PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
424B5, 1996-03-07
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: ELFUN DIVERSIFIED FUND, N-30D, 1996-03-07
Next: PUTNAM CAPITAL MANAGER TRUST /MA/, N-30D, 1996-03-07



<PAGE>
FURTHER SUPPLEMENT
(TO SUPPLEMENT DATED JANUARY 20, 1993 AND PROSPECTUS AND PROSPECTUS SUPPLEMENT
EACH DATED JANUARY 14, 1993)

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

                                     SELLER
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1992-50
        PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN APRIL 1996

                    VARIABLE RATE(1) CLASS A-7 CERTIFICATES
                      (1) ON THE CLASS A-7 NOTIONAL AMOUNT
                               ------------------

    The  Series 1992-50 Mortgage Pass-Through  Certificates (the "Series 1992-50
Certificates") are the Series 1992-50 Certificates described in the accompanying
Supplement  dated  January  20,   1993  (the  "Supplement"),  the   accompanying
Prospectus  Supplement dated January 14,  1993 (the "Prospectus Supplement") and
the accompanying  Prospectus  dated January  14,  1993 (the  "Prospectus").  The
Series  1992-50 Certificates  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).  The  Class   A
Certificates  consist of  nine subclasses  (each, a  "Subclass") of Certificates
designated as the Class A-1, Class A-2,  Class A-3, Class A-4, Class A-5,  Class
A-6,  Class A-7, Class A-R and Class A-LR  Certificates. The Class M and Class B
Certificates are not divided  into subclasses. Only  the Class A-7  Certificates
are  being  offered  hereby. The  Series  1992-50 Certificates  evidence  in the
aggregate the entire beneficial ownership interest  in a trust fund (the  "Trust
Estate")  established by The  Prudential Home Mortgage  Securities Company, Inc.
(the "Seller") and consisting  of a pool of  fixed interest rate,  conventional,
monthly  pay, fully amortizing, one-  to four-family, residential first mortgage
loans having original terms  to stated maturity of  approximately 30 years  (the
"Mortgage  Loans"),  together  with  certain related  property.  Certain  of the
Mortgage Loans may be secured primarily by shares issued by cooperative  housing
corporations.  The Mortgage Loans  are serviced by  The Prudential Home Mortgage
Company, Inc. (in its capacity  as servicer, the "Servicer," otherwise  "PHMC").
See "Description of the Mortgage Loans" herein and in the Prospectus Supplement.

    PROSPECTIVE  INVESTORS  IN THE  CLASS A-7  CERTIFICATES SHOULD  CONSIDER THE
FACTORS DISCUSSED UNDER "RISK FACTORS AND SPECIAL CONSIDERATIONS" HEREIN ON PAGE
S1-3.

    The credit  enhancement  for the  Series  1992-50 Certificates  is  provided
through  the  use of  a "shifting  interest" type  subordination, which  has the
effect of allocating all or  a disproportionate amount of principal  prepayments
and  other unscheduled receipts of principal to  the Class A Certificates for at
least nine  years  beginning  on  the  first  Distribution  Date.  See  "Summary
Information--Credit  Enhancement"  and "--Effects  of Prepayments  on Investment
Expectations," "Description  of  the  Certificates" and  "Prepayment  and  Yield
Considerations" in the Prospectus Supplement.

    THE YIELD TO MATURITY OF THE CLASS A-7 CERTIFICATES WILL BE HIGHLY SENSITIVE
TO  THE RATE  AND TIMING  OF PRINCIPAL  PAYMENTS (INCLUDING  PREPAYMENTS) ON THE
MORTGAGE LOANS, WHICH  MAY BE  PREPAID AT  ANY TIME  WITHOUT PENALTY.  INVESTORS
SHOULD  CONSIDER THE  ASSOCIATED RISKS  THAT A  FASTER THAN  ANTICIPATED RATE OF
PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS)  ON THE MORTGAGE LOANS,  PARTICULARLY
THOSE  MORTGAGE LOANS WITH A HIGHER RATE  OF INTEREST, COULD RESULT IN AN ACTUAL
YIELD THAT  IS LOWER  THAN ANTICIPATED  AND THAT  A RAPID  RATE OF  PAYMENTS  IN
RESPECT  OF PRINCIPAL  (INCLUDING PREPAYMENTS)  COULD RESULT  IN THE  FAILURE OF
INVESTORS TO FULLY RECOVER  THEIR INITIAL INVESTMENTS.  See "Sensitivity of  the
Pre-Tax  Yield and Weighted  Average Life of the  Class A-7 Certificates" herein
and "Description  of the  Certificates--Principal (Including  Prepayments)"  and
"Prepayment  and Yield Considerations"  in the Prospectus  Supplement and in the
Prospectus.

                                                        (CONTINUED ON NEXT PAGE)

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

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

    The Class A-7 Certificates are  being offered by Greenwich Capital  Markets,
Inc.  (the  "Underwriter")  from  time  to  time  to  the  public  in negotiated
transactions or otherwise  at varying  prices to be  determined at  the time  of
sale. Proceeds to the Seller from the sale of the Class A-7 Certificates will be
approximately   0.79%  of  the  Pool  Scheduled  Principal  Balance  as  of  the
Distribution Date  in April  1996  without giving  effect to  partial  principal
prepayments  or  net  partial  liquidation proceeds  received  on  or  after the
Determination Date in March  1996, plus accrued interest  from March 1, 1996  to
(but  not including)  March 12, 1996,  before deducting expenses  payable by the
Seller estimated to be $45,000. See "Underwriting" herein.

    The Class A-7 Certificates are offered  by the Underwriter subject to  prior
sale,  when, as and if delivered to  and accepted by the Underwriter and subject
to approval of certain legal matters by counsel. It is expected that delivery of
the Class A-7 Certificates will be made  at the offices of the Underwriter,  600
Steamboat Road, Greenwich, Connecticut 06830 on or about March 12, 1996.

                                     [LOGO]

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

    The Class A-7 Certificates may not be appropriate investments for individual
investors. The Class A-7 Certificates are offered in the minimum denomination of
$193,000,000  initial  Class  A-7  Notional  Amount  as  described  herein under
"Description of the  Certificates." Except as  set forth below,  it is  intended
that  the  Class  A-7  Certificates  not  be  directly  or  indirectly  held  or
beneficially  owned  by  any   person  in  amounts   lower  than  such   minimum
denomination.  The  Class  A-7 Certificates  may  be transferred  to  persons in
amounts lower than the minimum denomination but only if any such person delivers
to the Trustee an affidavit concerning certain matters related to the  financial
sophistication   and  net  worth  of  such   person.  See  "Description  of  the
Certificates"and "Restrictions  on  Transfer  of  the  Class  A-7  Certificates"
herein.

    There  is currently no  secondary market for the  Class A-7 Certificates and
there can be no assurance  that a secondary market will  develop or, if it  does
develop, that it will provide Certificateholders with liquidity of investment at
any  particular  time  or  for  the life  of  the  Class  A-7  Certificates. The
Underwriter intends to  act as  a market maker  in the  Class A-7  Certificates,
subject  to applicable provisions of federal and state securities laws and other
regulatory requirements, but is under no obligation to do so and any such market
making may be  discontinued at  any time.  There can  be no  assurance that  any
investor  will be able  to sell a Class  A-7 Certificate at a  price equal to or
greater than the price at which such Certificate was purchased.

    Distributions in respect of interest and  of principal are made on the  25th
day  of each month or the next succeeding  business day to the holders of record
of the Class A-7 Certificates on the  last business day of the preceding  month,
to  the extent that their allocable portion  of the Pool Distribution Amount (as
defined in  the Prospectus  Supplement) is  sufficient therefor.  Interest  will
accrue  monthly on the Class  A-7 Certificates at a per  annum rate equal to the
weighted average of the Net Mortgage  Interest Rates (as defined herein) of  the
Mortgage  Loans as of the first day of such period minus 8.00%, on the Class A-7
Notional Amount (as defined herein),  less any Non-Supported Interest  Shortfall
(as  defined in  the Prospectus  Supplement) and  other losses  allocable to the
Class  A-7  Certificates  as  described  in  the  Prospectus  Supplement   under
"Description  of  the Certificates--Interest."  The  Class A  Subclass Principal
Balance of the Class A-7 Certificates as of the Determination Date in March 1996
will be approximately  $374. The Class  A Subclass Principal  Balance as of  the
Determination  Date  in April  1996  will be  equal to  such  balance as  of the
Determination Date in March 1996 reduced  by the amount of any distributions  or
other   reductions  of  principal  on  the  Distribution  Date  in  March  1996.
Distributions in reduction of the principal balance of the Class A  Certificates
will  be made monthly on each Distribution  Date in an aggregate amount equal to
the Class  A  Principal  Distribution  Amount  (as  defined  in  the  Prospectus
Supplement).  Distributions in reduction of the principal balance of the Class A
Certificates each  month will  be  allocated among  the  Subclasses of  Class  A
Certificates  in  the  manner  described  in  the  Prospectus  Supplement  under
"Description   of   the   Certificates--Principal   (Including    Prepayments)."
Distributions  on  the  Class  A-7  Certificates will  be  made  pro  rata among
Certificateholders of  such Subclass  based on  their Percentage  Interests  (as
defined in the Prospectus Supplement).

    This  Further Supplement does not contain complete information regarding the
Class A-7  Certificates  and  should  be  read  only  in  conjunction  with  the
Supplement, the Prospectus Supplement and the Prospectus. Sales of the Class A-7
Certificates  may  not be  consummated unless  the  purchaser has  received this
Further  Supplement,  the   Supplement,  the  Prospectus   Supplement  and   the
Prospectus.  Capitalized terms used herein that  are not otherwise defined shall
have the meanings ascribed thereto in the Supplement, the Prospectus  Supplement
or the Prospectus, as applicable.
                              -------------------

    UNTIL  JUNE 5,  1996, ALL  DEALERS EFFECTING  TRANSACTIONS IN  THE CLASS A-7
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER THIS  FURTHER SUPPLEMENT, THE  SUPPLEMENT, THE PROSPECTUS  SUPPLEMENT
AND  THE PROSPECTUS. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER
THIS FURTHER  SUPPLEMENT,  THE SUPPLEMENT,  THE  PROSPECTUS SUPPLEMENT  AND  THE
PROSPECTUS  WHEN  ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.

                                      S1-2
<PAGE>
                                    GENERAL

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

    The  Series 1992-50 Certificates were issued  on January 22, 1993. The Class
A-7 Certificates were not offered to the  public at the time of the issuance  of
the Series 1992-50 Certificates.

                    RISK FACTORS AND SPECIAL CONSIDERATIONS

YIELD CONSIDERATIONS

    The yield to maturity of the Class A-7 Certificates will be directly related
to  the rate of payments of principal on the Mortgage Loans in the Trust Estate,
particularly with respect to those Mortgage Loans with higher rates of interest.
The rate of principal payments on the Mortgage Loans will in turn be affected by
the amortization  schedules  of  the  Mortgage  Loans,  the  rate  of  principal
prepayments (including partial prepayments and those resulting from refinancing)
thereon  by mortgagors, liquidations of defaulted Mortgage Loans, repurchases by
the Seller of Mortgage Loans as a result of defective documentation or  breaches
of  representations  and  warranties,  optional  repurchase  by  the  Seller  of
defaulted Mortgage Loans  and optional purchase  by the Servicer  of all of  the
Mortgage  Loans  in connection  with the  termination of  the Trust  Estate. See
"Description of the  Mortgage Loans--Optional Repurchase  of Defaulted  Mortgage
Loans"  and  "Pooling  and  Servicing  Agreement--Optional  Termination"  in the
Prospectus Supplement  and  "The Trust  Estates--Mortgage  Loans--Assignment  of
Mortgage  Loans to the  Trustee," "--Optional Repurchases"  and "The Pooling and
Servicing Agreement--Termination; Purchase of Mortgage Loans" in the Prospectus.
Mortgagors are permitted to prepay the Mortgage  Loans, in whole or in part,  at
any time without penalty.

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

    The  yield to maturity on the Class  A-7 Certificates may be affected by the
geographic concentration  of  the  Mortgaged Properties  securing  the  Mortgage
Loans.  As of February  16, 1996, Mortgaged Properties  located in the following
states secured at least 5.00% of  the Aggregate Unpaid Principal Balance of  the
Mortgage  Loans: California (55.58%), New York  (10.19%) and New Jersey (9.26%).
In recent years, California and several other regions in the United States  have
experienced  significant declines in housing prices. In addition, California, as
well as  certain other  regions, has  experienced natural  disasters,  including
earthquakes,  hurricanes  and  flooding,  which  may  adversely  affect property
values. Any direct damage to the Mortgaged Properties caused by such  disasters,
deterioration  in housing prices in California (and to a lesser extent the other
states in which the  Mortgaged Properties are located)  or the deterioration  of
economic  conditions  in such  regions which  adversely  affects the  ability of
borrowers to make payments on the Mortgage Loans may increase the likelihood  of
losses  on the  Mortgage Loans.  Such losses,  if they  occur, may  increase the
likelihood of liquidations and prepayments which  may have an adverse effect  on
the  yield to maturity  of the Class  A-7 Certificates. See  "Description of the
Mortgage Loans" herein.

    AN INVESTOR THAT PURCHASES CLASS A-7 CERTIFICATES, WHICH ARE EXPECTED TO  BE
OFFERED  AT A SUBSTANTIAL PREMIUM,  SHOULD CONSIDER THE RISK  THAT A FASTER THAN
ANTICIPATED RATE OF PRINCIPAL PAYMENTS ON  THE MORTGAGE LOANS WILL RESULT IN  AN
ACTUAL YIELD THAT IS LOWER THAN SUCH INVESTOR'S EXPECTED YIELD AND MAY RESULT IN
THE  FAILURE  OF SUCH  INVESTOR  TO FULLY  RECOVER  ITS INITIAL  INVESTMENT. See
"Sensitivity of the  Pre-Tax Yield and  Weighted Average Life  of the Class  A-7
Certificates" herein and "Prepayment and Yield Considerations" in the Prospectus
Supplement.

                                      S1-3
<PAGE>
RECENT DEVELOPMENTS AFFECTING THE SELLER AND SERVICER

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

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

    1.   SUBSERVICING AGREEMENT.  The Servicer, Prudential Insurance and Norwest
Mortgage  will   enter  into   a  subservicing   agreement  (the   "Subservicing
Agreement"),  pursuant to which the Servicer  will delegate to Norwest Mortgage,
and Norwest Mortgage  will agree to  perform, all of  the Servicer's duties  and
obligations  as mortgage loan servicer under the Pooling and Servicing Agreement
and each  Servicing Agreement  and  Other Servicing  Agreement, other  than  the
Servicer's  duties with  respect to the  administration and  disposition of real
estate  acquired  upon  foreclosure,  which   latter  duties  will  remain   the
responsibility  of the Servicer with the particular functions to be delegated by
the Servicer to Prudential Asset Recovery, Inc., an affiliate of the Seller, the
Servicer, SASI and Prudential Insurance, or other third party contractors.  With
respect  to the Series  1992-50 Certificates, such  duties include collection of
mortgage payments,  maintenance  of tax  and  insurance escrows,  advancing  for
borrower  delinquencies and unpaid taxes, to  the extent required by the Pooling
and Servicing  Agreement, and  foreclosure or  other realization  activities  in
connection with defaulted Mortgage Loans.

    Under the Subservicing Agreement, Norwest Mortgage will be obligated to make
any principal and interest or other advances required to be made by the Servicer
under  the  Pooling and  Servicing  Agreement as  well  as under  each Servicing
Agreement or Other Servicing Agreement, provided that the aggregate unreimbursed
amount of such advances at any time  does not exceed $100 million. The  Servicer
will  be obligated  to reimburse  Norwest Mortgage  for the  amount of  any such
advances, plus interest, from its own funds. The Servicer will remain  obligated
under the Pooling and Servicing Agreement and each Servicing Agreement and Other
Servicing  Agreement for  all required  advances which  are not  made by Norwest
Mortgage for any reason. In order to provide for its obligation to make advances
after the  Sale  Date,  the Servicer  will  enter  into a  Loan  Agreement  with
Prudential  Funding Corporation, an affiliate of  the Seller, the Servicer, SASI
and Prudential Insurance ("Funding"), pursuant to which Funding will provide the
Servicer with a committed borrowing line (the "Loan Facility") in the amount  of
$40 million for the sole purpose of supporting advances required of the Servicer
under the Pooling and Servicing Agreement and Servicing Agreements. Although the
Servicer   expects   that  the   combination   of  Norwest   Mortgage's  advance

                                      S1-4
<PAGE>
obligation under  the  Subservicing Agreement  and  the Loan  Facility  will  be
adequate  to provide for the continuation of  all such advances, there can be no
assurance that such mechanisms will be  sufficient, or that after the Sale  Date
the  Servicer will  have sufficient  other assets,  to ensure  that all required
advances will be made.

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

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

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

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

    According to information provided by Norwest Mortgage, at December 31, 1995,
Norwest  Mortgage  was  the  nation's  largest  mortgage  originator  and  had a
servicing portfolio  of  more  than  $107 billion.  In  1995,  Norwest  Mortgage
originated  over $33 billion of residential mortgage loans. Headquartered in Des
Moines, Iowa, Norwest Mortgage has more than 700 loan production offices in  all
50  states.  While derived  from sources  believed to  be reliable,  neither the
Seller, the Servicer nor  the Underwriter makes  any representation or  warranty
regarding  the accuracy  or completeness  of the  information contained  in this
paragraph.

                                      S1-5
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

    The Class A-7 Certificates will be offered in fully registered, certificated
form in minimum denominations of $193,000,000 initial Class A-7 Notional Amount;
provided, however, that  the Class  A-7 Certificates  may be  issued in  minimum
denominations  of $7,600,000  initial Class A-7  Notional Amount  to persons who
deliver to  the Trustee  an affidavit  stating  that such  person: (a)(i)  is  a
substantial,   sophisticated,  institutional   investor  having   knowledge  and
experience in financial and business matters, and in particular in such  matters
related  to securities  similar to  the Class  A-7 Certificates,  such that such
investor is capable of evaluating the merits  and risks of an investment in  the
Class A-7 Certificates, and (ii) has a net worth of at least $10,000,000; or (b)
will  hold the Class A-7 Certificates solely as nominee for a person meeting the
criteria set forth in clause  (a). The Class A-7  Certificates may be issued  in
any  amounts in excess of  any such minimum denominations.  The Class A Subclass
Principal Balance of the Class A-7 Certificates as of the Determination Date  in
March 1996 will be approximately $374. The Class A Subclass Principal Balance of
the  Class A-7 Certificates as  of the Determination Date  in April 1996 will be
equal to such balance as of the Determination Date in March 1996 reduced by  the
amount  of distributions  or other reductions  of principal  on the Distribution
Date in March 1996.

    Distributions of interest and in  reduction of principal balance to  holders
of  Class A-7 Certificates will be made monthly, to the extent of such Subclass'
entitlement thereto, on  the 25th day  of each month  or, if such  day is not  a
business  day, on  the succeeding  business day  (each, a  "Distribution Date"),
beginning in April 1996.

    Distributions (other than the final distribution in retirement of the  Class
A-7  Certificates, as  described in the  Prospectus Supplement) will  be made by
check mailed to the address of the person entitled thereto as it appears on  the
Certificate  Register.  However,  with  respect  to  any  holder  of  Class  A-7
Certificates evidencing at least a  25% Percentage Interest, distributions  will
be  made  on the  Distribution Date  by wire  transfer in  immediately available
funds, provided that the Servicer, or the  paying agent acting on behalf of  the
Servicer,  shall have  been furnished  with appropriate  wiring instructions not
less than seven business days prior to the related Distribution Date.

    The Class A-7 Certificates will be entitled to a distribution in respect  of
interest  each month in an amount up to such Subclass' Class A Subclass Interest
Accrual Amount. The Class A Subclass  Interest Accrual Amount for the Class  A-7
Certificates  will equal the product of (i) 1/12th of the difference between (a)
the weighted average of  the Net Mortgage Interest  Rates of the Mortgage  Loans
(based  on the  Scheduled Principal  Balances of the  Mortgage Loans  as of such
Distribution Date) and (b) 8.00% and (ii) the Class A-7 Notional Amount.

    The Class A Subclass Interest Accrual Amount for the Class A-7  Certificates
will  be  reduced by  the portion  of (i)  any Non-Supported  Interest Shortfall
allocable to  such Subclass  and (ii)  the interest  portion of  Excess  Special
Hazard  Losses, Excess  Fraud Losses and  Excess Bankruptcy  Losses allocable to
such Subclass as described under "Description of the Certificates--Interest"  in
the Prospectus Supplement.

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

    The "Class A-7 Notional Amount" with respect to each Distribution Date  will
be  equal to the Pool Scheduled Principal Balance, as defined under "Description
of  the  Certificates--Principal  (Including  Prepayments)"  in  the  Prospectus
Supplement,  as of  such Distribution Date.  The Class A-7  Notional Amount with
respect  to  the   Distribution  Date   in  February   1996  was   approximately
$163,340,062.  The Class  A-7 Notional Amount  with respect  to the Distribution
Date in April 1996 will be equal  to the Class A-7 Notional Amount with  respect
to  the Distribution Date in February 1996, less the difference between the Pool
Scheduled Principal Balance with  respect to the  Distribution Date in  February
1996  and the Pool Scheduled Principal  Balance with respect to the Distribution
Date in April  1996. A  notional amount  does not  entitle a  holder to  receive
distributions  of principal on the basis of  such notional amount, but is solely
used for the purpose of computing the amount of interest accrued on a  Subclass.
The initial Class A-7 Notional Amount was approximately $385,963,790.

    The  Supplement,  the  Prospectus  Supplement  and  the  Prospectus  contain
significant additional information concerning  the characteristics of the  Class
A-7  Certificates. Investors are urged to read "Description of the Certificates"
in the Prospectus Supplement and in the Prospectus.

                                      S1-6
<PAGE>
                       DESCRIPTION OF THE MORTGAGE LOANS

    As of February 16, 1996, the Mortgage Loans in the Trust Estate consisted of
fixed  interest  rate,  conventional,  monthly pay,  fully  amortizing,  one- to
four-family, residential first mortgage loans originated or acquired by PHMC for
its own account  or for the  account of  an affiliate having  original terms  to
stated  maturity of approximately 30 years.  The "Unpaid Principal Balance" of a
Mortgage Loan as of February 16, 1996 is its unpaid principal balance as of such
date assuming no  delinquencies. As  of February  16, 1996,  the Mortgage  Loans
included 721 promissory notes, having an aggregate Unpaid Principal Balance (the
"Aggregate  Unpaid Principal Balance") of approximately $161,928,927, secured by
first liens (the "Mortgages") on one- to four-family residential properties (the
"Mortgaged Properties")  and  having the  additional  characteristics  described
below and in the Prospectus.

    No Mortgage Loan is a Buy-Down Loan. See "The Trust Estates--Mortgage Loans"
in the Prospectus. 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' Clause" and "Servicing of the
Mortgage  Loans--Enforcement of Due-on-Sale  Clauses; Realization Upon Defaulted
Mortgage Loans" in the Prospectus.

    As of February 16, 1996, each Mortgage Loan had an Unpaid Principal  Balance
of not less than $29,167 or more than $972,898, and the average Unpaid Principal
Balance  of the  Mortgage Loans  was approximately  $224,589. The  latest stated
maturity date of any of the Mortgage Loans was July 1, 2023; 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,  691 of the Mortgaged Properties, which secure approximately 96.21%
of the Aggregate  Unpaid Principal  Balance of  the Mortgage  Loans, were  owner
occupied  primary residences  and 30 of  the Mortgaged  Properties, which secure
approximately 3.79% of the  Aggregate Unpaid Principal  Balance of the  Mortgage
Loans,  were  non-owner  occupied  or  second  homes.  See  "PHMC--Mortgage Loan
Underwriting" in the Prospectus.

    As  of  February  16,  1996,   one  of  the  Mortgage  Loans,   representing
approximately  0.16% of the  Aggregate Unpaid Principal  Balance of the Mortgage
Loans  was  a  Subsidy  Loan.  See  "The  Trust  Estates--Mortgage  Loans"   and
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

    Set  forth below is  a description of  certain additional characteristics of
the Mortgage Loans as of February 16, 1996 (except as otherwise indicated).

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
MORTGAGE INTEREST RATE                      LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
8.250%..................................       1      $    201,504.01        0.12   %
8.375%..................................     144        33,381,899.84       20.62
8.500%..................................     160        37,444,608.49       23.13
8.625%..................................     124        29,348,381.02       18.12
8.750%..................................     141        30,494,792.29       18.83
8.875%..................................     151        31,057,741.18       19.18
                                             ---      ---------------     -------
        Total...........................     721      $161,928,926.83      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As of February  16, 1996,  the weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans was  approximately 8.616% per  annum. The  Net Mortgage Interest
Rate of  each Mortgage  Loan is  equal to  the Mortgage  Interest Rate  of  such
Mortgage  Loan minus the Servicing  Fee rate of 0.20%  per annum. As of February
16, 1996, the weighted average Net Mortgage Interest Rate of the Mortgage  Loans
was approximately 8.416% per annum.

                                      S1-7
<PAGE>
                      REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
REMAINING STATED TERM (MONTHS)              LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
315.....................................       1      $    277,722.23     0.17   %
317.....................................       1           322,617.65     0.20
318.....................................       3           837,273.60     0.52
319.....................................      13         1,993,914.87     1.23
320.....................................      47        10,884,711.21     6.72
321.....................................     167        38,640,903.36    23.86
322.....................................     332        75,678,721.84    46.74
323.....................................     155        32,741,666.23    20.22
328.....................................       1           168,850.31     0.10
329.....................................       1           382,545.53     0.24
                                             ---      ---------------  -------
        Total...........................     721      $161,928,926.83   100.00   %
                                             ---      ---------------  -------
                                             ---      ---------------  -------
</TABLE>

As  of February 16, 1996, the weighted average remaining term to stated maturity
of the Mortgage Loans was approximately 322 months.

                              YEAR OF ORIGINATION

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
YEAR OF ORIGINATION                         LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
1992....................................     721      $161,928,926.83   100.00   %
                                             ---      ---------------  -------
        Total...........................     721      $161,928,926.83   100.00   %
                                             ---      ---------------  -------
                                             ---      ---------------  -------
</TABLE>

As of February  16, 1996,  the earliest  month and  year of  origination of  any
Mortgage Loan was April 1992 and the latest month and year of origination of any
Mortgage Loan was December 1992.

