCEEDS

    The  net proceeds to be  received from the sale  of the Offered Certificates
offered hereby will be applied  by the Seller to the  purchase from PHMC of  the
Mortgage  Loans represented by  the Series 199  -  Certificates.  It is expected
that PHMC will  use the  proceeds from  the sale of  the Mortgage  Loans to  the
Seller  for its  general business  purposes, including,  without limitation, the
origination or acquisition of new mortgage loans and the repayment of borrowings
incurred to  finance  the  origination  or acquisition  of  the  Mortgage  Loans
underlying the Series 199 -  Certificates.

                                    RATINGS

    It  is a  condition to  the issuance of  the Offered  Certificates that each
[Subclass] [Class] will have been rated  ["Aaa" by [Moody's] and "AAA" by  [S&P]
[Fitch]]  ["Aa2" by [Moody's] and "AA" by [S&P] [Fitch]] ["A" by [Moody's] [S&P]
[and] [Fitch]] ["Baa"  by [Moody's] [and]  "BBB" by [S&P]  [Fitch]]. A  security
rating  is  not a  recommendation to  buy, sell  or hold  securities and  may be
subject to revision or  withdrawal at any time  by the assigning rating  agency.
Each  security rating  should be evaluated  independently of  any other security
rating.

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

                                      S-63
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

   
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
<S>                                                                        <C>
Adjusted Pool Amount.....................................................  S-24
Adjusted Principal Distribution Amount...................................  S-30
Bankruptcy Coverage Termination Date.....................................  S-37
Bankruptcy Loss..........................................................  S-27
Bankruptcy Loss Amount...................................................  S-37
Beneficial Owner.........................................................  S-20
Book-Entry Certificates..................................................   S-2
Book-Entry Nominee.......................................................  S-34
Cede.....................................................................  S-20
Class A Certificates.....................................................  Cover
Class A Distribution Amount..............................................  S-23
Class A Optimal Principal Amount.........................................  S-26
Class A Percentage.......................................................  S-28
Class A Prepayment Percentage............................................  S-28
Class A Principal Balance................................................  S-24
Class A Principal Distribution Amount....................................  S-26
Class A Subclass Interest Accrual Amount.................................  S-23
Class A Subclass Interest Shortfall Amount...............................  S-26
Class A Subclass Principal Balance.......................................  S-24
Class A-10 Notional Amount...............................................  S-25
Class A-LR Notional Amount...............................................  S-25
Class B Certificates.....................................................  Cover
Class B Principal Balance................................................  S-24
Class B Subclass Interest Accrual Amount.................................  S-24
Class B Subclass Principal Balance.......................................  S-24
Class M Certificates.....................................................  Cover
Class M Distribution Amount..............................................  S-23
Class M Interest Accrual Amount..........................................  S-24
Class M Interest Shortfall Amount........................................  S-26
Class M Optimal Principal Amount.........................................  S-29
Class M Percentage.......................................................  S-29
Class M Prepayment Percentage............................................  S-29
Class M Principal Balance................................................  S-24
Class M Principal Distribution Amount....................................  S-29
Code.....................................................................  S-17
Cooperatives.............................................................  S-39
Co-op Shares.............................................................  S-39
Cross-Over Date..........................................................  S-36
Current Class B-1 Subordination Level....................................  S-30
Current Class M Subordination Level......................................  S-30
Cut-Off Date Aggregate Principal Balance.................................  S-39
Debt Service Reduction...................................................  S-27
Definitive Certificates..................................................  S-20
Depository Agreement.....................................................  S-32
Determination Date.......................................................  S-21
Distribution Date........................................................  S-21
DTC......................................................................   S-6
Enhancement Act..........................................................  S-61
ERISA....................................................................  S-17
</TABLE>
    

                                      S-64
<PAGE>
   
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
Excess Bankruptcy Losses.................................................  S-38
<S>                                                                        <C>
Excess Fraud Losses......................................................  S-37
Excess Special Hazard Losses.............................................  S-37
Fitch....................................................................   S-5
Fixed Non-Relocation Program Loans.......................................  S-46
Fixed Program Loans......................................................  S-46
Fraud Coverage Termination Date..........................................  S-37
Fraud Loss...............................................................  S-27
Fraud Loss Amount........................................................  S-37
Indirect Participants....................................................  S-20
Liquidated Loan..........................................................  S-27
Liquidated Loan Loss.....................................................  S-27
Lower-Tier REMIC.........................................................   S-2
Lower-Tier REMIC Regular Interest........................................  S-58
Moody's..................................................................   S-5
Mortgage Loans...........................................................   S-2
Mortgaged Properties.....................................................  S-39
Mortgages................................................................  S-39
Net Foreclosure Profits..................................................  S-31
Net Mortgage Interest Rate...............................................  S-25
Non-Supported Interest Shortfall.........................................  S-25
Offered Certificates.....................................................   S-2
Original Class B-1 Subordination Level...................................  S-30
Original Class M Subordination Level.....................................  S-30
Original Subordinated Principal Balance..................................  S-28
Participants.............................................................  S-20
Percentage Interest......................................................  S-23
PHMC.....................................................................   S-2
Pool Distribution Amount.................................................  S-22
Pool Distribution Amount Allocation......................................  S-22
Pool Scheduled Principal Balance.........................................  S-28
Pooling and Servicing Agreement..........................................  S-57
Prepayment Interest Shortfalls...........................................  S-25
Program Loans............................................................  S-46
Realized Losses..........................................................  S-28
Record Date..............................................................  S-21
Regular Certificates.....................................................  S-58
Relocation Mortgage Loans................................................  S-46
REMIC....................................................................   S-2
Reserve Fund.............................................................  S-31
Reserve Fund Available Advance Amount....................................  S-32
Reserve Fund Depository..................................................  S-32
Reserve Fund Required Amount.............................................  S-32
Reserve Fund Trigger Date................................................  S-31
Rules....................................................................  S-20
Scheduled Principal Balance..............................................  S-27
Securities Act...........................................................  S-61
Seller...................................................................   S-2
Series 199 -  Certificates...............................................  Cover
Servicer.................................................................   S-5
S&P......................................................................   S-5
SPA......................................................................  S-52
</TABLE>
    

                                      S-65
<PAGE>
   
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
Special Hazard Loss......................................................  S-27
<S>                                                                        <C>
Special Hazard Loss Amount...............................................  S-37
Special Hazard Termination Date..........................................  S-37
Subclass.................................................................  Cover
Subordinated Certificates................................................  Cover
Subordinated Percentage..................................................  S-28
Subordinated Prepayment Percentage.......................................  S-28
Trust Estate.............................................................   S-2
Underwriter..............................................................  S-62
Underwriting Agreement...................................................  S-62
Upper-Tier REMIC.........................................................   S-2
</TABLE>
    

                                      S-66
<PAGE>
- ---------------------------------------------
                                   ---------------------------------------------
- ---------------------------------------------
                                   ---------------------------------------------

NO  DEALER, SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION
OR TO MAKE ANY  REPRESENTATIONS NOT CONTAINED IN  THIS PROSPECTUS SUPPLEMENT  OR
THE  PROSPECTUS AND, IF GIVEN OR  MADE, SUCH INFORMATION OR REPRESENTATIONS MUST
NOT BE RELIED  UPON AS HAVING  BEEN AUTHORIZED BY  THE SELLER OR  [UNDERWRITER].
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE AN OFFER TO SELL
OR  A SOLICITATION OF ANY  OFFER TO BUY ANY OF  THE SECURITIES OFFERED HEREBY IN
ANY JURISDICTION TO  ANY PERSON TO  WHOM IT IS  UNLAWFUL TO MAKE  SUCH OFFER  OR
SOLICITATION  IN SUCH JURISDICTION.  THE DELIVERY OF  THIS PROSPECTUS SUPPLEMENT
AND THE PROSPECTUS AT ANY TIME DOES NOT IMPLY THAT INFORMATION CONTAINED  HEREIN
IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.
                                  ------------
                                     INDEX

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           -----
<S>                                                                        <C>
Table of Contents........................................................    S-4
Summary Information......................................................    S-5
Risk Factors and Special Considerations..................................   S-19
Description of the Certificates..........................................   S-20
Description of the Mortgage Loans........................................   S-39
Origination, Delinquency and Foreclosure
 Experience..............................................................   S-46
Prepayment and Yield Considerations......................................   S-50
Pooling and Servicing Agreement..........................................   S-57
Federal Income Tax Considerations........................................   S-58
ERISA Considerations.....................................................   S-60
Legal Investment.........................................................   S-61
Secondary Market.........................................................   S-62
Underwriting.............................................................   S-62
Legal Matters............................................................   S-62
[Experts.................................................................  S-63]
Use of Proceeds..........................................................   S-63
Ratings..................................................................   S-63
Index of Significant Prospectus Supplement
 Definitions.............................................................   S-64
Appendix A: Financial Statements of
           Financial Security
</TABLE>

                                   PROSPECTUS

<TABLE>
<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>

                                 $
                                 (APPROXIMATE)

                              THE PRUDENTIAL HOME
                              MORTGAGE SECURITIES
                                 COMPANY, INC.

                                     SELLER

                             MORTGAGE PASS-THROUGH
                           CERTIFICATES, SERIES 199 -

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

                             PROSPECTUS SUPPLEMENT

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

                                 [UNDERWRITER]

- ---------------------------------------------
                                   ---------------------------------------------
- ---------------------------------------------
                                   ---------------------------------------------
<PAGE>
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR  TO THE TIME THE REGISTRATION STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN  ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
   
      PROSPECTUS SUPPLEMENT, SUBJECT TO COMPLETION, DATED JANUARY 26, 1996
                           MULTIPLE SERVICER VERSION
    
                           $            (APPROXIMATE)

          THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC. [LOGO]
                                     SELLER
                MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 199 -
      PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN           199
                            ------------------------

The  Series  199  -  Mortgage  Pass-Through  Certificates  (the  "Series  199  -
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 six subclasses (each, a "Subclass") of Certificates
designated  as the  Class A-1, Class  A-2, Class  A-3, Class A-4,  Class A-5 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, none of which is offered hereby. The Class
A  Certificates, the Class AP Certificates and  the Class M Certificates are the
only Series 199 - Certificates being  offered hereby and are referred to  herein
collectively as the "Offered Certificates."

The credit enhancement for the Series 199 - 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.

                                                        (CONTINUED ON NEXT PAGE)

PROSPECTIVE  INVESTORS IN THE  OFFERED CERTIFICATES SHOULD  CONSIDER THE FACTORS
DISCUSSED UNDER "RISK  FACTORS AND  SPECIAL CONSIDERATIONS"  IN THIS  PROSPECTUS
SUPPLEMENT ON PAGE S-  AND IN THE PROSPECTUS ON 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>
                  INITIAL                                      INITIAL
                SUBCLASS OR                                  SUBCLASS OR
 SUBCLASS OR       CLASS                      SUBCLASS OR       CLASS
    CLASS        PRINCIPAL    PASS-THROUGH       CLASS        PRINCIPAL    PASS-THROUGH
 DESIGNATION    BALANCE (1)       RATE        DESIGNATION    BALANCE (1)       RATE
<S>            <C>            <C>            <C>            <C>            <C>
Class A-1....  $                    %        Class A-5....  $                    %
Class A-2....  $                    %        Class A-R....  $                    %
Class A-3....  $                    %        Class AP.....  $                   (2)
Class A-4....  $                    %        Class M......  $                    %
</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.

The  Offered Certificates  will be  purchased by                            (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       % of the initial aggregate principal balance
of the Class A, Class AP and Class M Certificates plus accrued interest thereon,
other than on an amount equal to the initial aggregate principal balance of  the
Class AP Certificates, before deducting expenses payable by the Seller estimated
to  be $      . The price to be paid to the Seller for the Class A, Class AP and
Class M Certificates  has not been  allocated among  the Class A,  Class AP  and
Class  M  Certificates nor  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 certain conditions.
It is expected  that the  Offered Certificates  will be  available for  delivery
through  the facilities of The  Depository Trust Company or,  in the case of the
Class  A-R,   Class  AP   and  Class   M  Certificates,   at  the   offices   of
                        ,  New York, New York       ,  in each case, on or about
            , 199 .

                                 [UNDERWRITER]

The date of this Prospectus Supplement is             , 199 .
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

The Series  199  -  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        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 servicing  of the
Mortgage Loans will be performed by various servicers identified herein (each, a
"Servicer"), including The Prudential Home  Mortgage Company, Inc. ("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 199  - 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       % undivided interest in
the  principal  balance of  the Mortgage  Loans. The  Class M  Certificates will
initially evidence in  the aggregate an  approximate         %  interest in  the
principal  balance of  the Mortgage Loans.  The remaining  approximate         %
undivided interest  in the  principal  balance of  the  Mortgage Loans  will  be
evidenced by the Class B 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                 199  ,
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        % (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. 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.

                                      S-2

<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

The Offered  Certificates, other  than the  Class  A-R, Class  AP, and  Class  M
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. Although, as described  herein, there can be  no assurance as to  the
rate  at which principal distributions will be  made on any Subclass or Class of
Offered Certificates  would  be  an inappropriate  investment  for  an  investor
requiring  a distribution of a particular amount of principal on a specific date
or an otherwise predictable stream of distributions. 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  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
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  and Class M 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 and Class  A-5 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 six Subclasses  of a Class, and the Class  AP
and  Class M  Certificates each represent  a Class, all  of which are  part of a
separate Series of  Certificates being  offered by  the Seller  pursuant to  the
Prospectus dated                 , 199  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                  , 199 , ALL DEALERS EFFECTING TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS. THIS  IS IN ADDITION TO  THE
OBLIGATION  OF DEALERS  TO DELIVER A  PROSPECTUS SUPPLEMENT  AND PROSPECTUS WHEN
ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS   OR
SUBSCRIPTIONS.