                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
ORIGINAL LOAN-TO-VALUE RATIO                LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
50.0% or less...........................      44      $  8,651,243.40        5.34   %
50.1-55.0%..............................      20         4,258,142.00        2.63
55.1-60.0%..............................      27         5,610,836.10        3.46
60.1-65.0%..............................      41         9,293,961.62        5.74
65.1-70.0%..............................      59        13,422,000.47        8.29
70.1-75.0%..............................     169        34,455,824.56       21.28
75.1-80.0%..............................     254        58,448,138.09       36.10
80.1-85.0%..............................       5         1,319,098.16        0.81
85.1-90.0%..............................     102        26,469,682.43       16.35
                                             ---      ---------------     -------
        Total...........................     721      $161,928,926.83      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As  of  February  16, 1996,  the  minimum  and maximum  Loan-to-Value  Ratios at
origination of the Mortgage  Loans were 24.5% and  90.0%, respectively, and  the
weighted  average Loan-to-Value Ratio  at origination of  the Mortgage Loans was
approximately 74.4%. The Loan-to-Value  Ratio of a  Mortgage Loan is  calculated
using  the lesser of (i) the appraised  value of the related Mortgaged Property,
as established by an appraisal obtained  by the originator from an appraiser  at
the  time of  origination and  (ii) the  sale price  for such  property. In some
instances, the  Loan-to-Value  Ratio may  be  based  on an  appraisal  that  was
obtained  by the originator more than four months prior to origination, provided
that (i) a recertification  of the original appraisal  is obtained and (ii)  the
original appraisal was obtained no more than twelve months prior to origination.
For    the   purpose   of   calculating   the   Loan-to-Value   Ratio   of   any

                                      S1-8
<PAGE>
Mortgage Loan that is the result of the refinancing (including a refinancing for
"equity take-out" purposes) of an existing mortgage loan, the appraised value of
the related  Mortgaged  Property is  generally  determined by  reference  to  an
appraisal  obtained in connection with the  origination of the replacement loan.
See "The Trust Estates-- Mortgage Loans"  in the Prospectus. As of February  16,
1996,  21 of  the Mortgage Loans  having Loan-to-Value Ratios  at origination in
excess  of  80%,  representing  approximately  3.30%  of  the  Aggregate  Unpaid
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       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVEL                         LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Full Documentation......................     330      $ 91,179,052.56       56.31   %
Asset & Income Verification.............       1           288,515.85        0.18
Asset & Mortgage Verification...........     240        46,299,160.68       28.59
Income & Mortgage Verification..........      14         3,374,740.93        2.08
Asset Verification......................      80        12,138,921.95        7.50
Income Verification.....................       0                 0.00        0.00
Mortgage Verification...................      28         5,503,460.54        3.40
Preferred Processing....................      28         3,145,074.32        1.94
                                             ---      ---------------     -------
        Total...........................     721      $161,928,926.83      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

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

                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                ORIGINAL                  NUMBER OF       UNPAID           UNPAID
             MORTGAGE LOAN                MORTGAGE       PRINCIPAL       PRINCIPAL
           PRINCIPAL BALANCE                LOANS         BALANCE         BALANCE
          --------------------            ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Less than or equal to $200,000..........     251      $ 28,867,129.95       17.83   %
$200,001-$250,000.......................     193        42,441,661.11       26.22
$250,001-$300,000.......................     120        31,887,676.16       19.69
$300,001-$350,000.......................      65        20,250,900.43       12.51
$350,001-$400,000.......................      50        18,012,917.32       11.12
$400,001-$450,000.......................      20         8,161,847.99        5.04
$450,001-$500,000.......................      10         4,676,303.17        2.89
$500,001-$550,000.......................       4         2,046,865.19        1.26
$550,001-$600,000.......................       3         1,688,438.62        1.04
$700,001-$750,000.......................       2         1,387,400.72        0.86
$750,001-$800,000.......................       1           750,682.39        0.46
$800,001-$850,000.......................       1           784,206.39        0.48
$950,001-$1,000,000.....................       1           972,897.39        0.60
                                             ---      ---------------     -------
        Total...........................     721      $161,928,926.83      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As of February 16,  1996, the average Unpaid  Principal Balance of the  Mortgage
Loans  was approximately $224,589. As of February 16, 1996, the weighted average
Loan-to-Value Ratio  at  origination  and the  maximum  Loan-to-Value  Ratio  at
origination  of  the Mortgage  Loans which  had  original principal  balances in
excess of $600,000 were  approximately 62.2% and  70.0%, respectively. See  "The
Trust  Estates--Mortgage Loans"  and "PHMC--Mortgage  Loan Underwriting"  in the
Prospectus.

                                      S1-9
<PAGE>
                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
PROPERTY                                    LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Single-family Detached..................     680      $155,126,050.86       95.80   %
Two- to four-family Units...............       2           580,657.67        0.36
Condominiums............................      36         5,733,094.99        3.54
Cooperative Units.......................       0                    0        0.00
Townhouses..............................       2           280,238.18        0.17
Planned Unit Developments...............       1           208,885.13        0.13
                                             ---      ---------------     -------
        Total...........................     721      $161,928,926.83      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

                                     S1-10
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
GEOGRAPHIC AREA                             LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Alabama.................................       3      $    558,856.41        0.35   %
Arizona.................................       3           703,372.77        0.43
California..............................     338        90,043,817.60       55.58
Colorado................................       5           844,180.45        0.52
Connecticut.............................      17         3,379,091.65        2.09
Delaware................................       3           586,219.91        0.36
District of Columbia....................       2           600,551.92        0.37
Florida.................................      40         5,628,594.38        3.48
Georgia.................................       8         1,470,474.23        0.91
Hawaii..................................       3         1,074,471.69        0.66
Illinois................................       9         1,486,688.77        0.92
Indiana.................................       2           449,648.87        0.28
Maine...................................       1           199,957.37        0.12
Maryland................................      17         4,336,273.41        2.68
Massachusetts...........................      16         2,948,065.03        1.82
Michigan................................       2           238,001.28        0.15
Missouri................................       1           211,220.87        0.13
Nevada..................................       5           592,092.98        0.37
New Jersey..............................      83        15,001,124.93        9.26
New Mexico..............................       5           913,112.92        0.56
New York................................      86        16,496,034.09       10.19
North Carolina..........................       2           240,238.35        0.15
Ohio....................................       3           580,280.54        0.36
Oklahoma................................       1           210,438.41        0.13
Oregon..................................       3           561,597.58        0.35
Pennsylvania............................      10         1,094,684.41        0.68
Rhode Island............................       5           679,925.15        0.42
South Carolina..........................       1           219,654.02        0.14
Tennessee...............................       2           513,212.93        0.32
Texas...................................      15         2,806,749.16        1.73
Utah....................................       3           516,302.80        0.32
Vermont.................................       1           290,572.68        0.18
Virginia................................      20         5,168,249.50        3.19
Washington..............................       5         1,063,561.57        0.66
Wisconsin...............................       1           221,608.20        0.14
                                             ---      ---------------     -------
        Total...........................     721      $161,928,926.83      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As of  February 16,  1996, no  more than  approximately 1.11%  of the  Aggregate
Unpaid  Principal  Balance  of  the  Mortgage  Loans  was  secured  by Mortgaged
Properties located in any one zip code.

                                     S1-11
<PAGE>
                         ORIGINATORS OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
ORIGINATOR                                  LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
PHMC or Affiliate.......................     171      $ 35,885,473.08       22.16   %
Other Originators.......................     550       126,043,453.75       77.84
                                             ---      ---------------     -------
        Total...........................     721      $161,928,926.83      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

                           PURPOSES OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
LOAN PURPOSE                                LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Purchase................................     269      $ 51,552,951.63       31.84   %
Rate/term refinance.....................     343        85,975,588.14       53.09
Equity take out.........................     109        24,400,387.06       15.07
                                             ---      ---------------     -------
        Total...........................     721      $161,928,926.83      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

In general,  in the  case of  a  Mortgage Loan  made for  "rate/term"  refinance
purposes,  substantially  all  of the  proceeds  are  used to  pay  in  full the
principal balance of a previous mortgage loan of the mortgagor with respect to a
Mortgaged Property and to pay origination and closing costs associated with such
refinancing. However, in the case of a Mortgage Loan made for "equity take  out"
refinance  purposes, all or a portion of  the proceeds are generally retained by
the mortgagor for uses unrelated to  the Mortgaged Property. The amount of  such
proceeds   retained  by  the  mortgagor  may  be  substantial.  See  "The  Trust
Estates--Mortgage  Loans"  and   "PHMC--Mortgage  Loan   Underwriting"  in   the
Prospectus.
                               DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                                         AGGREGATE
                                                       ACTUAL             UNPAID
                                      NUMBER OF        UNPAID            PRINCIPAL
                                      MORTGAGE        PRINCIPAL       BALANCE OF THE
STATUS                                LOANS(1)       BALANCE(1)      MORTGAGE LOANS(2)
- ------------------------------------  ---------   -----------------  -----------------
<S>                                   <C>         <C>                <C>
30 to 59 days.......................         6    $      831,661.14         0.51      %
60 to 89 days.......................         3           935,791.37         0.58
90 days or more.....................         0                 0.00         0.00
Loans in Foreclosure................         6         1,254,209.02         0.78
REO Mortgage Loans..................         2           459,682.02         0.28
                                            --
                                                  -----------------          ---
        Total.......................        17    $    3,481,343.55         2.15      %
                                            --
                                            --
                                                  -----------------          ---
                                                  -----------------          ---
</TABLE>

- ------------
(1) Reflects  the  number of  delinquent Mortgage  Loans  and the  actual unpaid
    principal balances of such Mortgage Loans based on information available  to
    the Servicer as of February 16, 1996.

(2) As of February 16, 1996.

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

    On  January  17, 1994,  southern California  experienced an  earthquake (the
"Earthquake") and  thereafter  a number  of  aftershocks.  As a  result  of  the
Earthquake,  Los Angeles and  Ventura Counties (the  "Earthquake Counties") were
declared federal disaster  areas eligible  for federal  disaster assistance.  In
addition  to the Earthquake  Counties, other counties may  have been affected by
the Earthquake. As of February 16,  1996, approximately 24.40% of the  Aggregate
Unpaid  Principal  Balance  of  the  Mortgage  Loans  was  secured  by Mortgaged
Properties that  are located  in the  Earthquake Counties.  The Seller  has  not
undertaken  the physical  inspection of any  Mortgaged Properties.  As a result,
there can be no assurance that material damage to any Mortgaged Property in  the
affected region has not occurred.

                                     S1-12
<PAGE>
    As  of January 16, 1995 and March 16,  1995, as a result of flooding, 38 and
49 counties in California, respectively, (the "January 1995 Flood Counties"  and
"March  1995  Flood  Counties,"  respectively,  and  together,  the  "1995 Flood
Counties") were declared  federal disaster areas  eligible for federal  disaster
assistance.  As  of February  16, 1996,  approximately  52.97% of  the Aggregate
Unpaid Principal  Balance  of  the  Mortgage  Loans  was  secured  by  Mortgaged
Properties that are located in the January 1995 Flood Counties and approximately
46.71%  of  the Aggregate  Unpaid Principal  Balance of  the Mortgage  Loans was
secured by  Mortgaged  Properties that  are  located  in the  March  1995  Flood
Counties. The Seller has not undertaken the physical inspection of any Mortgaged
Properties.  As a result, there can be  no assurance that material damage to any
Mortgaged Property in the affected region has not occurred.

    As of  October 12,  1995, as  a  result of  a hurricane  affecting  Georgia,
Alabama  and  Florida (the  "Hurricane"), 28,  20 and  11 counties,  in Georgia,
Alabama and  Florida, respectively  (the  "Hurricane Counties"),  were  declared
federal  disaster areas eligible for federal disaster assistance. As of February
16, 1996, 1.24% of the Aggregate Unpaid Principal Balance of the Mortgage  Loans
was  secured by Mortgage Properties that  are located in the Hurricane Counties.
The  Seller  has  not  undertaken  the  physical  inspection  of  any  Mortgaged
Properties.  As a result, there can be  no assurance that material damage to any
Mortgaged Property in the affected region has not occurred.

    As of February  21, 1996,  as a result  of recent  flooding (the  "Northeast
Floods"),  all counties in the Commonwealth of Pennsylvania, all counties in the
State of Maryland, 28 counties in the State of West Virginia, 26 counties in the
State of New  York, 12  counties in the  State of  Ohio and 13  counties in  the
Commonwealth  of Virginia (the "Northeast Flood Counties") were declared federal
disaster areas  eligible for  federal disaster  assistance. As  of February  16,
1996,  approximately  4.05% of  the Aggregate  Unpaid  Principal Balance  of the
Mortgage Loans  was secured  by Mortgaged  Properties that  are located  in  the
Northeast  Flood Counties.  In addition,  other counties  may have  been and may
become affected  by the  Northeast Floods.  The Seller  has not  undertaken  the
physical  inspection of any Mortgaged  Properties. As a result,  there can be no
assurance that material damage to any Mortgaged Property in the affected  region
has not occurred.

    As  of February  21, 1996,  as a result  of recent  flooding (the "Northwest
Floods"), 20 counties in the  State of Washington, 22  counties in the State  of
Oregon  and 10 counties in  the State of Idaho  (the "Northwest Flood Counties")
were declared federal disaster areas  eligible for federal disaster  assistance.
As  of February 16, 1996, approximately  1.00% of the Aggregate Unpaid Principal
Balance of  the Mortgage  Loans  was secured  by  Mortgage Properties  that  are
located  in the Northwest  Flood Counties. In addition,  other counties may have
been and  may  become affected  by  the Northwest  Floods.  The Seller  has  not
undertaken  the physical  inspection of any  Mortgaged Properties.  As a result,
there can be no assurance that material damage to any Mortgaged Property in  the
affected region has not occurred.

    Based  on information  available to  the Servicer  as of  February 16, 1996,
seven  of  the  delinquent  Mortgage   Loans  shown  in  the  preceding   table,
representing  approximately 1.05% of  the Aggregate Unpaid  Principal Balance of
the Mortgage  Loans  or  approximately $1,703,752,  were  secured  by  Mortgaged
Properties  located in the Earthquake Counties, the Hurricane Counties, the 1995
Flood Counties, the Northeast Flood Counties or the Northwest Flood Counties.

              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

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

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

                                     S1-13
<PAGE>
                              TOTAL PROGRAM LOANS

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

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

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

<CAPTION>

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

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

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

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

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

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

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

                                     S1-14
<PAGE>
                              FIXED PROGRAM LOANS

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

<S>                                       <C>        <C>            <C>        <C>            <C>        <C>
Total Portfolio of Fixed Program
 Loans..................................   288,556   $ 48,156,806    307,975   $ 48,602,956    346,496   $ 52,212,730
                                          --------   ------------   --------   ------------   --------   ------------
                                          --------   ------------   --------   ------------   --------   ------------
Period of Delinquency(1)
  30 to 59 days.........................     2,609   $    380,197      2,708   $    389,236      3,156   $    405,082
  60 to 89 days.........................       571         86,136        591         87,687        681         91,121
  90 days or more.......................     1,117        211,870        965        188,414        774        115,973
                                          --------   ------------   --------   ------------   --------   ------------
Total Delinquent Loans..................     4,297   $    678,203      4,264   $    665,337      4,611   $    612,176
                                          --------   ------------   --------   ------------   --------   ------------
                                          --------   ------------   --------   ------------   --------   ------------
Percent of Fixed Program Loan
 Portfolio..............................      1.49%          1.41%      1.38%          1.37%      1.33%          1.17%
</TABLE>
<TABLE>
<CAPTION>
                                               AS OF             AS OF              AS OF
                                           DECEMBER 31,       DECEMBER 31,      SEPTEMBER 30,
                                               1993               1994              1995
                                          ---------------   ----------------   ---------------
                                                     (DOLLAR AMOUNTS IN THOUSANDS)

<S>                                       <C>               <C>                <C>
Foreclosures(2).........................  $  195,361        $   208,253        $  212,240
Foreclosure Ratio(3)....................        0.41%              0.43%             0.41%

<CAPTION>

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

Net Gain (Loss)(4)......................  $  (63,705)       $  (133,514)       $  (86,857)
Net Gain (Loss) Ratio(5)................       (0.13)%            (0.27)%           (0.17)%
</TABLE>

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

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

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

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

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

                                     S1-15
<PAGE>
                       FIXED NON-RELOCATION PROGRAM LOANS

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

<S>                                       <C>        <C>            <C>        <C>            <C>        <C>
Total Portfolio of Fixed Non-relocation
 Program Loans..........................   247,792   $ 42,030,123    262,159   $ 41,589,441    294,218   $ 44,201,806
                                          --------   ------------   --------   ------------   --------   ------------
                                          --------   ------------   --------   ------------   --------   ------------
Period of Delinquency(1)
  30 to 59 days.........................     2,326   $    344,861      2,424   $    350,629      2,821   $    361,484
  60 to 89 days.........................       530         81,444        539         80,843        619         83,384
  90 days or more.......................     1,054        203,444        903        179,493        719        109,174
                                          --------   ------------   --------   ------------   --------   ------------
Total Delinquent Loans..................     3,910   $    629,749      3,866   $    610,965      4,159   $    554,042
                                          --------   ------------   --------   ------------   --------   ------------
                                          --------   ------------   --------   ------------   --------   ------------
Percent of Fixed Non-relocation Program
 Loan Portfolio.........................      1.58%          1.50%      1.47%          1.47%      1.41%          1.25%
</TABLE>
<TABLE>
<CAPTION>
                                               AS OF             AS OF              AS OF
                                           DECEMBER 31,       DECEMBER 31,      SEPTEMBER 30,
                                               1993               1994              1995
                                          ---------------   ----------------   ---------------
                                                     (DOLLAR AMOUNTS IN THOUSANDS)

<S>                                       <C>               <C>                <C>
Foreclosures(2).........................  $  190,293        $   199,379        $  202,124
Foreclosure Ratio(3)....................        0.45%              0.48%             0.46%

<CAPTION>

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

Net Gain (Loss)(4)......................  $  (61,387)       $  (131,779)       $  (84,996)
Net Gain (Loss) Ratio(5)................       (0.15)%            (0.32)%           (0.19)%
</TABLE>

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

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

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

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

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

                                     S1-16
<PAGE>
             RESTRICTIONS ON TRANSFER OF THE CLASS A-7 CERTIFICATES

    Class  A-7 Certificates with denominations of less than $193,000,000 initial
Class A-7  Notional  Amount but  not  less  than $7,600,000  initial  Class  A-7
Notional  Amount may  be transferred  to persons who  deliver to  the Trustee an
affidavit stating  that such  person: (a)(i)  is a  substantial,  sophisticated,
institutional investor having knowledge and experience in financial and business
matters,  and in particular in such matters related to securities similar to the
Class A-7 Certificates,  such that such  investor is capable  of evaluating  the
merits  and risks of an investment in the Class A-7 Certificates, and (ii) has a
net worth of at least $10,000,000; or  (b) will hold the Class A-7  Certificates
solely as nominee for a person meeting the criteria set forth in clause (a).

                             HISTORICAL PREPAYMENTS

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

    The  Series 1992-50 Certificates were issued  on January 22, 1993. Set forth
below are  the approximate  annualized prepayment  rates of  the Mortgage  Loans
underlying  the Series  1992-50 Certificates  as a percentage  of CPR  as of the
Distribution Dates occurring in the indicated months.

                          HISTORICAL PREPAYMENT RATES
<TABLE>
<CAPTION>
MONTH                                                           PERCENTAGE OF CPR
- --------------------------------------------------------------  -----------------
<S>                                                             <C>
February 1993.................................................        0.57%
March 1993....................................................        1.88%
April 1993....................................................        7.84%
May 1993......................................................       16.88%
June 1993.....................................................       20.68%
July 1993.....................................................       28.05%
August 1993...................................................       36.42%
September 1993................................................       40.70%
October 1993..................................................       51.79%
November 1993.................................................       68.76%
December 1993.................................................       66.45%
January 1994..................................................       74.36%
February 1994.................................................       54.30%
March 1994....................................................       56.80%
April 1994....................................................       30.38%
May 1994......................................................       24.96%
June 1994.....................................................        6.24%
July 1994.....................................................       11.05%
August 1994...................................................        6.34%

<CAPTION>
MONTH                                                           PERCENTAGE OF CPR
- --------------------------------------------------------------  -----------------
<S>                                                             <C>
September 1994................................................       11.05%
October 1994..................................................        1.82%
November 1994.................................................       16.67%
December 1994.................................................        0.27%
January 1995..................................................        3.19%
February 1995.................................................        4.71%
March 1995....................................................        2.46%
April 1995....................................................        5.42%
May 1995......................................................        9.66%
June 1995.....................................................        6.89%
July 1995.....................................................        5.01%
August 1995...................................................       11.89%
September 1995................................................       12.99%
October 1995..................................................       11.28%
November 1995.................................................        7.01%
December 1995.................................................        1.01%
January 1996..................................................       14.45%
February 1996.................................................        9.13%
</TABLE>

    The prepayment rates described above were calculated based upon the weighted
average Mortgage Interest Rate  of the Mortgage Loans  for the applicable  month
and  an assumed  weighted average  remaining term  to maturity  for the Mortgage
Loans equal to the weighted  average remaining term to  maturity at the date  of
the initial issuance of the Series 1992-50 Certificates with respect to February
1993,  reduced by one month for each month thereafter. The prepayment history of
the Mortgage  Loans underlying  the Series  1992-50 Certificates  is  relatively
short  and cannot be relied  upon as an indicator of  the rate of prepayments on
the  Mortgage  Loans  to  be  experienced  over  the  life  of  the  Class   A-7
Certificates. Further, the rate of prepayment of a pool of mortgage loans during
any period should be considered in light of the amount of time elapsed since the
origination  of such mortgage loans and the  absolute levels of, and changes in,
prevailing market interest rates during such period. For a further discussion of
the factors affecting the rate of prepayments on mortgage loans, see "Prepayment
and Yield Considerations" in the  Prospectus Supplement. INVESTORS ARE URGED  TO
MAKE  AN INDEPENDENT DECISION AS TO THE APPROPRIATE PREPAYMENT ASSUMPTIONS TO BE
USED IN DECIDING WHETHER TO PURCHASE A CLASS A-7 CERTIFICATE.

                                     S1-17
<PAGE>
                 SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED
                   AVERAGE LIFE OF THE CLASS A-7 CERTIFICATES

    The  Prospectus Supplement and the  Prospectus contain important information
concerning factors that will affect the  yield and weighted average life of  the
Class  A-7  Certificates.  Investors are  urged  to read  "Prepayment  and Yield
Considerations" in the Prospectus Supplement and the Prospectus.

    THE YIELD TO INVESTORS IN THE CLASS A-7 CERTIFICATES, WHICH ARE EXPECTED  TO
BE OFFERED AT A SUBSTANTIAL PREMIUM, WILL BE HIGHLY SENSITIVE TO BOTH THE TIMING
OF  RECEIPT OF PREPAYMENTS AND  THE OVERALL RATE OF  PRINCIPAL PREPAYMENT ON THE
MORTGAGE LOANS, PARTICULARLY WITH  RESPECT TO THOSE  MORTGAGE LOANS WITH  HIGHER
RATES  OF INTEREST, WHICH OVERALL RATE  MAY FLUCTUATE SIGNIFICANTLY FROM TIME TO
TIME. AN  INVESTOR IN  THE  CLASS A-7  CERTIFICATES  SHOULD FULLY  CONSIDER  THE
ASSOCIATED  RISKS, INCLUDING  THE RISK THAT  A RAPID RATE  OF PRINCIPAL PAYMENTS
(INCLUDING PREPAYMENTS) COULD RESULT  IN THE FAILURE OF  SUCH INVESTOR TO  FULLY
RECOVER ITS INITIAL INVESTMENT.

    For  purposes of the table  set forth below, the  weighted average life of a
Class A-7 Certificate is the average amount of time that will elapse from  March
12,  1996 until each dollar in reduction  of the principal balance of the Series
1992-50 Certificates is distributed to the holders thereof. The weighted average
life of the Class  A-7 Certificates will be  influenced by, among other  things,
the rate and timing of principal payments on the Mortgage Loans, which may be in
the form of scheduled amortization or prepayments.

    The following table has been prepared on the basis of the characteristics of
the  Mortgage Loans  included in the  Trust Estate  as of February  16, 1996, as
described above under "Description of  the Mortgage Loans," adjusted to  reflect
calculated payments of principal on March 1, 1996 assuming a constant prepayment
rate  equal to 0%  CPR for the month  of February 1996.  This adjustment has the
effect of reducing the remaining terms to stated maturity of each Mortgage  Loan
by  one  month  from the  table  shown on  page  S1-8. The  table  indicates the
sensitivity to various rates of prepayment on the Mortgage Loans of the  pre-tax
yield  to maturity,  on a  corporate bond equivalent  ("CBE") basis,  and of the
weighted average life of  the Class A-7 Certificates  at various percentages  of
CPR.  Such  calculations  are based  on  distributions made  in  accordance with
"Description of the Certificates"  herein and in  the Prospectus Supplement,  on
the  assumptions described  in clauses  (i), (iii)  and (v)  of the  fourth full
paragraph beginning  on page  S-49  of the  Prospectus  Supplement, and  on  the
further  assumptions that  (i) the Class  A-7 Certificates will  be purchased on
March  12,  1996  for  an  aggregate  purchase  price  equal  to   approximately
$1,298,119,  which  includes accrued  interest from  March 1,  1996 to  (but not
including)  March  12,  1996,  (ii)  distributions  to  holders  of  Class   A-7
Certificates  will be  made on the  25th day  of each month  commencing in April
1996, (iii) scheduled monthly payments of principal and interest on the Mortgage
Loans will be timely received on the first day of each month (with no  defaults)
commencing  in April 1996, (iv) principal prepayments on the Mortgage Loans will
be received  on the  last day  of each  month commencing  in March  1996 at  the
respective percentages of CPR set forth in the table and there are no Prepayment
Interest  Shortfalls,  (v)  the  Class A-7  Notional  Amount  applicable  to the
Distribution Date occurring in April 1996 will be approximately $161,799,595 and
(vi) the Class A Subclass Principal Balance of the Class A-7 Certificates as  of
the Determination Date occurring in April 1996 will be $373.72.

           SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED AVERAGE LIFE
                  OF THE CLASS A-7 CERTIFICATES TO PREPAYMENTS

<TABLE>
<CAPTION>
                                                   PERCENTAGES OF CPR
                                        ----------------------------------------
                                         5%     10%    20%    30%    35%    40%
                                        -----  -----  -----  -----  -----  -----
<S>                                     <C>    <C>    <C>    <C>    <C>    <C>
Pre-Tax Yield to Maturity (CBE).......  49.07% 42.81% 29.72% 15.74%  8.36%  0.68%
Weighted Average Life (years).........  11.33   7.67   4.25   2.78   2.33   1.99
</TABLE>

    The  pre-tax yields set forth in the  preceding table were calculated by (i)
determining the monthly discount rates which, when applied to the assumed stream
of cash  flows  to be  paid  on the  Class  A-7 Certificates,  would  cause  the
discounted  present  value of  such assumed  stream  of cash  flows to  equal an
assumed  purchase  price  for  the  Class  A-7  Certificates  of   approximately
$1,298,119  which  includes accrued  interest  from March  1,  1996 to  (but not
including) March 12, 1996, and (ii)  converting such monthly rates to  corporate
bond equivalent rates. Such

                                     S1-18
<PAGE>
calculation  does not take into account the  interest rates at which an investor
may be able to reinvest funds received by such investor as distributions on  the
Class  A-7 Certificates and consequently does  not purport to reflect the return
on any investment in the Class A-7 Certificates when such reinvestment rates are
considered.

    The weighted average lives  of the Class A-7  Certificates set forth in  the
preceding   table  were  determined  by  (i)  multiplying  the  amount  of  each
distribution in  reduction  of  the  principal balance  of  the  Series  1992-50
Certificates  by  the  number  of  years from  March  12,  1996  to  the related
Distribution Date, (ii)  adding the results  and (iii) dividing  the sum by  the
aggregate  distributions in  reduction of  the principal  balance of  the Series
1992-50 Certificates referred to in clause (i).

    NOTWITHSTANDING THE  ASSUMED PREPAYMENT  RATES  REFLECTED IN  THE  PRECEDING
TABLE, IT IS HIGHLY UNLIKELY THAT THE MORTGAGE LOANS WILL PREPAY AT ANY CONSTANT
RATE,  THAT THE MORTGAGE LOANS WILL PREPAY AT THE SAME RATE OR THAT THE MORTGAGE
LOANS WILL NOT EXPERIENCE ANY LOSSES.  The Mortgage Loans currently included  in
the  Trust Estate may  be changed as  a result of  permitted substitutions. As a
result of these  factors, the  pre-tax yield and  weighted average  life of  the
Class A-7 Certificates are likely to differ from those shown in such table, even
if all of the Mortgage Loans prepay at the indicated percentages of CPR.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

    The  Class A-7 Certificates are treated  as "qualifying real property loans"
for mutual savings banks and  domestic building and loan associations,  "regular
interests  in a  REMIC" for  domestic building  and loan  associations and "real
estate assets" for real estate investment trusts, to the extent described in the
Prospectus.

    The Class  A-7  Certificates  generally  are  treated  as  debt  instruments
originated  on the date of original  issuance of the Series 1992-50 Certificates
for federal income tax purposes. Holders  of the Class A-7 Certificates will  be
required  to  report income  thereon in  accordance with  the accrual  method of
accounting. Final and  temporary Treasury regulations  regarding original  issue
discount  (the "OID  Regulations") were issued  on February  2, 1994, indicating
that either the OID Regulations or the Proposed OID Regulations (as defined  and
discussed  in the Prospectus)  may be relied  upon as authority  with respect to
debt instruments issued on the date  of original issuance of the Series  1992-50
Certificates.  Although not free from doubt,  the Seller believes that the Class
A-7 Certificates should be  considered to have been  issued with original  issue
discount  in an amount equal to the excess of all distributions of principal and
interest expected  to be  received  thereon over  their issue  price  (including
accrued  interest). This treatment  is consistent with  the OID Regulations. Any
"negative" amounts  of original  issue discount  on the  Class A-7  Certificates
attributable  to rapid prepayments will not  be deductible currently, but may be
offset against future positive accruals of original issue discount, if any.  The
holder  of a Class  A-7 Certificate may be  entitled to a  loss deduction to the
extent it becomes certain  that such holder  will not recover  a portion of  its
basis  in such Certificate, assuming no further prepayments. The Seller makes no
representation as to the  timing or amount  of such losses, if  any, or how  any
such  losses will be  reported to the  holders. See "Certain  Federal Income Tax
Consequences--Federal Income Tax  Consequences for REMIC  Certificates--Taxation
of  Regular  Certificates--  Original  Issue Discount"  in  the  Prospectus. The
adjusted issue price of a Class A-7 Certificate as of the date of purchase by an
investor is its original issue price, plus original issue discount accrued since
the  date  of  original  issuance  of  the  Series  1992-50  Certificates,  less
distributions  made, and losses, if any, incurred, on the Class A-7 Certificates
since the  date of  original  issuance of  the  Series 1992-50  Certificates.  A
purchase price for a Class A-7 Certificate that is less than or greater than the
adjusted  issue  price  of such  Class  A-7  Certificate will  result  in market
discount or acquisition premium, respectively, to the beneficial owner  thereof,
as   discussed   in   the   Prospectus  under   "Certain   Federal   Income  Tax
Consequences--Federal Income Tax Consequences for REMIC Certificates--  Taxation
of Regular Certificates."

                                     S1-19
<PAGE>
    The  Prepayment Assumption  that is  to be used  in determining  the rate of
accrual of original  issue discount is  set forth in  the Prospectus  Supplement
under    "Federal   Income   Tax   Considerations--Regular   Certificates."   No
representation is made as to  the actual rate at  which the Mortgage Loans  will
prepay.

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

                                  UNDERWRITING

    Subject to the terms and conditions of an underwriting agreement and a terms
agreement  (together, the "Underwriting  Agreement") among the  Seller, PHMC and
Greenwich Capital Markets, Inc., as  underwriter (the "Underwriter"), the  Class
A-7  Certificates  offered hereby  are being  purchased from  the Seller  by the
Underwriter on or about March 12, 1996. The Underwriter is committed to purchase
all of the Class A-7 Certificates  offered hereby if any Class A-7  Certificates
are  purchased. The Underwriter has advised the Seller that it proposes to offer
the  Class  A-7  Certificates,  from  time  to  time,  for  sale  in  negotiated
transactions  or otherwise at prices determined at the time of sale. Proceeds to
the Seller  from the  sale of  the Class  A-7 Certificates  are expected  to  be
approximately   0.79%  of  the  Pool  Scheduled  Principal  Balance  as  of  the
Distribution Date  in April  1996  without giving  effect to  partial  principal
prepayments  or  net  partial  liquidation proceeds  received  on  or  after the
Determination Date in March  1996, plus accrued interest  from March 1, 1996  to
(but  not  including)  March 12,  1996.  The  Underwriter and  any  dealers that
participate  with  the  Underwriter  in  the  distribution  of  the  Class   A-7
Certificates  may be deemed to be underwriters, and any discounts or commissions
received by them and any profit on the resale of Class A-7 Certificates by  them
may  be deemed to be underwriting  discounts or commissions under the Securities
Act of 1933, as amended (the "Securities Act").

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

                                SECONDARY MARKET

    There  will  not be  any  secondary market  for  the Class  A-7 Certificates
offered hereby prior to the offering thereof. The Underwriter intends to act  as
a  market maker in the Class  A-7 Certificates, subject to applicable provisions
of federal and state securities laws  and other regulatory requirements, but  is
under  no obligation to do so. There can be no assurance that a secondary market
in the Class A-7 Certificates  will develop or, if  such a market does  develop,
that  it  will  provide holders  of  Class  A-7 Certificates  with  liquidity of
investment at any particular time or for the life of the Class A-7 Certificates.

                              ERISA CONSIDERATIONS

    As described in the Prospectus  under "ERISA Considerations," ERISA and  the
Code  impose certain duties and restrictions on  any person which is an employee
benefit plan  within the  meaning of  Section 3(3)  of the  Employee  Retirement
Income  Security Act of 1974, as amended  ("ERISA"), or Code Section 4975 or any
person utilizing the assets of such employee benefit plan (an "ERISA Plan")  and
certain  persons who  perform services  for ERISA  Plans. Comparable  duties and
restrictions may exist under federal, state or local laws ("Similar Law"), which
are, to a material  extent, similar to  the foregoing sections  of ERISA or  the
Code,  on governmental  plans and  on certain  persons who  perform services for
governmental plans. For example, unless exempted, investment by an ERISA Plan in
the Class A-7 Certificates may constitute a prohibited transaction under  ERISA,
the  Code or  Similar Law.  There are  certain exemptions  issued by  the United
States Department of Labor (the "DOL")  that may be applicable to an  investment
by  an  ERISA  Plan in  the  Class  A-7 Certificates,  including  the individual
administrative  exemption  described  below  and  Prohibited  Transaction  Class
Exemption 83-1 ("PTE 83-1"). For a further discussion of PTE 83-1, including the
necessary  conditions to  its applicability, and  other important  factors to be
considered  by  an  ERISA  Plan   contemplating  investing  in  the  Class   A-7
Certificates, see "ERISA Considerations" in the Prospectus.

                                     S1-20
<PAGE>
    On  September  6, 1990,  the  DOL issued  to  the Underwriter  an individual
administrative exemption, Prohibited Transaction  Exemption 90-59, 55 Fed.  Reg.
36724  (the "Exemption"),  from certain of  the prohibited  transaction rules of
ERISA with  respect to  the initial  purchase, the  holding and  the  subsequent
resale  by an ERISA  Plan of certificates  in pass-through trusts  that meet the
considerations and requirements of the  Exemption. The Exemption might apply  to
the  acquisition, holding and resale  of the Class A-7  Certificates by an ERISA
Plan, provided that specified conditions are met.

    Among the conditions which would have  to be satisfied for the Exemption  to
apply  to the acquisition by an ERISA Plan of the Class A-7 Certificates, is the
condition that the  ERISA Plan  investing in the  Class A-7  Certificates be  an
"accredited  investor"  as defined  in  Rule 501(a)(1)  of  Regulation D  of the
Securities and Exchange Commission under the Securities Act.

    Before purchasing a  Class A-7  Certificate, a  fiduciary of  an ERISA  Plan
should make its own determination as to the availability of the exemptive relief
provided   in  the  Exemption  or  the  availability  of  any  other  prohibited
transaction exemptions (including PTE 83-1),  and whether the conditions of  any
such  exemption will be applicable to  the Class A-7 Certificates. Any fiduciary
of an ERISA Plan considering whether to purchase a Class A-7 Certificate  should
also  carefully  review with  its own  legal advisors  the applicability  of the
fiduciary duty and prohibited  transaction provisions of ERISA  and the Code  to
such investment. See "ERISA Considerations" in the Prospectus.

                                LEGAL INVESTMENT

    The Class A-7 Certificates will constitute "mortgage related securities" for
purposes  of  the  Secondary  Mortgage  Market  Enhancement  Act  of  1984  (the
"Enhancement Act") so long as  they are rated in one  of the two highest  rating
categories   by   at  least   one   nationally  recognized   statistical  rating
organization. As  such, the  Class A-7  Certificates are  legal investments  for
certain  entities  to  the  extent provided  in  the  Enhancement  Act. However,
institutions subject to the jurisdiction of the Office of the Comptroller of the
Currency, the Board  of Governors  of the  Federal Reserve  System, the  Federal
Deposit  Insurance Corporation, the  Office of Thrift  Supervision, the National
Credit Union Administration  or state  banking or  insurance authorities  should
review  applicable rules, supervisory policies  and guidelines of these agencies
before purchasing a Class A-7 Certificate, as such Certificates may be deemed to
be unsuitable  investments  under one  or  more  of these  rules,  policies  and
guidelines  and certain restrictions  may apply to investments  in the Class A-7
Certificates. It should also be noted that certain states recently have enacted,
or have proposed enacting, legislation  limiting to varying extents the  ability
of  certain entities (in  particular insurance companies)  to invest in mortgage
related securities. Investors should  consult with their  own legal advisors  in
determining  whether and  to what extent  the Class  A-7 Certificates constitute
legal investments for such investors. See "Legal Investment" in the Prospectus.

                                 LEGAL MATTERS

    The validity of  the Class  A-7 Certificates  and certain  tax matters  with
respect  thereto will be passed upon for  the Seller by Cadwalader, Wickersham &
Taft, New York,  New York. Certain  legal matters  will be passed  upon for  the
Underwriter by Brown & Wood, New York, New York.

                                USE OF PROCEEDS

    The  net proceeds to be received from the sale of the Class A-7 Certificates
will be applied by the Seller to the purchase from an affiliate of the Class A-7
Certificates.

                                    RATINGS

    The Class A-7 Certificates  have been rated "Aaa"  by Moody's and "AAAr"  by
S&P.  See "Ratings" in the Prospectus Supplement for a further discussion of the
ratings of  the  Certificates. S&P  assigns  the  additional rating  of  "r"  to
highlight classes of securities that S&P believes may experience high volatility
or high variability in expected returns due to non-credit risks.

    The  ratings of  Moody's on  mortgage pass-through  certificates address the
likelihood  of  the  receipt  by  certificateholders  of  all  distributions  of
principal  and interest to  which such certificateholders  are entitled. Moody's
rating

                                     S1-21
<PAGE>
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   and
consequently  any adverse effect the timing of such prepayments could have on an
investor's anticipated yield.

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

    The ratings of Moody's  and S&P do  not address the  possibility that, as  a
result  of principal  prepayments, Certificateholders  may receive  a lower than
anticipated yield or the possibility that, as a result of prepayments, investors
in the Class A-7 Certificates may fail to fully recoup their initial investment.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    There are incorporated herein by  reference all documents and reports  filed
or caused to be filed by the Seller with respect to the Trust Estate pursuant to
Section  13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the termination
of the offering of the Class A-7 Certificates. The Seller will provide or  cause
to  be  provided  without charge  to  each  person to  whom  this  Supplement is
delivered in connection with the offering  of the Class A-7 Certificates a  list
identifying  all  filings with  respect to  a Trust  Estate pursuant  to Section
13(a), 13(c), 14 or 15(d) of the  Exchange Act since the Seller's latest  fiscal
year  covered  by its  annual report  on  Form 10-K  and a  copy  of any  or all
documents or  reports incorporated  herein by  reference, in  each case  to  the
extent  such documents  or reports relate  to the Class  A-7 Certificates, other
than the  exhibits to  such  documents (unless  such exhibits  are  specifically
incorporated  by reference in such documents).  Requests to the Seller should be
directed to:  The  Prudential  Home  Mortgage  Securities  Company,  Inc.,  5325
Spectrum Drive, Frederick, Maryland 21701, telephone number (301) 846-8199.

                                     S1-22
<PAGE>
SUPPLEMENT
(TO PROSPECTUS SUPPLEMENT AND PROSPECTUS EACH DATED JANUARY 14, 1993)

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

                                  $360,909,000
                                 (APPROXIMATE)

THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC. r

                                     SELLER

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1992-50
      PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN FEBRUARY 1993
- --------------------------------------------------------------------------------

    This is a Supplement to the Prospectus Supplement and Prospectus, each dated
January   14,   1993  (the   "Prospectus   Supplement"  and   the  "Prospectus",
respectively), relating  to  the Seller's  Mortgage  Pass-Through  Certificates,
Series  1992-50 (the "Series 1992-50 Certificates"). Notwithstanding anything to
the contrary set forth in the Prospectus Supplement, certain terms of the Series
1992-50 Certificates described in the  Prospectus Supplement are hereby  amended
as set forth below.

    The  initial  aggregate principal  balance of  the Offered  Certificates set
forth at the top of the cover page and at the top of the outside back cover page
in the amount of "$367,664,000" is replaced with "$360,909,000."

    The percentage of the principal balance of the Mortgage Loans represented by
the aggregate undivided  interest of  the Class  M Certificates  of "3.00%"  set
forth  in the fourth sentence  of the second paragraph on  the cover page and in
the first  sentence of  the carryover  paragraph on  page S-5  is replaced  with
"1.25%."

    The percentage of the principal balance of the Mortgage Loans represented by
the  aggregate undivided  interest of  the Class  B Certificates  of "4.75%" set
forth in the last sentence of the second paragraph on the cover page and in  the
first sentence of the carryover paragraph on page S-5 is replaced with "6.50%."

    The  initial aggregate principal balance of  the Class M Certificates in the
amount of "$11,580,000"  set forth in  the table on  the cover page  and in  the
first  sentence  of  the  carryover  paragraph  on  page  S-5  is  replaced with
"$4,825,000."

    The aggregate  proceeds  to  the  Seller as  a  percentage  of  the  initial
aggregate  principal balance  of the Offered  Certificates in  the percentage of
"98.72840%" as set forth in the  first sentence of the penultimate paragraph  on
the  cover page  and in  the fourth  sentence of  the first  paragraph under the
heading "Underwriting" on page S-60 is replaced with "98.85667%."

    The initial aggregate principal balance of  the Class B Certificates in  the
amount  of  "$18,335,043"  set forth  in  the  first sentence  of  the carryover
paragraph on page S-5, in the last sentence of the second full paragraph on page
S-13, and in the first sentence of  the last paragraph on page S-35 is  replaced
with "$25,090,043."

    The  Original Class M  Subordination Level in the  percentage of "4.75%" set
forth in  the second  sentence  of the  first full  paragraph  on page  S-29  is
replaced with "6.50%."

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

                              MERRILL LYNCH & CO.
                                ----------------

                The date of this Supplement is January 20, 1993.
<PAGE>
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED JANUARY 14, 1993)

                                  $367,664,000
                                 (APPROXIMATE)

THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.

                                                                          [LOGO]

                                     SELLER

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1992-50
      PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN FEBRUARY 1993
                             ---------------------

    The  Series 1992-50 Mortgage Pass-Through  Certificates (the "Series 1992-50
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 nine  subclasses
(each,  a "Subclass")  of Certificates designated  as the Class  A-1, Class A-2,
Class A-3, Class A-4, Class A-5, Class A-6, Class A-7, Class A-R and Class  A-LR
Certificates.  The Class  A-7 Certificates are  not offered hereby.  The Class M
Certificates will not be divided into  subclasses. The Class B Certificates  are
not  offered  hereby.  The  Class  A  Certificates  (other  than  the  Class A-7
Certificates) and the Class M  Certificates are referred to herein  collectively
as the "Offered Certificates" and are the only Series 1992-50 Certificates being
offered hereby.

    The  Series 1992-50 Certificates  will evidence in  the aggregate the entire
beneficial ownership interest in a trust fund (the "Trust Estate") consisting of
a pool of fixed interest rate, conventional, monthly pay, fully amortizing, one-
to four-family, residential first mortgage loans having original terms to stated
maturity of approximately 30  years, which may include  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 92.25% undivided interest in
the principal  balance of  the Mortgage  Loans. The  Class M  Certificates  will
initially  evidence in the aggregate an  approximate 3.00% undivided interest in
the principal balance  of the  Mortgage Loans. The  remaining approximate  4.75%
undivided  interest  in the  principal  balance of  the  Mortgage Loans  will be
evidenced by the Class B Certificates.                  (CONTINUED ON NEXT PAGE)

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

THESE SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES  AND
EXCHANGE   COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
    SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
       PASSED  UPON  THE  ACCURACY   OR  ADEQUACY  OF  THIS   PROSPECTUS
        SUPPLEMENT OR THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
                           IS A CRIMINAL OFFENSE.
<TABLE>
<CAPTION>
                        INITIAL SUBCLASS OR
     SUBCLASS OR               CLASS             PASS-THROUGH
  CLASS DESIGNATION    PRINCIPAL BALANCE (1)         RATE
<S>                    <C>                     <C>
Class A-1............     $    165,223,000          8.000%
Class A-2............  $         37,863,000         8.000%
Class A-3............  $         72,572,000         8.000%
Class A-4............  $         28,752,000         8.000%
Class A-5............  $         51,652,000         7.625%

<CAPTION>
                        INITIAL SUBCLASS OR
     SUBCLASS OR               CLASS             PASS-THROUGH
  CLASS DESIGNATION    PRINCIPAL BALANCE (1)         RATE
<S>                    <C>                     <C>
Class A-6............     $         20,000            (2)
Class A-R............  $              1,000         8.000%
Class A-LR...........  $              1,000        8.000%(3)
Class M..............  $         11,580,000         8.000%
</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-6  Certificates each month in an amount
    equal to the  sum of  (i) the  product of  1/12 of  0.375% and  the Class  A
    Subclass  Principal  Balance  of the  Class  A-5 Certificates  and  (ii) the
    product of 1/12th of 8.00% and the Class A Subclass Principal Balance of the
    Class A-6 Certificates.

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

    The Offered Certificates are being offered by Merrill Lynch, Pierce,  Fenner
&  Smith  Incorporated  (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.

    The  aggregate proceeds to  the Seller are  expected to be  98.72840% of the
initial aggregate principal  balance of the  Offered Certificates, plus  accrued
interest  thereon  and on  an amount  equal to  the initial  aggregate principal
balance of  the Class  A-7 Certificates  at the  rate of  8.00% per  annum  from
January  1,  1993 to  (but  not including)  January  22, 1993,  before deducting
expenses payable by the Seller estimated to be $375,000. The price to be paid to
the  Seller  has  not  been  allocated  among  the  Offered  Certificates.   See
"Underwriting" herein.

    The  Offered Certificates are offered subject to prior sale, when, as and if
issued and accepted by the Underwriter and subject to its right to reject orders
in whole  or in  part. It  is expected  that the  Offered Certificates  will  be
available  for delivery on or about January  22, 1993, through the facilities of
The Depository Trust Company or, in the case of the Class A-6, Class A-R,  Class
A-LR and Class M Certificates, at the offices of Merrill Lynch, Pierce, Fenner &
Smith Incorporated, One Liberty Plaza, New York, New York.
                            ------------------------

                              MERRILL LYNCH & CO.
                                ----------------

          The date of this Prospectus Supplement is January 14, 1993.
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    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  February  1993,  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)." 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-6 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-6 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 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-6,  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," (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 and  Class A-7 Certificates, the Class M  Certificates
and  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, 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-7 Certificates) represent
eight 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 January 14, 1993  accompanying this Prospectus Supplement.  Any
prospective  investor  should not  purchase  any Offered  Certificates described
herein unless  it  shall  have  received  the  Prospectus  and  this  Prospectus
Supplement.  The  Prospectus  shall  not  be  considered  complete  without this
Prospectus Supplement. The Prospectus  contains important information  regarding
this offering which is not contained herein, and prospective investors are urged
to read, in full, the Prospectus and this Prospectus Supplement.
                            ------------------------

    UNTIL  APRIL 18,  1993, ALL  DEALERS EFFECTING  TRANSACTIONS IN  THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS. THIS  IS IN ADDITION TO  THE
OBLIGATION  OF DEALERS  TO DELIVER A  PROSPECTUS SUPPLEMENT  AND PROSPECTUS WHEN
ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS   OR
SUBSCRIPTIONS.

                                      S-2
<PAGE>
                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>                                                                          <C>
Summary Information........................................................  S-4
Description of the Certificates............................................  S-18
  General..................................................................  S-18
  Book-Entry Registration..................................................  S-18
  Definitive Certificates..................................................  S-19
  Distributions............................................................  S-20
  Interest.................................................................  S-22
  Principal (Including Prepayments)........................................  S-25
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES....  S-25
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS M CERTIFICATES....  S-28
    ALLOCATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A AND CLASS M
     CERTIFICATES..........................................................  S-29
  Additional Rights of the Class A-R and Class A-LR Certificateholders.....  S-29
  Periodic Advances........................................................  S-30
  Restrictions on Transfer of the Class A-R, Class A-LR and Class M
   Certificates............................................................  S-31
  Reports..................................................................  S-32
  Subordination of Class M and Class B Certificates........................  S-32
    ALLOCATION OF LOSSES...................................................  S-33
Description of the Mortgage Loans..........................................  S-36
  Mandatory Repurchase or Substitution of Mortgage Loans...................  S-42
  Optional Repurchase of Defaulted Mortgage Loans..........................  S-42
Origination, Delinquency and Foreclosure Experience........................  S-43
  Loan Origination.........................................................  S-43
  Delinquency and Foreclosure Experience...................................  S-43
Prepayment and Yield Considerations........................................  S-47
  Sensitivity of the Class A-6 Certificates................................  S-53
Pooling and Servicing Agreement............................................  S-54
  General..................................................................  S-54
  Voting...................................................................  S-54
  Trustee..................................................................  S-55
  Servicing Compensation and Payment of Expenses...........................  S-55
  Optional Termination.....................................................  S-55
Federal Income Tax Considerations..........................................  S-55
  Regular Certificates.....................................................  S-56
  Residual Certificates....................................................  S-57
ERISA Considerations.......................................................  S-58
Legal Investment...........................................................  S-59
Secondary Market...........................................................  S-60
Underwriting...............................................................  S-60
Legal Matters..............................................................  S-60
Use of Proceeds............................................................  S-60
Ratings....................................................................  S-60
Index of Significant Prospectus Supplement Definitions.....................  S-62
</TABLE>

                                      S-3
<PAGE>
                              SUMMARY INFORMATION

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

<TABLE>
<S>                      <C>
Title of Securities....  Mortgage Pass-Through Certificates, Series 1992-50 (the
                         "Series 1992-50 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  Class A
                         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").  It  is  a
                         condition  to the issuance of  the Class M Certificates
                         that they shall  have been rated  "Aa2" by Moody's  and
                         "AA"  by S&P.  The ratings by  Moody's and  S&P are not
                         recommendations to buy, sell or hold such  Certificates
                         and  may be  subject to  revision or  withdrawal at any
                         time by the assigning rating agency. The ratings do not
                         address the possibility that, as a result of  principal
                         prepayments, holders of such Certificates may receive a
                         lower  than  anticipated  yield.  See  "--  Effects  of
                         Prepayments  on  Investment  Expectations"  below   and
                         "Ratings" in this Prospectus Supplement.

Description of
  Certificates.........  The Series 1992-50 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
                         represent  a  type  of  interest  referred  to  in  the
                         Prospectus as  "Subordinated  Certificates."  As  these
                         designations  suggest,  the  Class  A  Certificates are
                         entitled to a certain priority, relative to the Class M
                         and Class B Certificates, in right of distributions  on
                         the   mortgage  loans  underlying  the  Series  1992-50
                         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  92.25%  (approximately
                         $356,085,000)   undivided   interest  in   the  initial
                         aggregate principal balance of the Mortgage Loans;  the
                         Class  M Certificates will evidence in the aggregate an
</TABLE>

                                      S-4
<PAGE>

<TABLE>
<S>                      <C>
                         approximate 3.00% (approximately $11,580,000) undivided
                         interest in the initial aggregate principal balance  of
                         the  Mortgage Loans; and the  Class B Certificates will
                         evidence  in   the  aggregate   an  approximate   4.75%
                         (approximately  $18,335,043) undivided  interest in the
                         initial aggregate  principal  balance of  the  Mortgage
                         Loans.  The  relative interests  in the  aggregate out-
                         standing  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   nine
                         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-R  and Class  A-LR  Certificates. The  Class M
                         Certificates will not be  divided into subclasses.  The
                         Class   A  Certificates  (other   than  the  Class  A-7
                         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-7 and  Class B  Certificates
                         are  not offered hereby and 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
                         1992-50  Certificates  and   the  approximate   initial
                         aggregate  principal balance of the Class A and Class M
                         Certificates as of the date of this Prospectus  Supple-
                         ment will not, with respect to the Class A Certificates
                         (other  than the Class A-7  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   1992-50  Certificates.  Any
                         difference allocated to the  Class A Certificates  will
                         be   allocated   among  the   subclasses  of   Class  A
                         Certificates other than  the Class A-7,  Class A-R  and
                         Class A-LR Certificates.

Forms of Certificates;
  Denominations........  BOOK-ENTRY  FORM.  The Offered Certificates (other than
                         the Class  A-6,  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-
</TABLE>

                                      S-5
<PAGE>

<TABLE>
<S>                      <C>
                         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 investor  and
                         may  restrict an investor's ability to pledge its secu-
                         rities. 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 (other  than the Class A-5
                         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-5
                         Certificates will be issued in minimum denominations of
                         $1,000 initial principal balance. Any amounts in excess
                         of $1,000  will  be  in integral  multiples  of  $1,000
                         initial principal balance.

                         CERTIFICATED  FORM.   The Class  A-6, 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-6  Certificates  will  be  issued  in  minimum
                         denominations  of $5,000 initial principal balance. Any
                         amounts  in  excess  of  $5,000  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 as a single  certificate with a denomination  of
                         $1,000  initial principal balance.  See "Description of
                         the   Certificates--General"    in   this    Prospectus
                         Supplement.

Mortgage Loans.........  MORTGAGE  LOAN DATA.  The Mortgage Loans, which are the
                         source  of  distributions  to  holders  of  the  Series
                         1992-50   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 maturi-
                         ty of approximately 30  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-6
<PAGE>

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

Cut-Off Date:                 January 1, 1993
Number of Mortgage Loans:     1,478
Aggregate  Unpaid Principal
  Balance 1:                  $386,000,043

Range of  Unpaid  Principal   $29,963 to $998,784
  Balances 1:
Average   Unpaid  Principal
  Balance 1:                  $261,164

Range of Interest Rates:      8.250% to 8.875%
Weighted  Average  Interest   8.623%
  Rate 1:

Range of Remaining Terms to
  Stated Maturity:            349 months to 360 months
Weighted  Average Remaining
  Term to Stated
  Maturity 1:                 359 months

Range of Original
  Loan-to-Value Ratios:       18.06% to 90.00%
Weighted  Average  Original
  Loan-to-Value Ratio 1:      73%

Geographic Concentration of
  Mortgaged Properties
  Securing  Mortgage  Loans
  in Excess  of 5%  of  the
  Aggregate Unpaid
  Principal Balance(1):       California      60.87%
                              New Jersey     7.95%
                              New York       6.87%

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

<TABLE>
<S>                      <C>
                         CHANGES TO POOL.  A number of Mortgage Loans may be re-
                         moved  from the pool, or a substitution may be made for
                         certain Mortgage Loans, in  advance of the issuance  of
                         the  Series 1992-50 Certificates  (which is expected to
                         occur on or about January 22, 1993). This may result in
                         changes in  certain  of the  pool  characteristics  set
                         forth   in  the  table  above  and  elsewhere  in  this
                         Prospectus Supplement. See "Description of the Mortgage
                         Loans" in this Prospectus Supplement.

                         Subsequent  to  the  issuance  of  the  Series  1992-50
                         Certificates,  certain  Mortgage Loans  may  be removed
                         from the  pool  through repurchase  or,  under  certain
                         circumstances,  substitution  by  the  Seller,  if  the
                         Mortgage  Loans  are   discovered  to  have   defective
                         documentation  or if  they otherwise do  not conform to
                         the   standards    established    by    the    Seller's
                         representations  and warranties concerning the Mortgage
                         Loans. See "Description of the Mortgage
                         Loans--Mandatory Repurchase or Substitution of Mortgage
                         Loans" in this  Prospectus Supplement.  The Seller  may
                         also   repurchase   defaulted   Mortgage   Loans.   See
                         "Description of the Mortgage Loans--Optional Repurchase
                         of  Defaulted  Mortgage   Loans"  in  this   Prospectus
                         Supplement.
</TABLE>

                                      S-7
<PAGE>

<TABLE>
<S>                      <C>
                         The Servicer is entitled, subject to certain conditions
                         relating  to the  then-remaining size  of the  pool, to
                         purchase all outstanding Mortgage Loans in the pool and
                         thereby effect early retirement  of the Series  1992-50
                         Certificates. See "Pooling and Servicing
                         Agreement--Optional  Termination"  in  this  Prospectus
                         Supplement.

Distributions of
  Principal and
  Interest.............  DISTRIBUTIONS IN GENERAL.  Distributions on the  Series
                         1992-50  Certificates will be  made on the  25th day of
                         each month or, if  such day is not  a business day,  on
                         the succeeding business day (each such date is referred
                         to  in  this Prospectus  Supplement as  a "Distribution
                         Date"), commencing  in  February 1993,  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" in
                         this Prospectus Supplement.
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                      <C>
                         INTEREST DISTRIBUTIONS. The amount of interest to which
                         holders   of   each  subclass   or  class   of  Offered
                         Certificates, other than the  Class A-6 and 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  the holders  of  the
                         Class  A-6  Certificates  are  entitled  each  month is
                         calculated based on the outstanding principal  balances
                         of certain subclasses of Class A Certificates. Interest
                         will accrue on the Class A-6 Certificates each month in
                         an amount equal to the sum of (i) the product of 1/12th
                         of  0.375% and the outstanding principal balance of the
                         Class A-5 Certificates and  (ii) the product of  1/12th
                         of  8.00% and the outstanding  principal balance of the
                         Class A-6 Certificates. 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  8.00%  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 1992-50 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   Class   B
                         Certificates, second by
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                      <C>
                         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   1992-50
                         Certificates  will be  reduced by a  portion of certain
                         special hazard  losses,  fraud  losses  and  bankruptcy
                         losses  attributable to interest.  See "Credit Enhance-
                         ment--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  deficiencies 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
                         accrue 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
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                      <C>
                         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 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 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  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-outstanding  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   1992-50
                         Certificates  on such Distribution Date. Principal will
                         be  distributed  to   the  holders  of   the  Class   A
                         Certificates  in accordance with the payment priorities
                         described  under  the   heading  "Description  of   the
                         Certificates--Principal (Including
                         Prepayments)--Allocation of Amount to be Distributed to
                         the   Class  A  and  Class   M  Certificates"  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
                         1992-50 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
                         Certificates, as described below,  may not be  entitled
                         on  certain  Distribution  Dates  to  distributions  of
                         principal.
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                      <C>
                         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 1992-50  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  such 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  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 Certifi-
                         cates.