                                      S-3
<PAGE>
                               TABLE OF CONTENTS
                             PROSPECTUS SUPPLEMENT

   
<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           -----
<S>                                                                        <C>
Summary Information......................................................    S-5
Risk Factors and Special Considerations..................................   S-22
  General................................................................   S-22
  Subordination..........................................................   S-22
  Book-Entry System for Certain Subclasses of Class A Certificates.......   S-22
  Recent Developments....................................................   S-22
Description of the Certificates..........................................   S-23
  Denominations..........................................................   S-23
  Definitive Form........................................................   S-23
  Book-Entry Form........................................................   S-23
  Distributions..........................................................   S-25
  Interest...............................................................   S-27
  Principal (Including Prepayments)......................................   S-31
    Calculation of Amount to be Distributed to the Class A
     Certificates........................................................   S-31
    Calculation of Amount to be Distributed to the Class AP
     Certificates........................................................   S-34
    Calculation of Amount to be Distributed to the Class M
     Certificates........................................................   S-35
    Allocation of Amount to be Distributed...............................   S-38
  Additional Rights of the Class A-R Certificateholder...................   S-38
  Periodic Advances......................................................   S-39
  [Financial Security Assurance Inc......................................   S-39]
  Restrictions on Transfer of the Class A-R and Class M Certificates.....   S-41
  Reports................................................................   S-42
  Subordination of Class M and Class B Certificates......................   S-42
    Allocation of Losses.................................................   S-43
Description of the Mortgage Loans........................................   S-47
  General................................................................   S-47
  Mortgage Loan Data.....................................................   S-50
  Mandatory Repurchase or Substitution of Mortgage Loans.................   S-57
  Optional Repurchase of Defaulted Mortgage Loans........................   S-57
  Mortgage Underwriting Standards........................................   S-57
PHMC Delinquency and Foreclosure Experience..............................   S-57
Prepayment and Yield Considerations......................................   S-62
  Sensitivity of the Class AP Certificates...............................   S-69
Pooling and Servicing Agreement..........................................   S-70
  General................................................................   S-70
  Distributions..........................................................   S-70
  Voting.................................................................   S-70
  Trustee................................................................   S-71
  Master Servicer........................................................   S-71
  Optional Termination...................................................   S-71
Servicing of the Mortgage Loans..........................................   S-72
  The Servicers..........................................................   S-72
  Custodial Accounts.....................................................   S-72
  Fixed Retained Yield; Servicing Compensation and Payment of Expenses...   S-73
  Servicer Defaults......................................................   S-74
Certain Recent Legal Developments Affecting Mortgage Loans...............   S-74
Federal Income Tax Considerations........................................   S-74
  Regular Certificates...................................................   S-75
  Residual Certificate...................................................   S-75
ERISA Considerations.....................................................   S-76
Legal Investment.........................................................   S-77
Secondary Market.........................................................   S-77
Underwriting.............................................................   S-78
Legal Matters............................................................   S-78
[Experts.................................................................   S-78]
Use of Proceeds..........................................................   S-78
Ratings..................................................................   S-78
Index of Significant Prospectus Supplement Definitions...................   S-80
</TABLE>
    

                                      S-4
<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  199   -
                         Certificates  (the "Series  199 -  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 and one  or more other  Servicers (comprising  the
                         PHMC Loan Sellers) approved by the Master Servicer will
                         provide  customary servicing functions  with respect to
                         the Mortgage  Loans  pursuant to  Servicing  Agreements
                         assigned  to the Trust Estate. Servicers servicing more
                         than     %  of  the  Mortgage  Loans  by  Cut-off  Date
                         Aggregate Principal Balance are PHMC and
                                       .  Among other things,  the Servicers are
                         obligated  under  certain   circumstances  to   advance
                         delinquent  payments  of  principal  and  interest with
                         respect to the  Mortgage Loans. Each  of the  Servicers
                         will  be entitled to  (i) a monthly  Servicing Fee with
                         respect to each  Mortgage Loan it  services payable  on
                         each Distribution Date that is expressed as 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  Due Period  and (ii)
                         other  additional   servicing  compensation   described
                         herein. The weighted average of the Servicing Fee Rates
                         is  expected to be approximately    % as of the Cut-Off
                         Date. 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 is 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 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.
</TABLE>
    

                                      S-5
<PAGE>

<TABLE>
<S>                      <C>
Trustee................  , 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 Series 199  -
                         Certificates  offered by this Prospectus Supplement and
                         the Prospectus that they shall have been rated  [["Aaa"
                         by  Moody's Investors Service, Inc. ("Moody's")] ["AAA"
                         by [Fitch Investors  Service, L.P.  ("Fitch")] [Duff  &
                         Phelps  Credit  Rating Co.  ("DCR")]] [and]  ["AAA" and
                         "AAAr" by Standard and  Poor's ("S&P")]] and [["Aa"  by
                         Moody's]  ["AA" by  [Fitch] [DCR] [S&P]]  [and] ["A" by
                         [Moody's]  [Fitch]  [DCR]   [S&P]]  [and]  [["Baa"   by
                         Moody's]  ["BBB" by [Fitch] [DCR] [S&P]. The ratings by
                         [Moody's] [Fitch] [DCR]  [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 prepay-
                         ments, 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 199 - 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  199 -  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. See
                         "--Distributions of Principal and Interest" below.
                         The Senior Certificates will initially evidence in  the
                         aggregate  an  approximate           % interest  in the
                         principal balance of  the Mortgage Loans.  The Class  M
                         Certificates  will initially evidence  in the aggregate
                         an approximate           %  interest in  the  principal
                         balance   of   the   Mortgage   Loans.   The  remaining
                         approximate        % interest in the principal  balance
                         of  the Mortgage Loans will be evidenced by the Class B
                         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-       ,  less than        % (the
                         "Discount Mortgage  Loans"), such  initial interest  in
                         the  aggregate  representing an  approximate          %
                         interest by  principal balance  of the  Mortgage  Loans
                         (the  "Pool Balance (Class  AP Portion)"). In addition,
                         the Class AP Certificates will represent an approximate
                               % 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           %
                         (approximately $           ) undivided interest in  the
                         initial Pool Balance (Classes A/M/B Portion); the Class
                         M  Certificates  will  evidence  in  the  aggregate  an
                         approximate         %  (approximately $               )
                         undivided interest in the initial
</TABLE>

                                      S-6
<PAGE>

<TABLE>
<S>                      <C>
                         Pool  Balance (Classes A/M/B Portion);  and the Class B
                         Certificates  will   evidence  in   the  aggregate   an
                         approximate        % (approximately  $      ) undivided
                         interest in the initial Pool Balance(Classes A/M/B Por-
                         tion). 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 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 six subclasses
                         designated as  the Class  A-1,  Class A-2,  Class  A-3,
                         Class  A-4, Class  A-5 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
                         which are not  offered hereby  and may  be retained  or
                         sold by the Seller. The Class A Certificates, the Class
                         AP  Certificates  and  the  Class  M  Certificates  are
                         referred  to  in  this  Prospectus  Supplement  as  the
                         "Offered Certificates."
                         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
                         and Class M Certificates as of the date of issuance  of
                         the  Series  199  -  Certificates  and  the approximate
                         initial aggregate principal balance of such  subclasses
                         and  classes as of the  date of this Prospectus Supple-
                         ment will not, with respect to the Senior Certificates,
                         exceed 5% of the initial aggregate principal balance of
                         the Class A and Class AP Certificates as stated on  the
                         cover  of this Prospectus  Supplement and, with respect
                         to the Class M Certificates,  will depend on the  final
                         subordination levels for the Series 199 - Certificates.
                         Any  difference allocated  to the  Class A 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>

                                      S-7
<PAGE>

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

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

- ------------
(1) In order to aggregate the original principal balance of such Subclass, 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 and Class M 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.
                         DEFINITIVE FORM.  The Class  A-R, Class AP and Class  M
                         Certificates   will  each   be  issued   as  Definitive
                         Certificates.  See   "Description   of   the   Certifi-
                         cates--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 199 -
                         Certificates,  will  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
                         years, which may include loans secured by shares issued
                         by cooperative housing corporations. The Mortgage Loans
                         are expected  to have  the further  specifications  set
                         forth  in  the following  table  and under  the heading
                         "Description of the Mortgage Loans" in this  Prospectus
                         Supplement.
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                                     <C>
SELECTED MORTGAGE LOAN DATA(2)
(AS OF THE CUT-OFF DATE)
Cut-Off Date:                           1, 199
Number of Mortgage Loans:
Aggregate Unpaid Principal Balance(1):  $
Range of Unpaid Principal Balances(1):  $      to $
Average Unpaid Principal Balance(1):    $
Range of Mortgage Interest Rates:       % to       %
Weighted Average Mortgage Interest
Rate(1):                                %
Range of Remaining Terms to Stated
Maturity:                               months to    months
Weighted Average Remaining Term to
Stated Maturity(1):                     months
Range of Original Loan-to-Value
Ratios(1):                              % to     %
Weighted Average Original
Loan-to-Value Ratio(1):                 %
Geographic Concentration of Mortgaged
Properties
  Securing Mortgage Loans in Excess of
5% of the
  Aggregate Unpaid Principal
Balance(1):                             [States]               %

Maximum Five-Digit Zip Code
Concentration(1):                       %
</TABLE>

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

<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 199 - Certificates (which is expected to
                         occur on or about         , 199 ) (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
                         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.  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 199  -
                         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 infor-
                         mation  will be filed with  the Securities and Exchange
                         Commission within 15 days following such issuance date.
                         See  "Description  of  the  Mortgage  Loans"  in   this
                         Prospectus Supplement.
                         Subsequent   to  the  issuance  of  the  Series  199  -
                         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
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                      <C>
                         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
                         199  -   Certificates.  See   "Pooling  and   Servicing
                         Agreement--Optional  Termination"  in  this  Prospectus
                         Supplement.
Underwriting
 Standards.............  Approximately          %  (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        % and         % (by  Cut-Off  Date
                         Aggregate Principal Balance) of the Mortgage Loans (the
                         "Pool Certification Underwritten Loans") will have been
                         reviewed   by   General  Electric   Mortgage  Insurance
                         Corporation ("GEMICO") or  United Guaranty  Residential
                         Insurance  Company  ("UGRIC"), respectively,  to ensure
                         compliance with their respective credit, appraisal  and
                         underwriting   standards.  Neither  the  Series  199  -
                         Certificates nor  the  Mortgage Loans  are  insured  or
                         guaranteed  under  a  mortgage  pool  insurance  policy
                         issued by  GEMICO  or  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     % (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  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
                         199 - 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        199, 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
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                      <C>
                         Deferred  Amount, as defined  on page S-   ) 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  desig-
                         nations  receive any payments in respect of interest or
                         principal, provided 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
                         according 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
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                      <C>
                         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   and  then  by   the  Class  A
                         Certificates. See "Description of the
                         Certificates--Subordination of the 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  Distri-
                         bution Date.
                         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  199 -  Certificates (other
                         than  the  Class  AP   Certificates)  based  on   their
                         then-outstanding   principal   balances  and   will  be
                         allocated pro  rata among  the  subclasses of  Class  A
                         Certificates based on interest accrued.
                         In  addition,  the amount  of  interest required  to be
                         distributed to holders of the Series 199 - 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
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                      <C>
                         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.
                         Interest  on  the  Class  A  Certificates  and  Class M
                         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 lesser of (a) 1.0 and (b) the Net Mortgage Interest
                         Rate for such Mortgage Loan divided by     %. 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
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                      <C>
                         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 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 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-out-
                         standing principal balance of the Class M  Certificates
                         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 199 - 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)--Allo-
                         cation 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   199   -
                         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
</TABLE>

                                      S-14
<PAGE>

<TABLE>
<S>                      <C>
                         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  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 199 - 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 199 - 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  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 the Class B  Certificates
                         to  receive distributions  will be  subordinated to the
                         rights of the  holders of the  Senior Certificates  and
                         the  Class M Certificates  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)
                         and the  Class M  Certificates (to  the extent  of  the
                         subordination  of  the  Class  B  Certificates) 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
</TABLE>

                                      S-15
<PAGE>

<TABLE>
<S>                      <C>
                         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 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  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 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 Mort-
                         gage 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          )  has
                         been  reduced to zero and 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         ) has been reduced to zero.  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).
</TABLE>

                                      S-16
<PAGE>

<TABLE>
<S>                      <C>
                         With respect to any Distribution Date subsequent to the
                         first Distribution Date, the availability of the credit
                         enhancement  provided  by  the  Class  M  and  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  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  199 -
                         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     %,     %
                         and     %, respectively, of the Cut-Off Date  Aggregate
                         Principal  Balance of the Mortgage Loans (approximately
                         $        , $         and $         , 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.
                         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.
                         See  "Description of the Certificates--Subordination of
                         Class M and  Class B Certificates"  in this  Prospectus
                         Supplement.
</TABLE>

                                      S-17
<PAGE>

<TABLE>
<S>                      <C>
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-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
</TABLE>

                                      S-18
<PAGE>

<TABLE>
<S>                      <C>
                         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 avail-
                         able to  an  investor  for reinvestment  at  such  high
                         prevailing interest rates may be relatively small.
                         WEIGHTED  AVERAGE LIFE  VOLATILITY.   One indication of
                         the impact of varying  prepayment speeds on a  security
                         is  the  change  in  its  weighted  average  life.  The
                         "weighted average life"  of an  Offered Certificate  is
                         the average amount of time that will elapse between the
                         date  of issuance  of the  Certificate and  the date on
                         which each dollar in reduction of the principal balance
                         of the Certificate is distributed to the investor.  Low
                         rates  of prepayment may result in the extension of the
                         weighted average life of a Certificate; high rates,  in
                         the shortening of such weighted average life. In gener-
                         al,  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  and Class A-5 Certificates,
                         the Class AP  Certificates, the  Class M  Certificates,
                         and the Class B-1,
</TABLE>

                                      S-19
<PAGE>

<TABLE>
<S>                      <C>
                         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.
                         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      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
                         A- , Class A- and Class A- Certificates will be  issued
                         with  original issue discount in an amount equal to the
                         excess of their initial  principal balances (plus  days
                         of  interest  at the  pass-through rates  thereon) over
                         their respective issue prices.  It is also  anticipated
                         that  the Class  A- and  Class A-  Certificates will be
                         issued at a  premium and that  the Class   Certificates
                         will  be issued with DE MINIMIS original issue discount
                         for  federal  income  tax   purposes.  It  is   further
                         anticipated  that the Class B-1,  Class B-2, Class B-3,
                         Class B-4  and Class  B-5 Certificates  will be  issued
                         with  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.
                         See "Description of  the Certificates--Restrictions  on
                         Transfer of the Class A-R and Class M 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  CERTIFICATES   ARE   SUBORDINATED  TO   THE   SENIOR
                         CERTIFICATES,  THE  CLASS  M  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
</TABLE>

                                      S-20
<PAGE>

<TABLE>
<S>                      <C>
                         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 Offered  Certificates  will  constitute  "mortgage
                         related  securities"  for  purposes  of  the  Secondary
                         Mortgage  Market   Enhancement   Act   of   1984   (the
                         "Enhancement  Act") so long as they are rated in one of
                         the two  highest  rating  categories by  at  least  one
                         nationally  recognized statistical rating organization.
                         As such, the Offered Certificates are legal investments
                         for certain  entities to  the extent  provided in  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 Offered  Certificates will not
                         constitute  "mortgage  related  securities"  under  the
                         Secondary  Mortgage Market Enhancement Act of 1984 (the
                         "Enhancement Act"). The appropriate characterization of
                         the Offered Certificates under various legal investment
                         restrictions, and thus the ability of investors subject
                         to these restrictions to purchase Offered Certificates,
                         may   be    subject   to    significant    interpretive
                         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 Offered Certificates will constitute legal
                         investments for  them.] 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-21
<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 PHMC of Mortgage Loans as a result of defective documentation  or
by  the  appropriate  Representing  Party 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 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,
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 and Class M 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,  the Master  Servicer  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  Insurance"). On  March 15,  1995, Prudential
Insurance   announced    its   intention    to   sell    Residential    Services

                                      S-22
<PAGE>
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, the  Master Servicer  and PHMC.  However, Prudential  Insurance has  not
entered into any such agreement for the sale of Residential Services Corporation
of  America, the  Seller, the  Master Servicer 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-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-R Certificate will be issued as a single Certificate
with  a denomination of $   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 and
Class M 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").

    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

                                      S-23
<PAGE>
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-24
<PAGE>
DISTRIBUTIONS

    Distributions  of interest and in reduction  of principal balance to holders
of the Class A, Class AP, Class M and Class B Certificates will be made monthly,
to the extent of each Subclass' 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           199 . 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.   See   "Description   of   the
Certificates--Interest" herein. The  "Determination Date" with  respect to  each
Distribution  Date will be the 17th  day of each month, or  if such day is not a
business day, the  preceding business day.  Distributions will be  made on  each
Distribution  Date to holders  of record (which,  in the case  of the Book-Entry
Certificates, will be Cede, as nominee for DTC) at the close of business on  the
last  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;

    (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

                                      S-25
<PAGE>
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.

    The "Remittance Date" with respect to any Distribution Date will be the 18th
day  of each month, or if any day  is not a business day, the preceding business
day.

    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
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

                                      S-26
<PAGE>
priority EIGHTH clause (C) 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; and

      EIGHTH,  sequentially, to the  Class B-1, Class B-2,  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  interest
shortfall  amount and (C) finally, an amount  up to its 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 EIGHTH 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.

    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 Offered 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      %
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.

                                      S-27
<PAGE>
    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
Class, 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     % 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.

    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.