                         The protection  afforded the  holders  of the  Class  M
                         Certificates  by means of  this subordination will also
                         be effected in two
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                      <C>
                         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 bank-
                         ruptcy of mortgagors  prior to the  allocation of  such
                         losses to the holders of the Class M Certificates.

                         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 $29,915,043) 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 $18,335,043) has been reduced to zero.

                         With respect to any Distribution Date subsequent to the
                         first Distribution Date, the availability of the credit
                         enhancement  provided  by  the  Class  M  and  Class  B
                         Certificates 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 the 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
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                      <C>
                         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 1992-50 Certificates,  the amount of  losses
                         attributable  to special hazards,  fraud and bankruptcy
                         that will  be absorbed  solely by  the holders  of  the
                         Class  B Certificates and then solely by the holders of
                         the Class M Certificates  will be approximately  1.01%,
                         2.00%   and  0.23%,  respectively,   of  the  aggregate
                         principal balance  of  the  Mortgage Loans  as  of  the
                         Cut-Off  Date (approximately $3,898,600, $7,720,001 and
                         $885,067,  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
                         Certificates,  the Class M Certificates and the Class B
                         Certificates. After the principal balances of the Class
                         M and Class B Certificates  have 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  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.  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 purchas-
                         er's   invested   principal)   will   approximate   the
                         pass-through rate
</TABLE>

                                      S-14
<PAGE>

<TABLE>
<S>                      <C>
                         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-6
                         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.

                         The  yield to investors in  the Class A-6 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  of the  Class  A-6
                         Certificates  is displayed in the table appearing under
                         the heading  "Prepayment and  Yield Considerations"  in
                         this  Prospectus Supplement. INVESTORS IN THE CLASS A-6
                         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
                         prepayments  on  the Mortgage  Loans may  coincide with
                         periods of high prevailing
</TABLE>

                                      S-15
<PAGE>

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

Federal Income Tax
  Status...............  For  federal income tax purposes, the Trust Estate will
                         consist of two real estate mortgage investment conduits
                         (the "Upper-Tier  REMIC" and  the "Lower-Tier  REMIC").
                         The  Class A-1, Class A-2,  Class A-3, Class A-4, Class
                         A-5, Class A-6 and Class A-7 Certificates, the Class  M
                         Certificates  and  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 (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 A-6  Certificates will 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).  It is  anticipated that  the Class  A-3 and
                         Class M Certificates will be issued with original issue
                         discount in  an  amount  equal to  the  excess  of  the
                         initial  principal balances  of such  subclass or class
                         over their issue  prices (including accrued  interest).
                         It   is   further  anticipated   that  the   Class  A-1
                         Certificates will be issued at a premium and the  Class
                         A-2,  Class  A-4  and Class  A-5  Certificates  will be
                         issued with  DE  MINIMIS original  issue  discount  for
                         federal income tax purposes. The Class A-7 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
</TABLE>

                                      S-16
<PAGE>

<TABLE>
<S>                      <C>
                         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, AND THE  CLASS A-LR CERTIFICATE MAY,
                         BE CONSIDERED "NONECONOMIC RESIDUAL INTERESTS," CERTAIN
                         TRANSFERS OF  WHICH  MAY  BE  DISREGARDED  FOR  FEDERAL
                         INCOME TAX PURPOSES.

                         See  "Description of  the Certificates--Restrictions on
                         Transfer of  the  Class A-R,  Class  A-LR 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  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  DE-
                         SCRIBED 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.

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 regulated
                         financial institutions and restrictions on the  ability
                         of  such  institutions to  invest  in certain  types of
                         mortgage related securities. Prospective purchasers  of
                         the  Offered  Certificates  should  consult  their  own
                         legal, tax and accounting  advisors in determining  the
                         suitability   of  and  consequences   to  them  of  the
                         purchase, ownership  and  disposition  of  the  Offered
                         Certificates. See "Legal Investment" in this Prospectus
                         Supplement.
</TABLE>

                                      S-17
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

GENERAL

    The  Book-Entry Certificates will be issued  only in book-entry form, except
as described  below.  The Book-Entry  Certificates  (other than  the  Class  A-5
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-5  Certificates   will  be  issued  in  minimum
denominations of  $1,000 initial  principal balance  and integral  multiples  of
$1,000 initial principal balance in excess thereof.

    Offered  Certificates  issued  in fully  registered,  certificated  form are
referred to herein as "Definitive Certificates." The Class A-6 Certificates will
be issued as Definitive Certificates in minimum denominations of $5,000  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 $1,000 initial principal balance.

    Each  Subclass of Book-Entry  Certificates initially will  be represented by
one or more physical certificates 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

                                      S-18
<PAGE>
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  to  the  lack  of  a  physical
certificate  for such Book-Entry  Certificates. In addition,  under a book-entry
format, Beneficial Owners may  experience delays in  their receipt of  payments,
since distributions will be made by the Servicer, or a paying agent on behalf of
the Servicer, to Cede, as nominee for DTC.

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

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

DEFINITIVE CERTIFICATES

    The Class A-6, 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.

                                      S-19
<PAGE>
    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 February 1993, 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 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 business day  preceding
the Determination Date in the month in which such Distribution Date occurs, plus
(i)  all Periodic Advances made  by the Servicer, (ii)  all withdrawals from any
reserve fund established  to provide  support for the  Servicer's obligation  to
make  advances, as  described under  "--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

                                      S-20
<PAGE>
    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;

        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,  to the  Class B  Certificates first in  an amount  up to their
    Class B  Interest Accrual  Amount with  respect to  such Distribution  Date,
    second  in an amount up to their previously unpaid interest shortfall amount
    and then in an amount up to their optimal principal amount.

    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.

                                      S-21
<PAGE>
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-6 and the 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
of Offered  Certificates  is the  percentage  set forth  on  the cover  of  this
Prospectus  Supplement. The  Class A  Subclass Interest  Accrual Amount  for the
Class A-6 Certificates will equal the sum of (i) the product of 1/12th of 0.375%
and the Class  A Subclass Principal  Balance of the  Class A-5 Certificates  and
(ii)  the product of 1/12th of 8.00%  and the Class A Subclass Principal Balance
of the Class A-6 Certificates. The Class A Subclass Interest Accrual Amount  for
the  Class A-LR Certificate  will equal the  product of (i)  1/12th of 8.00% and
(ii) the  Class A-LR  Notional Amount.  The Class  A Subclass  Interest  Accrual
Amount  for the Class A-7  Certificates will equal the  product of (i) 1/12th of
the difference between  (a) the weighted  average of the  Net Mortgage  Interest
Rates  of the Mortgage Loans as of the first day of such month and (b) 8.00% and
(ii) the  Class A-7  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.

    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  8.00%
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.

    The  amount of  interest which  will accrue on  the Class  B Certificates is
referred to  herein  as the  "Class  B Interest  Accrual  Amount." The  Class  B
Interest  Accrual Amount will equal the product  of (i) 1/12th of 8.00% and (ii)
the outstanding Class B Principal Balance.  The Class B Interest Accrual  Amount
will  be reduced  by (i)  the portion  of any  Non-Supported Interest Shortfalls
allocable to the Class  B Certificates and (ii)  the interest portion of  Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
allocable to the Class B Certificates 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
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 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

                                      S-22
<PAGE>
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  Principal Balance" as  of any Determination  Date will be  the
lesser  of (a) the initial principal balance  on the date of initial issuance of
the Class B Certificates less (i) all amounts previously distributed to  holders
of  the Class B 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 B
Certificates 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 and the Class M Principal Balance.

    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  1992-50  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.

    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-7 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-7
Notional   Amount  with  respect   to  the  first   Distribution  Date  will  be
approximately $386,000,043 less  any partial principal  prepayments received  in
January 1993.

    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-7
Certificates.  The  Class  A-LR  Notional  Amount  with  respect  to  the  first
Distribution Date will be $2,000.

    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   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 Class  B  Certificates  according  to the
percentage obtained by dividing the  then-outstanding Class B 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  then  entitled  to distributions  in  respect of
interest. Such allocation of Non-Supported Interest Shortfalls will also  reduce
the  amount of  interest due  to be distributed  to the  holders of  the Class M
Certificates and 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 for such
Distribution Date. See "Servicing of the Mortgage Loans--Adjustment to Servicing
Fee in Connection with Prepaid Mortgage Loans" in the

                                      S-23
<PAGE>
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 Class B Certificates and then to the
Class M  Certificates  before being  borne  by  the Class  A  Certificates.  See
"--Subordination  of  the  Class M  and  Class  B Certificates"  below.  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  considered Non-Supported  Interest Shortfalls  and will  be
allocated to the Class A Certificates as described above.

    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 "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") and (B) 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  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
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"),

                                      S-24
<PAGE>
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 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 Class
B Certificates. 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  Class  A  Optimal  Amount,  the  Class  M  Certificates  and  the  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-7  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-7
Certificates is $1,000.

  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 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

                                      S-25
<PAGE>
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  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

                                      S-26
<PAGE>
Distribution  Date  (the  "Pool  Scheduled  Principal  Balance").  The  Class  A
Percentage for the  first Distribution  Date will be  approximately 92.25%.  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 January  1998  to and  including  the
Distribution  Date in January 1999, the Class A Percentage for such Distribution
Date plus 70% of the Subordinated Percentage for such Distribution Date; for any
Distribution Date subsequent to January  1999 to and including the  Distribution
Date in January 2000, the Class A Percentage for such Distribution Date plus 60%
of  the Subordinated Percentage for such Distribution Date; for any Distribution
Date subsequent  to January  2000  to and  including  the Distribution  Date  in
January  2001, the Class A Percentage for such Distribution Date plus 40% of the
Subordinated Percentage for  such Distribution Date;  for any Distribution  Date
subsequent  to January  2001 to and  including the Distribution  Date in January
2002, 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  February 1998, 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 February 1999, 35% of  the Original Subordinated Principal Balance, (c)
with respect to  the Distribution  Date in February  2000, 40%  of the  Original
Subordinated  Principal Balance,  (d) with respect  to the  Distribution Date in
February 2001, 45% of the Original Subordinated Principal Balance, and (e)  with
respect  to  the  Distribution  Date  in  February  2002,  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 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.

                                      S-27
<PAGE>
  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,  if the  Class B Certificates  are entitled to  principal distributions for
such Distribution Date  as described in  the succeeding paragraph,  the Class  B
Principal Balance.

    In   the  event  that  on  any   Distribution  Date,  the  Current  Class  M
Subordination Level is less than the Original Class M Subordination Level,  then
the  Class B Certificates  will not be  entitled to distributions  in respect of
principal and the Class B  Principal Balance 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.

                                      S-28
<PAGE>
    The  "Original Class  M Subordination Level"  is the  percentage obtained by
dividing the initial  Class B  Subclass Principal  Balance by  the Cut-Off  Date
Aggregate  Principal  Balance  of  the  Mortgage  Loans.  The  Original  Class M
Subordination Level is expected to be approximately 4.75%. The "Current Class  M
Subordination  Level" for  any Distribution Date  is the  percentage obtained by
dividing the sum of the then-outstanding Class B Principal Balance 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 $1,000 (I.E., the  initial Class A Subclass Principal Balance
of the  Class  A-7  Certificates)  divided by  the  initial  aggregate  Class  A
Principal  Balance of the  Class A Certificates (which  fraction, expressed as a
percentage, is  expected to  be  approximately 0.000281%)  by  (y) the  Class  A
Principal  Distribution Amount, will be distributed  in reduction of the Class A
Subclass Principal Balance of the Class  A-7 Certificates. The remainder of  the
Class  A Principal Distribution Amount on each Distribution Date occurring prior
to the Cross-Over Date will be  allocated among and distributed in reduction  of
the  principal  balances of  the  other Subclasses  of  Class A  Certificates as
follows:

        FIRST, sequentially, to the  Class A-1, Class A-2,  Class A-3 and  Class
    A-4  Certificates, until the Class A Subclass Principal Balance of each such
    Subclass has been reduced to zero;

        SECOND, to the Class A-5 and Class A-6 Certificates, pro rata, until the
    Class A Subclass Principal Balance of each such Subclass has been reduced to
    zero; and

        THIRD, to the Class A-R and Class A-LR Certificates, pro rata, until the
    Class A Subclass Principal Balance of each such Subclass has been reduced to
    zero.

    On each Distribution  Date occurring on  or after the  Cross-Over Date,  the
Class  A Principal Distribution Amount will  be distributed among the Subclasses
of Class A Certificates pro rata in accordance with their respective outstanding
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  1992-50  Certificates,  after
distributions in  respect of  any  accrued but  unpaid  interest on  the  Series
1992-50  Certificates and after distributions  in reduction of principal balance
have reduced the principal balances of the Series 1992-50 Certificates to  zero.
It  is not  anticipated that there  will be  any assets remaining  in either the
Upper-Tier REMIC or Lower-Tier  REMIC on the  final Distribution Date  following
the  distributions of interest and in reduction of principal balance made on the
Series 1992-50 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

                                      S-29
<PAGE>
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
as  of the close  of business on  the business day  preceding such Determination
Date, the  Servicer  will be  obligated  to advance  on  or before  the  related
Distribution  Date for the benefit of holders of the Series 1992-50 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 established 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 required  to
be  made by the Servicer  which the Servicer failed to  make, (ii) the excess of
(A) the Class  A Optimal Amount  for such  Distribution Date over  (B) the  Pool
Distribution  Amount (determined without regard to  any advance from the Reserve
Fund on such Distribution Date) and (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 Upper-Tier REMIC or Lower-Tier REMIC constituting 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)
0.50% 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.

                                      S-30
<PAGE>
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.

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,
under  penalties  of  perjury,  to  the effect  that,  among  other  items, such
transferee is not a Disqualified Organization  and 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 (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 (A)
understands that it may incur tax liabilities  with respect to the Class A-R  or
Class  A-LR Certificate in  excess of any  cash flows generated  thereby and (B)
intends to  pay  taxes associated  with  holding the  Class  A-R or  Class  A-LR
Certificate,  as the case may be, as  such taxes become due. The transferor must
state in writing to the Trustee that, as of the date of the transfer, it had  no
knowledge or reason to know that the transferee's statement made with respect to
clause (B) was false.

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

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

    Neither  the Class  A-R Certificate  nor the  Class A-LR  Certificate may be
purchased by or transferred to an  ERISA Plan. 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.

                                      S-31
<PAGE>
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-7  Certificates will also include the Class
A-7 Notional Amount and the weighted  average Net Mortgage Interest Rate of  the
Mortgage  Loans applicable to such Distribution  Date minus 8.00%. 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 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.

                                      S-32
<PAGE>
    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  Optimal 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
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  Class B Certificates until  the
Class  B Principal  Balance 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 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 Principal Balance 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
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.

                                      S-33
<PAGE>
    The interest portion of  Excess Special Hazard  Losses, Excess Fraud  Losses
and  Excess Bankruptcy Losses will be allocated by reducing the applicable Class
B 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  1992-50 Certificates, the "Special
Hazard Loss Amount" with  respect thereto will be  equal to approximately  1.01%
(approximately  $3,898,600) 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  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 1992-50  Certificates,  the "Fraud  Loss  Amount" with
respect thereto will be equal to approximately 2.00% (approximately  $7,720,001)
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

                                      S-34
<PAGE>
Bankruptcy Losses  exceed  the  Bankruptcy  Loss Amount  (or,  if  earlier,  the
Cross-Over  Date). Upon initial issuance of the Series 1992-50 Certificates, the
"Bankruptcy Loss Amount"  with respect  thereto will be  equal to  approximately
0.23%  (approximately $885,067) 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 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. 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  $18,335,043, the  individual 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-35
<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 30  years, which may include  loans secured by  shares
("Co-op   Shares")   issued   by   private   non-profit   housing   corporations
("Cooperatives") and  the related  proprietary  leases or  occupancy  agreements
granting  exclusive  rights  to  occupy specified  units  in  such Cooperatives'
buildings. The Mortgage Loans are expected to include 1,478 promissory notes, to
have an aggregate unpaid principal balance as of the Cut-Off Date (the  "Cut-Off
Date  Aggregate Principal Balance") of approximately $386,000,043, 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. 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  Services"  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  $29,962  or more  than $998,785,  and the
average unpaid  principal  balance of  the  Mortgage  Loans is  expected  to  be
approximately  $261,164. The latest stated maturity  date of any of the Mortgage
Loans is expected to be January 1,  2023; 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, 1,431 of
the Mortgaged Properties, which secure approximately 96.72% of the Cut-Off  Date
Aggregate  Principal Balance  of the  Mortgage Loans,  are expected  to be owner
occupied primary residences  and 47  of the Mortgaged  Properties, which  secure
approximately  3.28%  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 seven of the Mortgage Loans, representing approximately
0.49% of the  Cut-Off Date Aggregate  Principal Balance of  the Mortgage  Loans,
will   be   Subsidy  Loans.   See  "The   Trust  Estates--Mortgage   Loans"  and
"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 1992-50 Certificates
    are issued, although the Cut-Off Date Aggregate Principal Balance, the range
    of Mortgage Interest Rates and maturities, and certain other characteristics
    of the Mortgage Loans in the Trust Estate may vary. In the event that any of
    the  characteristics  as of  the  Cut-Off Date  of  the Mortgage  Loans that
    constitute the Trust Estate  on the date of  initial issuance of the  Series
    1992-50  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-36
<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>
8.250%..................................        1     $    225,600.00        0.06   %
8.375%..................................      289       77,560,250.49       20.09
8.500%..................................      312       80,976,912.25       20.98
8.625%..................................      266       71,233,194.80       18.45
8.750%..................................      313       82,576,962.98       21.40
8.875%..................................      297       73,427,122.82       19.02
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

As of  the Cut-Off  Date, the  weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans  is  expected to  be  approximately  8.623% per  annum.  The Net
Mortgage Interest  Rate of  each Mortgage  Loan will  be equal  to the  Mortgage
Interest  Rate of such Mortgage  Loan minus the Servicing  Fee rate of 0.20% per
annum. As of the Cut-Off Date,  the weighted average Net Mortgage Interest  Rate
of the Mortgage Loans is expected to be approximately 8.423% per annum.

                      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>
349.....................................        1     $    270,073.99        0.07   %
351.....................................        1          262,194.61        0.07
352.....................................        1          288,665.13        0.07
353.....................................        1          103,164.54        0.03
354.....................................        3          667,013.54        0.17
355.....................................        6        1,486,163.19        0.39
356.....................................       32        7,435,947.25        1.93
357.....................................       90       22,751,186.32        5.89
358.....................................      325       84,455,579.21       21.88
359.....................................      742      198,703,607.46       51.48
360.....................................      276       69,576,448.10       18.02
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

As  of the Cut-Off Date, the weighted  average remaining term to stated maturity
of the Mortgage Loans is expected to be approximately 359 months.

                                      S-37
<PAGE>
                              YEAR 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>
1992....................................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

It is expected that the earliest month  and year of origination of any  Mortgage
Loan  was January 1992 and the latest month and year of origination was December
1992.

                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
LOAN-TO-VALUE RATIO                         LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
50.00% or less..........................       98     $ 24,492,001.32        6.35   %
50.01-55.00%............................       39        9,671,890.58        2.51
55.01-60.00%............................       64       16,059,313.43        4.16
60.01-65.00%............................       91       24,943,779.48        6.46
65.01-70.00%............................      128       35,636,316.02        9.23
70.01-75.00%............................      322       77,998,916.56       20.21
75.01-80.00%............................      540      143,764,409.44       37.24
80.01-85.00%............................       14        3,875,735.16        1.00
85.01-90.00%............................      182       49,557,681.35       12.84
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

As of  the  Cut-Off  Date,  the minimum  and  maximum  Loan-to-Value  Ratios  at
origination  of  the  Mortgage  Loans  are expected  to  be  18.06%  and 90.00%,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage Loans is expected to be approximately 73%. 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. For the purpose of calculating the Loan-to-Value Ratio of any
Mortgage Loan that is the result of the refinancing (including a refinancing for
"equity take out" purposes) of an existing mortgage loan, the appraised value of
the  related  Mortgaged  Property is  generally  determined by  reference  to an
appraisal obtained in connection with  the origination of the replacement  loan.
See  "The Trust Estates--Mortgage Loans" in  the Prospectus. It is expected that
41 of the Mortgage Loans having Loan-to-Value Ratios at origination in excess of
80%, representing approximately  2.90% 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.

                                      S-38
<PAGE>
                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVELS                        LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Full Documentation......................      839     $250,516,533.16       64.89   %
Asset and Income Verification...........        1          296,442.31        0.08
Asset and Mortgage Verification.........      398       89,478,612.52       23.18
Income and Mortgage Verification........       29        7,392,275.17        1.92
Asset Verification......................      122       22,254,596.82        5.77
Income Verification.....................        0                0.00        0.00
Mortgage Verification...................       50       10,659,349.83        2.76
Preferred Processing....................       39        5,402,233.53        1.40
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

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

                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                ORIGINAL                  NUMBER OF       UNPAID         AGGREGATE
             MORTGAGE LOAN                MORTGAGE       PRINCIPAL       PRINCIPAL
           PRINCIPAL BALANCE                LOANS         BALANCE         BALANCE
          --------------------            ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Less than or equal to $200,000..........      347     $ 42,177,226.36       10.93   %
$200,001-$250,000.......................      395       90,629,558.36       23.47
$250,001-$300,000.......................      301       82,666,648.84       21.42
$300,001-$350,000.......................      172       55,751,781.32       14.44
$350,001-$400,000.......................      132       49,876,280.66       12.92
$400,001-$450,000.......................       56       23,796,229.35        6.16
$450,001-$500,000.......................       44       21,281,238.66        5.51
$500,001-$550,000.......................        8        4,155,604.34        1.08
$550,001-$600,000.......................       13        7,597,075.86        1.97
$600,001-$650,000.......................        1          647,500.00        0.17
$700,001-$750,000.......................        2        1,422,577.86        0.37
$750,001-$800,000.......................        3        2,363,614.06        0.61
$800,001-$850,000.......................        1          837,494.31        0.22
$850,001-$900,000.......................        2        1,798,429.27        0.47
$950,001-$1,000,000.....................        1          998,784.09        0.26
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

As of the  Cut-Off Date, the  average unpaid principal  balance of the  Mortgage
Loans  is expected  to be  approximately $261,164. 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 62.80%
and  70.00%,  respectively.   See  "The  Trust   Estates--Mortgage  Loans"   and
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                                      S-39
<PAGE>
                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
PROPERTY                                    LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Single-family detached..................    1,421     $374,841,828.33       97.10   %
Two- to four-family units...............        2          605,410.22        0.16
Condominiums
    High-rise (four stories or more)....       11        2,532,601.26        0.66
    Low-rise (less than four stories)...       40        7,453,436.81        1.93
Planned unit developments...............        1          216,750.00        0.06
Townhouses..............................        3          350,016.72        0.09
Cooperative units.......................        0                0.00        0.00
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

                                      S-40
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
STATE                                       LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
Alabama.................................        3     $    600,072.75        0.16   %
Arizona.................................        5        1,158,540.90        0.30
California..............................      808      235,029,756.38       60.87
Colorado................................       16        4,107,630.53        1.06
Connecticut.............................       33        8,527,286.52        2.21
Delaware................................        4          999,793.79        0.26
District of Columbia....................        6        1,826,709.01        0.47
Florida.................................       62       10,261,651.09        2.66
Georgia.................................       13        3,091,455.22        0.80
Hawaii..................................        8        3,616,648.50        0.94
Illinois................................       19        3,756,252.41        0.97
Indiana.................................        4          963,443.31        0.25
Louisiana...............................        1          309,812.20        0.08
Maine...................................        2          807,516.47        0.21
Maryland................................       36       10,268,884.42        2.66
Massachusetts...........................       38        8,445,526.07        2.19
Michigan................................        4          879,849.62        0.23
Minnesota...............................        4          984,618.35        0.26
Missouri................................        3          727,981.01        0.19
Nevada..................................        6          847,142.92        0.22
New Hampshire...........................        2          546,300.08        0.14
New Jersey..............................      142       30,697,781.17        7.95
New Mexico..............................       10        1,604,676.65        0.42
New York................................      119       26,536,410.53        6.87
North Carolina..........................        3          475,624.86        0.12
Ohio....................................        6        1,485,541.17        0.38
Oklahoma................................        1          221,151.79        0.06
Oregon..................................        7          941,678.54        0.24
Pennsylvania............................       18        2,762,860.89        0.72
Rhode Island............................        8        1,684,768.12        0.44
South Carolina..........................        1          225,000.00        0.06
Tennessee...............................        2          525,805.06        0.14
Texas...................................       31        7,094,400.98        1.84
Utah....................................        5        1,336,208.34        0.35
Vermont.................................        1          298,000.00        0.08
Virginia................................       30        8,481,891.30        2.20
Washington..............................       15        3,488,383.83        0.90
Wisconsin...............................        2          382,988.56        0.10
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

No more than approximately 1.01% 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-41
<PAGE>
                         ORIGINATORS OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE      CUT-OFF DATE
                                          NUMBER OF       UNPAID         AGGREGATE
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
ORIGINATOR                                  LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
PHMC or Affiliate.......................      326     $ 81,037,656.47       20.99   %
Other Originators.......................    1,152      304,962,386.87       79.01
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

It is expected that, as of the Cut-Off Date, one of the "Other Originators" will
have accounted for approximately 11.31% 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>
Purchase................................      558     $132,899,933.54       34.43   %
Rate/Term Refinance.....................      694      193,838,689.89       50.22
Equity Take Out Refinance...............      226       59,261,419.91       15.35
                                          ---------   ---------------     -------
        Total...........................    1,478     $386,000,043.34      100.00   %
                                          ---------   ---------------     -------
                                          ---------   ---------------     -------
</TABLE>

In  general,  in the  case of  a  Mortgage Loan  made for  "rate/term" refinance
purposes, substantially  all  of  the proceeds  are  used  to pay  in  full  the
principal balance of a previous mortgage loan of the mortgagor with respect to a
Mortgaged Property and to pay origination and closing costs associated with such
refinancing.  However, in the case of a Mortgage Loan made for "equity take out"
refinance purposes, all or a portion  of the proceeds are generally retained  by
the  mortgagor for uses unrelated to the  Mortgaged Property. The amount of such
proceeds  retained  by  the  mortgagor  may  be  substantial.  See  "The   Trust
Estates--Mortgage   Loans"  and   "PHMC--Mortgage  Loan   Underwriting"  in  the
Prospectus.

MANDATORY REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS

    The Seller is required, with respect to Mortgage Loans that are found by the
Trustee to have defective documentation, or  in respect of which the Seller  has
breached  a representation or warranty, either to repurchase such Mortgage Loans
or, if within two years  of the date of initial  issuance of the Series  1992-50
Certificates,  to substitute new  Mortgage Loans therefor.  Any Mortgage Loan so
substituted must, among other things, have an unpaid principal balance equal  to
or  less than the Scheduled Principal Balance  of the Mortgage Loan for which it
is being substituted (after giving effect to the scheduled principal payment due
in the month of substitution on the Mortgage Loan for which a new Mortgage  Loan
is  being  substituted), a  Loan-to-Value Ratio  less  than or  equal to,  and a
Mortgage Interest Rate  no less than,  and no  more than one  percent per  annum
greater  than, that of the Mortgage Loan  for which it is being substituted. Any
such substitution may be made only upon receipt by the Trustee of an opinion  of
counsel   or  other  satisfactory  evidence   that,  among  other  things,  such
substitution will not subject the Upper-Tier REMIC or Lower-Tier REMIC to tax or
cause 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

                                      S-42
<PAGE>
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  encourage the  refinancing of  a defaulted Mortgage
Loan. See "Prepayment  and Yield  Considerations" herein and  "Servicing of  the
Mortgage  Loans--Enforcement of Due-on-Sale  Clauses; Realization Upon Defaulted
Mortgage Loans" in the Prospectus.