                                      S-28
<PAGE>
    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  199  -  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  199 - 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       % to       %
per  annum, (ii) the Master  Servicing Fee Rate as set  forth in the Pooling and
Servicing Agreement 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         %  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

                                      S-29
<PAGE>
due to be distributed to the holders of the Class M Certificates and the Class B
Certificates.  Any such reduction in respect of interest will be allocated among
the Subclasses of Class A Certificates pro rata on the basis of their respective
Class A  Subclass  Interest Accrual  Amounts  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 Certificates pro rata  on
the basis of their respective Class A 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 Class B Certificates and then to  the Class M Certificates will result  from
the  priority of distributions  first to the holders  of the Senior Certificates
and then to the  Class M Certificateholders of  the Pool Distribution Amount  as
described above under "Description of the Certificates--Distributions."

    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.

                                      S-30
<PAGE>
    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 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  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 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 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 of each Subclass of Class
A 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) 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,

                                      S-31
<PAGE>
        (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     %.

    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 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
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

                                      S-32
<PAGE>
Loan  as to which  there was fraud in  the origination of  such Mortgage Loan. A
"Bankruptcy Loss" is a loss 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. 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
     %. 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>
            through             ..........  100%;
            through             ..........  the Class A Percentage, plus 70% of
                                            the Subordinated Percentage;
            through             ..........  the Class A Percentage, plus 60% of
                                            the Subordinated Percentage;
            through             ..........  the Class A Percentage, plus 40% of
                                            the Subordinated Percentage;
            through             ..........  the Class A Percentage, plus 20% of
                                            the Subordinated Percentage; and
            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,  more than  an average  of 2%  of the  dollar
amount  of  all  monthly payments  on  the Mortgage  Loans  due in  each  of the
preceding twelve months  were delinquent  60 days  or more  (including for  this
purpose  any Mortgage  Loans in foreclosure  and Mortgage Loans  with respect to
which the related Mortgaged Property has been acquired by the Trust Estate),  or
(ii)  cumulative Realized Losses  with respect to the  Mortgage Loans exceed (a)
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                and                , (b) 35% of  the
Original Subordinated Principal Balance if such Distribution Date occurs between
and including             and             , (c) 40% of the Original Subordinated
Principal  Balance  if  such  Distribution  Date  occurs  between  and including
            and               , (d)  45% of the Original Subordinated  Principal
Balance  if such Distribution Date occurs between and including              and
            , and (e) 50% of the Original Subordinated Principal Balance if such
Distribution Date occurs during or  after               . This  disproportionate
allocation of certain unscheduled payments in respect of principal will have the

                                      S-33
<PAGE>
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 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,

                                      S-34
<PAGE>
        (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 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,

        (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

                                      S-35
<PAGE>
    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.

    The  principal distribution to  the holders of Class  M Certificates will be
reduced on any Distribution Date on which (i) the principal balance of the Class
M 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  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 will instead be distributed pro rata to the holders of the
Class A Certificates.

    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, the  Class M  Certificates will be  entitled to  their pro  rata
share  of such recovery up to the amount  by which the Class M 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.

    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

                                      S-36
<PAGE>
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      %. 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        %. 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
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         %. 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        %. 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.

                                      S-37
<PAGE>
    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       %. 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:

                        [INSERT DISTRIBUTION PRIORITIES]

    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 and Class M  Certificates in reduction  of
principal  balance will be  allocated among the  holders of each  such Class 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  199   -
Certificates,  after distributions in respect of any accrued but unpaid interest
on the  Series  199 -  Certificates  and  after distributions  in  reduction  of
principal    balance   have    reduced   the    principal   balances    of   the

                                      S-38
<PAGE>
Series 199 - 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 199 - 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
199  -  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
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.

   
[FOR SERIES WITH A FINANCIAL GUARANTY INSURANCE POLICY:
FINANCIAL SECURITY ASSURANCE INC.
    

   
    GENERAL.   Financial Security  Assurance Inc.  ("Financial Security")  is  a
monoline  insurance company incorporated on March 16, 1984 under the laws of the
State of New  York. Financial  Security received  its New  York State  insurance
license  and commenced operations  on September 23,  1985. Financial Security is
licensed directly, or through its  subsidiaries to engage in financial  guaranty
insurance  business in all 50 states, the District of Columbia, Puerto Rico, and
the United Kingdom.
    

   
    Financial Security  and  its subsidiaries  are  engaged exclusively  in  the
business  of  writing financial  guaranty insurance,  principally in  respect of
securities offered  in  domestic  and foreign  markets.  In  general,  financial
guaranty  insurance consists of the issuance of a guaranty of scheduled payments
of  an  issuer's  securities--thereby  enhancing  the  credit  rating  of  those
securities--in  consideration  for  the payment  of  a premium  to  the insurer.
Financial  Security  and  its  subsidiaries  principally  insure   asset-backed,
collateralized  and municipal securities.  Asset-backed securities are generally
supported  by  residential  mortgage  loans,  consumer  or  trade   receivables,
securities  or other assets  having an ascertainable cash  flow or market value.
Collateralized securities  include  public  utility  first  mortgage  bonds  and
sale/leaseback obligation bonds. Municipal securities consist largely of general
obligation  bonds, special revenue bonds and  other special obligations of state
and local governments. Financial Security  insures both newly issued  securities
sold  in the  primary market  and outstanding  securities sold  in the secondary
market that satisfy Financial Security's underwriting criteria.
    

                                      S-39
<PAGE>
   
    Financial Security  is  a  wholly owned  subsidiary  of  Financial  Security
Assurance  Holdings Ltd. ("Holdings"), a New York Stock Exchange listed company.
Holdings is  owned approximately  50% by  U  S WEST  Capital Corporation  ("U  S
WEST"); 8% by Fund American Enterprises Holdings, Inc. ("Fund American"); and 6%
by The Tokio Marine and Fire Insurance Co., Ltd. ("Tokio Marine"). U S WEST is a
subsidiary   of  U  S   WEST,  Inc.,  which   operates  businesses  involved  in
communications, data solutions, marketing services and capital assets, including
the provision of telephone services in  14 states in the western and  midwestern
United  States.  Fund American  is a  financial  services holding  company whose
principal  operating  subsidiary  is  one  of  the  nation's  largest   mortgage
servicers.  Tokio Marine  is a  major Japanese  property and  casualty insurance
company. U S  WEST has announced  its intention  to dispose of  its interest  in
Holdings  as part of its strategic plan to withdraw from businesses not directly
involved in  telecommunications. Fund  American has  certain rights  to  acquire
additional  shares of  Holdings from  U S WEST  and Holdings.  No shareholder of
Holdings is obligated to pay any debt  of Financial Security or any claim  under
any  insurance policy  issued by  Financial Security  or to  make any additional
contribution to the capital of Financial Security.
    

   
    On December 20,  1995, Capital  Guaranty Corporation ("CGC")  merged with  a
subsidiary  of Holdings and  Capital Guaranty Insurance  Company ("CGIC"), CGC's
principal operating subsidiary,  became a wholly-owned  subsidiary of  Financial
Security.  CGIC  was a  financial  guaranty insurer  of  municipal bonds  in the
domestic market.
    

   
    The principal executive  offices of  Financial Security are  located at  350
Park Avenue, New York, New York 10022, and its telephone number at that location
is   (212)  826-0100.  At  September  30,   1995,  Financial  Security  and  its
subsidiaries had 167 employees.
    

   
    REINSURANCE.    Pursuant  to  an  intercompany  agreement,  liabilities   on
financial  guaranty  insurance  written  or  reinsured  from  third  parties  by
Financial  Security  or  any  of   its  domestic  operating  insurance   company
subsidiaries  are reinsured  among such  companies on  an agreed-upon percentage
substantially proportional to  their respective capital,  surplus and  reserves,
subject  to  applicable  statutory  risk  limitations.  In  addition,  Financial
Security reinsures a portion of its  liabilities under certain of its  financial
guaranty  insurance  policies with  other reinsurers  under various  quota share
treaties and on a transaction-by-transaction basis. Such reinsurance is utilized
by Financial Security  as a risk  management device and  to comply with  certain
statutory  and rating agency requirements; it  does not alter or limit Financial
Security's obligations under any financial guaranty insurance policy.
    

   
    RATINGS  OF  CLAIMS-PAYING  ABILITY.    Financial  Security's  claims-paying
ability  is rated "Aaa" by  Moody's and "AAA" by  Standard & Poor's Corporation,
Nippon Investors Service Inc. and Standard  & Poor's (Australia) Pty. Ltd.  Such
ratings  reflect  only the  views  of the  respective  rating agencies,  are not
recommendations to buy, sell or hold  securities and are subject to revision  or
withdrawal at any time by such rating agencies.
    

   
    CAPITALIZATION.    The  following  table sets  forth  the  capitalization of
Financial Security and its wholly owned  subsidiaries on the basis of  generally
accepted accounting principles as of September 30, 1995 (in thousands):
    

   
<TABLE>
<CAPTION>
                                                              SEPTEMBER 30, 1995
                                                              ------------------
                                                                 (UNAUDITED)
<S>                                                           <C>
Unearned Premium Reserve (net of prepaid reinsurance
 premiums)..................................................       $216,931
                                                                 ----------
Shareholder's Equity:
  Common Stock..............................................         15,000
  Additional Paid-In Capital................................        497,506
  Unrealized Gain on Investments (net of deferred income
   taxes)...................................................          7,790
  Accumulated Earnings......................................         70,177
                                                                 ----------
Total Shareholder's Equity..................................       $590,473
                                                                 ----------
Total Unearned Premium Reserve and Shareholder's Equity.....       $807,404
                                                                 ----------
                                                                 ----------
</TABLE>
    

   
    INCORPORATION  OF  CERTAIN  DOCUMENTS  BY REFERENCE.    In  addition  to the
documents described under "Incorporation of Certain Information by Reference" in
the Prospectus, the consolidated financial statements of Financial Security  and
subsidiaries  included as exhibits  to the following  documents, which have been
filed with  the  Securities and  Exchange  Commission by  Holdings,  are  hereby
incorporated  by reference in the Registration Statement to which the Prospectus
and this Prospectus Supplement form a part:
    

                                      S-40
<PAGE>
   
       (a)Annual Report on Form 10-K of Holdings for the year ended December 31,
          1994, which Report included as an exhibit Financial Security's audited
    consolidated financial statements for the year ended December 31, 1994 and
    

   
       (b)Quarterly Report  on  Form  10-Q  of Holdings  for  the  period  ended
          September  30,  1995, which  Report included  as an  exhibit Financial
    Security's unaudited consolidated financial statements for the quarter ended
    September 30, 1995.
    

   
    All financial statements of Financial  Security included in documents  filed
by  Holdings pursuant  to Section  13(a), 13(c), 14  or 15(d)  of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), subsequent to the date of
this Prospectus Supplement and prior to  the termination of the offering of  the
Certificates  shall  be  deemed  to  be  incorporated  by  reference  into  this
Prospectus Supplement  and to  be a  part hereof  from the  respective dates  of
filing such documents.
    

   
    INSURANCE  REGULATION.    Financial  Security  is  licensed  and  subject to
regulation as a financial guaranty insurance  corporation under the laws of  the
State  of New York, its  state of domicile. In  addition, Financial Security and
its insurance subsidiaries are  subject to regulation by  insurance laws of  the
various  other jurisdictions  in which  they are licensed  to do  business. As a
financial guaranty insurance corporation licensed to do business in the State of
New York, Financial Security is subject to Article 69 of the New York  Insurance
Law  which, among  other things,  limits the  business of  each such  insurer to
financial guaranty  insurance  and related  lines,  requires that  each  insurer
maintain  a minimum surplus to  policyholders, establishes contingency, loss and
unearned premium reserve requirements for each such insurer, and limits the size
of individual  transactions  ("single risks")  and  the volume  of  transactions
("aggregate  risks")  that  may  be underwritten  by  each  such  insurer. Other
provisions of  the New  York  Insurance Law,  applicable to  non-life  insurance
companies  such as Financial  Security, regulate, among  other things, permitted
investments,  payment  of  dividends,  transactions  with  affiliates,  mergers,
consolidations,  acquisitions or sales of assets and incurrence of liability for
borrowings.]
    

RESTRICTIONS ON TRANSFER OF THE CLASS A-R AND CLASS M 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

                                      S-41
<PAGE>
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  Certificates are subordinated  to the Senior  Certificates,
the  Class  M Certificates  may  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 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
Master  Servicer will include in the statement  delivered to holders of Class A,
Class AP and  Class M 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 Certificates  and to  the Class  M Certificates,  any Class  A 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 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  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, (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 and Class
M Percentage  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 and  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,
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) and the
holders of the Class M Certificates (to  the extent of the subordination of  the
Class  B Certificates) 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) and the
holders of the Class M Certificates (to

                                      S-42
<PAGE>
the  extent of the subordination of the Class B Certificates) protection against
Realized Losses, as more  fully described below. If  Realized Losses exceed  the
credit support provided through subordination to the Senior Certificates and the
Class  M 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 and the Class M Certificates.

    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.

    The  subclasses  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  and the  Class  M Optimal  Amount  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 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  and  then  to  the  Class M
Certificateholders as described above under "--Distributions."

                                      S-43
<PAGE>
    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 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 Certificates will
be allocated among the outstanding Subclasses  of Class A Certificates pro  rata
in  accordance with their  then-outstanding Class A  Subclass Principal Balances
with respect to the principal portion of such losses and their Class A  Subclass
Interest  Accrual  Amounts  without regard  to  any reduction  pursuant  to this
sentence, with respect  to the interest  portion of such  losses, and among  the
outstanding  Class A  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, 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 199 -

                                      S-44
<PAGE>
Certificates,  the "Special  Hazard Loss  Amount" with  respect thereto  will be
equal to approximately       % (approximately  $         ) 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 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 and Class
M Certificates, as evidenced  by letters to that  effect delivered by  [Moody's]
[Fitch] [DCR] 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,  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
199  - Certificates, the "Fraud Loss Amount"  with respect thereto will be equal
to approximately     %  (approximately $        ) 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, 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  199 - Certificates,  the "Bankruptcy  Loss
Amount" with respect thereto will be equal to approximately     % (approximately
$       ) 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

                                      S-45
<PAGE>
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  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  [Moody's] [Fitch] [DCR] and [S&P]  that
such  reduction  or  modification  will not  adversely  affect  the then-current
ratings assigned to the Class A, Class AP and Class M Certificates by  [Moody's]
[Fitch]  [DCR] 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 $          , 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-46
<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      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           promissory notes, to have an aggregate unpaid
principal balance as of the Cut-Off Date (the "Cut-Off Date Aggregate  Principal
Balance")  of approximately  $               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   of the Mortgage Loans in  the
Trust  Estate, representing  approximately     %  of the  Cut-Off Date Aggregate
Principal Balance of the Mortgage Loans will be secured by Co-op Shares and that
  of the Mortgage Loans,  representing approximately     %  of the Cut-Off  Date
Aggregate  Principal Balance of the Mortgage  Loans, will be Buy-Down Loans. 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.

    As  of the Cut-Off  Date, each Mortgage  Loan is expected  to have an unpaid
principal balance  of  not  less  than approximately  $           or  more  than
approximately $       , and the average unpaid principal balance of the Mortgage
Loans  is expected to be approximately $       . The latest stated maturity date
of any of the Mortgage Loans is expected to be             ,     ; 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,       of  the Mortgaged  Properties, which  secure
approximately        % of the  Cut-Off Date  Aggregate Principal  Balance of the
Mortgage Loans, are expected to  be owner occupied primary  residences and    of
the  Mortgaged Properties, which secure  approximately     % of the Cut-Off Date
Aggregate Principal Balance of the Mortgage Loans, are expected to be  non-owner
occupied  or  second  homes.  See  "PHMC--Mortgage  Loan  Underwriting"  in  the
Prospectus.

    It is expected  that one  of the Mortgage  Loans representing  approximately
   %  of the Cut-Off Date Aggregate Principal Balance of the Mortgage Loans will
be  subject  to  a  subsidy  agreement,  which,  except  under  certain  limited
circumstances,  requires the employer of the mortgagor  to make a portion of the
payments on the related Mortgage Loans (a "Subsidy Loan") for specified periods.
The Subsidy Loan was underwritten by PHMC. The subsidy

- ------------
(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 199 -  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 199  -  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-47
<PAGE>
agreement  relating  to the  Subsidy Loan  generally  will provide  that monthly
payments made by the related mortgagor  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. 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 Loan  in
the Trust Estate will be offered by an employer through a graduated subsidy loan
program  with  a  term  of  five  years  or  less.  See  "Prepayment  and  Yield
Considerations" herein.

    Subsidy amounts paid by the employer 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     Mortgage  Loans having an aggregate
unpaid principal  balance of  approximately $              , a  range of  unpaid
principal balances of approximately $      to approximately $       , an average
unpaid  principal balance of approximately $         , a range of interest rates
from     % to     % per annum, a weighted average interest rate of approximately
    % per annum, a range of remaining terms  to stated maturity of    months  to
   months, a weighted average remaining term to stated maturity of approximately
   months,  a range  of original  Loan-to-Value Ratios of        % to       %, a
weighted average original Loan-to-Value  Ratio of approximately       % 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     % in [STATES].

    As  of the Cut-Off Date, there  were      Mortgage Loans other than Discount
Mortgage Loans having  an aggregate  unpaid principal  balance of  approximately
$            , a range  of unpaid principal balances of approximately  $      to
approximately $         , an  average unpaid principal balance of  approximately
$        , a range of interest rates from     % to       % per annum, a weighted
average interest rate of  approximately      % per annum,  a range of  remaining
terms to stated maturity of    months to    months, a weighted average remaining
term  to  stated  maturity of  approximately       months, a  range  of original
Loan-to-Value Ratios  of         %  to        %,  a  weighted  average  original
Loan-to-Value  Ratio  of  approximately        %  and  the  following geographic
concentration of Mortgaged Properties securing Mortgage Loans in excess of 5.00%
of the  aggregate unpaid  principal balance  of the  Mortgage Loans  other  than
Discount Mortgage Loans: approximately     % in [STATES].

    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         % (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    % and    % (by Cut-Off Date Aggregate Principal
Balance)  of the  Mortgage Loans  (the "Pool  Certification Underwritten Loans")
will have been reviewed by GEMICO and UGRIC, respectively, to ensure  compliance
with  such company's credit,  appraisal and underwriting  standards. Neither the
Series 199 - Certificates nor the Mortgage Loans are insured or guaranteed under
a mortgage pool insurance policy issued by

                                      S-48
<PAGE>
GEMICO or 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     % (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.

                                      S-49
<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>

[Reserved for client file: mort_rat]
</TABLE>

    As  of the Cut-Off Date, the weighted  average Mortgage Interest Rate of the
Mortgage Loans is expected to be approximately     % 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     % per annum.

                                      S-50
<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>

[Reserved for client file: rem_mat]
</TABLE>

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

                                      S-51
<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>

[Reserved for client file: yrs_org]
</TABLE>

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

                         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>

[Reserved for client file: loan_rat]
</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        %  and       %,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage Loans is expected to be approximately     %. 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      of  the Mortgage  Loans  having Loan-to-Value  Ratios  at
origination  in excess of 80%, representing approximately     % (by Cut-Off Date
Aggregate Principal  Balance) of  the Mortgage  Loans, were  originated  without
primary mortgage insurance.

                                      S-52
<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>

[Reserved for client file: levels]
</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>

[Reserved for client file: mort_bal]
</TABLE>

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

                                      S-53
<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>

[Reserved for client file: mort_pro]
</TABLE>

                                      S-54
<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>

[Reserved for client file: geo_mort]
</TABLE>

    No  more than  approximately     %  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-55
<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>
[Reserved for client file: mort_loa]
</TABLE>

    It  is expected that, as of the Mortgage Loan Cut-off Date,    of the "Other
Originators" will have accounted  for approximately     %  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>

[Reserved for client file: purp]
</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>

[Reserved for client file: subsidy]
</TABLE>

                                      S-56
<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 199 -
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][Seller]  may, in its  sole discretion, repurchase  any
defaulted  Mortgage Loan from  the Trust Estate  at a price  equal to the unpaid
principal balance of  such Mortgage Loan,  together with accrued  interest at  a
rate  equal to the 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      % (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    % and    % (by Cut-Off Date Aggregate Principal Balance) of
the Mortgage Loans will have been reviewed by GEMICO and UGRIC, respectively, 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 199 - Certificates nor the Mortgage Loans are insured or
guaranteed under a mortgage pool insurance policy issued by GEMICO or 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    % (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"), on the Program Loans  which
are  fixed interest rate  mortgage loans ("Fixed  Program Loans"), including, in
both cases,  mortgage  loans originated  in  connection with  the  purchases  of
residences by relocated employees ("Relocation Mortgage Loans") and on the Fixed
Program   Loans  other   than  the   Relocation  Mortgage   Loans  ("Fixed  Non-

                                      S-57
<PAGE>
relocation Program Loans"). See "Description  of the Mortgage Loans" herein  and
"PHMC--Mortgage   Loan  Underwriting"   in  the   Prospectus.  The  delinquency,
foreclosure and loan loss  experience represents the  recent experience of  PHMC
and  The Prudential Mortgage  Capital Company, Inc., an  affiliate of PHMC which
serviced the Program Loans  prior to June  30, 1989. There  can be no  assurance
that  the  delinquency,  foreclosure and  loan  loss experience  set  forth with
respect to PHMC's  total servicing  portfolio of Program  Loans, which  includes
both  fixed  and adjustable  interest  rate mortgage  loans  and loans  having a
variety of original terms to stated maturity including Relocation Mortgage Loans
and non-relocation  mortgage loans,  and PHMC's  servicing portfolios  of  Fixed
Program  Loans or  Fixed Non-relocation  Program Loans,  each of  which includes
loans having  a  variety of  payment  characteristics, such  as  Subsidy  Loans,
Buy-Down Loans and Balloon Loans, will be representative of the results that may
be  experienced with respect to the Mortgage Loans included in the Trust Estate.
Furthermore, there  can  be no  assurance  that  the future  experience  on  the
Mortgage  Loans generally or the  Mortgage Loans serviced by  PHMC, all of which
are fixed interest rate mortgage loans having original terms to stated  maturity
of     months, approximately     % (by Cut-Off Date Aggregate Principal Balance)
of which are serviced by Other Servicers and approximately    % (by Cut-Off Date
Aggregate  Principal  Balance)  of  which  were  underwritten  to  various  pool
insurers'  standards will be  comparable to that  of the total  Program Loans or
Fixed Program Loans.

    Historically, Relocation  Mortgage  Loans, which  constitute  a  significant
percentage  of the Mortgage Loans currently serviced by PHMC, have experienced a
significantly lower  rate of  delinquency and  foreclosure than  other  mortgage
loans included in the portfolios of total Program Loans and Fixed Program Loans.
There  can be  no assurance  that the  future experience  on the  Mortgage Loans
contained in the  Trust Estate, all  of which are  fixed interest rate  mortgage
loans  having original terms to stated maturity of  approximately      years and
none of which are Relocation Mortgage Loans,  will be comparable to that of  the
total Program Loans, the Fixed Program Loans or the Fixed Non-relocation Program
Loans.

    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  recently
originated, 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-58
<PAGE>
                              TOTAL PROGRAM LOANS
<TABLE>
<CAPTION>
                                                                                                                       AS OF
                                                                              AS OF                   AS OF           JUNE 30,
                                                                         DECEMBER 31, 199        DECEMBER 31, 199       199
                                                                      ----------------------  ----------------------  --------
                                                                                  BY DOLLAR               BY DOLLAR
                                                                       BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.
                                                                      OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                                                                      --------   -----------  --------   -----------  --------
<S>                                                                   <C>        <C>          <C>        <C>          <C>
                                                                                   (DOLLAR AMOUNTS IN THOUSANDS)

Total Portfolio of Program Loans....................................             $                       $
                                                                      --------   -----------  --------   -----------  --------
                                                                      --------   -----------  --------   -----------  --------
Period of Delinquency(1)
  30 to 59 days.....................................................             $                       $
  60 to 89 days.....................................................
  90 days or more...................................................
                                                                      --------   -----------  --------   -----------  --------
Total Delinquent Loans..............................................             $                       $
                                                                      --------   -----------  --------   -----------  --------
                                                                      --------   -----------  --------   -----------  --------
Percent of Portfolio................................................         %              %        %              %        %

<CAPTION>

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

Total Portfolio of Program Loans....................................  $
                                                                      -----------
                                                                      -----------
Period of Delinquency(1)
  30 to 59 days.....................................................  $
  60 to 89 days.....................................................
  90 days or more...................................................
                                                                      -----------
Total Delinquent Loans..............................................  $
                                                                      -----------
                                                                      -----------
Percent of Portfolio................................................             %
</TABLE>
<TABLE>
<CAPTION>
                                                                            AS OF               AS OF               AS OF
                                                                       DECEMBER 31, 199    DECEMBER 31, 199      JUNE 30, 199
                                                                      ------------------  ------------------  ------------------
<S>                                                                   <C>                 <C>                 <C>
                                                                                    (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2).....................................................  $                   $                   $
Foreclosure Ratio(3)................................................%%%

<CAPTION>

                                                                          YEAR ENDED          YEAR ENDED       SIX MONTHS ENDED
                                                                       DECEMBER 31, 199    DECEMBER 31, 199      JUNE 30, 199
                                                                      ------------------  ------------------  ------------------
                                                                                    (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                                   <C>                 <C>                 <C>

Net Gain (Loss)(4)..................................................  $                   $                   $
Net Gain (Loss) Ratio(5)............................................%%%
</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-59
<PAGE>
                              FIXED PROGRAM LOANS
<TABLE>
<CAPTION>
                                                                                                                       AS OF
                                                                              AS OF                   AS OF           JUNE 30,
                                                                         DECEMBER 31, 199        DECEMBER 31, 199       199
                                                                      ----------------------  ----------------------  --------
                                                                                  BY DOLLAR               BY DOLLAR
                                                                       BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.
                                                                      OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                                                                      --------   -----------  --------   -----------  --------
<S>                                                                   <C>        <C>          <C>        <C>          <C>
                                                                                   (DOLLAR AMOUNTS IN THOUSANDS)

Total Portfolio of Fixed Program Loans..............................             $                       $
                                                                      --------   -----------  --------   -----------  --------
                                                                      --------   -----------  --------   -----------  --------
Period of Delinquency(1)
  30 to 59 days.....................................................             $                       $
  60 to 89 days.....................................................
  90 days or more...................................................
                                                                      --------   -----------  --------   -----------  --------
Total Delinquent Loans..............................................             $                       $
                                                                      --------   -----------  --------   -----------  --------
                                                                      --------   -----------  --------   -----------  --------
Percent of Fixed Program Loan Portfolio.............................         %              %        %              %        %

<CAPTION>

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

Total Portfolio of Fixed Program Loans..............................  $
                                                                      -----------
                                                                      -----------
Period of Delinquency(1)
  30 to 59 days.....................................................  $
  60 to 89 days.....................................................
  90 days or more...................................................
                                                                      -----------
Total Delinquent Loans..............................................  $
                                                                      -----------
                                                                      -----------
Percent of Fixed Program Loan Portfolio.............................             %
</TABLE>
<TABLE>
<CAPTION>
                                                                            AS OF               AS OF               AS OF
                                                                       DECEMBER 31, 199    DECEMBER 31, 199      JUNE 30, 199
                                                                      ------------------  ------------------  ------------------
<S>                                                                   <C>                 <C>                 <C>
                                                                                    (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2).....................................................  $                   $                   $
Foreclosure Ratio(3)................................................%%%

<CAPTION>

                                                                          YEAR ENDED          YEAR ENDED       SIX MONTHS ENDED
                                                                       DECEMBER 31, 199    DECEMBER 31, 199      JUNE 30, 199
                                                                      ------------------  ------------------  ------------------
                                                                                    (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                                   <C>                 <C>                 <C>

Net Gain (Loss)(4)..................................................  $                   $                   $
Net Gain (Loss) Ratio(5)............................................%%%
</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-60
<PAGE>
                       FIXED NON-RELOCATION PROGRAM LOANS
<TABLE>
<CAPTION>
                                                                                                                       AS OF
                                                                              AS OF                   AS OF           JUNE 30,
                                                                         DECEMBER 31, 199        DECEMBER 31, 199       199
                                                                      ----------------------  ----------------------  --------
                                                                                  BY DOLLAR               BY DOLLAR
                                                                       BY NO.     AMOUNT OF    BY NO.     AMOUNT OF    BY NO.
                                                                      OF LOANS      LOANS     OF LOANS      LOANS     OF LOANS
                                                                      --------   -----------  --------   -----------  --------
<S>                                                                   <C>        <C>          <C>        <C>          <C>
                                                                                   (DOLLAR AMOUNTS IN THOUSANDS)
Total Portfolio of Fixed Non-relocation Program Loans...............             $                       $
                                                                      --------   -----------  --------   -----------  --------
                                                                      --------   -----------  --------   -----------  --------
Period of Delinquency(1)
  30 to 59 days.....................................................             $                       $
  60 to 89 days.....................................................
  90 days or more...................................................
                                                                      --------   -----------  --------   -----------  --------
Total Delinquent Loans..............................................             $                       $
                                                                      --------   -----------  --------   -----------  --------
                                                                      --------   -----------  --------   -----------  --------
Percent of Fixed Non-relocation Program Loan Portfolio..............         %              %        %              %        %

<CAPTION>

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

Total Portfolio of Fixed Non-relocation Program Loans...............  $
                                                                      -----------
                                                                      -----------
Period of Delinquency(1)
  30 to 59 days.....................................................  $
  60 to 89 days.....................................................
  90 days or more...................................................
                                                                      -----------
Total Delinquent Loans..............................................  $
                                                                      -----------
                                                                      -----------
Percent of Fixed Non-relocation Program Loan Portfolio..............             %
</TABLE>
<TABLE>
<CAPTION>
                                                                            AS OF               AS OF               AS OF
                                                                       DECEMBER 31, 199    DECEMBER 31, 199      JUNE 30, 199
                                                                      ------------------  ------------------  ------------------
                                                                                    (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                                   <C>                 <C>                 <C>
Foreclosures(2).....................................................  $                   $                   $
Foreclosure Ratio(3)................................................                    %                   %                   %

<CAPTION>

                                                                          YEAR ENDED          YEAR ENDED       SIX MONTHS ENDED
                                                                       DECEMBER 31, 199    DECEMBER 31, 199      JUNE 30, 199
                                                                      ------------------  ------------------  ------------------
                                                                                    (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                                   <C>                 <C>                 <C>
Net Gain (Loss)(4)..................................................  $                   $                   $
Net Gain (Loss) Ratio(5)............................................                    %                   %                   %
</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-61
<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 Representing Party
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 rates on similar mortgage loans rise above
the Mortgage Interest Rates on the Mortgage

                                      S-62
<PAGE>
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  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  199 -  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 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

                                      S-63
<PAGE>
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  Offered Certificates and more particularly  on
the  Class M 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  and  floods,  which  may  adversely  affect  property  values.  Any
deterioration in housing  prices in California,  as well as       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 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.

    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

                                      S-64
<PAGE>
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,  "    %  SPA"  assumes
prepayment rates equal to   % 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.