              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

LOAN ORIGINATION

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

DELINQUENCY AND FORECLOSURE EXPERIENCE

    The  following  tables  set  forth  certain  information  concerning  recent
delinquency, foreclosure and loan loss  experience on the conventional  mortgage
loans included in PHMC's mortgage loan servicing portfolio which were originated
by  PHMC for its own account  or for the account of  an affiliate or acquired by
PHMC for its own account or for the account of an affiliate and underwritten  to
PHMC's  underwriting standards (the "Program Loans"), 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 30 years, will be  comparable
to  that  of the  total  Program Loans,  the Fixed  Program  Loans or  the Fixed
Non-relocation Program Loans.

                                      S-43
<PAGE>
                              TOTAL PROGRAM LOANS

<TABLE>
<CAPTION>
                           AS OF                   AS OF                   AS OF
                     DECEMBER 31, 1990       DECEMBER 31, 1991       SEPTEMBER 30, 1992
                   ----------------------  ----------------------  ----------------------
                               BY DOLLAR               BY DOLLAR               BY DOLLAR
                    BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.      AMOUNT
                   OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                   --------   -----------  --------   -----------  --------   -----------
                                       (DOLLAR AMOUNTS IN THOUSANDS)

<S>                <C>        <C>          <C>        <C>          <C>        <C>
Total Portfolio
 of Program
 Loans...........   99,196    $13,724,585   136,972   $21,489,014   188,533   $32,313,484
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Period of
 Delinquency(1)
  30 to 59
  days...........    2,439    $   319,663     2,973   $   396,403     2,685   $   381,626
  60 to 89
  days...........      697         93,302       706       103,710       607        96,478
  90 days or
  more...........      902        145,245     1,268       220,943     1,162       196,560
                   --------   -----------  --------   -----------  --------   -----------
Total Delinquent
 Loans...........    4,038    $   558,210     4,947   $   721,056     4,454   $   674,664
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Percent of
 Portfolio.......     4.07%          4.07%     3.61%         3.36%     2.36%         2.09%
</TABLE>
<TABLE>
<CAPTION>
                          AS OF                 AS OF                 AS OF
                    DECEMBER 31, 1990     DECEMBER 31, 1991     SEPTEMBER 30, 1992
                    ------------------    ------------------    ------------------
                                    (DOLLAR AMOUNTS IN THOUSANDS)

<S>                 <C>                   <C>                   <C>
Foreclosures(2)...  $     132,326         $     189,563         $     255,997
Foreclosure
 Ratio(3)........            0.96     %            0.88     %            0.79     %

<CAPTION>

                        YEAR ENDED            YEAR ENDED        NINE MONTHS ENDED
                    DECEMBER 31, 1990     DECEMBER 31, 1991     SEPTEMBER 30, 1992
                    ------------------    ------------------    ------------------
                                    (DOLLAR AMOUNTS IN THOUSANDS)
<S>                 <C>                   <C>                   <C>

Net Gain
 (Loss)(4).......   $     (4,897)         $    (11,103)         $    (22,149)
Net Gain (Loss)
 Ratio(5)........          (0.04)     %          (0.05)     %          (0.07)     %
</TABLE>

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

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

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

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

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

                                      S-44
<PAGE>
                              FIXED PROGRAM LOANS

<TABLE>
<CAPTION>
                           AS OF                   AS OF                   AS OF
                     DECEMBER 31, 1990       DECEMBER 31, 1991       SEPTEMBER 30, 1992
                   ----------------------  ----------------------  ----------------------
                               BY DOLLAR               BY DOLLAR               BY DOLLAR
                    BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.      AMOUNT
                   OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                   --------   -----------  --------   -----------  --------   -----------
                                       (DOLLAR AMOUNTS IN THOUSANDS)

<S>                <C>        <C>          <C>        <C>          <C>        <C>
Total Portfolio
 of Fixed Program
 Loans...........   86,233    $11,687,518   120,333   $18,604,937   160,406   $27,118,998
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Period of
 Delinquency(1)
  30 to 59
  days...........    1,823    $   227,468     2,379   $   311,415     2,209   $   308,073
  60 to 89
  days...........      456         52,748       534        72,567       488        75,741
  90 days or
  more...........      538         72,393       859       133,313       891       141,606
                   --------   -----------  --------   -----------  --------   -----------
Total Delinquent
 Loans...........    2,817    $   352,609     3,772   $   517,295     3,588   $   525,420
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Percent of Fixed
 Program Loan
 Portfolio.......     3.27%          3.02%     3.13%         2.78%     2.24%         1.94%
</TABLE>
<TABLE>
<CAPTION>
                          AS OF                 AS OF                 AS OF
                    DECEMBER 31, 1990     DECEMBER 31, 1991     SEPTEMBER 30, 1992
                    ------------------    ------------------    ------------------
                                    (DOLLAR AMOUNTS IN THOUSANDS)

<S>                 <C>                   <C>                   <C>
Foreclosures(2)...  $     48,681          $     93,405          $     147,081
Foreclosure
 Ratio(3)........           0.42      %           0.50      %            0.54     %

<CAPTION>

                        YEAR ENDED            YEAR ENDED        NINE MONTHS ENDED
                    DECEMBER 31, 1990     DECEMBER 31, 1991     SEPTEMBER 30, 1992
                    ------------------    ------------------    ------------------
                                    (DOLLAR AMOUNTS IN THOUSANDS)
<S>                 <C>                   <C>                   <C>

Net Gain
 (Loss)(4).......   $     (1,194      )   $     (4,050      )   $      (9,318     )
Net Gain (Loss)
 Ratio(5)........          (0.01      )%         (0.02      )%          (0.03     )%
</TABLE>

                                      S-45
<PAGE>
                       FIXED NON-RELOCATION PROGRAM LOANS

<TABLE>
<CAPTION>
                           AS OF                  AS OF                   AS OF
                     DECEMBER 31, 1990      DECEMBER 31, 1991       SEPTEMBER 30, 1992
                   ---------------------  ----------------------  ----------------------
                              BY DOLLAR               BY DOLLAR               BY DOLLAR
                    BY NO.    AMOUNT OF    BY NO.     AMOUNT OF    BY NO.     AMOUNT OF
                   OF LOANS     LOANS     OF LOANS      LOANS     OF LOANS      LOANS
                   --------   ----------  --------   -----------  --------   -----------
                                       (DOLLAR AMOUNTS IN THOUSANDS)
<S>                <C>        <C>         <C>        <C>          <C>        <C>
Total Portfolio
 of
 Fixed
 Non-relocation
 Program Loans...   59,295    $7,990,152   84,246    $13,352,914   120,523   $21,246,557
                   --------   ----------  --------   -----------  --------   -----------
                   --------   ----------  --------   -----------  --------   -----------
Period of
 Delinquency(1)
  30 to 59
  days...........    1,603    $  201,122    2,071    $   272,540     1,964   $   277,313
  60 to 89
  days...........      426        49,953      495         67,553       453        72,116
  90 days or
  more...........      508        68,285      801        126,752       829       133,914
                   --------   ----------  --------   -----------  --------   -----------
Total Delinquent
 Loans...........    2,537    $  319,360    3,367    $   466,845     3,246   $   483,343
                   --------   ----------  --------   -----------  --------   -----------
                   --------   ----------  --------   -----------  --------   -----------
Percent of
 Fixed
 Non-relocation
 Program Loan
 Portfolio.......     4.28%         4.00%    4.00%          3.50%     2.69%         2.27%
</TABLE>
<TABLE>
<CAPTION>
                          AS OF                AS OF                AS OF
                    DECEMBER 31, 1990    DECEMBER 31, 1991    SEPTEMBER 30, 1992
                    ------------------   ------------------   ------------------
                                   (DOLLAR AMOUNTS IN THOUSANDS)
<S>                 <C>                  <C>                  <C>
Foreclosures(2)...  $     47,755         $     90,861         $     143,766
Foreclosure
 Ratio(3)........           0.60      %          0.68      %           0.68     %

<CAPTION>

                        YEAR ENDED           YEAR ENDED       NINE MONTHS ENDED
                    DECEMBER 31, 1990    DECEMBER 31, 1991    SEPTEMBER 30, 1992
                    ------------------   ------------------   ------------------
                                   (DOLLAR AMOUNTS IN THOUSANDS)
<S>                 <C>                  <C>                  <C>
Net Gain
 (Loss)(4).......   $    (1,041)         $    (3,861)         $     (9,139)
Net Gain (Loss)
 Ratio(5)........         (0.01)      %        (0.03)      %         (0.04)     %
</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

                                      S-46
<PAGE>
periods set forth in the preceding tables may be attributable to factors such as
those described above, although  the Seller is unable  to assess to what  extent
these  changes  are the  result of  any  particular factor  or a  combination of
factors. The delinquency, foreclosure and  loan loss experience on the  Mortgage
Loans  contained in the Trust Estate may  be particularly affected to the extent
that the Mortgaged Properties are concentrated in areas which experience adverse
economic conditions or  declining real  estate values. See  "Description of  the
Mortgage Loans."

                      PREPAYMENT AND YIELD CONSIDERATIONS

    The  rate  of distributions  in reduction  of the  principal balance  of any
Subclass of the Class A Certificates 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, substantial
fluctuations in income, significant declines  in real estate values and  adverse
economic   conditions  either  generally  or  in  particular  geographic  areas,
mortgagors' equity  in  the Mortgaged  Properties  and servicing  decisions.  In
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

                                      S-47
<PAGE>
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 1992-50 Certificates.  See "Prepayment and  Yield Considerations" in  the
Prospectus.

    The  timing of changes in  the rate of prepayment  on the Mortgage Loans may
significantly affect the actual yield to maturity experienced by an investor who
purchases a Class A 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.

    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 of 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, 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,  particularly the Class  A-6 Certificates, 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

                                      S-48
<PAGE>
coincide with periods of  high prevailing interest  rates. During such  periods,
the  amount of principal distributions available to an investor for reinvestment
at such high prevailing interest rates may be relatively small.

    As indicated under "Federal Income Tax Considerations" herein, the Class A-R
Certificateholder's REMIC taxable income and the tax liability thereon will, and
the Class A-LR Certificateholder's  REMIC taxable income  and 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,  "140%  SPA"  assumes
prepayment  rates equal to 140% 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  February
1,  1993, (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 January 31, 1993
at  the respective constant percentages of SPA set forth in the tables and there
are no Prepayment Interest  Shortfalls, (v) each Mortgage  Loan has an  original
term  to maturity of 30  years and (vi) the  Series 1992-50 Certificates will be
issued on January 22, 1993. 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

                                      S-49
<PAGE>
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-50
<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%    140%  225%  275%  350%  500%  625%
<S>                                     <C>    <C>   <C>   <C>   <C>   <C>   <C>
Initial...............................
                                         100   100   100   100   100   100   100
January 1994..........................
                                          98    93    90    88    86    80    76
January 1995..........................
                                          97    79    69    63    54    37    23
January 1996..........................
                                          95    60    41    30    14     0     0
January 1997..........................
                                          93    42    16     2     0     0     0
January 1998..........................
                                          90    26     0     0     0     0     0
January 1999..........................
                                          88    12     0     0     0     0     0
January 2000..........................
                                          85     0     0     0     0     0     0
January 2001..........................
                                          82     0     0     0     0     0     0
January 2002..........................
                                          79     0     0     0     0     0     0
January 2003..........................
                                          76     0     0     0     0     0     0
January 2004..........................
                                          72     0     0     0     0     0     0
January 2005..........................
                                          68     0     0     0     0     0     0
January 2006..........................
                                          63     0     0     0     0     0     0
January 2007..........................
                                          58     0     0     0     0     0     0
January 2008..........................
                                          53     0     0     0     0     0     0
January 2009..........................
                                          47     0     0     0     0     0     0
January 2010..........................
                                          41     0     0     0     0     0     0
January 2011..........................
                                          34     0     0     0     0     0     0
January 2012..........................
                                          26     0     0     0     0     0     0
January 2013..........................
                                          18     0     0     0     0     0     0
January 2014..........................
                                           9     0     0     0     0     0     0
January 2015..........................
                                           0     0     0     0     0     0     0
January 2016..........................
                                           0     0     0     0     0     0     0
January 2017..........................
                                           0     0     0     0     0     0     0
January 2018..........................
                                           0     0     0     0     0     0     0
January 2019..........................
                                           0     0     0     0     0     0     0
January 2020..........................
                                           0     0     0     0     0     0     0
January 2021..........................
                                           0     0     0     0     0     0     0
January 2022..........................
                                           0     0     0     0     0     0     0
January 2023..........................
                                           0     0     0     0     0     0     0
Weighted Average
  Life (years)(1).....................  14.28  3.68  2.70  2.39  2.07  1.70  1.51

<CAPTION>

                                                        CLASS A-2
                                                   CERTIFICATES AT THE
                                                  FOLLOWING PERCENTAGES
             DISTRIBUTION                                OF SPA
                 DATE                    0%    140%  225%  275%  350%  500%  625%
<S>                                     <C>    <C>    <C>    <C>   <C>    <C>   <C>

                                         100   100   100   100   100   100   100

January 1994..........................

                                         100   100   100   100   100   100   100

January 1995..........................

                                         100   100   100   100   100   100   100

January 1996..........................

                                         100   100   100   100   100    39     0

January 1997..........................

                                         100   100   100   100    24     0     0

January 1998..........................

                                         100   100    77     7     0     0     0

January 1999..........................

                                         100   100     0     0     0     0     0

January 2000..........................

                                         100    94     0     0     0     0     0

January 2001..........................

                                         100    43     0     0     0     0     0

January 2002..........................

                                         100     0     0     0     0     0     0

January 2003..........................

                                         100     0     0     0     0     0     0

January 2004..........................

                                         100     0     0     0     0     0     0

January 2005..........................

                                         100     0     0     0     0     0     0

January 2006..........................

                                         100     0     0     0     0     0     0

January 2007..........................

                                         100     0     0     0     0     0     0

January 2008..........................

                                         100     0     0     0     0     0     0

January 2009..........................

                                         100     0     0     0     0     0     0

January 2010..........................

                                         100     0     0     0     0     0     0

January 2011..........................

                                         100     0     0     0     0     0     0

January 2012..........................

                                         100     0     0     0     0     0     0

January 2013..........................

                                         100     0     0     0     0     0     0

January 2014..........................

                                         100     0     0     0     0     0     0

January 2015..........................

                                          98     0     0     0     0     0     0

January 2016..........................

                                          51     0     0     0     0     0     0

January 2017..........................

                                           1     0     0     0     0     0     0

January 2018..........................

                                           0     0     0     0     0     0     0

January 2019..........................

                                           0     0     0     0     0     0     0

January 2020..........................

                                           0     0     0     0     0     0     0

January 2021..........................

                                           0     0     0     0     0     0     0

January 2022..........................

                                           0     0     0     0     0     0     0

January 2023..........................

                                           0     0     0     0     0     0     0

Weighted Average
  Life (years)(1).....................  23.06  7.93  5.39  4.61  3.85  3.00  2.60

<CAPTION>

                                                        CLASS A-3
                                                   CERTIFICATES AT THE
                                                  FOLLOWING PERCENTAGES
             DISTRIBUTION                                 OF SPA
                 DATE                    0%    140%   225%  275%  350%  500%  625%
Initial...............................

                                         100    100   100   100   100   100   100

January 1994..........................

                                         100    100   100   100   100   100   100

January 1995..........................

                                         100    100   100   100   100   100   100

January 1996..........................

                                         100    100   100   100   100   100    72

January 1997..........................

                                         100    100   100   100   100    37     0

January 1998..........................

                                         100    100   100   100    55     0     0

January 1999..........................

                                         100    100   100    62    13     0     0

January 2000..........................

                                         100    100    66    28     0     0     0

January 2001..........................

                                         100    100    38     1     0     0     0

January 2002..........................

                                         100     99    15     0     0     0     0

January 2003..........................

                                         100     78     0     0     0     0     0

January 2004..........................

                                         100     59     0     0     0     0     0

January 2005..........................

                                         100     41     0     0     0     0     0

January 2006..........................

                                         100     25     0     0     0     0     0

January 2007..........................

                                         100     10     0     0     0     0     0

January 2008..........................

                                         100      0     0     0     0     0     0

January 2009..........................

                                         100      0     0     0     0     0     0

January 2010..........................

                                         100      0     0     0     0     0     0

January 2011..........................

                                         100      0     0     0     0     0     0

January 2012..........................

                                         100      0     0     0     0     0     0

January 2013..........................

                                         100      0     0     0     0     0     0

January 2014..........................

                                         100      0     0     0     0     0     0

January 2015..........................

                                         100      0     0     0     0     0     0

January 2016..........................

                                         100      0     0     0     0     0     0

January 2017..........................

                                         100      0     0     0     0     0     0

January 2018..........................

                                          72      0     0     0     0     0     0

January 2019..........................

                                          40      0     0     0     0     0     0

January 2020..........................

                                           6      0     0     0     0     0     0

January 2021..........................

                                           0      0     0     0     0     0     0

January 2022..........................

                                           0      0     0     0     0     0     0

January 2023..........................

                                           0      0     0     0     0     0     0

Weighted Average
  Life (years)(1).....................  25.71  11.65  7.72  6.45  5.22  3.90  3.29

<CAPTION>

                                                         CLASS A-4
                                                    CERTIFICATES AT THE
                                                   FOLLOWING PERCENTAGES
             DISTRIBUTION                                  OF SPA
                 DATE                    0%    140%   225%   275%  350%   500%  625%
Initial...............................

                                         100    100    100   100    100   100   100
January 1994..........................

                                         100    100    100   100    100   100   100
January 1995..........................

                                         100    100    100   100    100   100   100
January 1996..........................

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

                                         100    100    100   100    100   100    69
January 1998..........................

                                         100    100    100   100    100    50     0
January 1999..........................

                                         100    100    100   100    100     0     0
January 2000..........................

                                         100    100    100   100     54     0     0
January 2001..........................

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

                                         100    100    100    50      0     0     0
January 2003..........................

                                         100    100     91     9      0     0     0
January 2004..........................

                                         100    100     50     0      0     0     0
January 2005..........................

                                         100    100     14     0      0     0     0
January 2006..........................

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

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

                                         100     91      0     0      0     0     0
January 2009..........................

                                         100     60      0     0      0     0     0
January 2010..........................

                                         100     31      0     0      0     0     0
January 2011..........................

                                         100      5      0     0      0     0     0
January 2012..........................

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

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

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

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

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

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

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

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

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

                                          22      0      0     0      0     0     0
January 2022..........................

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

                                           0      0      0     0      0     0     0
Weighted Average
  Life (years)(1).....................  27.76  16.42  11.08  9.10  7.14   5.07  4.17

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

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

                                      S-51
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                                   CLASS A-5 AND CLASS A-6
                                                     CERTIFICATES AT THE
                                                    FOLLOWING PERCENTAGES

                                                           OF SPA
             DISTRIBUTION
                 DATE                    0%    140%   225%   275%   350%   500%  625%
<S>                                     <C>    <C>    <C>    <C>    <C>    <C>   <C>
Initial...............................
                                          100    100    100    100    100  100   100
January 1994..........................
                                          100    100    100    100    100  100   100
January 1995..........................
                                          100    100    100    100    100  100   100
January 1996..........................
                                          100    100    100    100    100  100   100
January 1997..........................
                                          100    100    100    100    100  100   100
January 1998..........................
                                          100    100    100    100    100  100    65
January 1999..........................
                                          100    100    100    100    100   77    27
January 2000..........................
                                          100    100    100    100    100   45     7
January 2001..........................
                                          100    100    100    100     97   27     0
January 2002..........................
                                          100    100    100    100     74   17     0
January 2003..........................
                                          100    100    100    100     58   11     0
January 2004..........................
                                          100    100    100     86     45    8     0
January 2005..........................
                                          100    100    100     70     34    5     0
January 2006..........................
                                          100    100     91     57     27    4     0
January 2007..........................
                                          100    100     77     46     20    3     0
January 2008..........................
                                          100    100     64     38     16    2     0
January 2009..........................
                                          100    100     54     30     12    1     0
January 2010..........................
                                          100    100     45     24      9    1     0
January 2011..........................
                                          100    100     37     19      7    1     0
January 2012..........................
                                          100     89     30     15      5    0     0
January 2013..........................
                                          100     77     25     12      4    0     0
January 2014..........................
                                          100     66     20      9      3    0     0
January 2015..........................
                                          100     56     16      7      2    0     0
January 2016..........................
                                          100     46     12      5      1    0     0
January 2017..........................
                                          100     38     10      4      1    0     0
January 2018..........................
                                          100     30      7      3      1    0     0
January 2019..........................
                                          100     23      5      2      0    0     0
January 2020..........................
                                          100     16      3      1      0    0     0
January 2021..........................
                                          100     10      2      1      0    0     0
January 2022..........................
                                           55      5      1      0      0    0     0
January 2023..........................
                                            0      0      0      0      0    0     0
Weighted Average
  Life (years)(1).....................  29.13  23.10  17.54  14.87  11.71  7.60  5.57

<CAPTION>
                                                   CLASS A-R AND CLASS A-LR
                                                     CERTIFICATES AT THE
                                                    FOLLOWING PERCENTAGES

                                                            OF SPA
             DISTRIBUTION
                 DATE                    0%    140%   225%   275%   350%   500%   625%
<S>                                     <C>    <C>    <C>    <C>    <C>    <C>   <C>

                                          100    100    100    100    100    100  100

January 1994..........................

                                          100    100    100    100    100    100  100

January 1995..........................

                                          100    100    100    100    100    100  100

January 1996..........................

                                          100    100    100    100    100    100  100

January 1997..........................

                                          100    100    100    100    100    100  100

January 1998..........................

                                          100    100    100    100    100    100  100

January 1999..........................

                                          100    100    100    100    100    100  100

January 2000..........................

                                          100    100    100    100    100    100  100

January 2001..........................

                                          100    100    100    100    100    100    0

January 2002..........................

                                          100    100    100    100    100    100    0

January 2003..........................

                                          100    100    100    100    100    100    0

January 2004..........................

                                          100    100    100    100    100    100    0

January 2005..........................

                                          100    100    100    100    100    100    0

January 2006..........................

                                          100    100    100    100    100    100    0

January 2007..........................

                                          100    100    100    100    100    100    0

January 2008..........................

                                          100    100    100    100    100    100    0

January 2009..........................

                                          100    100    100    100    100    100    0

January 2010..........................

                                          100    100    100    100    100    100    0

January 2011..........................

                                          100    100    100    100    100    100    0

January 2012..........................

                                          100    100    100    100    100    100    0

January 2013..........................

                                          100    100    100    100    100    100    0

January 2014..........................

                                          100    100    100    100    100    100    0

January 2015..........................

                                          100    100    100    100    100    100    0

January 2016..........................

                                          100    100    100    100    100    100    0

January 2017..........................

                                          100    100    100    100    100    100    0

January 2018..........................

                                          100    100    100    100    100    100    0

January 2019..........................

                                          100    100    100    100    100    100    0

January 2020..........................

                                          100    100    100    100    100    100    0

January 2021..........................

                                          100    100    100    100    100     89    0

January 2022..........................

                                          100    100    100    100    100     31    0

January 2023..........................

                                            0      0      0      0      0      0    0

Weighted Average
  Life (years)(1).....................  30.01  30.01  30.01  30.01  29.94  28.74  7.93

<CAPTION>
                                                           CLASS M
                                                     CERTIFICATES AT THE
                                                    FOLLOWING PERCENTAGES

                                                           OF SPA
             DISTRIBUTION
                 DATE                    0%    140%   225%   275%   350%   500%  625%
Initial...............................

                                          100    100    100    100    100  100   100
January 1994..........................

                                           99     99     99     99     99   99    99
January 1995..........................

                                           98     98     98     98     98   98    98
January 1996..........................

                                           98     98     98     98     98   98    98
January 1997..........................

                                           97     97     97     97     97   97    97
January 1998..........................

                                           96     96     96     96     96   96    96
January 1999..........................

                                           94     92     90     89     88   85    82
January 2000..........................

                                           93     88     84     82     79   73    67
January 2001..........................

                                           92     82     76     73     68   58    49
January 2002..........................

                                           90     75     67     62     55   43    30
January 2003..........................

                                           89     68     57     51     43   29    18
January 2004..........................

                                           87     61     48     42     33   20    11
January 2005..........................

                                           85     54     41     34     26   14     7
January 2006..........................

                                           83     49     34     28     20    9     4
January 2007..........................

                                           81     43     29     22     15    6     3
January 2008..........................

                                           78     38     24     18     12    4     2
January 2009..........................

                                           75     34     20     15      9    3     1
January 2010..........................

                                           73     30     17     12      7    2     1
January 2011..........................

                                           69     26     14      9      5    1     0
January 2012..........................

                                           66     23     11      7      4    1     0
January 2013..........................

                                           62     20      9      6      3    1     0
January 2014..........................

                                           58     17      7      5      2    0     0
January 2015..........................

                                           53     14      6      4      2    0     0
January 2016..........................

                                           48     12      5      3      1    0     0
January 2017..........................

                                           43     10      4      2      1    0     0
January 2018..........................

                                           37      8      3      1      1    0     0
January 2019..........................

                                           31      6      2      1      0    0     0
January 2020..........................

                                           24      4      1      1      0    0     0
January 2021..........................

                                           16      3      1      0      0    0     0
January 2022..........................

                                            8      1      0      0      0    0     0
January 2023..........................

                                            0      0      0      0      0    0     0
Weighted Average
  Life (years)(1).....................  20.79  13.97  11.91  11.07  10.13  8.91  8.15

<CAPTION>

             DISTRIBUTION
                 DATE
Initial...............................

January 1994..........................

January 1995..........................

January 1996..........................

January 1997..........................

January 1998..........................

January 1999..........................

January 2000..........................

January 2001..........................

January 2002..........................

January 2003..........................

January 2004..........................

January 2005..........................

January 2006..........................

January 2007..........................

January 2008..........................

January 2009..........................

January 2010..........................

January 2011..........................

January 2012..........................

January 2013..........................

January 2014..........................

January 2015..........................

January 2016..........................

January 2017..........................

January 2018..........................

January 2019..........................

January 2020..........................

January 2021..........................

January 2022..........................

January 2023..........................

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

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

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

                                      S-52
<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 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-6 CERTIFICATES

    THE  YIELD  TO AN  INVESTOR ON  THE  CLASS A-6  CERTIFICATES WILL  BE HIGHLY
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.  AN  INVESTOR  SHOULD  FULLY  CONSIDER  THE
ASSOCIATED  RISKS, INCLUDING  THE RISK THAT  A RAPID RATE  OF PRINCIPAL PAYMENTS
(INCLUDING PREPAYMENTS) COULD RESULT IN THE FAILURE OF AN INVESTOR IN THE  CLASS
A-6 CERTIFICATES TO FULLY RECOVER ITS INITIAL INVESTMENT.

    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-6  Certificates. Such calculations  are
based on distributions made in accordance with "Description of the Certificates"
above,  on the  assumptions described  in clauses (i)  through (vi)  of the last
paragraph on page S-49  and on the  further assumptions that  (i) the Class  A-6
Certificates  will be purchased on January 22, 1993 at a purchase price equal to
9099.375% of  the  initial  aggregate principal  balance  thereof  plus  accrued
interest  thereon from January 1, 1993 to  (but not including) January 22, 1993,
(ii) the initial Class A Subclass Principal Balance of each Subclass of Class  A
Certificates (other than the Class A-7 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 commencing in February 1993.

            SENSITIVITY OF THE CLASS A-6 CERTIFICATES TO PREPAYMENTS

<TABLE>
<CAPTION>
                                                        PERCENTAGES OF SPA
                                        ---------------------------------------------------
                                          0%      140%     225%     275%     350%     429%
                                        ------   ------   ------   ------   ------   ------
<S>                                     <C>      <C>      <C>      <C>      <C>      <C>
Pre-Tax Yields (CBE)..................  10.30%    9.56%    7.97%    6.57%    3.78%   (0.06)%
</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-6 Certificates,  would  cause the
discounted present  value of  such assumed  stream  of cash  flows to  equal  an
assumed  purchase price for the Class A-6 Certificates equal to 9099.375% of the
initial aggregate principal balance thereof  plus accrued interest thereon  from
January 1, 1993 to (but not including) January 22, 1993 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

                                      S-53
<PAGE>
received by them as distributions on the Class A-6 Certificates and consequently
does  not  purport to  reflect the  return on  any investment  in the  Class A-6
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 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-6 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 1992-50  Certificates will be  issued pursuant to  a Pooling  and
Servicing Agreement to be dated as of the date of initial issuance of the Series
1992-50  Certificates (the "Pooling and  Servicing Agreement") among the Seller,
the Servicer and the Trustee. Reference is made to the Prospectus for  important
additional  information regarding  the terms and  conditions of  the Pooling and
Servicing Agreement and the Series 1992-50 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-6 Certificate) evidencing
at least a $5,000,000 initial  principal balance, or the  holder of a Class  A-6
Certificate   evidencing   at  least   a   $5,000  initial   principal  balance,
distributions will  be  made  on  the Distribution  Date  by  wire  transfer  in
immediately  available funds,  provided that the  Servicer, or  the paying agent
acting on behalf  of the Servicer,  shall have been  furnished with  appropriate
wiring  instructions  not less  than seven  business days  prior to  the related
Distribution Date. The final distribution in respect of each Class A 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
1992-50 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 1992-50  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 1992-50  Certificates. The  aggregate  Voting Interests  of the  Class  A
Certificates,  other than the Class A-7 Certificates, on any date will be 97% of
the Class A Percentage on such date. The aggregate Voting Interest of the  Class
A-7  Certificates on any date will be 3% of the Class A Percentage on such date.
The aggregate Voting Interests of each  Subclass of Class A Certificates,  other
than the Class A-7 Certificates, on any date will be equal to the product of (a)
97%  of the  Class A Percentage  on such date  and (b) the  fraction obtained by
dividing the Class A Subclass Principal

                                      S-54
<PAGE>
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-7
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.