    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
       199  ,  (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
         199  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 199 - Certificates will  be issued on              ,
199 and (vi) distributions to Certificateholders will be made on the 25th day of
each month, commencing in         199 . 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

                                      S-65
<PAGE>
balances  of the Class AP and Class  M Certificates, the actual weighted average
lives of the Subclasses  of Class A  Certificates and the Class  AP and Class  M
Certificates and the date on which the Class A Subclass Principal Balance of any
Subclass  of Class A Certificates and the principal balances of the Class AP and
Class M 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 and, in the case of the Class AP and Class M Certificates, of
the  initial principal balances  of the Class  AP and Class  M Certificates that
would be outstanding after  each of the dates  shown at constant percentages  of
SPA presented.

                                      S-66
<PAGE>
   PERCENTAGE OF INITIAL SUBCLASS OR CLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                                            CLASS A-1
                                                       CERTIFICATES AT THE
                                                      FOLLOWING PERCENTAGES
                                                              OF SPA
               DISTRIBUTION                  ----------------------------------------
                   DATE                       0%    %     %     %     %     %     %
<S>                                          <C>   <C>   <C>   <C>   <C>   <C>   <C>
- -------------------------------------------  ----------------------------------------

[Reserved for client file: dec_a1]

<CAPTION>
                                                             CLASS A-2
                                                        CERTIFICATES AT THE
                                                       FOLLOWING PERCENTAGES
                                                              OF SPA
               DISTRIBUTION                  -----------------------------------------
                   DATE                       0%     %     %     %     %     %     %
<S>                                          <C>    <C>    <C>   <C>   <C>   <C>   <C>
- -------------------------------------------  -----------------------------------------
[Reserved for client file: dec_a1]
                                              [Reserved for client file: dec_a2]

<CAPTION>
                                                             CLASS A-3
                                                        CERTIFICATES AT THE
                                                       FOLLOWING PERCENTAGES
                                                               OF SPA
               DISTRIBUTION                  ------------------------------------------
                   DATE                       0%      %     %     %     %     %     %
- -------------------------------------------  ------------------------------------------
[Reserved for client file: dec_a1]

                                               [Reserved for client file: dec_a3]

<CAPTION>
                                                             CLASS A-4
                                                        CERTIFICATES AT THE
                                                       FOLLOWING PERCENTAGES
                                                               OF SPA
               DISTRIBUTION                  ------------------------------------------
                   DATE                       0%      %     %     %     %     %     %
- -------------------------------------------  ------------------------------------------
[Reserved for client file: dec_a1]

                                               [Reserved for client file: dec_a4]
</TABLE>

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

                                      S-67
<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%      %     %     %     %     %     %
<S>                                          <C>    <C>    <C>   <C>   <C>   <C>   <C>
- -------------------------------------------  ------------------------------------------

[Reserved for client file: dec_a5]

<CAPTION>
                                                              CLASS A-R
                                                         CERTIFICATE AT THE
                                                        FOLLOWING PERCENTAGES
                                                               OF SPA
               DISTRIBUTION                  -------------------------------------------
                   DATE                       0%      %      %     %     %     %     %
<S>                                          <C>    <C>    <C>    <C>    <C>   <C>   <C>
- -------------------------------------------  -------------------------------------------
[Reserved for client file: dec_a5]
                                                [Reserved for client file: dec_ar]

<CAPTION>
                                                               CLASS AP
                                                         CERTIFICATES AT THE
                                                        FOLLOWING PERCENTAGES
                                                                OF SPA
               DISTRIBUTION                  --------------------------------------------
                   DATE                       0%      %      %      %     %     %     %
- -------------------------------------------  --------------------------------------------
[Reserved for client file: dec_a5]

                                                 [Reserved for client file: dec_ap]

<CAPTION>
                                                               CLASS M
                                                         CERTIFICATES AT THE
                                                        FOLLOWING PERCENTAGES
                                                                OF SPA
               DISTRIBUTION                  --------------------------------------------
                   DATE                       0%      %      %      %     %     %     %
- -------------------------------------------  --------------------------------------------
[Reserved for client file: dec_a5]

                                                  [Reserved for client file: dec_m]
</TABLE>

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

                                      S-68
<PAGE>
    Interest  accrued on the Class A and Class M 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 and the Class M 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 (vii)  of the  first full  paragraph on  page  S-
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  (vii)
of  the first full paragraph on page S-  and on the further assumptions that (i)
the Class AP Certificates will be purchased on             , 199 at an aggregate
purchase price of        % 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             199 .

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

<TABLE>
<CAPTION>
                                                      PERCENTAGES OF SPA
                                   --------------------------------------------------------
                                    0%       %       %       %       %        %        %
                                   -----   -----   -----   -----   ------   ------   ------
<S>                                <C>     <C>     <C>     <C>     <C>      <C>      <C>
Pre-Tax Yield (CBE)..............      %       %       %       %        %        %        %
</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
    % 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 OR THAT  ALL OF THE  DISCOUNT MORTGAGE LOANS  WILL

                                      S-69
<PAGE>
PREPAY  AT THE SAME RATE. The Discount  Mortgage 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.

                        POOLING AND SERVICING AGREEMENT

GENERAL

    The  Series 199  - Certificates  will be  issued pursuant  to a  Pooling and
Servicing Agreement to be dated as of the date of initial issuance of the Series
199 - 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  199  -  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, (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, (v) certain rights
of the Seller to the enforcement  of representations and warranties made by  the
Representing  Parties relating to the Mortgage Loans, and (vi) the rights of the
Trustee under the PHMC Loan Purchase 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
199  - 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  199 - 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  199 - 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 percentage of the aggregate
Voting  Interest  represented by  all  Series 199  -  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

                                      S-70
<PAGE>
Balance and  (ii)  the  Classes  A/M/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  aggregate Class A  Subclass Principal Balance  of the Class A
Certificates on such date.  Each Certificateholder of a  Class or Subclass  will
have a Voting Interest equal to the product of the Voting Interest to which such
Class  or Subclass is collectively entitled  and the Percentage Interest in such
Class or Subclass represented by such holder's Certificates. With respect to any
provisions of the Pooling and Servicing Agreement providing for action,  consent
or  approval of each Class  or Subclass of Certificates  or specified Classes or
Subclasses of Certificates,  each Certificateholder  of a Subclass  will have  a
Voting  Interest in such Subclass equal  to such holder's Percentage Interest in
such Subclass. Unless  Definitive Certificates  are issued  as described  above,
Beneficial  Owners of Book-Entry  Certificates may exercise  their voting rights
only through DTC Participants.

TRUSTEE

    The Trustee for the  Series 199 -  Certificates will be                 ,  a
[national  banking association].  The Corporate Trust  Office of  the Trustee is
located at                 . 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 199  -
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.

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
199 - Certificates, on any Distribution  Date when the Pool Scheduled  Principal
Balance  is less than    %  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-71
<PAGE>
                        SERVICING OF THE MORTGAGE LOANS

    PHMC  will service approximately      % (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...................              %
                                                                          %
                                                                          %
                                                                          %
                                                                          %
                                                                          %
                                                                          %
                                                                          %
                                                                          %
                                                                    ------
    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";

                                      S-72
<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 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        % to        % 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)      %, (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

                                      S-73
<PAGE>
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.

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.

           CERTAIN RECENT LEGAL DEVELOPMENTS AFFECTING MORTGAGE LOANS

    On March 21, 1994, the United States  Court of Appeals for the 11th  Circuit
ruled  in the  case of  RODASH V.  AIB MORTGAGE  CO. that  the Federal  Truth in
Lending Act requires mortgage lenders to disclose to borrowers the collection of
certain intangible taxes and courier fees as prepaid finance charges. Since  the
RODASH  decision,  class  action  lawsuits have  been  brought  against numerous
mortgage lending  institutions  alleging  certain violations  of  the  Truth  in
Lending Act concerning the improper disclosure of various fees.

    For  Truth in Lending Act  violations, one of the  remedies available to the
borrowers  under  certain   affected  non-purchase  money   mortgage  loans   is
rescission,  which would require  the borrowers to pay  the principal balance of
the mortgage loans, less a credit  for interest paid, closing costs and  prepaid
finance  charges. A  substantial number of  the Mortgage  Loans are non-purchase
money mortgage loans.

    PHMC has represented  in the  PHMC Servicing Agreement  that all  applicable
laws,  including the Truth  in Lending Act,  were complied with  in all material
respects in connection with origination of the Mortgage Loans. In the event that
such representation is breached in respect of any Mortgage Loan in a manner that
materially and adversely affects  the interests of  the Certificateholders in  a
Mortgage Loan, and PHMC cannot cure such breach within the time period specified
in  the  PHMC Servicing  Agreement,  PHMC will  be  obligated to  repurchase the
affected Mortgage Loan at a price equal to the unpaid principal balance  thereof
plus  accrued interest as provided in the  Pooling and Servicing Agreement or to
substitute a  new  mortgage loan  in  place of  the  affected Mortgage  Loan  in
accordance  with the  requirements of the  Pooling and  Servicing Agreement. See
"Description of the Mortgage Loans--Representations and
Warranties--Representations and Warranties of PHMC" herein.

                       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 and Class A-5 Certificates, the Class AP  Certificates
and  the  Class  M  Certificates  (collectively,  the  "Regular  Certificates"),
together with the  Class B-1,  Class B-2,  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.

                                      S-74
<PAGE>
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  A- and  Class A-
Certificates and the  Class M Certificates  will be issued  with original  issue
discount  in an amount equal to the  excess of the initial principal balances of
such Subclasses or Class over  their respective issue prices (including  accrued
interest). It is further anticipated that the Class A- and Class A- Certificates
will  be issued at a  premium and that the Class  A- Certificates will be issued
with DE MINIMIS original  issue discount for federal  income tax purposes.  Each
subclass of the Class B Certificates, which are not offered hereby, also will be
treated as issued with original issue discount for federal income tax purposes.

    The  Prepayment Assumption  (as defined in  the Prospectus)  that the Master
Servicer intends to  use in determining  the rate of  accrual of original  issue
discount  will be calculated using    % 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 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  and
Class    M   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

                                      S-75
<PAGE>
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  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
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 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 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 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
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 Certificates and  for purposes of  the following discussion  all
references  to  the  Offered Certificates  are  deemed  to exclude  the  Class M
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

                                      S-76
<PAGE>
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                     ,  the DOL  issued to the  Underwriter an individual
administrative exemption, Prohibited Transaction Exemption        ,   Fed.  Reg.
     (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  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 Offered  Certificates  constitute  "mortgage  related  securities"  for
purposes  of  the  Secondary  Mortgage  Market  Enhancement  Act  of  1984  (the
"Enhancement Act") so long as  they are rated in one  of the two highest  rating
categories   by   at  least   one   nationally  recognized   statistical  rating
organization. As  such,  the  Offered Certificates  are  legal  investments  for
certain  entities  to  the  extent provided  in  the  Enhancement  Act. However,
institutions subject to the jurisdiction of the Office of the Comptroller of the
Currency, the Board  of Governors  of the  Federal Reserve  System, the  Federal
Deposit  Insurance Corporation, the  Office of Thrift  Supervision, the National
Credit Union Administration  or state  banking or  insurance authorities  should
review  applicable rules, supervisory policies  and guidelines of these agencies
before purchasing any of the Offered Certificates, as certain Subclasses of  the
Class  A Certificates or the Class M Certificates may be deemed to be unsuitable
investments under  one or  more  of these  rules,  policies and  guidelines  and
whether certain restrictions may apply to investments in other Subclasses of the
Class  A 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.] [The  Offered
Certificates  will  not  constitute  "mortgage  related  securities"  under  the
Secondary Mortgage Market Enhancement Act  of 1984 (the "Enhancement Act").  The
appropriate  characterization of  the Offered  Certificates under  various legal
investment restrictions,  and thus  the ability  of investors  subject to  these
restrictions  to purchase  Offered Certificates,  may be  subject to significant
interpretive 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  Offered Certificates  will constitute  legal
investments for them.] Investors should consult with their own legal advisors in
determining  whether and  to what  extent Offered  Certificates constitute legal
investments for such investors. See "Legal Investment" in the Prospectus.

                                SECONDARY MARKET

    There will  not be  any market  for the  Offered Certificates  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

                                      S-77
<PAGE>
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 as
of              , 199 (the "Underwriting Agreement") among PHMC, the Seller  and
            ,  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               %  of the initial
aggregate principal balance of  the Class A, Class  AP and Class M  Certificates
plus  accrued interest  thereon, other  than on an  amount equal  to the initial
aggregate principal balance of the Class AP  Certificates, from               1,
199 to (but not including)             , 199 , 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, Class AP and  Class M Certificates has not
been allocated among the Class  A, Class AP and  Class M Certificates nor  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.

   
[FOR SERIES WITH A FINANCIAL GUARANTY INSURANCE POLICY:
    

   
                                    EXPERTS
    

   
    The consolidated balance  sheets of  Financial Security  Assurance Inc.  and
Subsidiaries  as of  December 31,  1994 and December  31, 1993,  and the related
consolidated statements of  income, changes  in shareholder's  equity, and  cash
flows  for  each of  the  three years  in the  period  ended December  31, 1994,
incorporated by reference in this  Prospectus Supplement have been  incorporated
herein,  in reliance  on the  report of  Coopers &  Lybrand, L.L.P., independent
accountants, and given on the authority of that firm as experts in auditing  and
accounting.]
    

                                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 199 - Certificates.

                                    RATINGS

    It  is a condition to the issuance of  the Class A and Class AP Certificates
that they  will have  been  rated [["Aaa"  by  Moody's Investors  Service,  Inc.
("Moody's")]  ["AAA" by [Fitch Investors Service, L.P. ("Fitch")] [Duff & Phelps
Credit Rating  Co. ("DCR")]]  [and] ["AAA"  and "AAAr"  by Standard  and  Poor's
("S&P")]]  and [["Aa" by  Moody's] ["AA" by  [Fitch] [DCR] [S&P]]  [and] ["A" by
[Moody's] [Fitch]  [DCR] [S&P]]  [and]  [["Baa" by  Moody's] ["BBB"  by  [Fitch]

                                      S-78
<PAGE>
[DCR]  [S&P]. A  security rating is  not a  recommendation to buy,  sell or hold
securities and may  be subject  to revision  or withdrawal  at any  time by  the
assigning  rating agency. Each security rating should be evaluated independently
of any other security rating.

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

    [The ratings assigned by DCR  to mortgage pass-through certificates  address
the  likelihood of  the receipt  by certificateholders  of all  distributions to
which they are entitled under  the transaction structure. DCR's ratings  reflect
its  analysis of  the riskiness of  the mortgage  loans and its  analysis of the
structure of the  transaction as  set forth  in the  operative documents.  DCR's
ratings  do not  address the effect  on the certificates'  yield attributable to
prepayments or recoveries  on the  underlying mortgage loans.  In addition,  the
rating  of the Class A-R Certificate does not assess the likelihood of return to
the investor in the Class A-R Certificate,  except to the extent of the Class  A
Subclass Principal Balance thereof and interest thereon.]

    [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
suffer a  lower  than  anticipated yield  as  a  result of  prepayments  of  the
underlying  mortgages. In addition, it should be noted that in some structures a
default on a mortgage is treated as a prepayment and may have the same effect on
yield as a prepayment.]

    [The ratings  of 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  Seller has not  requested a rating  on the Offered  Certificates of any
Subclass or Class  by any  rating agency other  than [Moody's]  [DCR] [S&P]  and
[Fitch], 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 [Moody's]  [DCR] [S&P] and
[Fitch].

                                      S-79
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

   
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------
<S>                                                                        <C>
Adjusted Pool Amount.....................................................  S-29
Adjusted Pool Amount (Class AP Portion)..................................  S-29
Adjustment Amount........................................................  S-45
Aggregate Current Bankruptcy Losses......................................  S-45
Aggregate Current Fraud Losses...........................................  S-45
Aggregate Current Special Hazard Losses..................................  S-44
Bankruptcy Loss..........................................................  S-33
Bankruptcy Loss Amount...................................................  S-45
Beneficial Owner.........................................................  S-23
Book-Entry Certificates..................................................  S-3
Bulk Purchase Underwritten Loans.........................................  S-10
CBE......................................................................  S-69
Cede.....................................................................  S-23
Certificateholder........................................................  S-3
Certificates.............................................................  S-5
Class A Certificates.....................................................  Cover
Class AP Certificates....................................................  Cover
Class A Distribution Amount..............................................  S-27
Class A Optimal Amount...................................................  S-30
Class A Optimal Principal Amount.........................................  S-31
Class A Percentage.......................................................  S-33
Class A Prepayment Percentage............................................  S-33
Class A Principal Balance................................................  S-28
Class A Principal Distribution Amount....................................  S-31
Class A Subclass Interest Accrual Amount.................................  S-27
Class A Subclass Interest Shortfall Amount...............................  S-30
Class A Subclass Principal Balance.......................................  S-28
Class A Voting Interest..................................................  S-70
Classes A/M/B Fraction...................................................  S-13
Classes A/M/B Voting Interest............................................  S-70
Class AP Fraction........................................................  S-35
Class AP Deferred Amount.................................................  S-35
Class AP Optimal Principal Amount........................................  S-34
Class AP Principal Balance...............................................  S-28
Class AP Principal Distribution Amount...................................  S-34
Class B Certificates.....................................................  Cover
Class B Principal Balance................................................  S-28
Class B Subclass Interest Accrual Amount.................................  S-28
Class B Subclass Principal Balance.......................................  S-28
Class M Certificate......................................................  Cover
Class M Distribution Amount..............................................  S-27
Class M Interest Accrual Amount..........................................  S-27
Class M Interest Shortfall Amount........................................  S-30
Class M Optimal Amount...................................................  S-31
Class M Optimal Principal Amount.........................................  S-35
Class M Percentage.......................................................  S-36
Class M Prepayment Percentage............................................  S-36
Class M Principal Balance................................................  S-28
Class M Principal Distribution Amount....................................  S-35
</TABLE>
    

                                      S-80
<PAGE>
   
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------
Closing Date.............................................................  S-9
<S>                                                                        <C>
Code.....................................................................  S-20
Co-op Shares.............................................................  S-47
Cooperatives.............................................................  S-47
Cross-Over Date..........................................................  S-43
Current Class M Fractional Interest......................................  S-37
Current Class B-1 Fractional Interest....................................  S-37
Current Class B-2 Fractional Interest....................................  S-37
Current Class B-3 Fractional Interest....................................  S-37
Current Class B-4 Fractional Interest....................................  S-38
Curtailment Interest Shortfalls..........................................  S-29
Custodial Account........................................................  S-72
Cut-Off Date Aggregate Principal Balance.................................  S-47
Debt Service Reduction...................................................  S-33
Deficient Valuation......................................................  S-33
Definitive Certificates..................................................  S-7
Determination Date.......................................................  S-25
Discount Mortgage Loans..................................................  S-2
Distribution Date........................................................  S-2
DOL......................................................................  S-77
DTC......................................................................  S-8
DTC Participants.........................................................  S-23
ECS......................................................................  S-10
Enhancement Act..........................................................  S-21
Equity Take Out..........................................................  S-56
ERISA....................................................................  S-20
ERISA Plan...............................................................  S-76
Excess Bankruptcy Losses.................................................  S-45
Excess Fraud Losses......................................................  S-45
Excess Special Hazard Loss...............................................  S-44
Exemption................................................................  S-77
Fixed Non-relocation Program Loans.......................................  S-57
Fixed Program Loans......................................................  S-57
Fixed Retained Yield.....................................................  S-73
Fraud Loss...............................................................  S-32
Fraud Loss Amount........................................................  S-45
GEMICO...................................................................  S-10
Holder...................................................................  S-3
Indirect DTC Participants................................................  S-23
Liquidated Loan..........................................................  S-32
Liquidated Loan Loss.....................................................  S-32
Master Servicer..........................................................  S-2
Master Servicer Custodial Account........................................  S-72
Master Servicing Fee.....................................................  S-71
Master Servicing Fee Rate................................................  S-71
Mortgage Loans...........................................................  S-2
Mortgaged Properties.....................................................  S-47
Mortgages................................................................  S-47
Net Foreclosure Profits..................................................  S-39
Net Mortgage Interest Rate...............................................  S-29
Net Partial Liquidation Proceeds.........................................  S-32
Non-Supported Interest Shortfall.........................................  S-29
</TABLE>
    

                                      S-81
<PAGE>
   
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------
Offered Certificates.....................................................  Cover
<S>                                                                        <C>
Original Class M Fractional Interest.....................................  S-37
Original Class B-1 Fractional Interest...................................  S-37
Original Class B-2 Fractional Interest...................................  S-37
Original Class B-3 Fractional Interest...................................  S-37
Original Class B-4 Fractional Interest...................................  S-38
Original Subordinated Principal Balance..................................  S-33
Other Servicers..........................................................  S-72
Partial Liquidation Proceeds.............................................  S-32
Participant..............................................................  S-5
Pass-Through Rate........................................................  S-12
Percentage Interest......................................................  S-27
Periodic Advances........................................................  S-39
PHMC.....................................................................  S-2
PHMC Loan Seller.........................................................  S-2
PHMC Underwritten Loans..................................................  S-10
Plan.....................................................................  S-20
PTE 95-60................................................................  S-76
Pool Balance (Classes A/M/B Portion).....................................  S-33
Pool Balance (Class AP Portion)..........................................  S-35
Pool Certification Underwritten Loans....................................  S-10
Pool Distribution Amount.................................................  S-25
Pool Distribution Amount Allocation......................................  S-26
Pooling and Servicing Agreement..........................................  S-70
Prepayment Interest Shortfalls...........................................  S-29
Program Loans............................................................  S-57
Prudential Insurance.....................................................  S-22
PTE 83-1.................................................................  S-77
Realized Losses..........................................................  S-33
Record Date..............................................................  S-25
Regular Certificates.....................................................  S-74
Relocation Mortgage Loans................................................  S-57
REMIC....................................................................  S-3
Remittance Date..........................................................  S-26
REO Property.............................................................  S-71
Residual Certificate.....................................................  S-74
Rules....................................................................  S-23
SASCOR...................................................................  S-2
Scheduled Principal Balance..............................................  S-32
Securities Act...........................................................  S-77
Seller...................................................................  S-2
Senior Certificates......................................................  Cover
Senior Optimal Amount....................................................  S-30
Series 199 - Certificates................................................  Cover
Servicer.................................................................  S-2
Servicers................................................................  S-72
Servicing Fee Rate.......................................................  S-73
Similar Law..............................................................  S-20
SPA......................................................................  S-65
Special Hazards..........................................................  S-16
Special Hazard Loss......................................................  S-32
Special Hazard Loss Amount...............................................  S-45
</TABLE>
    

                                      S-82
<PAGE>
   
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------
Subclass.................................................................  Cover
<S>                                                                        <C>
Subordinated Certificates................................................  Cover
Subordinated Percentage..................................................  S-34
Subordinated Prepayment Percentage.......................................  S-34
Subsidy Account..........................................................  S-48
Subsidy Loans............................................................  S-47
Trust Estate.............................................................  S-2
Trustee..................................................................  S-6
U.S. Person..............................................................  S-42
UGRIC....................................................................  S-10
Underwriter..............................................................  Cover
Underwriting Agreement...................................................  S-78
</TABLE>
    

                                      S-83
<PAGE>
NO  DEALER,  SALESMAN  OR ANY  OTHER  PERSON  HAS BEEN  AUTHORIZED  TO  GIVE ANY
INFORMATION OR TO MAKE  ANY REPRESENTATIONS OTHER THAN  THOSE CONTAINED IN  THIS
PROSPECTUS  SUPPLEMENT AND  THE ACCOMPANYING  PROSPECTUS IN  CONNECTION WITH THE
OFFER MADE BY THIS PROSPECTUS  SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS,  AND,
IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS
HAVING  BEEN  AUTHORIZED  BY THE  SELLER  OR  BY THE  UNDERWRITER.  NEITHER THIS
PROSPECTUS SUPPLEMENT NOR  THE ACCOMPANYING PROSPECTUS  CONSTITUTES AN OFFER  TO
SELL  OR THE  SOLICITATION OF  ANY OFFER  TO BUY  ANY SECURITIES  OTHER THAN THE
SECURITIES  DESCRIBED  IN  THIS  PROSPECTUS  SUPPLEMENT  AND  THE   ACCOMPANYING
PROSPECTUS,  NOR DO THEY  CONSTITUTE AN OFFER  TO SELL OR  A SOLICITATION OF ANY
OFFER TO BUY SUCH SECURITIES BY ANYONE  IN ANY JURISDICTION IN WHICH SUCH  OFFER
OR  SOLICITATION IS NOT AUTHORIZED, OR IN  WHICH THE PERSON MAKING SUCH OFFER OR
SOLICITATION IS NOT QUALIFIED TO DO SO, OR TO ANY PERSON TO WHOM IT IS  UNLAWFUL
TO  MAKE SUCH  OFFER OR  SOLICITATION. NEITHER  THE DELIVERY  OF THIS PROSPECTUS
SUPPLEMENT OR THE  ACCOMPANYING PROSPECTUS  NOR ANY SALE  MADE HEREUNDER  SHALL,
UNDER  ANY  CIRCUMSTANCES, CREATE  ANY  IMPLICATION THAT  INFORMATION  HEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.

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

                                     INDEX

                             PROSPECTUS SUPPLEMENT

   
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
Table of Contents.........................................................   S-4
Summary Information.......................................................   S-5
Risk Factors and Special Considerations...................................  S-22
Description of the Certificates...........................................  S-23
Description of Mortgage Loans.............................................  S-47
PHMC Delinquency and Foreclosure Experience...............................  S-57
Prepayment and Yield Considerations.......................................  S-62
Pooling and Servicing Agreement...........................................  S-70
Servicing of the Mortgage Loans...........................................  S-72
Certain Recent Legal Developments Affecting Mortgage Loans................  S-74
Federal Income Tax Considerations.........................................  S-74
ERISA Considerations......................................................  S-76
Legal Investment..........................................................  S-77
Secondary Market..........................................................  S-77
Underwriting..............................................................  S-78
Legal Matters.............................................................  S-78
Use of Proceeds...........................................................  S-78
Ratings...................................................................  S-78
Index of Significant Prospectus Supplement Definitions....................  S-80
</TABLE>
    

                                   PROSPECTUS

<TABLE>
<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>

                                 $
                                 (APPROXIMATE)

                              THE PRUDENTIAL HOME
                              MORTGAGE SECURITIES
                                 COMPANY, INC.

                                     SELLER

                             MORTGAGE PASS-THROUGH
                           CERTIFICATES, SERIES 199 -

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

                             PROSPECTUS SUPPLEMENT

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

                                 [UNDERWRITER]
<PAGE>
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR  TO THE TIME THE REGISTRATION STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BY ANY SALE OF THESE  SECURITIES
IN  ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
   
           PROSPECTUS, SUBJECT TO COMPLETION, DATED JANUARY 26, 1996
    

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              , 199
<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
      ELECTION TO TREAT ALL INTEREST UNDER THE CONSTANT YIELD METHOD.......   77
      TREATMENT OF LOSSES..................................................   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 AND PREMIUM................................   81
        MARKET DISCOUNT....................................................   81
        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...........................   84
      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.......................................................   87
<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.................................................   89
        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....................................   92
        ORIGINAL ISSUE DISCOUNT............................................   92
        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.........................................   94
      GENERAL..............................................................   94
      PARTIES IN INTEREST/DISQUALIFIED PERSONS.............................   94
      DELEGATION OF FIDUCIARY DUTY.........................................   94
  Administrative Exemptions................................................   95
      INDIVIDUAL ADMINISTRATIVE EXEMPTIONS.................................   95
      PTE 83-1.............................................................   96
  Exempt Plans.............................................................   96
  Unrelated Business Taxable Income--Residual Certificates.................   97
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
                         affiliate of  the Seller.  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        The   Applicable  Servicer   receives  any  liquidation
  31(B)................  proceeds for  liquidated  Mortgage Loans  and  interest
                         thereon to date of liquidation.
January 31(C)..........  Record Date.
February 1-February      The  Applicable Servicer receives scheduled payments of
  16(D)................  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 and PHMC and of the other subsidiaries
of Prudential Insurance described under "PHMC."

                                      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

                                       42
<PAGE>
Estate Affiliates, Inc.,  which may,  directly or through  real estate  brokers,
refer  loan originations to  PHMC. PHMC is  also an affiliate  of The Prudential
Savings Bank, a savings  and loan association, which  may offer services to  the
mortgagors  of  the Mortgage  Loans.  PHMC is  also  an affiliate  of Prudential
Residential  Services  Limited  Partnership  and  The  Prudential  Real   Estate
Affiliates, Inc. (collectively, "PRR"). PRR primarily offers relocation services
to  corporate employees  and residential brokerage  services to  the public. PRR
may, directly or through real estate  brokers, refer loan originations to  PHMC.
PHMC  is also an affiliate  of a number of  other insurance providers (including
providers of  life,  health,  disability, automobile  and  personal  catastrophe
insurance)  and financial services providers  (including providers of annuities,
mutual funds, retirement  accounts, financial planning  services, credit  cards,
securities  and commodities  brokerage and asset  management), all  of which may
offer services to the mortgagors of the Mortgage Loans.

    PHMC conducts its  mortgage loan processing  through centralized  production
offices  located in Costa Mesa, California, Frederick, Maryland and Minneapolis,
Minnesota. At  these locations,  PHMC receives  applications for  home  mortgage
loans  on toll-free telephone  numbers that can  be called from  anywhere in the
United States. In addition,  PHMC maintains marketing  offices in 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

                                       43
<PAGE>
general  practice to review  and evaluate the  loan file submitted  to it by the
other  originator;   order  a   new  credit   report;  under   certain   limited
circumstances,  order a review appraisal;  and, on the basis  of its analysis of
both the data that it has received and the data that it has gathered,  determine
whether  to accept  or reject  the loan.  For each  loan purchased  by PHMC, the
seller, or the other originator that previously sold the loan to PHMC's  seller,
will  have taken  the borrower's loan  application, obtained  the initial credit
reports, ordered the original appraisal and provided all necessary documentation
and  disclosure  relating  to  compliance  with  federal,  state  or  local  law
applicable to mortgage loan origination and servicing.