TRUSTEE

    The Trustee for the Series 1992-50 Certificates will be First Trust National
Association, a national banking association.  The Corporate Trust Office of  the
Trustee is located at 180 East Fifth Street, St. Paul, Minnesota 55101. See "The
Pooling and Servicing Agreement--The Trustee" in the Prospectus.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The Servicing Fee paid to the Servicer with respect to the servicing of each
Mortgage  Loan  included  in  the Trust  Estate  underlying  the  Series 1992-50
Certificates and administrative services provided by it will be 0.20% per  annum
of  the  outstanding principal  balance  of each  such  Mortgage Loan.  No Fixed
Retained Yield (as defined in the  Prospectus) will be retained with respect  to
any  of the Mortgage Loans. See "Servicing of the Mortgage Loans--Fixed Retained
Yield, Servicing Compensation  and Payment  of Expenses" in  the Prospectus  for
information  regarding other possible compensation to the Servicer. The Servicer
will pay all routine expenses  incurred in connection with its  responsibilities
under  the  Pooling  and  Servicing  Agreement,  subject  to  certain  rights of
reimbursement as  described in  the  Prospectus. The  servicing fees  and  other
expenses  of the Upper-Tier REMIC and 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 1992-50
Certificates, on any Distribution Date when the Pool Scheduled Principal Balance
is less  than 10%  of the  Cut-Off Date  Aggregate Principal  Balance. Any  such
purchase  will be made only in connection  with a "qualified liquidation" of the
Upper-Tier REMIC  and  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

    For federal  income tax  purposes,  the Trust  Estate  will consist  of  two
segregated  asset groupings, each of  which will 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

                                      S-55
<PAGE>
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, and Class A-6 Certificates and the Class M
Certificates (collectively, the "Regular Certificates"), together with the Class
A-7  Certificates and  the Class B  Certificates, will be  designated as regular
interests in  the  Upper-Tier REMIC,  and  the  Class A-R  Certificate  will  be
designated  as  the  residual  interest in  the  Upper-Tier  REMIC.  The regular
interests and the  residual interest  in the  Upper-Tier REMIC  are referred  to
herein  collectively as the  "Upper-Tier Certificates." The  Class A-R and Class
A-LR Certificates are  "Residual Certificates" for  purposes of the  Prospectus.
The  assets of the  Upper-Tier REMIC will  include the uncertificated Lower-Tier
REMIC Regular Interests  and a separate  account in which  distributions on  the
uncertificated  Lower-Tier  REMIC  Regular  Interests  will  be  deposited.  The
aggregate amount  distributed to  the holders  of the  Upper-Tier  Certificates,
payable from such separate account, will be equal to the aggregate distributions
in  respect of the Mortgage Loans on the uncertificated Lower-Tier REMIC Regular
Interests.

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

REGULAR CERTIFICATES

    The  Regular Certificates generally will be treated as newly originated debt
instruments for federal income tax purposes. Holders of the Regular Certificates
will be required to  report income on such  Certificates in accordance with  the
accrual  method of accounting. It is anticipated  that the Class A-3 and Class M
Certificates will be issued with original issue discount for federal income  tax
purposes,  in an amount equal to the excess of the initial principal balances of
such Subclass or Class over their issue prices (including accrued interest).  It
is  further anticipated  that the  Class A-1  Certificates will  be issued  at a
premium and the Class A-2, Class A-4  and Class A-5 Certificates will be  issued
with  DE  MINIMIS  original  issue discount  for  federal  income  tax purposes.
However, under proposed Treasury regulations, because interest is distributed on
the first Distribution  Date for  a thirty-day period  reflecting the  preceding
calendar  month and not the number of  days reflecting the longer period between
the issue date and the first Distribution Date, Regular Certificates expected to
be issued with non-DE MINIMIS original issue discount, such as the Class A-3 and
Class M  Certificates,  may be  considered  to  be issued  with  original  issue
discount  in an amount equal to the excess of all distributions of principal and
interest expected  to be  received thereon  over their  issue prices  (including
accrued  interest). These Treasury regulations are proposed to be effective only
for debt instruments issued 60 or more days after the regulations are issued  in
final  form, and the Seller does not intend to report original issue discount in
this manner.

    The Class A-6 Certificates will 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). 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-6 Certificate may be entitled to a loss deduction to the
extent  it becomes certain  that such holder  will not recover  a portion of its
basis in  such  Certificate, assuming  no  further prepayments.  The  Class  A-7
Certificates  (not offered hereby) also will  be treated as issued with original
issue discount for federal income tax purposes.

                                      S-56
<PAGE>
    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
275% 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 THE  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  final regulations (the "REMIC  Regulations") released by the Internal
Revenue Service on December 23, 1992, and generally effective as of November 12,
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 REMIC Regulations, the  Class A-R Certificate will, and the
Class A-LR Certificate may, be considered "noneconomic residual interests," with
the result that transfers  thereof would be disregarded  for federal income  tax
purposes  if  any  significant  purpose  of the  transferor  was  to  impede the
assessment or collection of tax. Accordingly, the transferee affidavit used  for
transfers  of  the  Class  A-R  and Class  A-LR  Certificates  will  require the
transferee to affirm that it (i)  understands that it may incur tax  liabilities
with  respect to the Class  A-R or Class A-LR Certificate  in excess of any cash
flows generated thereby, (ii) intends to  pay taxes associated with holding  the
Class  A-R or Class A-LR  Certificate, as the case may  be, as such taxes become
due and (iii) will not transfer the  Class A-R or Class A-LR Certificate to  any
person  or entity that does not provide a similar affidavit. The transferor must
state in writing to the Trustee that, as of the date of the transfer, it had  no
knowledge  or reason to know that the statement made with respect to clause (ii)
was not true. 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

                                      S-57
<PAGE>
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. 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  of  a Residual
Certificate receiving such consideration should consult its tax advisors.

    Legislation was passed by Congress in 1992 that generally would have treated
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 also would have
disallowed 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
have been subject to the applicable  limitations at the partner level. A  "large
partnership"  generally would include a partnership having 250 or more partners.
This legislation  was  vetoed  by  the President.  No  prediction  can  be  made
regarding  whether such  legislation will  be reintroduced  or, if reintroduced,
whether   it   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.

                              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 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, 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

                                      S-58
<PAGE>
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 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  or give rise to  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   May  24,  1990,  the  DOL  issued  to  the  Underwriter  an  individual
administrative exemption, Prohibited Transaction  Exemption 90-29, 55 Fed.  Reg.
21459  (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  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. Any fiduciary  of
an ERISA Plan considering whether to purchase an Offered Certificate should also
carefully  review with its own legal advisors the applicability of the fiduciary
duty and  prohibited  transaction provisions  of  ERISA  and the  Code  to  such
investment. See "ERISA Considerations" in the Prospectus.

                                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. 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.

                                      S-59
<PAGE>
                                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 December 2, 1992  (the "Underwriting Agreement") among  the Seller, PHMC  and
Merrill  Lynch,  Pierce,  Fenner  &  Smith  Incorporated,  as  underwriter  (the
"Underwriter"), the Offered Certificates offered hereby are being purchased from
the Seller by  the Underwriter upon  issuance. The Underwriter  is committed  to
purchase  all  of  the  Offered Certificates  if  any  Offered  Certificates are
purchased. The Underwriter has advised the Seller that it proposes to offer  the
Offered  Certificates, from time to time, for sale in negotiated transactions or
otherwise at prices determined at the time of sale. Proceeds to the Seller  from
the  sale of the Offered Certificates will be 98.72840% 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-7 Certificates at  the
rate  of 8.00% per annum from January 1, 1993 to (but not including) January 22,
1993, 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.

                                USE OF PROCEEDS

    The net proceeds to  be received from the  sale of the Offered  Certificates
offered  hereby will be applied  by the Seller to the  purchase from PHMC of the
Mortgage Loans represented by  the Series 1992-50  Certificates. It is  expected
that  PHMC will  use the  proceeds from the  sale of  the Mortgage  Loans to the
Seller for its  general business  purposes, including,  without limitation,  the
origination or acquisition of new mortgage loans and the repayment of borrowings
incurred  to  finance  the  origination or  acquisition  of  the  Mortgage Loans
underlying the Series 1992-50 Certificates.

                                    RATINGS

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

                                      S-60
<PAGE>
    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,  issues   and  tax-related  aspects   associated  with   the
certificates,  including the  nature of  the underlying  mortgage loans  and the
credit quality  of the  credit  support provider,  if  any. Moody's  ratings  on
pass-through certificates do not represent any assessment of the likelihood that
principal prepayments may differ from those originally anticipated.

    The  ratings  of  S&P  on  mortgage  pass-through  certificates  address the
likelihood of the receipt  by certificateholders of  all distributions to  which
such   certificateholders  are  entitled.  S&P's  rating  opinions  address  the
structural and legal  aspects associated  with the  certificates, including  the
nature   of  the  underlying  mortgage  loans.  S&P's  ratings  on  pass-through
certificates do  not represent  any  assessment of  the  likelihood or  rate  of
principal prepayments.

    The  ratings of Moody's  and S&P do  not address the  possibility that, as a
result of principal  prepayments, Certificateholders  may receive  a lower  than
anticipated  yield or that the holders of the Class A-6 Certificates may fail to
fully recover their initial investments.

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

                                      S-61
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
<S>                                                                        <C>
Adjusted Pool Amount.....................................................  S-23
Adjustment Amount........................................................  S-34
Bankruptcy Coverage Termination Date.....................................  S-34
Bankruptcy Loss..........................................................  S-26
Bankruptcy Loss Amount...................................................  S-35
Beneficial Owner.........................................................  S-18
Book-Entry Certificates..................................................   S-2
Cede.....................................................................  S-18
Class A Certificates.....................................................  Cover
Class A Distribution Amount..............................................  S-21
Class A Optimal Amount...................................................  S-24
Class A Optimal Principal Amount.........................................  S-25
Class A Percentage.......................................................  S-26
Class A Prepayment Percentage............................................  S-26
Class A Principal Balance................................................  S-22
Class A Principal Distribution Amount....................................  S-25
Class A Subclass Interest Accrual Amount.................................  S-22
Class A Subclass Interest Shortfall Amount...............................  S-24
Class A Subclass Principal Balance.......................................  S-22
Class A-7 Notional Amount................................................  S-23
Class A-LR Notional Amount...............................................  S-23
Class B Certificates.....................................................  Cover
Class B Interest Accrual Amount..........................................  S-22
Class B Principal Balance................................................  S-23
Class M Certificates.....................................................  Cover
Class M Distribution Amount..............................................  S-21
Class M Interest Accrual Amount..........................................  S-22
Class M Interest Shortfall Amount........................................  S-24
Class M Optimal Amount...................................................  S-25
Class M Optimal Principal Amount.........................................  S-28
Class M Percentage.......................................................  S-28
Class M Prepayment Percentage............................................  S-28
Class M Principal Balance................................................  S-22
Class M Principal Distribution Amount....................................  S-28
Code.....................................................................  S-17
Cooperatives.............................................................  S-36
Co-op Shares.............................................................  S-36
Cross-Over Date..........................................................  S-33
Current Class M Subordination Level......................................  S-29
Cut-Off Date Aggregate Principal Balance.................................  S-36
Debt Service Reduction...................................................  S-26
Definitive Certificates..................................................  S-18
Depository Agreement.....................................................  S-30
Determination Date.......................................................  S-20
Distribution Date........................................................   S-8
DTC......................................................................   S-5
Enhancement Act..........................................................  S-59
ERISA....................................................................  S-58
ERISA Plan...............................................................  S-58
</TABLE>

                                      S-62
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
Excess Bankruptcy Losses.................................................  S-35
<S>                                                                        <C>
Excess Fraud Losses......................................................  S-34
Excess Special Hazard Losses.............................................  S-34
Exemption................................................................  S-59
Fixed Non-Relocation Program Loans.......................................  S-43
Fixed Program Loans......................................................  S-43
Fraud Coverage Termination Date..........................................  S-34
Fraud Loss...............................................................  S-26
Fraud Loss Amount........................................................  S-34
Indirect Participants....................................................  S-18
Liquidated Loan..........................................................  S-26
Liquidated Loan Loss.....................................................  S-26
Lower-Tier REMIC.........................................................   S-2
Lower-Tier REMIC Regular Interest........................................  S-55
Moody's..................................................................   S-4
Mortgage Loans...........................................................  Cover
Mortgaged Properties.....................................................  S-36
Mortgages................................................................  S-36
Net Foreclosure Profits..................................................  S-29
Net Mortgage Interest Rate...............................................  S-23
Non-Supported Interest Shortfall.........................................  S-23
Original Class M Subordination Level.....................................  S-29
Original Subordinated Principal Balance..................................  S-27
Participants.............................................................  S-18
Percentage Interest......................................................  S-21
PHMC.....................................................................  Cover
Pool Distribution Amount.................................................  S-20
Pool Distribution Amount Allocation......................................  S-21
Pool Scheduled Principal Balance.........................................  S-26
Pooling and Servicing Agreement..........................................  S-54
Prepayment Interest Shortfalls...........................................  S-23
Program Loans............................................................  S-43
PTE 83-1.................................................................  S-59
Realized Losses..........................................................  S-26
Record Date..............................................................  S-20
Regular Certificates.....................................................  S-56
Relocation Mortgage Loans................................................  S-43
REMIC....................................................................   S-2
REMIC Regulations........................................................  S-57
Reserve Fund.............................................................  S-30
Reserve Fund Available Advance Amount....................................  S-30
Reserve Fund Depository..................................................  S-30
Reserve Fund Required Amount.............................................  S-30
Reserve Fund Trigger Date................................................  S-30
Rules....................................................................  S-18
Scheduled Principal Balance..............................................  S-26
Securities Act...........................................................  S-59
Seller...................................................................  Cover
Series 1992-50 Certificates..............................................  Cover
Servicer.................................................................  Cover
S&P......................................................................   S-4
SPA......................................................................  S-49
</TABLE>

                                      S-63
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
Special Hazard Loss......................................................  S-26
<S>                                                                        <C>
Special Hazard Loss Amount...............................................  S-34
Special Hazard Termination Date..........................................  S-34
Subclass.................................................................  Cover
Subordinated Certificates................................................  Cover
Subordinated Percentage..................................................  S-27
Subordinated Prepayment Percentage.......................................  S-27
Trust Estate.............................................................  Cover
Underwriter..............................................................  Cover
Underwriting Agreement...................................................  S-60
Upper-Tier REMIC.........................................................   S-2
</TABLE>

                                      S-64
<PAGE>
THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                                     SELLER
                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)
                             ---------------------

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

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

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

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

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

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

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

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

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

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

                The date of this Prospectus is January 14, 1993
<PAGE>
                                    REPORTS

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

                             ADDITIONAL INFORMATION

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

                        ADDITIONAL DETAILED INFORMATION

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

                                       2
<PAGE>
                               TABLE OF CONTENTS

                                   PROSPECTUS

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

                                       3
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                                -----
<S>                                                                                                          <C>
Example of Distribution to
 Percentage Certificateholders.............................................................................          30
Distributions to Multi-Class Certificateholders............................................................          31
    VALUATION OF MORTGAGE LOANS............................................................................          32
    SPECIAL DISTRIBUTIONS..................................................................................          33
    LAST SCHEDULED DISTRIBUTION DATE.......................................................................          33
Credit Support.............................................................................................          34
Subordination..............................................................................................          34
    CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES.................................................          34
    SHIFTING INTEREST CERTIFICATES.........................................................................          36
Other Credit Enhancement...................................................................................          38
    LIMITED GUARANTEE......................................................................................          38
    LETTER OF CREDIT.......................................................................................          38
    POOL INSURANCE POLICIES................................................................................          38
    SPECIAL HAZARD INSURANCE POLICIES......................................................................          38
    MORTGAGOR BANKRUPTCY BOND..............................................................................          38
Prepayment and Yield Considerations........................................................................          39
Pass-Through Rates and Interest Rates......................................................................          39
Scheduled Delays in Distributions..........................................................................          39
Effect of Principal Prepayments............................................................................          39
Weighted Average Life of Certificates......................................................................          40
The Seller.................................................................................................          41
PHMC.......................................................................................................          42
General....................................................................................................          42
Mortgage Loan Production Sources...........................................................................          43
Mortgage Loan Underwriting.................................................................................          45
Mortgage Origination Processing............................................................................          48
Servicing..................................................................................................          48
Use of Proceeds............................................................................................          48
Servicing of the Mortgage Loans............................................................................          48
The Servicer...............................................................................................          48
Payments on Mortgage Loans.................................................................................          48
Periodic Advances and Limitations Thereon..................................................................          51
Adjustment to Servicing Fee in Connection with Prepaid Mortgage Loans......................................          51
Reports to Certificateholders..............................................................................          52
Reports to the Trustee.....................................................................................          53
Collection and Other Servicing Procedures..................................................................          54
Enforcement of Due-on-Sale Clauses;
 Realization Upon Defaulted Mortgage Loans.................................................................          54
Fixed Retained Yield, Servicing Compensation and Payment of Expenses.......................................          55
Evidence as to Compliance..................................................................................          56
Certain Matters Regarding the Servicer.....................................................................          57
The Pooling and Servicing Agreement........................................................................          58
Events of Default..........................................................................................          58
Rights Upon Event of Default...............................................................................          58
Amendment..................................................................................................          59
Termination; Purchase of Mortgage Loans....................................................................          60
The Trustee................................................................................................          60
</TABLE>

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

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

                                       6
<PAGE>
                             SUMMARY OF PROSPECTUS

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

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

                                       7
<PAGE>

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

                                       8
<PAGE>

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

                                       9
<PAGE>

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

                                       10
<PAGE>

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

GENERAL

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

MORTGAGE LOANS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

  INSURANCE POLICIES

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

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

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

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

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

  ACQUISITION OF THE MORTGAGE LOANS FROM PHMC

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

  ASSIGNMENT OF MORTGAGE LOANS TO THE TRUSTEE

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

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

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

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

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

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

  REPRESENTATIONS AND WARRANTIES

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

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

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

        (iii)  the Mortgage is a valid, subsisting and enforceable first lien on
    the related Mortgaged Property, and the Mortgaged Property is free and clear
    of all encumbrances  and liens having  priority over the  first lien of  the
    Mortgage  except for liens for real estate taxes and special assessments not
    yet due and payable and liens or  interests arising under or as a result  of
    any  federal,  state  or  local law,  regulation  or  ordinance  relating to
    hazardous wastes or hazardous substances; and, if the Mortgaged Property  is
    a  condominium unit, any  lien for common charges  permitted by statute; and
    any security agreement, chattel mortgage or equivalent document related  to,
    and  delivered to the Trustee with, any Mortgage establishes in the Seller a
    valid first lien on the property  described therein and the Seller has  full
    right to sell and assign the same to the Trustee;

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

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

        (v)  all taxes, governmental assessments, insurance premiums, and water,
    sewer and municipal charges previously due  and owing have been paid, or  an
    escrow  of funds in  an amount sufficient  to pay for  every such item which
    remains unpaid has been established to the extent permitted by law; and  the
    Seller  has not advanced funds  or received any advance  of funds by a party
    other than the  mortgagor, directly  or indirectly (except  pursuant to  any
    Buy-Down  Loan or Subsidy  Loan arrangement), for the  payment of any amount
    required by the Mortgage, except for interest accruing from the date of  the
    related Mortgage Note or date of disbursement of the Mortgage Loan proceeds,
    whichever is later, to the date which precedes by 30 days the first Due Date
    under the related Mortgage Note;

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

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

        (viii) except for Mortgage Loans secured by shares in cooperatives,  the
    Mortgaged  Property consists  of a  fee simple  or leasehold  estate in real
    property, all of  the improvements  which are  included for  the purpose  of
    determining  the appraised value of the Mortgaged Property lie wholly within
    the boundaries  and  building restriction  lines  of such  property  and  no
    improvements  on adjoining  properties encroach upon  the Mortgaged Property
    (unless insured against under the applicable title insurance policy) and, to
    the  best  of  the  Seller's  knowledge,  the  Mortgaged  Property  and  all
    improvements  thereon comply with all  requirements of any applicable zoning
    and subdivision laws and ordinances;

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

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

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

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

                                       19
<PAGE>
        (xiii) any and all requirements of any federal, state or local law  with
    respect  to  the  origination  of  the  Mortgage  Loans  including,  without
    limitation, truth-in-lending,  real estate  settlement procedures,  consumer
    credit protection, equal credit opportunity or disclosure laws applicable to
    the Mortgage Loans have been complied with;

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

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

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

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

                                       20
<PAGE>
    passage of time  or with  notice and  the expiration  of any  grace or  cure
    period,   would  constitute  a  default,   breach,  violation  or  event  of
    acceleration; and the Seller has  not waived any default, breach,  violation
    or  event of acceleration;  no foreclosure action is  threatened or has been
    commenced with respect to the Mortgage Loan;

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

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

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

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

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

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

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

    No representations or warranties are made by the Seller as to the absence or
effect  of  hazardous wastes  or hazardous  substances on  any of  the Mortgaged
Properties or on  the lien of  any Mortgage or  with respect to  the absence  or
effect  of  fraud in  the  origination of  any Mortgage  Loan,  and any  loss or
liability resulting  from  the presence  or  effect of  such  hazardous  wastes,
hazardous  substances or fraud  will be borne  solely by Certificateholders. See
"Certain Legal  Aspects  of the  Mortgage  Loans--Environmental  Considerations"
below.

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

  OPTIONAL REPURCHASES

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

                                       21
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

GENERAL

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

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

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

    Unless  otherwise  specified in  the  applicable Prospectus  Supplement with
respect to a Series of Certificates, each Certificate offered hereby and by  the
applicable  Prospectus Supplement will  be issued in  fully registered form. The
Certificates of  a  Series  offered  hereby  and  by  means  of  the  applicable
Prospectus  Supplements will be  transferable and exchangeable  at the office or
agency maintained by the Trustee or such other entity for such purpose set forth
in the related  Prospectus Supplement. No  service charge will  be made for  any
transfer  or exchange of Certificates, but the  Trustee or such other entity may
require payment  of a  sum sufficient  to cover  any tax  or other  governmental
charge  in  connection with  such transfer  or  exchange. In  the event  that an
election is made  to treat  the Trust  Estate (or  a segregated  pool of  assets
therein)  as a REMIC, no  legal or beneficial interest in  all or any portion of
the "residual interest" thereof  may be transferred without  the receipt by  the
transferor  of an affidavit signed by the transferee stating that the transferee
(i) is  not a  disqualified  organization within  the  meaning of  Code  Section
860E(e)  or an agent  (including a broker, nominee,  or middleman) thereof, (ii)
understands that  it may  incur tax  liabilities  in excess  of any  cash  flows
generated  by the  residual interest and  (iii) intends to  pay taxes associated
with holding the residual interest as they become due. The transferor must  not,
as  of the  time of  the transfer,  have knowledge  or reason  to know  that the
statements made with respect to clauses (i) and (iii) are not true. 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

                                       22
<PAGE>
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.

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

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

PERCENTAGE CERTIFICATES

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

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

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

    The  interest of a Class of Percentage Certificates representing an interest
in a Trust Estate (or a segregated pool of assets therein) with respect to which
an election to be  treated as a REMIC  has been made may  be fixed as  described
above   or  may  vary  over  time  as  a  result  of  prepayments  received  and

                                       23
<PAGE>
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."

MULTI-CLASS CERTIFICATES

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

DISTRIBUTIONS TO PERCENTAGE CERTIFICATEHOLDERS

  CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES

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

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

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

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

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

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

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

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

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

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

           (a) all Scheduled Principal and all Curtailments;

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

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

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

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

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

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

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

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

        (c) those portions of each payment of interest on a particular  Mortgage
    Loan  which represent  (i) the  Fixed Retained Yield,  if any,  and (ii) the
    applicable Servicing Fee, as adjusted in respect of principal prepayments in
    full as  described  in  "Servicing  of  the  Mortgage  Loans--Adjustment  to
    Servicing Fee in Connection with Prepaid Mortgage Loans" below;

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

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

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

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

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

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

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

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

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

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

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

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

  SHIFTING INTEREST CERTIFICATES

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

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

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

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

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

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

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

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

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

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

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

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

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

EXAMPLE OF DISTRIBUTION TO PERCENTAGE CERTIFICATEHOLDERS

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

<TABLE>
<S>                               <C>
January 1(A)....................  Cut-Off Date.
January 2-January 31(B).........  The  Servicer receives  any principal  prepayments in full
                                  (including prepayments  due to  liquidation) and  interest
                                  thereon to date of prepayment.
January 31(C)...................  Record Date.
February 1-February 16(D).......  The  Servicer receives scheduled payments of principal and
                                  interest due on February 1.
February 17(E)..................  Determination Date.
February 25(F)..................  Distribution Date.
</TABLE>

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

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

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

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

                                         (FOOTNOTES CONTINUED ON FOLLOWING PAGE)

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

DISTRIBUTIONS TO MULTI-CLASS CERTIFICATEHOLDERS

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

    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

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

(E) As of the close of business on February 17, the Servicer will determine  the
    amounts of Periodic Advances and the amounts of principal and interest which
    will  be distributed to the Certificateholders, including scheduled payments
    due on or before February 1 which have been received on or before the  close
    of  business on February  16, partial principal  prepayments received by the
    Servicer in reduction of the unpaid  principal balance of any Mortgage  Loan
    prior  to  February  17  and  principal  prepayments  in  full,  liquidation
    proceeds, and proceeds with respect to the repurchase or purchase of any  of
    the  Mortgage Loans,  received during  the period  commencing January  2 and
    ending  on  January  31.   With  respect  to   each  Series  of   Percentage
    Certificates,  other than Shifting Interest  Certificates, the Servicer will
    calculate the Distributable Amount  and the Pro Rata  Share for each  Class,
    and  the amount otherwise distributable  to the Subordinated Class, together
    with amounts, if any, in the Subordination Reserve Fund, will be  available,
    to   the  extent  of  the  Subordinated   Amount,  to  increase  the  amount
    distributable to  the  Senior  Class  or Classes  up  to  the  Senior  Class
    Shortfall  in  respect  of such  Classes.  With  respect to  each  Series of
    Shifting Interest Certificates, the Servicer will calculate the Senior Class
    Distribution Amount for each Senior Class and will determine the  percentage
    interests  of each  Senior Class to  be used in  connection with calculating
    Senior Class Distribution Amounts with respect to the March 25  Distribution
    Date.  If applicable,  the Servicer  will calculate  the amounts  payable in
    respect of any other form of credit enhancement.

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

                                       31
<PAGE>
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 Servicing Fee with respect to such Mortgage Loans) in the Due
Period applicable to such Distribution  Date and, in the  case of the first  Due
Period,  any amount deposited  by the Seller  in the Certificate  Account on the
Closing Date, (ii) income  from reinvestment thereof, if  any, and (iii) to  the
extent  specified in  the applicable Prospectus  Supplement, the  amount of cash
withdrawn from any  reserve fund  or available under  any other  form of  credit
enhancement for such Series, over (b) the sum of (i) all interest distributed on
the  Multi-Class Certificates of such Series on such Distribution Date, (ii) the
Multi-Class Certificate Distribution Amount for such Series with respect to such
Distribution Date, (iii) if applicable to such Series, any Special Distributions
(as described  below) in  reduction  of the  Stated  Amount of  the  Multi-Class
Certificates  of such Series made since the preceding Distribution Date for such
Series (or since the Closing Date in the case of the first Distribution Date for
such Series),  including  any accrued  interest  distributed with  such  Special
Distributions,  (iv) all administrative and other expenses relating to the Trust
Estate payable during  the Due  Period preceding such  Distribution Date,  other
than such expenses which are payable by the Servicer, and any amount required to
be  deposited  into any  reserve fund  from funds  allocable to  the Multi-Class
Certificates in the Certificate Account. Reinvestment income on any reserve fund
will not be included in Spread except to the extent that reinvestment income  is
taken into account in calculating the initial amount required to be deposited in
such reserve fund, if any.