    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

                                       44
<PAGE>
recovery of the loan  amount, including, among others,  the amount of the  loan,
the  ratio of  the loan  amount to the  property value  (i.e., the  lower of the
appraised  value  of  the  mortgaged  property  and  the  purchase  price),  the
borrower's means of support and the borrower's credit history. PHMC's guidelines
for underwriting may vary according to the nature of the borrower or the type of
loan,  since differing characteristics may  be perceived as presenting different
levels of risk. 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, 1994, PHMC had
a net  worth of  approximately  $524 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 fixed or 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
    

                                       72
<PAGE>
dependent on 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.  Because  there is  no penalty  or  default remedy  in the  case of
nonpayment of interest  with respect to  a Regular Certificate,  it is  possible
that  no  interest on  any  Class of  Regular  Certificates will  be  treated as
qualified stated interest. However,  except as provided  in the following  three
sentences  or in  the applicable  Prospectus Supplement,  because the underlying
Mortgage Loans provide for remedies in the event of default, the Seller  intends
to  treat interest with respect to  the Regular Certificates as qualified stated
interest. 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

                                       74
<PAGE>
period, and (iii) the  Prepayment Assumption. For  these purposes, the  adjusted
issue  price of  a Regular  Certificate at the  beginning of  any accrual period
equals the issue price  of the Regular Certificate,  increased by the  aggregate
amount  of original issue discount with  respect to the Regular Certificate that
accrued in all prior accrual periods and reduced by the amount of  distributions
included  in the Regular Certificate's stated  redemption price at maturity that
were made on the Regular Certificate  in such prior periods. The original  issue
discount  accruing during any  accrual period (as  determined in this paragraph)
will then be divided by the number of days in the period to determine the  daily
portion  of original issue discount for each  day in the period. With respect to
an initial accrual period shorter than a full accrual period, the daily portions
of original  issue  discount must  be  determined according  to  an  appropriate
allocation under 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

                                       75
<PAGE>
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  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, except  to
the extent that initial "teaser" rates cause sufficiently "back-loaded" interest
to  create  more than  DE MINIMIS  original  issue discount.  The yield  on such
Regular Certificates for purposes of accruing original issue discount will be  a
hypothetical  fixed rate  based on the  fixed rates,  in the case  of fixed rate
Mortgage Loans, and initial "teaser rates"  followed by fully indexed rates,  in
the  case of  adjustable rate  Mortgage Loans.  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

                                       76
<PAGE>
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 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.

   
  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
    

                                       77
<PAGE>
   
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.
    

  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.  In this regard, investors
are cautioned that while they may  generally cease to accrue interest income  if
it  reasonably appears  that the  interest will  be uncollectible,  the Internal
Revenue Service may take the position that original issue discount must continue
to be accrued  in spite  of its uncollectibility  until the  debt instrument  is
disposed of in a taxable transaction or becomes worthless in accordance with the
rules of Code Section 166. 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  should
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 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. While
losses  attributable  to  interest  previously  reported  as  income  should  be
deductible  as ordinary losses by both  corporate and non-corporate holders, the
Internal Revenue  Service may  take  the position  that losses  attributable  to
accrued  original issue discount may only be deducted as capital losses. 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.
    

  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

                                       78
<PAGE>
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
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 income from  amortization of issue
premium, if any,  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 or are issued at  a premium. If taxable  income attributable to such  a
mismatching  is realized, in general, losses would  be allowed in later years as
distributions on the later  maturing Classes of  Regular Certificates are  made.
Taxable income
    

                                       79
<PAGE>
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.

  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.

                                       80
<PAGE>
   
    ORIGINAL ISSUE DISCOUNT AND PREMIUM.  Generally, the REMIC Pool's deductions
for  original issue discount and income  from amortization of issue premium 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,  and
"--Premium."
    

    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."

    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

                                       81
<PAGE>
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 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
Certificate 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

                                       82
<PAGE>
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 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

                                       83
<PAGE>
to  the end of the next succeeding  taxable year for the accumulated withholding
tax liability  to  be  paid.  If the  non-U.S.  Person  transfers  the  Residual
Certificate  back to  a U.S.  Person, the transfer  will be  disregarded and the
foreign transferor will continue to be treated as the owner unless  arrangements
are  made  so  that  the transfer  does  not  have the  effect  of  allowing the
transferor to avoid tax on accrued excess inclusions.

    The Prospectus  Supplement relating  to  the Certificates  of a  Series  may
provide  that a Residual Certificate  may not be purchased  by or transferred to
any person that  is not  a U.S.  Person or  may describe  the circumstances  and
restrictions  pursuant to  which such  a transfer  may be  made. The  term "U.S.
Person" means  a  citizen or  resident  of  the United  States,  a  corporation,
partnership  or other entity  created or organized  in or under  the laws of the
United States or any political subdivision  thereof, or an estate or trust  that
is subject to U.S. federal income tax regardless of the source of its income.

  SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE

    Upon  the sale  or exchange of  a Residual Certificate,  the Residual Holder
will recognize gain or loss equal to the excess, if any, of the amount  realized
over  the  adjusted  basis  (as  described  above  under  "Taxation  of Residual
Certificates--Basis and  Losses")  of  such Residual  Holder  in  such  Residual
Certificate  at the time of  the sale or exchange.  In addition to reporting the
taxable income of the REMIC Pool, a Residual Holder will have taxable income  to
the  extent that any  cash distribution to  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

                                       84
<PAGE>
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.

  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

                                       85
<PAGE>
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 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  generally should  be 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--
    

                                       86
<PAGE>
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 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

                                       87
<PAGE>
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 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."

                                       88
<PAGE>
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.

    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

                                       89
<PAGE>
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 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

                                       90
<PAGE>
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.

    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

                                       91
<PAGE>
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, 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

                                       92
<PAGE>
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.

    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

                                       93
<PAGE>
such Plans. The  following is  a general  discussion of  such requirements,  and
certain  applicable  exceptions  to  and  administrative  exemptions  from  such
requirements. For purposes of this discussion,  a person investing on behalf  of
an  individual retirement account established under  Code Section 408 (an "IRA")
is regarded as a fiduciary and the IRA as a Plan.

    Before purchasing any Certificates, a Plan fiduciary should consult with its
counsel and  determine whether  there exists  any prohibition  to such  purchase
under  the requirements of ERISA, whether prohibited transaction exemptions such
as PTE  83-1 or  any individual  administrative exemption  (as described  below)
applies, including whether the appropriate conditions set forth therein would be
met,  or whether any  statutory prohibited transaction  exemption is applicable,
and further should consult the applicable Prospectus Supplement relating to such
Series of Certificates.

CERTAIN REQUIREMENTS UNDER ERISA

    GENERAL.  In  accordance with  ERISA's general  fiduciary standards,  before
investing in a Certificate a Plan fiduciary should determine whether to do so is
permitted  under the governing Plan instruments  and is appropriate for the Plan
in view of its overall investment policy and the composition and diversification
of its  portfolio.  A  Plan  fiduciary  should  especially  consider  the  ERISA
requirement  of investment  prudence and  the sensitivity  of the  return on the
Certificates to the rate of principal repayments (including prepayments) on  the
Mortgage Loans, as discussed in "Prepayment and Yield Considerations" herein.

    PARTIES  IN INTEREST/DISQUALIFIED PERSONS.   Other provisions  of ERISA (and
corresponding provisions of  the Code) prohibit  certain transactions  involving
the assets of a Plan and persons who have certain specified relationships to the
Plan   (so-called  "parties  in  interest"  within   the  meaning  of  ERISA  or
"disqualified persons" within  the meaning of  the Code). The  Seller, the  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,

                                       94
<PAGE>
IRAs, and employee benefit plans not subject to ERISA (for example, governmental
plans), but this exception  is tested immediately after  each acquisition of  an
equity  interest in the entity whether upon initial issuance or in the secondary
market.

ADMINISTRATIVE EXEMPTIONS

    INDIVIDUAL   ADMINISTRATIVE   EXEMPTIONS.       Several   underwriters    of
mortgage-backed  securities  have  applied  for  and  obtained  ERISA prohibited
transaction exemptions (each,  an "Underwriter's Exemption")  which are in  some
respects  broader than  Prohibited Transaction  Class Exemption  83-1 (described
below). Such  exemptions can  only apply  to mortgage-backed  securities  which,
among  other conditions,  are sold  in an  offering with  respect to  which such
underwriter serves as the  sole or a  managing underwriter, or  as a selling  or
placement  agent. If  such an Underwriter's  Exemption might be  applicable to a
Series of Certificates,  the related  Prospectus Supplement will  refer to  such
possibility.

    Among  the conditions that must be  satisfied for an Underwriter's Exemption
to apply are the following:

       (1)The acquisition of Certificates by a  Plan is on terms (including  the
          price for the Certificates) that are at least as favorable to the Plan
    as they would be in an arm's length transaction with an unrelated party;

       (2)The  rights and  interests evidenced  by Certificates  acquired by the
          Plan are not  subordinated to  the rights and  interests evidenced  by
    other Certificates of the Trust Estate;

       (3)The  Certificates acquired by  the Plan have received  a rating at the
          time of such  acquisition that  is one  of the  three highest  generic
    rating  categories from either  Standard & Poors  ("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

                                       95
<PAGE>
and  at least  fifty percent of  the aggregate  interest in the  Trust Estate is
acquired by persons independent of the Restricted Group (as defined below); (ii)
such fiduciary (or its affiliate) is an obligor with respect to five percent  or
less  of the  fair market  value of  the Mortgage  Loans contained  in the Trust
Estate; (iii) the Plan's investment in Certificates of any Class does not exceed
twenty-five percent of all of the Certificates of that Class outstanding at  the
time  of the acquisition and (iv) immediately after the acquisition no more than
twenty-five percent of the assets of the Plan with respect to which such  person
is  a fiduciary are invested in Certificates  representing an interest in one or
more trusts containing assets sold or served by the same entity.

    An Underwriter's Exemption does not apply to Plans sponsored by the  Seller,
the  underwriter specified in the applicable Prospectus Supplement, the Trustee,
the Servicer, any obligor with respect  to Mortgage Loans included in the  Trust
Estate  constituting  more  than  five  percent  of  the  aggregate  unamortized
principal balance of the assets  in the Trust Estate,  or any affiliate of  such
parties (the "Restricted Group").

    PTE   83-1.    Prohibited  Transaction  Class  Exemption  83-1  for  Certain
Transactions Involving  Mortgage Pool  Investment  Trusts ("PTE  83-1")  permits
certain  transactions  involving the  creation,  maintenance and  termination of
certain residential mortgage pools  and the acquisition  and holding of  certain
residential mortgage pool pass-through certificates by Plans, whether or not the
Plan's  assets would be deemed to include an ownership interest in the mortgages
in such mortgage pools, and whether or not such transactions would otherwise  be
prohibited under ERISA.

    The  term "mortgage pool pass-through certificate" is defined in PTE 83-1 as
"a certificate  representing a  beneficial undivided  fractional interest  in  a
mortgage  pool and  entitling the holder  of such a  certificate to pass-through
payment of principal and interest from the pooled mortgage loans, less any  fees
retained  by the pool sponsor."  It appears that, for  purposes of PTE 83-1, the
term "mortgage pool pass-through 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.

                                       96
<PAGE>
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.

                                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

                                       97
<PAGE>
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.

                              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.

                                       98
<PAGE>
    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.

    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....................................   26
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
<PAGE>
   
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS
    

   
ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
    

   
    The  expenses expected  to be incurred  in connection with  the issuance and
distribution  of  the  securities  being  registered,  other  than  underwriting
compensation,  are  as  set  forth  below.  All  such  expenses  except  for the
registration and filing fees are estimated.
    

   
<TABLE>
<S>                                                                       <C>
SEC Registration Fee....................................................  $ 5,172,414
Legal Fees and Expenses.................................................    3,135,000
Accounting Fees and Expenses............................................      890,000
Trustee's Fees and Expenses (including counsel fees)....................      400,000
Printing and Engraving Fees.............................................    1,815,000
Rating Agency Fees......................................................    7,675,000
Miscellaneous...........................................................    2,000,000
                                                                          -----------
    Total...............................................................  $21,087,414
                                                                          -----------
                                                                          -----------
</TABLE>
    

   
ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.
    

   
    Section 145 of the Delaware General Corporation Law provides that a Delaware
corporation may indemnify  any persons,  including officers  and directors,  who
are,  or  are threatened  to  be made,  parties  to any  threatened,  pending or
completed  legal   action,  suit   or  proceeding,   whether  civil,   criminal,
administrative or investigative (other than an action by or in the right of such
corporation),  by reason of  the fact that such  person is or  was an officer or
director of  such corporation,  or is  or was  serving at  the request  of  such
corporation  as a director, officer, employee or agent of another corporation or
enterprise. The  indemnity may  include  expenses (including  attorneys'  fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by such person in connection with such action, suit or proceeding, provided such
officer  or director acted in good faith  and in a manner he reasonably believed
to be in or not  opposed to the corporation's  best interests and, for  criminal
proceedings,  had no reasonable cause to believe that his conduct was illegal. A
Delaware corporation may indemnify officers and directors in an action by or  in
the  right  of  the  corporation  under  the  same  conditions,  except  that no
indemnification is  permitted  without  judicial  approval  if  the  officer  or
director  is  adjudged to  be liable  to  the corporation.  Where an  officer or
director is successful on the merits or  otherwise in the defense of any  action
referred to above, the corporation must indemnify him against the expenses which
such officer and director actually and reasonably incurred.
    

   
    The  Restated Certificate of  Incorporation of The  Prudential Home Mortgage
Securities Company, Inc., provides for indemnification of officers and directors
to the full extent permitted by the Delaware General Corporation Law.
    

   
    The Pooling and Servicing Agreements for each Series of Certificates provide
either that the Registrant and the partners, directors, officers, employees  and
agents  of the Registrant, or  that the Sole Servicer,  any subservicer, and the
partners, directors, officers, employees and agents of the Sole Servicer or  any
subservicer, will be entitled to indemnification by the Trust Estate and will be
held harmless against any loss, liability or expense incurred in connection with
any  legal  action  relating  to  the Pooling  and  Servicing  Agreement  or the
Certificates, other than any  loss, liability or expense  incurred by reason  or
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.
    

   
ITEM 16.  EXHIBITS.
    

   
<TABLE>
<C>    <S>
  1.1* Form of Underwriting Agreement.
  3.1  Restated Certificate of Incorporation of The Prudential Home Mortgage
        Securities Company, Inc. incorporated by reference from Exhibit 3.1 of
        the Registration Statement on Form S-11 (File No. 33-29849).
  3.2  Bylaws of The Prudential Home Mortgage Securities Company, Inc.
        incorporated by reference from Exhibit 3.2 of the Registration
        Statement on Form S-11 (File No. 33-29849).
</TABLE>
    

                                      II-1
<PAGE>
   
<TABLE>
<C>    <S>
  4.1  Form of Pooling and Servicing Agreement providing for credit enhancement
        by subordination arrangement without shifting interests of Senior and
        Subordinated Classes incorporated by reference from Exhibit 4.1 of the
        Registration Statement on Form S-11 (File No. 33-29849).
  4.2  Form of Pooling and Servicing Agreement providing for credit enhancement
        by subordination arrangement without shifting interests of Senior and
        Subordinated Classes incorporated by reference from Exhibit 4.2 of the
        Registration Statement on Form S-11 (File No. 33-41214).
  4.3  Form of Pooling and Servicing Agreement providing for credit enhancement
        by subordination arrangement including shifting interests of Senior,
        Mezzanine and Subordinated Classes incorporated by reference from
        Exhibit 4.3 of the Registration Statement on Form S-11 (File No.
        33-52962).
  4.4* Form of Pooling and Servicing Agreement providing for credit enhancement
        by subordination arrangement including shifting interests of Senior,
        Mezzanine and Subordinated Classes and providing for the servicing of
        the Mortgage Loans by multiple servicers and a master servicer.
  5.1  Opinion of Cadwalader, Wickersham & Taft with respect to certain matters
        involving the Certificates.
  8.1  Opinion of Cadwalader, Wickersham & Taft as to tax matters.
 10.1* Form of Servicing Agreement.
 20.1* Form of Supplement to Prospectus Supplement.
 23.1  Consent of Cadwalader, Wickersham & Taft (included as part of Exhibits
        5.1 and 8.1).
 23.2  Consent of Coopers & Lybrand regarding Financial Security Assurance Inc.
 24.1* Power of Attorney.
 24.2* Power of Attorney.
 24.3* Power of Attorney.
 24.4* Power of Attorney.
</TABLE>
    

- ------------
   
* Previously filed.
    

   
ITEM 17.  UNDERTAKINGS.
    

   
    (a)Undertaking pursuant to Rule 415.
    