  VALUATION OF MORTGAGE LOANS

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

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

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

  SPECIAL DISTRIBUTIONS

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

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

  LAST SCHEDULED DISTRIBUTION DATE

    The  "Last  Scheduled  Distribution  Date"  for  each  Class  of Multi-Class
Certificates of a Series  having a Stated Amount,  to the extent Last  Scheduled
Distribution Dates are specified in the applicable Prospectus Supplement, is the
latest  date on which  (based upon the  assumptions set forth  in the applicable
Prospectus Supplement) the Stated Amount of such Class is expected to be reduced
to zero. Since the rate of distributions  in reduction of Stated Amount of  each
such Class of Multi-Class Certificates will depend upon, among other things, the
rate  of payment (including prepayments) of  the principal of the Mortgage Loans
in the Trust Estate for such Series,  the actual last Distribution Date for  any
such   Class  could  occur   significantly  earlier  than   its  Last  Scheduled
Distribution Date.  To the  extent of  any delays  in receipt  of any  payments,
insurance  proceeds or liquidation  proceeds with respect  to the Mortgage Loans
included in any  Trust Estate,  the last Distribution  Date for  any such  Class
could  occur  later  than its  Last  Scheduled  Distribution Date.  The  rate of
payments  on  the  Mortgage  Loans  in  the  Trust  Estate  for  any  Series  of
Certificates will

                                       33
<PAGE>
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.

                                 CREDIT SUPPORT

SUBORDINATION

  CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES

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

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

                                       34
<PAGE>
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.

    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

                                       35
<PAGE>
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.

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

  SHIFTING INTEREST CERTIFICATES

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

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

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

                                       36
<PAGE>
    On each Distribution Date occurring on or after the Cross-Over Date, holders
of  Senior  Certificates of  each Class  entitled to  a percentage  of principal
payments will  generally  receive, as  part  of their  respective  Senior  Class
Distribution  Amounts,  only  their  respective shares  of  the  net Liquidation
Proceeds actually  realized in  respect of  the applicable  liquidated  Mortgage
Loans  after  reimbursement  to  the  Servicer  of  any  previously unreimbursed
Periodic Advances  made  in  respect  of such  liquidated  Mortgage  Loans.  See
"Description of the Certificates--Distributions to Percentage
Certificateholders--Shifting Interest Certificates."

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

    If  the cumulative net losses  on all Mortgage Loans  in a Trust Estate that
have become Special Hazard Mortgage  Loans in the months  prior to the month  in
which a Distribution Date occurs would exceed the Special Hazard Loss Amount for
a  Series of Certificates, that portion  of the Senior Class Distribution Amount
as of  such Distribution  Date for  each Class  of Senior  Certificates of  such
Series  entitled to a percentage of principal  payments on the Mortgage Loans in
the related Trust  Estate attributable  to Mortgage Loans  which became  Special
Hazard Mortgage Loans in the month preceding the month of such Distribution Date
will  be calculated not on the basis of the Scheduled Principal Balances of such
Special Hazard Mortgage Loans but rather will be computed as an amount equal  to
the  sum of (i) the excess of the Special Hazard Loss Amount over the cumulative
net losses on all  Mortgage Loans that became  Special Hazard Mortgage Loans  in
the  months prior to the month of such  Distribution Date and (ii) the excess of
(a) the product of the percentage of  principal payments to which such Class  is
entitled  multiplied by the  aggregate net Liquidation  Proceeds of the Mortgage
Loans which became  Special Hazard  Mortgage Loans  in the  month preceding  the
month  of  such  Distribution  Date  over (b)  the  total  amount  of delinquent
installments in  respect  of  such  Special  Hazard  Mortgage  Loans  that  were
previously  the  subject of  distributions  to such  Class  paid out  of amounts
otherwise distributable to the holders of the related Subordinated Certificates.

                                       37
<PAGE>
    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.

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

                                       38
<PAGE>
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.

                      PREPAYMENT AND YIELD CONSIDERATIONS

PASS-THROUGH RATES AND INTEREST RATES

    Any  Class of Certificates of a Series may have a fixed Pass-Through Rate or
Interest Rate, or  a Pass-Through Rate  or Interest Rate  which varies based  on
changes  in an index or based on changes with respect to the underlying Mortgage
Loans (such as, for  example, varying on  the basis of  changes in the  weighted
average Net Mortgage Interest Rate of the underlying Mortgage Loans).

    The  Prospectus Supplement  for each Series  will specify the  range and the
weighted average of the Mortgage Interest Rates and, if applicable, Net Mortgage
Interest Rates for the Mortgage Loans  underlying such Series as of the  Cut-Off
Date.  If the Trust  Estate includes adjustable-rate  Mortgage Loans or includes
Mortgage Loans with different Net Mortgage Interest Rates, the weighted  average
Net  Mortgage Interest Rate may  vary from time to time  as set forth below. See
"The Trust Estates." The  Prospectus Supplement for a  Series will also  specify
the  initial weighted average Pass-Through Rate  or Interest Rate for each Class
of Certificates of such Series and  will specify whether each such  Pass-Through
Rate or Interest Rate is fixed or is variable.

    The  Net Mortgage Interest  Rate for any adjustable  rate Mortgage Loan will
change with  any  changes in  the  index  specified in  the  related  Prospectus
Supplement  on which such Mortgage Interest  Rate adjustments are based, subject
to any applicable periodic or aggregate  caps or floors on the related  Mortgage
Interest  Rate. The weighted average Net  Mortgage Interest Rate with respect to
any Series  may vary  due  to changes  in the  Net  Mortgage Interest  Rates  of
adjustable  rate Mortgage  Loans, to  the timing  of the  Mortgage Interest Rate
readjustments of  such Mortgage  Loans  and to  different  rates of  payment  of
principal  of fixed or adjustable rate Mortgage Loans bearing different Mortgage
Interest Rates. See "Prepayment and Yield Considerations."

SCHEDULED DELAYS IN DISTRIBUTIONS

    At the date of initial issuance  of the Certificates of each Series  offered
hereby,  the initial purchasers  of a Class of  Certificates (other than certain
Classes of Residual Certificates)  will be required to  pay accrued interest  at
the  applicable  Pass-Through Rate  or  Interest Rate  for  such Class  from the
Cut-Off Date for such Series to, but  not including, the date of issuance.  With
respect  to Standard Certificates or  Stripped Certificates, the effective yield
to Certificateholders  will  be  below  the  yield  otherwise  produced  by  the
applicable  Pass-Through Rate because the distribution of principal and interest
which is due on each Due  Date will not be made until  the 25th day (or if  such
25th day is not a business day, the business day immediately following such 25th
day)  of  the  month  in  which  such  Due  Date  occurs  (or  until  such other
Distribution Date specified  in the  applicable Prospectus  Supplement). To  the
extent  set forth in the related Prospectus Supplement, Multi-Class Certificates
may provide for distributions of interest accrued during periods ending prior to
the related Distribution Date. In any  such event, the nature of such  scheduled
delays  in  distribution  and  the  impact  on  the  yield  of  such Multi-Class
Certificates will be set forth in the related Prospectus Supplement.

EFFECT OF PRINCIPAL PREPAYMENTS

    When a Mortgage Loan is prepaid in full, the mortgagor pays interest on  the
amount  prepaid only to  the date of prepayment  and not thereafter. Liquidation
Proceeds (as defined  herein) and  amounts received in  settlement of  insurance
claims  are  also likely  to include  interest only  to the  time of  payment or
settlement. When a Mortgage Loan is  prepaid in part, an interest shortfall  may
result  depending on the timing of the receipt of the partial prepayment and the
timing of when those  prepayments are passed  through to Certificateholders.  To
partially  mitigate this reduction in yield, the Pooling and Servicing Agreement
relating to a Series will provide, unless otherwise specified in the  applicable
Prospectus Supplement, that with

                                       39
<PAGE>
respect  to any principal prepayment in full of any Mortgage Loan underlying the
Certificates of such Series, the Servicer will pay into the Certificate  Account
for  such Series  to the extent  funds are  available for such  purpose from the
aggregate Servicing  Fees  (or  portion  thereof as  specified  in  the  related
Prospectus  Supplement) which  the Servicer is  entitled to  receive relating to
mortgagor payments or other recoveries distributed to Certificateholders on  the
related  Distribution Date, the amount, if any,  of interest at the Net Mortgage
Interest Rate  for such  Mortgage Loan  for the  period from  the date  of  such
prepayment  in  full  to  and including  the  end  of the  month  in  which such
prepayment  in  full  occurs.  Unless  otherwise  specified  in  the  applicable
Prospectus  Supplement, no comparable  offset against the  Servicing Fee will be
provided with respect  to partial  prepayments or liquidations  of any  Mortgage
Loans  and  any  interest shortfall  arising  from partial  prepayments  or from
liquidations either will be covered by means of the subordination of the  rights
of Subordinated Certificateholders or any other credit support arrangements. See
"Servicing of the Mortgage Loans--Adjustment to Servicing Fee in Connection with
Prepaid Mortgage Loans."

    A  lower  rate of  principal prepayments  than anticipated  would negatively
affect the total return to  investors in any Certificates  of a Series that  are
offered  at a discount to their principal  amount and a higher rate of principal
prepayments than  anticipated  would  negatively  affect  the  total  return  to
investors in the Certificates of a Series that are offered at a premium to their
principal  amount.  The  yield  on  Stripped  Certificates  may  be particularly
sensitive to prepayment rates, and further information with respect to yield  on
such  Stripped  Certificates  will  be  included  in  the  applicable Prospectus
Supplement.

WEIGHTED AVERAGE LIFE OF CERTIFICATES

    The Mortgage Loans may  be prepaid in  full or in part  at any time.  Unless
otherwise  specified in the  applicable Prospectus Supplement,  no Mortgage Loan
will provide  for  a  prepayment  penalty. Unless  otherwise  specified  in  the
applicable  Prospectus Supplement,  all fixed  rate Mortgage  Loans will contain
due-on-sale clauses permitting the mortgagee to accelerate the maturities of the
Mortgage Loans  upon conveyance  of the  related Mortgaged  Properties, and  all
adjustable-rate  Mortgage Loans will permit creditworthy borrowers to assume the
then-outstanding indebtedness on the Mortgage Loans.

    Prepayments on Mortgage Loans are commonly measured relative to a prepayment
standard or  model.  The  Prospectus  Supplement for  each  Series  of  Stripped
Certificates  may, and the Prospectus Supplement  for each Series of Multi-Class
Certificates will, describe one or more such prepayment standards or models  and
contain  tables setting forth the projected yields  to maturity on each Class or
Subclass of Certificates of a Series  of Stripped Certificates or, with  respect
to a Series of Multi-Class Certificates, the weighted average life of each Class
and  the percentage of the  original aggregate Stated Amount  of each Class that
would be outstanding on  specified Distribution Dates for  such Series based  on
the assumptions stated in such Prospectus Supplement, including assumptions that
prepayments  on the  Mortgage Loans are  made at rates  corresponding to various
percentages of  the  prepayment  standard  or model  specified  in  the  related
Prospectus Supplement.

    There  is no  assurance that prepayment  of the Mortgage  Loans underlying a
Series of Certificates will conform to  any level of the prepayment standard  or
model  specified  in the  related Prospectus  Supplement.  A number  of factors,
including  homeowner  mobility,  economic  conditions,  changes  in  mortgagors'
housing  needs, job transfers, unemployment or, in the case of borrowers relying
on commission income  and self-employed borrowers,  significant fluctuations  in
income  or adverse economic conditions, mortgagors' net equity in the properties
securing the  mortgages,  servicing  decisions,  enforceability  of  due-on-sale
clauses,  mortgage  market interest  rates,  mortgage recording  taxes,  and the
availability of mortgage  funds, may affect  prepayment experience. In  general,
however,  if  prevailing interest  rates fall  significantly below  the Mortgage
Interest Rates on the  Mortgage Loans underlying a  Series of Certificates,  the
prepayment  rates  of  such Mortgage  Loans  are  likely to  be  higher  than if
prevailing rates remain at or above the  rates borne by such Mortgage Loans.  It
should  be noted  that Certificates of  a Series  may evidence an  interest in a
Trust Estate with different Mortgage Interest Rates. Accordingly, the prepayment
experience of such Certificates will to some extent be a function of the mix  of
interest   rates   of   the  Mortgage   Loans.   In  addition,   the   terms  of

                                       40
<PAGE>
the Pooling and  Servicing Agreement will  require the Servicer  to enforce  any
due-on-sale  clause to  the extent  it has  knowledge of  the conveyance  or the
proposed conveyance  of the  underlying Mortgaged  Property; provided,  however,
that  any enforcement action that  the Servicer in good  faith determines may be
restricted by law or that would impair or threaten to impair any recovery  under
any  related insurance policy  will not be required  and provided, further, that
the Servicer  may  permit  the  assumption  of  defaulted  Mortgage  Loans.  See
"Servicing   of   the  Mortgage   Loans--Enforcement  of   Due-on-Sale  Clauses;
Realization Upon Defaulted  Mortgage Loans"  and "Certain Legal  Aspects of  the
Mortgage  Loans--'Due-On-Sale' Clauses" for a  description of certain provisions
of each Pooling and Servicing Agreement and certain legal developments that  may
affect the prepayment experience on the Mortgage Loans.

    At the request of the mortgagor, the Servicer may allow the refinancing of a
Mortgage  Loan  in  any  Trust  Estate  by  accepting  prepayments  thereon  and
permitting a new  loan secured by  a Mortgage  on the same  property. Upon  such
refinancing,  the new loan will not be included in the Trust Estate. A mortgagor
may be legally entitled to require the Servicer to allow such a refinancing. Any
such refinancing  will have  the same  effect as  a prepayment  in full  of  the
related  Mortgage Loan. In  this regard PHMC  may, from time  to time, implement
programs designed  to  encourage refinancing  through  PHMC, including  but  not
limited  to general or  targeted solicitations, or  the offering of pre-approved
applications, reduced  origination fees  or closing  costs, or  other  financial
incentives.  The Servicer may  also encourage refinancing  of defaulted Mortgage
Loans, including  Mortgage Loans  that would  permit creditworthy  borrowers  to
assume the outstanding indebtedness.

    The  Seller will  be obligated,  under certain  circumstances, to repurchase
certain of  the Mortgage  Loans. In  addition, if  specified in  the  applicable
Prospectus  Supplement, the Pooling and Servicing Agreement will permit, but not
require, the Seller, and the terms of certain insurance policies relating to the
Mortgage Loans may  permit the  applicable insurer, to  purchase any  delinquent
Mortgage Loan. The proceeds of any such purchase or repurchase will be deposited
in the related Certificate Account and such purchase or repurchase will have the
same effect as a prepayment in full of the related Mortgage Loan. See "The Trust
Estates--Mortgage  Loans--Assignment  of  the  Mortgage  Loans  to  the Trustee"
and"--Optional Repurchases."  In addition,  if so  specified in  the  applicable
Prospectus  Supplement, the Servicer  will have the option  to purchase all, but
not less than all, of the Mortgage  Loans in any Trust Estate under the  limited
conditions   specified  in  such  Prospectus   Supplement.  For  any  Series  of
Certificates for which an election has been made to treat the Trust Estate (or a
segregated pool of assets therein) as  a REMIC, any such purchase or  repurchase
may  be effected only pursuant to a  "qualified liquidation," as defined in Code
Section 860F(a)(4)(A). See  "The Pooling  and Servicing  Agreement--Termination;
Purchase of Mortgage Loans."

                                   THE SELLER

    The  Prudential  Home Mortgage  Securities Company,  Inc. (the  "Seller"), a
direct, wholly-owned subsidiary  of The Prudential  Home Mortgage Company,  Inc.
("PHMC")  and  an  indirect,  wholly-owned  subsidiary  of  Residential Services
Corporation of America and The Prudential Insurance Company of America, a mutual
insurance  company  organized  under  the  laws  of  the  State  of  New  Jersey
("Prudential  Insurance"), is the  successor in interest  to The Prudential Home
Mortgage Securities  Company,  a  limited  purpose  general  partnership  formed
pursuant  to the Partnership Law  of the State of New  York on December 30, 1987
("PHMSCo."). The Seller was incorporated in the State of Delaware on August  21,
1985  under the name Dryden Guaranty Corporation, but did not actively engage in
business prior  to December  28, 1988.  On  July 18,  1988, the  Certificate  of
Incorporation  of the Seller was amended to, among other things, change the name
of Dryden  Guaranty  Corporation  to The  Prudential  Home  Mortgage  Securities
Company,  Inc. and  to limit the  purposes for  which the Seller  exists and, on
December 28, 1988, the Seller acquired all of the assets and assumed all of  the
liabilities of PHMSCo., including but not limited to all of PHMSCo.'s rights and
obligations  under the  Pooling and Servicing  Agreements relating  to series of
mortgage pass-through certificates previously sold by it.

                                       41
<PAGE>
    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 7470  New  Technology Way,
Frederick, Maryland 21701. Its telephone number is (301) 846-8199.

    At the time of  the formation of  any Trust Estate, the  Seller will be  the
sole  owner of all the related Mortgage Loans. The Seller will have acquired the
Mortgage Loans included in any Trust Estate from PHMC or another affiliate.  The
Seller's  only obligation with respect to the Certificates of any Series will be
to repurchase or substitute for Mortgage Loans in a Trust Estate in the event of
defective documentation  or  upon the  failure  of certain  representations  and
warranties  made by the Seller. See  "The Trust Estates-- Assignment of Mortgage
Loans to the Trustee."

                                      PHMC

GENERAL

    PHMC is the successor in interest to The Prudential Home Mortgage Company, a
joint venture  which was  formed under  the laws  of the  State of  New York  on
November 7, 1984 ("PHMCo."). Immediately prior to November 1987, the partners of
PHMCo.,  each  of which  owned a  50% interest  in the  joint venture,  were The
Prudential Mortgage  Capital Company,  Inc.,  a New  Jersey corporation  and  an
indirect,  wholly  owned  subsidiary  of Prudential  Insurance  ("PMCC")  and TR
Venture Corporation ("TRVC"), a Delaware corporation indirectly, wholly owned by
Salomon Inc and affiliated with Salomon Brothers Inc. During November 1987, PMCC
transferred a 0.1% interest in PHMCo. to its affiliate, PIC Realty  Corporation,
and,  immediately thereafter, the interest  of TRVC in PHMCo.  was retired. As a
consequence thereof,  PHMCo.  became  indirectly,  wholly  owned  by  Prudential
Insurance, which, in turn, also indirectly, wholly owns the Seller.

    PHMC was incorporated in the State of New Jersey on September 18, 1978 under
the  name Newark Rehabilitation,  Inc., but did not  actively engage in business
prior to October 31, 1988. On March 3, 1988, Newark Rehabilitation, Inc. changed
its name to  The Prudential  Home Mortgage Company,  Inc., and,  on October  31,
1988,  PHMC acquired  all of the  assets and  assumed all of  the liabilities of
PHMCo. As used herein and in each Prospectus Supplement, references to PHMC that
relate to activities  occurring prior  to October 31,  1988 are  to PHMCo.  From
October  31,  1988  to  December  19, 1989,  PHMC  was  a  direct,  wholly owned
subsidiary of PMCC. On December  19, 1989, all of the  common stock of PHMC  was
transferred   to,  and  PHMC  became  a  direct,  wholly  owned  subsidiary  of,
Residential Services Corporation of America,  a direct, wholly owned  subsidiary
of Prudential Insurance.

    PHMC  is engaged principally in the  business of originating and purchasing,
for its own account and for the account of its affiliates, residential  mortgage
loans  secured by one- to four-family homes located throughout the United States
and made in order to purchase those homes or to refinance prior loans secured by
such homes. PHMC  also processes  loans for other  originators. See  "--Mortgage
Origination Processing" below. The executive offices of PHMC are located at 8000
Maryland  Avenue, Suite 1400, Clayton, Missouri  63105, and its telephone number
is (314) 726-3900.

    PHMC is  an affiliate  of  Lender's Service,  Inc., a  Delaware  corporation
("LSI"),  formerly known as Lender's Service Acquisition Corporation, which is a
wholly owned subsidiary of  Residential Services Corporation  of America and  an
indirect  wholly  owned subsidiary  of Prudential  Insurance,  and which  is the
successor in interest to Lender's Service, Inc., a Pennsylvania corporation. LSI
maintains  a  relationship  with  a  nationwide  network  of  appraisers;  these
appraisers  perform work for LSI on an independent-contractor basis. Appraisals,
review appraisals  and recertifications  obtained  in connection  with  mortgage
loans  originated  or  acquired  by  PHMC  may  be  obtained  through  LSI.  See
"--Mortgage Loan Underwriting"  below. LSI  may also  act as  a title  insurance
agent  for  various  title  insurance  companies,  and  as  a  vendor  of credit

                                       42
<PAGE>
reports for UCB Services, a national mortgage reporting company, with respect to
mortgage loans,  including the  Mortgage Loans.  PHMC is  also an  affiliate  of
Prudential  Property and  Casualty Insurance  Company, a  wholly owned, indirect
subsidiary  of  Prudential  Insurance,  which  offers  casualty  insurance   for
residential  properties, which may include the  Mortgaged Properties. PHMC is an
affiliate of The Prudential  Bank and Trust Company,  a Georgia bank, for  which
PHMC  processes  applications  for  home  equity  loans  secured  by residential
properties, which  may  include  the  Mortgaged  Properties.  PHMC  is  also  an
affiliate of The Prudential Real Estate Affiliates, Inc., which may, directly or
through  real estate brokers, refer  loan originations to PHMC.  PHMC is also an
affiliate of The Prudential Savings Bank, a savings and loan association,  which
may  offer services  to the mortgagors  of the  Mortgage Loans. PHMC  is also an
affiliate  of  Prudential  Residential  Services  Limited  Partnership  and  The
Prudential  Real Estate  Affiliates, Inc.  (collectively, "PRR").  PRR primarily
offers relocation  services to  corporate  employees and  residential  brokerage
services  to the public. PRR may, directly or through real estate brokers, refer
loan originations  to PHMC.  PHMC is  also an  affiliate of  a number  of  other
insurance providers (including providers of life, health, disability, automobile
and  personal catastrophe insurance) and financial services providers (including
providers of annuities,  mutual funds, retirement  accounts, financial  planning
services,   credit  cards,  securities  and   commodities  brokerage  and  asset
management), all of which may offer  services to the mortgagors of the  Mortgage
Loans.

    PHMC  conducts its  mortgage loan processing  through centralized production
offices located in Costa Mesa, California, Frederick, Maryland and  Minneapolis,
Minnesota.  At  these locations,  PHMC receives  applications for  home mortgage
loans on toll-free  telephone numbers that  can be called  from anywhere in  the
United   States.  In  addition,  PHMC   maintains  marketing  offices  in  major
metropolitan centers in the United States. While the manner in which it conducts
its business does not generally entail face-to-face interactions with borrowers,
PHMC has varying  degrees of direct  contact with borrowers  under the  mortgage
origination  and acquisition programs  described below. Since  PHMC takes a more
active role in loan  processing in connection with  those programs that  involve
the referral of applicants, rather than the purchase of completed loan packages,
borrower  contact  tends  to  be  more  frequent  where  PHMC  functions  as the
originator of the mortgage loans.

    On May 31, 1991, PHMC acquired  certain assets and operations of A  Mortgage
Company,  formerly America's  Mortgage Company ("AMC"),  located in Springfield,
Illinois. AMC's business consisted primarily of the origination and  acquisition
of  mortgage loans insured  or guaranteed by  the Federal Housing Administration
and the  United States  Department  of Veterans  Affairs ("FHA/VA  loans"),  the
issuance  and sale of securities guaranteed  by the Government National Mortgage
Association ("GNMA"), which securities were backed by pools of FHA/VA loans, and
the servicing of such mortgage loans.  These activities are now being  conducted
by  PHMC  from the  Springfield, Illinois  location.  The description  of PHMC's
activities elsewhere in this  Prospectus relate to  conventional rather than  to
FHA/VA  loans, since the Mortgage  Loans to be included  in the Trust Estate for
any Series of Certificates will be comprised exclusively of conventional loans.

MORTGAGE LOAN PRODUCTION SOURCES

    Unless otherwise specified in  the applicable Prospectus Supplement,  PHMC's
primary  sources  of mortgage  loans are  (i)  selected corporate  clients, (ii)
mortgage brokers and similar  entities, and (iii)  other originators. The  first
two  categories involve  the origination of  mortgage loans by  PHMC through the
referral of applicants  to PHMC by  the respective sources;  the third  category
involves  the acquisition by PHMC of qualifying mortgage loans presented to PHMC
by such third  parties. The relative  contribution of each  of these sources  to
PHMC's  business, measured by the volume  of loans generated, tends to fluctuate
over time.

    Mortgage loans generated  through contacts  with corporate  clients or  with
mortgage  brokers and similar entities typically  involve the referral of a loan
applicant to PHMC; the gathering of credit-related and

                                       43
<PAGE>
property-specific information by PHMC;  and the decision by  PHMC, based on  its
analysis  of such information, as to the  suitability of its making the loan. It
is characteristic of PHMC's practice with respect to loans generated as a result
of referrals from these two sources  that PHMC, itself, orders appraisals  (most
frequently,  the original appraisals, but in  some cases, review appraisals) and
credit reports.  The  level of  involvement  by PHMC  in  other aspects  of  the
processing  of these loans varies  considerably; whereas, PHMC typically assists
the borrower referred by corporate  clients through the application stage,  PHMC
tends  to  have  limited contact  with  those borrowers  whose  applications are
processed on PHMC's behalf by certain  mortgage brokers or similar entities,  as
discussed below. Taken as a whole, however, PHMC's processing role in connection
with  loans generated either as a result  of referrals from corporate clients or
from mortgage brokers and  similar entities generally  exceeds the more  limited
processing  role  associated with  loans acquired  from PHMC's  third production
source, other  originators.  It is  PHMC's  practice  to review  the  loan  file
submitted  to  it by  the other  originator;  order a  new credit  report; under
certain limited circumstances, order  a review appraisal; and,  on the basis  of
its  analysis of both  the data that  it has received  and the data  that it has
gathered, determine  whether  to  accept  or reject  the  loan.  For  each  loan
purchased  by PHMC, the seller, or the other originator that previously sold the
loan to PHMC's seller, will have taken the borrower's loan application, obtained
the initial  credit reports,  ordered the  original appraisal  and provided  all
necessary  documentation  and disclosure  relating  to compliance  with federal,
state or local law applicable to mortgage loan origination and servicing.

    A majority of PHMC's corporate clients are companies that sponsor relocation
programs for their employees and in connection with which PHMC provides mortgage
financing. Eligibility  for  a relocation  loan  is  based, in  general,  on  an
employer's   providing  financial  assistance  to  the  relocating  employee  in
connection with a job-required  move. Although all  Subsidy Loans are  generated
through  such  corporate-sponsored  programs,  the  assistance  extended  by the
employer need  not  necessarily  take the  form  of  a loan  subsidy.  (Not  all
relocation  loans are  generated by  PHMC through  referrals from  its corporate
clients: some  relocation loans  are generated  as a  result of  referrals  from
mortgage  brokers  and similar  entities;  others are  generated  through PHMC's
acquisition of  mortgage  loans  from  other  originators.)  Also  among  PHMC's
corporate  clients are various professional associations. These associations, as
well as the other corporate clients,  promote the availability of a broad  range
of  PHMC mortgage  products to their  members or  employees, including refinance
loans, second-home loans and investment-property loans.

    Mortgage brokers, realtors (including  affiliates of Prudential  Insurance),
mortgage  bankers, commercial bankers, developers,  and builders also refer loan
applicants to PHMC.  Although the extent  to which mortgage  brokers or  similar
entities  will assist borrowers in  the application process varies considerably,
PHMC's role in the processing of  loans originated under this program  typically
involves the ordering of credit reports, as well as the ordering of the property
appraisal.  PHMC  may,  however,  permit certain  mortgage  brokers  and similar
entities to make  an initial determination  as to compliance  of mortgage  loans
with  PHMC's underwriting  guidelines. Under such  circumstances, the applicable
third parties take the loan  applications, obtain the borrowers' credit  reports
and  order  the property  appraisals from  qualified  appraisers. In  advance of
reaching a financing decision  with respect to such  loans, PHMC will  typically
order both review appraisals and additional credit reports.