   
    The undersigned Registrant hereby undertakes:
    

   
        (1)  to file, during any period in which offers or sales are being made,
    a post-effective amendment to this Registration Statement:
    

   
            (i) to include any  prospectus required by  Section 10(a)(3) of  the
       Securities Act of 1933;
    

   
           (ii)  to reflect in the Prospectus  any facts or events arising after
       the effective  date of  the Registration  Statement (or  the most  recent
       post-effective   amendment  thereof)   which,  individually   or  in  the
       aggregate, represent a fundamental change in the information set forth in
       the Registration Statement;
    

   
           (iii) to include any material information with respect to the plan of
       distribution not previously  disclosed in the  Registration Statement  or
       any material change of such information in the Registration Statement.
    

   
        (2)  that,  for  the  purpose of  determining  any  liability  under the
    Securities Act of 1933, each  such post-effective amendment shall be  deemed
    to  be  a  new registration  statement  relating to  the  securities offered
    therein, and the offering of such securities at that time shall be deemed to
    be the initial bona fide offering thereof; and
    

   
        (3) to remove from registration  by means of a post-effective  amendment
    any   of  the  securities  being  registered  which  remain  unsold  at  the
    termination of the offering.
    

                                      II-2
<PAGE>
   
    (b) Undertaking in respect of indemnification.
    

   
    Insofar as indemnification for liabilities arising under the Securities  Act
of  1933 may be permitted to directors,  officers and controlling persons of the
Registrant pursuant to the foregoing  provisions , or otherwise, the  Registrant
has  been advised that in the opinion  of the Securities and Exchange Commission
such indemnification is against  public policy as expressed  in the Act and  is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses  incurred
or  paid by a director,  officer or controlling person  of the Registrant in the
successful defense  of any  action,  suit or  proceeding)  is asserted  by  such
officer   or  controlling  person  in   connection  with  the  securities  being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled  by controlling  precedent, submit  to a  court of  appropriate
jurisdiction  the question whether such indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.
    

                                      II-3
<PAGE>
   
                                   SIGNATURES
    

   
    Pursuant  to the requirements of the  Securities Act of 1933, the Registrant
certifies that it has  reasonable grounds to  believe that it  meets all of  the
requirements  for filing  on Form  S-3 and  has duly  caused this Post-effective
Amendment No. 6 on Form S-3 to Form S-11 Registration Statement to be signed  on
its  behalf  by  the undersigned,  thereunto  duly  authorized, in  the  City of
Frederick, State of Maryland on January 25, 1996.
    

   
                                          THE PRUDENTIAL HOME MORTGAGE
                                          SECURITIES COMPANY, INC.
    

   
                                          By:         /s/ JAMES B. SVINTH
    

                                             -----------------------------------
   
                                              Name: James B. Svinth
                                             Title: Vice President
    

                                      II-4
<PAGE>
   
    PURSUANT  TO  THE  REQUIREMENTS  OF   THE  SECURITIES  ACT  OF  1933,   THIS
POST-EFFECTIVE  AMENDMENT NO. 6 ON FORM  S-3 TO FORM S-11 REGISTRATION STATEMENT
HAS BEEN SIGNED  BELOW BY THE  FOLLOWING PERSONS  IN THE CAPACITIES  AND ON  THE
DATES INDICATED.
    

   
                 *                   Chief Executive Officer,
- -----------------------------------   President                 January 25, 1996
        Marvin I. Moskowitz           and Director

                 *
- -----------------------------------  Treasurer                  January 25, 1996
           Daniel Rosen

                 *
- -----------------------------------  Controller                 January 25, 1996
          Jerry Halbrook

                 *
- -----------------------------------  Executive Vice President,  January 25, 1996
           Roy J. Kasmar              Director

                 *
- -----------------------------------  Vice President, Director   January 25, 1996
          James B. Svinth

      By: /s/JAMES B. SVINTH
- -----------------------------------
          James B. Svinth
        Attorney-in-Fact(1)

    
- ------------
   
(1) James  B. Svinth,  by signing  his name hereto,  does sign  this document on
    behalf of the person  indicated above pursuant to  a power of attorney  duly
    executed  by  such  person  and  filed  with  the  Securities  and  Exchange
    Commission.
    

                                      II-5
<PAGE>
   
                                 EXHIBIT INDEX
    

   
<TABLE>
<CAPTION>
                                                                   SEQUENTIALLY
EXHIBIT                       DESCRIPTION                          NUMBERED PAGE
- ------- -------------------------------------------------------  -----------------

<C>     <S>                                                      <C>
  1.1*  Form of Underwriting Agreement.
  3.1   Restated Certificate of Incorporation of The Prudential
         Home Mortgage Securities Company, Inc. incorporated by
         reference from Exhibit 3.1 of the Registration
         Statement on Form S-11 (File No. 33-29849)............
  3.2   Bylaws of The Prudential Home Mortgage Securities
         Company, Inc. incorporated by reference from Exhibit
         3.2 of the Registration Statement on Form S-11 (File
         No. 33-29849).........................................
  4.1   Form of Pooling and Servicing Agreement providing for
         credit enhancement by subordination arrangement
         without shifting interests of Senior and Subordinated
         Classes incorporated by reference from Exhibit 4.1 of
         the Registration Statement on Form S-11 (File No.
         33-29849).............................................
  4.2   Form of Pooling and Servicing Agreement providing for
         credit enhancement by subordination arrangement
         without shifting interests of Senior and Subordinated
         Classes incorporated by reference from Exhibit 4.2 of
         the Registration Statement on Form S-11 (File No.
         33-41214).............................................
  4.3   Form of Pooling and Servicing Agreement providing for
         credit enhancement by subordination arrangement
         including shifting interests of Senior, Mezzanine and
         Subordinated Classes incorporated by reference from
         Exhibit 4.3 of the Registration Statement on Form S-11
         (File No. 33-52962)...................................
  4.4*  Form of Pooling and Servicing Agreement providing for
         credit enhancement by subordination arrangement
         including shifting interests of Senior, Mezzanine and
         Subordinated Classes and providing for the servicing
         of the Mortgage Loans by multiple servicers and a
         master servicer.......................................
  5.1   Opinion of Cadwalader, Wickersham & Taft with respect
         to certain matters involving the Certificates.........
  8.1   Opinion of Cadwalader, Wickersham & Taft as to tax
         matters...............................................
 10.1*  Form of Servicing Agreement............................
 20.1*  Form of Supplement to Prospectus Supplement............
 23.1   Consent of Cadwalader, Wickersham & Taft (included as
         part of
         Exhibits 5.1 and 8.1).................................
 23.2   Consent of Coopers & Lybrand regarding Financial
         Security Assurance Inc.
 24.1*  Power of Attorney.
 24.2*  Power of Attorney.
 24.3*  Power of Attorney.
 24.4*  Power of Attorney.
</TABLE>
    

- ------------
   
* Previously filed.
    

<PAGE>
   
                                                                     EXHIBIT 5.1
    

   
                                  [LETTERHEAD]
    

   
January 26, 1996
    

   
The Prudential Home Mortgage
  Securities Company, Inc.
5325 Spectrum Drive
Frederick, Maryland 21701
    

   
Re:  Mortgage Pass-Through Certificates
    
- --------------------------------

   
Gentlemen:
    

   
    We  have acted as your counsel in connection with the Registration Statement
(File No.  33-72966) filed  with  the Securities  and Exchange  Commission  (the
"Commission")  on December 15, 1993, pursuant to  the Securities Act of 1933, as
amended,  and  declared  effective   on  April  5,  1994   and  as  amended   by
Post-effective  Amendment No. 1 thereto filed with the Commission on May 4, 1994
and declared effective on  May 6, 1994, Post-effective  Amendment No. 2  thereto
filed  with the Commission  on June 8,  1994 and declared  effective on June 10,
1994, Post-effective Amendment No. 3 thereto  filed with the Commission on  July
28, 1994 and declared effective on July 28, 1994, Post-effective Amendment No. 4
thereto  filed with the Commission  on August 8, 1995  and declared effective on
August 9, 1995, Post-effective Amendment No. 5 thereto filed with the Commission
on  November  3,  1995  and  declared  effective  on  November  16,  1995,   and
Post-effective  Amendment No. 6 thereto  to be filed with  the Commission on the
date  hereof  (as  amended,  the  "Registration  Statement").  The  Registration
Statement  covers Mortgage Pass-Through Certificates ("Certificates") to be sold
by The Prudential  Home Mortgage Securities  Company, Inc. ("PHMSC")  in one  or
more series (each, a "Series") of Certificates. Each Series of Certificates will
be issued under a separate pooling and servicing agreement (each, a "Pooling and
Servicing  Agreement") among PHMSC, a trustee to be identified in the Prospectus
Supplement for such Series of Certificates (a "Trustee"), and Securitized  Asset
Services  Corporation,  as  master  servicer  (the  "Master  Servicer"),  or The
Prudential Home Mortgage Company, Inc., as  sole servicer of the Mortgage  Loans
("PHMC").  Forms of Pooling and Servicing Agreements are included as Exhibits to
the Registration Statement.  Capitalized terms  used and  not otherwise  defined
herein  have the respective meanings ascribed  to such terms in the Registration
Statement.
    

   
    We have examined originals  or copies certified  or otherwise identified  to
our  satisfaction  of  such documents  and  records  of PHMSC,  and  such public
documents and records as we  have deemed necessary as  a basis for the  opinions
hereinafter expressed.
    

   
    Based on the foregoing, we are of the opinion that:
    

   
    1. When  a Pooling and Servicing Agreement  for a Series of Certificates has
       been duly  and validly  authorized, executed  and delivered  by PHMSC,  a
       Trustee  and  the Master  Servicer or  PHMC,  such Pooling  and Servicing
       Agreement will constitute a valid and legally binding agreement of PHMSC,
       enforceable against  PHMSC  in  accordance with  its  terms,  subject  to
       applicable  bankruptcy, reorganization, insolvency,  moratorium and other
       laws affecting the enforcement  of rights of  creditors generally and  to
       general  principles of equity and the discretion of the court (regardless
       of whether enforceability is considered in  a proceeding in equity or  at
       law); and
    

   
    2. When  a Pooling and Servicing Agreement  for a Series of Certificates has
       been duly  and validly  authorized, executed  and delivered  by PHMSC,  a
       Trustee  and  the  Master  Servicer  or  PHMC,  and  the  Certificates of
    
<PAGE>
   
       such Series have been duly executed, authenticated, delivered and sold as
       contemplated in  the Registration  Statement, such  Certificates will  be
       legally and validly issued, fully paid and nonassessable, and the holders
       of such Certificates will be entitled to the benefits of such Pooling and
       Servicing Agreement.
    

   
    We  hereby  consent  to the  filing  of this  letter  as an  Exhibit  to the
Registration Statement  and to  the reference  to this  firm under  the  heading
"Legal  Matters" in the Prospectus forming a part of the Registration Statement.
This consent is not to be construed as  an admission that we are a person  whose
consent  is  required to  be  filed with  the  Registration Statement  under the
provisions of the Act.
    

   
                                          Very truly yours,
    

   
                                          /s/ Cadwalader, Wickersham & Taft
    

<PAGE>
   
                                                                     EXHIBIT 8.1
    

   
                                  [LETTERHEAD]
    

   
January 26, 1996
    

   
The Prudential Home Mortgage
 Securities Company, Inc.
5325 Spectrum Drive
Frederick, Maryland 21701
    

   
Re:  Mortgage Pass-Through Certificates
    
- --------------------------------

   
Gentlemen:
    

   
    We  have acted as your counsel in connection with the Registration Statement
(File No.  33-72966) filed  with  the Securities  and Exchange  Commission  (the
"Commission")  on December 15, 1993  pursuant to the Securities  Act of 1933, as
amended,  and  declared  effective   on  April  5,  1994   and  as  amended   by
Post-effective  Amendment No. 1 thereto filed with the Commission on May 4, 1994
and declared effective on  May 6, 1994, Post-effective  Amendment No. 2  thereto
filed  with the Commission  on June 8,  1994 and declared  effective on June 10,
1994, Post-effective Amendment No. 3 thereto  filed with the Commission on  July
28, 1994 and declared effective on July 28, 1994, Post-effective Amendment No. 4
thereto  filed with the Commission  on August 8, 1995  and declared effective on
August 9, 1995, Post-effective Amendment No. 5 thereto filed with the Commission
on  November  3,  1995  and  declared  effective  on  November  16,  1995,   and
Post-effective  Amendment No. 6 thereto  to be filed with  the Commission on the
date hereof (as amended, the  "Registration Statement"). Capitalized terms  used
and  not otherwise defined herein have  the respective meanings ascribed to such
terms in the Registration Statement.
    

   
    In rendering the opinion set forth  below, we have examined and relied  upon
the  following: (1) the Registration Statement,  the Prospectus and the forms of
Prospectus Supplement constituting  a part  thereof, each  substantially in  the
form being filed with the Commission; (2) the forms of the Pooling and Servicing
Agreements  incorporated by reference as Exhibits to the Registration Statement;
and (3)  such other  documents, materials,  and authorities  as we  have  deemed
necessary in order to enable us to render our opinion set forth below.
    

   
    As  counsel  to  The  Prudential  Home  Mortgage  Securities  Company,  Inc.
("PHMSC"), we have  advised PHMSC  with respect  to certain  federal income  tax
aspects of the proposed issuance of the Certificates. Such advice has formed the
basis  for  the  description of  material  federal income  tax  consequences for
holders of  the Certificates  that appears  under the  heading "Certain  Federal
Income  Tax  Consequences" in  the Prospectus  and  under the  headings "Summary
Information--Federal Income Tax Status" and "Federal Income Tax  Considerations"
in  each  form of  Prospectus Supplement.  Such descriptions  do not  purport to
discuss all possible federal income  tax ramifications of the proposed  insuance
of  the Certificates, but, with respect to those federal income tax consequences
that are discussed, in our opinion, the description is accurate in all  material
respects.
    

   
    This opinion is based on facts and circumstances set forth in the Prospectus
and  each form of Prospectus  Supplement and in the  other documents reviewed by
us. Our opinion as to the matters set forth herein could change with respect  to
a  particular  Series  of Certificates  as  a  result of  changes  in  facts and
circumstances, changes in the terms of the documents reviewed by us, or  changes
in  the  law  subsequent  to  the date  hereof.  As  the  Registration Statement
contemplates Series of Certificates with numerous different characteristics, the
particular characteristics of each Series of Certificates must be considered  in
determining  the  applicability  of  this  opinion  to  a  particular  Series of
Certificates. The opinion contained in each Prospectus Supplement and Prospectus
prepared pursuant to the  Registration Statement is,  accordingly, deemed to  be
incorporated herein.
    
<PAGE>
   
    We  hereby  consent  to the  filing  of this  letter  as an  Exhibit  to the
Registration Statement  and to  the references  to our  firm under  the  heading
"Certain Federal Income Tax Consequences" in the Prospectus. This consent is not
to  be construed as an admission that we  are a person whose consent is required
to be filed with the Registration Statement under the provisions of the Act.
    

   
                                          Very truly yours,
    

   
                                          /s/ Cadwalader, Wickersham & Taft
    

<PAGE>
   
                                                                    EXHIBIT 23.2
    

   
                                  [LETTERHEAD]
    

   
                       CONSENT OF INDEPENDENT ACCOUNTANTS
    

   
We  consent to the incorporation by  reference in Post-Effective Amendment No. 6
on Form S-3  to Form  S-11 (Registration No.  33-72966) of  The Prudential  Home
Mortgage   Securities   Company,   Inc.,  relating   to   Mortgage  Pass-Through
Certificates, of  our  report  dated January  16,  1995  on our  audits  of  the
consolidated  financial  statements  of Financial  Security  Assurance  Inc. and
Subsidiaries. We also  consent to the  reference to our  Firm under the  caption
"Experts."
    

   
                                          /s/ COOPERS & LYBRAND L.L.P.
    

   
New York, New York
January 25, 1996
    


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