    In  order  to qualify  for participation  in  PHMC's mortgage  loan purchase
programs, lending institutions must (i) meet and maintain certain net worth  and
other   financial   standards,  (ii)   demonstrate  experience   in  originating
residential  mortgage  loans,  (iii)  meet  and  maintain  certain   operational
standards,  (iv) evaluate each loan offered  to PHMC for consistency with PHMC's
underwriting guidelines and  (v) utilize the  services of qualified  appraisers.
The   contractual  arrangements  with  eligible   originators  may  involve  the
commitment by PHMC  to accept delivery  of a certain  dollar amount of  mortgage
loans over a period of time; this commitment may be satisfied either by delivery
of  mortgage loans  one at  a time or  in multiples  as aggregated  by the other
originator. In all instances, however, acceptance by PHMC is contingent upon the
loans being found  to satisfy PHMC's  program standards. PHMC  may also  acquire
portfolios of seasoned loans in negotiated transactions.

                                       44
<PAGE>
MORTGAGE LOAN UNDERWRITING

    In  determining  whether to  lend to  a particular  mortgage borrower  or to
purchase a mortgage loan, PHMC makes an assessment of the applicant's ability to
repay the loan, as well as an assessment  of the value of the property to  which
the  financing relates. The underwriting  standards that guide the determination
represent a balancing of several factors  that may affect the ultimate  recovery
of  the loan amount, including, among others,  the amount of the loan, the ratio
of the loan amount to the property value (i.e., the lower of the appraised value
of the  mortgaged property  and the  purchase price),  the borrower's  means  of
support  and the borrower's  credit history. PHMC's  guidelines for underwriting
may vary according  to the nature  of the borrower  or the type  of loan,  since
differing  characteristics may  be perceived  as presenting  different levels of
risk.

    PHMC's underwriting of  a mortgage  loan may be  based on  data obtained  by
parties  other than  PHMC that  are involved at  various stages  in the mortgage
origination or acquisition process. This typically occurs under circumstances in
which loans are subject to more  than one approval process, as when  third-party
lenders, certain mortgage brokers or similar entities that have been approved by
PHMC to process loans on its behalf, or independent contractors hired by PHMC to
perform  underwriting  services  on its  behalf  ("contract  underwriters") make
initial determinations as  to the  consistency of loans  with PHMC  underwriting
guidelines.   In  such  instances,   certain  information  may,   but  need  not
necessarily, be resolicited by PHMC in connection with its approval process. For
example, in connection with a mortgage loan that is presented to PHMC by another
originator for purchase, PHMC will typically  order a second credit report,  but
it  will only order  a review appraisal under  certain limited circumstances, in
advance of reaching a  purchase decision. However,  in connection with  mortgage
loans that are processed on PHMC's behalf by certain mortgage brokers or similar
entities,  PHMC will customarily order both a  second credit report and a review
appraisal. When contract underwriters  are used, PHMC  will generally not  order
any  supplemental  documentation but  will review  the information  collected by
these providers,  who  are trained  by  PHMC personnel  in  PHMC's  underwriting
practices  and  are  required to  review  all  loans in  accordance  with PHMC's
underwriting guidelines. In  all cases,  PHMC makes the  final determination  to
approve or deny the funding or purchase of a particular mortgage loan.

    The loan application elicits pertinent information about the applicant, with
particular  emphasis on  the applicant's financial  health (assets, liabilities,
income and expenses), the property being financed and the type of loan  desired.
A  self-employed applicant  may be  required to  submit his  or her  most recent
signed federal  income tax  returns.  With respect  to every  applicant,  credit
reports  are  obtained  from  commercial  reporting  services,  summarizing  the
applicant's credit history with  merchants and lenders. Significant  unfavorable
credit  information reported by the applicant  or a credit reporting agency must
be explained by the applicant. The type of credit report that PHMC obtains,  and
that   it  authorizes   parties  referring   loans  to   it  to   obtain,  is  a
computer-generated report that  electronically merges  the information  gathered
from   the  data  bases  of  two   major  consumer  credit  repositories  (these
repositories produce what are commonly referred to as "in-file" credit reports).
In connection  with  its underwriting  procedure,  PHMC will,  with  the  single
exception  of the use of contract underwriters,  itself order a credit report of
the type described,  whether or not  a report has  previously been ordered  with
respect  to an applicant for whom another party has processed or approved of the
loan. Certain of the credit reports that PHMC obtains may be purchased through a
credit reporting service with which LSI has a contractual relationship.

    Verifications of  employment, income,  assets or  mortgages may  be used  to
supplement   the  loan  application   and  the  credit   report  in  reaching  a
determination as  to  the  applicant's  ability  to  meet  his  or  her  monthly
obligations  on the proposed mortgage loan, as well as his or her other mortgage
payments (if  any),  living  expenses  and  financial  obligations.  A  mortgage
verification  involves  obtaining information  regarding the  borrower's payment
history with  respect to  any existing  mortgage the  applicant may  have.  This
verification  is accomplished  by either  having the  present lender  complete a
verification of mortgage form, evaluating  the information on the credit  report
concerning   the  applicant's   payment  history  for   the  existing  mortgage,
communicating, either  verbally  or in  writing,  with the  applicant's  present
lender or analyzing cancelled

                                       45
<PAGE>
checks  provided by the applicant. Verifications  of income, assets or mortgages
may be waived under certain programs offered by PHMC, but PHMC's practice is  to
obtain  verification of employment  for every loan  applicant. Waivers limit the
amount of  documentation required  for  an underwriting  decision and  have  the
effect  of  increasing the  relative  importance of  the  credit report  and the
appraisal. Such  waivers  or  reduced-documentation  options  are,  in  general,
available  for owner-occupied properties  where the ratio of  the loan amount to
the property value does  not exceed 80%.  The interest rate  may be higher  with
respect  to a loan which has been processed according to a reduced documentation
program than a loan which has been processed under a full documentation program.
Documentation requirements vary based  upon a number  of factors, including  the
purpose  of the loan, the amount of the loan and the ratio of the loan amount to
the property value. The  least restrictive reduced-documentation programs  apply
to  the applicant for  a relocation loan  and to the  borrower whose loan amount
does not exceed $600,000 and whose Loan-to-Value Ratio is not in excess of  75%.
PHMC  accepts  alternative methods  of  verification, in  those  instances where
verifications are  part  of the  underwriting  decision; for  example,  salaried
income may be substantiated either by means of a form independently prepared and
signed  by the applicant's employer  or by means of  the applicant's most recent
paystub and W-2. In cases where two  or more persons have jointly applied for  a
mortgage  loan,  the  gross  incomes  and expenses  of  all  of  the applicants,
including nonoccupant co-mortgagors, are combined and considered as a unit.

    All borrowers applying for relocation  loans with Loan-to-Value Ratios  less
than  or  equal  to  90%,  as well  as  borrowers  affiliated  with professional
associations applying for loans with Loan-to-Value Ratios less than or equal  to
80%,  and all  other borrowers applying  for non-relocation  mortgage loans with
respect to  which  the Loan-to-Value  Ratios  are less  than  or equal  to  75%,
generally must demonstrate that the ratio of their total monthly housing debt to
their  monthly gross  income does not  exceed 33%,  and that the  ratio of their
total monthly debt to their monthly gross income does not exceed 38%;  borrowers
affiliated  with professional associations  applying for non-relocation mortgage
loans with  Loan-to-Value Ratios  in  excess of  80%,  and all  other  borrowers
applying  for non-relocation mortgage loans  with Loan-to-Value Ratios in excess
of  75%,  generally  must  satisfy  28%  and  36%  ratios,  respectively.  These
calculations are based on the amortization schedule and the interest rate of the
related  loan,  with each  ratio being  computed  on the  basis of  the proposed
monthly mortgage payment.  In the  case of adjustable-rate  mortgage loans,  the
interest  rate used to  determine a mortgagor's monthly  payment for purposes of
the foregoing ratios is the initial  mortgage interest rate, which is  generally
lower  than the sum of the index  that would have been applicable at origination
plus the applicable  margin. In  evaluating applications for  Subsidy Loans  and
Buy-Down  Loans,  the  foregoing  ratios  are  determined  by  including  in the
applicant's total monthly housing  expense and total  monthly debt the  proposed
monthly  mortgage payment  reduced by  the amount  expected to  be applied  on a
monthly basis under the related subsidy  agreement or buy-down agreement or,  in
certain  cases, the  mortgage payment  that would  result from  an interest rate
approximately 2.50%  lower  than the  Mortgage  Interest Rate.  See  "The  Trust
Estates--Mortgage  Loans." These ratios may be  exceeded if, in PHMC's judgment,
certain compensating  factors are  identified and  proved to  its  satisfaction,
including  a  large downpayment,  a  large equity  position  on a  refinance, an
excellent credit history,  substantial liquid  net worth, the  potential of  the
borrower  for continued employment advancement or  income growth, or the ability
of the borrower to accumulate assets or to devote a greater portion of income to
basic needs  such  as  housing  expense. Secondary  financing  is  permitted  on
mortgage  loans  under  certain  circumstances.  In  those  cases,  the  payment
obligations under  both primary  and  secondary financing  are included  in  the
computation  of  the debt-to-income  ratios  described above,  and  the combined
amount  of  primary  and  secondary  loans   will  be  used  to  calculate   the
Loan-to-Value  Ratio. Any  secondary financing  permitted will  generally mature
prior to  the maturity  date of  the  related mortgage  loan. In  evaluating  an
application  with respect to a "non-owner-occupied" property, which PHMC defines
as a property leased to a third party  by its owner (as distinct from a  "second
home,"  which PHMC defines as an owner-occupied, non-rental property that is not
the owner's principal residence), PHMC will permit projected rental income  from
such  property  to  be  included  in the  applicant's  monthly  gross  income if
necessary to  satisfy  the  foregoing  ratios. A  mortgage  loan  secured  by  a

                                       46
<PAGE>
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 are ordered by  those
other originators. PHMC may, however, at it discretion, order a review appraisal
with  respect to any loan  generated by a third-party  lender; in addition, PHMC
typically orders review appraisals with  respect to loans that certain  mortgage
brokers  or similar entities process on its behalf. A review appraisal, like the
original appraisal,  involves  the  making  of  a  site  visit,  the  taking  of
photographs, and the gathering of data on comparable properties. Unlike original
appraisals,  however,  review appraisals  do not  include  an inspection  of the
interior of the  house. A  review appraisal is  generally used  to validate  the
decision  made based  upon the original  appraisal. If the  variance between the
original and the review appraisal is significant, an explanation will be  sought
and  the underwriting decision  may be reevaluated.  In certain instances, which
most frequently  involve the  postponement  of the  closing  with respect  to  a
mortgage   loan  on  a  newly  built   home  due  to  construction  delays,  the
recertification of an appraisal  may be required.  A recertification includes  a
physical  inspection  of the  exterior of  the  property and  a statement  by an
appraiser that the present value of the property is no lower than that reflected
on the original appraisal.

    There can be no assurance that the values determined by the appraisers as of
the dates  of appraisal  represent the  prices at  which the  related  Mortgaged
Properties  can be sold, either as of  the dates of appraisal or at foreclosure.
The appraisal  of any  Mortgaged Property  reflects the  individual  appraiser's
judgment as to value, based on the market values of comparable homes sold within
the  recent past in comparable nearby locations and on the estimated replacement
cost. The appraisal relates both  to the land and to  the structure; in fact,  a
significant  portion  of the  appraised  value of  a  Mortgaged Property  may be
attributable to the value of the land  rather than to the residence. Because  of
the  unique  locations and  special  features of  certain  Mortgaged Properties,
identifying comparable  properties in  nearby locations  may be  difficult.  The
appraised  values of such Mortgaged Properties will be based to a greater extent
on adjustments made  by the  appraisers to  the appraised  values of  reasonably
similar  properties rather than  on objectively verifiable  sales data. See "The
Trust Estates--Mortgage Loans" herein.

    In connection with  all mortgage  loans that it  originates, PHMC  currently
obtains appraisals through LSI. Review appraisals with respect to mortgage loans
that  PHMC acquires, or with respect to  mortgage loans that PHMC originates but
that certain mortgage  brokers or similar  entities process on  its behalf,  are
also  likely  to be  obtained through  LSI.  LSI also  provides its  services to
third-party lenders which sell mortgage loans to PHMC.

    Most residential mortgage  lenders have not  originated mortgage loans  with
Loan-to-Value  Ratios in  excess of  80% unless  primary mortgage  insurance was
obtained. PHMC, however, does not require primary mortgage insurance on loans up
to $400,000 that have Loan-to-Value Ratios exceeding 80% but less than or  equal
to  90%.  Only owner-occupied,  primary  residences (excluding  cooperatives and
certain high-rise condominium  dwellings) are  eligible for  this program.  Each
qualifying  loan will be made  at an interest rate that  is higher than the rate
would be if  the Loan-to-Value  Ratio was  80% or  less or  if primary  mortgage
insurance  was  obtained. Loans  that do  not  qualify for  such program  may be
approved if  primary mortgage  insurance is  obtained from  an approved  primary
mortgage  insurance company. In such cases, the  excess over 75% will be covered
by primary mortgage insurance until the unpaid principal balance of the Mortgage
Loan is reduced to an amount that will result in a Loan-to-Value Ratio less than
or equal to 80%.

                                       47
<PAGE>
    Where permitted by law, PHMC generally  requires that a borrower include  in
each  monthly payment a  portion of the real  estate taxes, assessments, primary
mortgage insurance  (if applicable),  and hazard  insurance premiums  and  other
similar items with respect to the related mortgage loan. PHMC may, however, on a
case-by-case  basis, in  its discretion  not require  such advance  payments for
certain Mortgage Loans, based on an evaluation of the borrowers' ability to  pay
such taxes and charges as they become due.

MORTGAGE ORIGINATION PROCESSING

    PHMC,  or  an  affiliate  of PHMC,  may  provide  loan  processing services,
including document preparation, underwriting analysis and closing functions,  to
other  loan originators. It is  possible that PHMC may  purchase loans from such
loan originators,  or  from mortgage  sellers  that purchased  loans  from  such
originators,  that PHMC itself processed. Any  such loans purchased by PHMC will
meet PHMC's underwriting guidelines.

SERVICING

    Prior to  June  30,  1989,  all residential  mortgage  loans  originated  or
purchased by PHMC for its own account or for the account of Prudential Insurance
were  serviced by its affiliate, PMCC. On June 30, 1989, PHMC assumed all of the
residential mortgage servicing activities then  being performed by PMCC. On  May
31,  1991, PHMC entered into a Subservicing Agreement with AMC pursuant to which
PHMC  will  sub-service  AMC's  current   servicing  portfolio  of  FHA/VA   and
conventional  loans. PHMC is an approved servicer of FNMA, FHLMC and GNMA. As of
December 31,  1991, PHMC  had a  net worth  of approximately  $213 million.  See
"Servicing of the Mortgage Loans--The Servicer" below.

                                USE OF PROCEEDS

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

                        SERVICING OF THE MORTGAGE LOANS

THE SERVICER

    The  Servicer with  respect to  a Series of  Certificates will  be PHMC. See
"PHMC--Servicing" above. The Servicer may subcontract its servicing  obligations
under  any Pooling and  Servicing Agreement. The  Servicer will remain primarily
liable for any such subservicer's performance in accordance with the  applicable
Pooling  and  Servicing  Agreement.  The  Servicer  may  be  released  from  its
obligations  in   certain  circumstances.   See  "Servicing   of  the   Mortgage
Loans--Certain Matters Regarding the Servicer."

    Each Prospectus Supplement relating to a Series of Certificates will contain
information  concerning recent delinquency, foreclosure and loan loss experience
on the  mortgage  loans  included  in  PHMC's  servicing  portfolio  which  were
originated  or acquired by  PHMC for its own  account or for  the account of its
affiliates ("Program Loans"), and, if  available, on those Program Loans  having
payment  terms generally similar to  those of the Mortgage  Loans in the related
Trust Estate. PHMC's total servicing portfolio  of Program Loans as of any  date
may  include  loans  having  a  variety  of  payment  characteristics, including
adjustable rate mortgage loans and loans subject to subsidy agreements, and  the
overall  delinquency, foreclosure and loan loss  experience of the Program Loans
taken as a whole  may differ from  that of the Mortgage  Loans contained in  any
given Trust Estate and from that of mortgage servicers generally.

PAYMENTS ON MORTGAGE LOANS

    The Servicer will, as to each Series of Certificates, establish and maintain
a  separate  trust  account  or  accounts  in  the  name  of  the  Trustee  (the
"Certificate Account"), which must be  maintained with a depository  institution
(the  "Depository") either (i) whose long-term debt obligations (or, in the case
of a depository

                                       48
<PAGE>
institution which is  part of a  holding company structure,  the long term  debt
obligations  of which) are,  at the time  of any deposit  therein rated at least
"AA" (or  the  equivalent)  by each  nationally  recognized  statistical  rating
organization  that rated  the related  Series of  Certificates, or  (ii) that is
otherwise acceptable  to  the  Rating  Agency  or  Rating  Agencies  rating  the
Certificates  of such Series and, if a  REMIC election has been made, that would
not cause the related Trust Estate (or  a segregated pool of assets therein)  to
fail to qualify as a REMIC. To the extent that the portion of funds deposited in
the  Certificate Account  at any  time exceeds  the limit  of insurance coverage
established by  the Federal  Deposit Insurance  Corporation (the  "FDIC"),  such
excess  will be subject to  loss in the event of  the failure of the Depository.
Such insurance coverage will be based on the number of holders of  Certificates,
rather  than the  number of underlying  mortgagors. Holders  of the Subordinated
Certificates of a Series  of Shifting Interest Certificates  will bear any  such
loss  up to the  amount of principal  payments on the  related Mortgage Loans to
which such holders are entitled.

    The Servicer will  deposit in  the Certificate  Account for  each Series  of
Certificates  any  amounts  representing  scheduled  payments  of  principal and
interest on  the  Mortgage Loans  due  after  the applicable  Cut-Off  Date  but
received  on or prior thereto, and, on a daily basis, except as specified in the
applicable  Pooling  and  Servicing   Agreement,  the  following  payments   and
collections received or made by it with respect to the Mortgage Loans subsequent
to the applicable Cut-Off Date (other than payments due on or before the Cut-Off
Date):

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

        (ii) all  amounts  received  by  the Servicer  in  connection  with  the
    liquidation  of  defaulted Mortgage  Loans or  property acquired  in respect
    thereof, whether through foreclosure  sale or otherwise, including  payments
    in  connection  with defaulted  Mortgage Loans  received from  the mortgagor
    other than amounts  required to  be paid to  the mortgagor  pursuant to  the
    terms  of  the  applicable  Mortgage  Loan  or  otherwise  pursuant  to  law
    ("Liquidation Proceeds") less, to the extent permitted under the  applicable
    Pooling  and Servicing  Agreement, the  amount of  any expenses  incurred in
    connection with the liquidation of such Mortgage Loans;

        (iii) all proceeds received by the  Servicer under any title, hazard  or
    other  insurance policy covering any such Mortgage Loan, other than proceeds
    to be applied to the  restoration or repair of  the property subject to  the
    related  Mortgage  or  released  to the  mortgagor  in  accordance  with the
    applicable Pooling and Servicing Agreement;

        (iv) all  amounts required  to  be deposited  therein from  any  related
    Reserve  Fund,  and  amounts  available  under  any  other  form  of  credit
    enhancement applicable to such Series;

        (v) all Periodic Advances made by the Servicer;

        (vi) all amounts withdrawn from Buy-Down Funds or Subsidy Funds, if any,
    with respect to  such Mortgage Loans,  in accordance with  the terms of  the
    respective agreements applicable thereto;

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

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

    Notwithstanding  the  foregoing,  the  Servicer  will  be  entitled,  at its
election, either (a)  to withhold and  pay itself the  applicable Servicing  Fee
and/or  to withhold and  pay to the  owner thereof the  Fixed Retained Yield, if
any, from any payment or other recovery  on account of interest as received  and
prior  to deposit in the  Certificate Account or (b)  to withdraw the applicable
Servicing Fee and/or  the Fixed  Retained Yield,  if any,  from the  Certificate
Account  after  the  entire  payment or  recovery  has  been  deposited therein;
provided, however, that with respect to each Trust Estate (or a segregated  pool
of  assets therein)  as to which  a REMIC  election has been  made, the Servicer
will, in each instance, withhold and pay to the owner thereof the Fixed Retained
Yield prior to  deposit of the  related payment or  recovery in the  Certificate
Account.

                                       49
<PAGE>
    Periodic  Advances,  amounts withdrawn  from  any Buy-Down  Fund  or Subsidy
Account, amounts withdrawn from  any reserve fund,  and amounts available  under
any  other  form of  credit enhancement,  will be  deposited in  the Certificate
Account not later than the business day preceding the Distribution Date on which
such amounts are required to be distributed. All other amounts will be deposited
in the Certificate Account  not later than the  business day next following  the
day of receipt and posting by the Servicer.

    If  the Servicer deposits in the Certificate Account for a Series any amount
not required to be deposited  therein, it may at  any time withdraw such  amount
from  such Certificate Account. Funds on  deposit in the Certificate Account may
be invested in certain Eligible Investments  maturing in general not later  than
the  business day  preceding the  next Distribution Date.  In the  event that an
election has been made to treat the Trust Estate (or a segregated pool of assets
therein) with respect to a Series as a REMIC, no such Eligible Investments  will
be  sold or  disposed of  at a gain  prior to  maturity unless  the Servicer has
received an opinion of  counsel or other evidence  satisfactory to it that  such
sale  or disposition  will not  cause the  Trust Estate  (or segregated  pool of
assets) to be subject  to the tax on  "prohibited transactions" imposed by  Code
Section  860F(a)(1), otherwise subject  the Trust Estate  (or segregated pool of
assets) to tax, or cause the Trust Estate (or segregated pool of assets) to fail
to qualify as  a REMIC  while any Certificates  of the  Series are  outstanding.
Except  as  otherwise specified  in  the applicable  Prospectus  Supplement, all
income and gain realized from any such investment will be for the account of the
Servicer as  additional servicing  compensation  and all  losses from  any  such
investment  will  be  deposited by  the  Servicer into  the  Certificate Account
immediately as realized.

    The Servicer is permitted, from time  to time, to make withdrawals from  the
Certificate  Account for the following purposes,  to the extent permitted in the
applicable Pooling and Servicing Agreement:

         (i) to reimburse itself for Periodic Advances;

        (ii) to  reimburse  itself  for liquidation  expenses  and  for  amounts
    expended by it in connection with the restoration of damaged property;

        (iii) to pay to itself the applicable Servicing Fee and/or pay the owner
    thereof any Fixed Retained Yield, in the event the Servicer is not required,
    and  has elected not, to  withhold such amounts out  of any payment or other
    recovery with respect to a particular Mortgage Loan prior to the deposit  of
    such payment or recovery in the Certificate Account;

        (iv)  to reimburse itself for certain  expenses (including taxes paid on
    behalf of the Trust Estate) incurred  by and recoverable by or  reimbursable
    to it;

        (v)  to pay to the Seller with respect to each Mortgage Loan or property
    acquired in respect  thereof that has  been repurchased by  the Seller,  all
    amounts  received thereon and not distributed as of the date as of which the
    purchase price of such Mortgage Loan was determined;

        (vi) to pay itself  any interest earned on  or investment income  earned
    with  respect  to funds  in the  Certificate Account  (all such  interest or
    income to be withdrawn not later than the next Distribution Date);

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

       (viii)  to withdraw from the Certificate  Account any amount deposited in
    the Certificate Account that was not required to be deposited therein;

        (ix) to make withdrawals from the  Certificate Account in order to  make
    distributions to Certificateholders; and

        (x) to clear and terminate the Certificate Account.

                                       50
<PAGE>
    The  Servicer  will be  authorized to  appoint a  paying agent  (the "Paying
Agent") to make distributions, as agent for the Servicer, to  Certificateholders
of  a Series. If  the Paying Agent for  a Series is the  Trustee of such Series,
such Paying Agent will  be authorized to make  withdrawals from the  Certificate
Account  in order  to make  distributions to  Certificateholders. If  the Paying
Agent for a Series is not the Trustee for such Series, the Servicer will,  prior
to  each Distribution Date, deposit in immediately available funds in an account
designated by the  Paying Agent  the amount required  to be  distributed to  the
Certificateholders on such Distribution Date.

    The Servicer will cause any Paying Agent which is not the Trustee to execute
and  deliver to the Trustee an instrument in which such Paying Agent agrees with
the Trustee that such Paying Agent will:

        (1) hold all amounts deposited with it by the Servicer for  distribution
    to  Certificateholders in trust for  the benefit of Certificateholders until
    such amounts are distributed to Certificateholders or otherwise disposed  of
    as provided in the applicable Pooling and Servicing Agreement;

        (2) give the Trustee notice of any default by the Servicer in the making
    of such deposit; and

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

PERIODIC ADVANCES AND LIMITATIONS THEREON

    With respect  to each  Series,  the Servicer  will  agree to  make  Periodic
Advances in the amounts specified in the applicable Prospectus Supplement. Funds
of  the Servicer  so advanced  are recoverable  by the  Servicer out  of amounts
received on Mortgage Loans  with respect to which  such funds were advanced  and
which  represent late recoveries  of principal and/or  interest respecting which
any such Periodic  Advance was  made, or, if  the Servicer  determines that  any
Periodic  Advance may not be so recoverable, out of any funds in the Certificate
Account. The Servicer  will make Periodic  Advances only if  it determines  that
funds  will  ultimately  be  available  to reimburse  it.  If  specified  in the
applicable Prospectus Supplement, a reserve fund may be established with respect
to any Series  of Certificates in  order to  provide a source  of liquidity  for
Periodic  Advances by the  Servicer. Any such  reserve fund will  be funded by a
deposit made by the Servicer in such an amount specified, and will otherwise  be
as described, in the applicable Prospectus Supplement.

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH PREPAID MORTGAGE LOANS

    When a mortgagor prepays all of a Mortgage Loan, the mortgagor pays interest
on the amount prepaid only to the date on which the principal prepayment in full
is  made. Unless otherwise specified in the applicable Prospectus Supplement, in
order to mitigate the adverse effect to Certificateholders of a Series resulting
from the prepayment  in full  of a  Mortgage Loan  the amount  of the  aggregate
Servicing  Fees will be offset by an amount  equal to the accrual of interest on
any fully  prepaid Mortgage  Loan at  the Net  Mortgage Interest  Rate for  such
Mortgage  Loan from the date of its prepayment to but not including the next Due
Date (the "Prepayment  Interest Shortfall").  Such reductions  in the  aggregate
Servicing  Fees will be made by the  Servicer with respect to the Mortgage Loans
under the applicable  Pooling and Servicing  Agreement, but only  to the  extent
that  the aggregate Prepayment Interest Shortfall  does not exceed the aggregate
amount of the Servicing Fee relating  to mortgagor payments or other  recoveries
distributed  on the related Distribution Date.  The amount of the offset against
the  aggregate  Servicing  Fees  will  be  included  in  the  distributions   to
Certificateholders  on  the Distribution  Date  on which  the  related principal
prepayments in full are passed  through to Certificateholders. Unless  otherwise
specified  in  the  applicable  Prospectus  Supplement,  any  interest shortfall
arising from partial  prepayments or  liquidations will  not be  so offset.  See
"Prepayment  and  Yield  Considerations." Payments  of  the  Prepayment Interest
Shortfall will not be obtained  by means of any  subordination of the rights  of
Subordinated Certificateholders or any other credit enhancement arrangement.

                                       51
<PAGE>
REPORTS TO CERTIFICATEHOLDERS

    Unless  otherwise specified or modified in the related Pooling and Servicing
Agreement for each Series, the Servicer will include, or, in the event a  Paying
Agent  has been  appointed with  respect to such  Series, will  cause the Paying
Agent to include, with each distribution to Certificateholders of record of such
Series a statement setting forth the following information, if applicable:

         (i)  to  each  holder  of  a  Certificate  other  than  a   Multi-Class
    Certificate,  the amount of such distribution  allocable to principal of the
    related Mortgage Loans, separately identifying  the aggregate amount of  any
    principal  prepayments  included therein,  the  amount of  such distribution
    allocable to interest on the related Mortgage Loans and the aggregate unpaid
    principal balance of the Mortgage Loans evidenced by each Class after giving
    effect to the principal distributions on such Distribution Date;

        (ii) to each holder  of a Multi-Class Certificate  on which an  interest
    distribution and a distribution in reduction of Stated Amount are then being
    made, the amount of such interest distribution and distribution in reduction
    of Stated Amount, and the Stated Amount of each Class after giving effect to
    the  distribution in  reduction of Stated  Amount made  on such Distribution
    Date;

        (iii)  to  each  holder  of   a  Multi-Class  Certificate  on  which   a
    distribution  of  interest only  is then  being  made, the  aggregate Stated
    Amount of Certificates outstanding of each Class after giving effect to  the
    distribution  in reduction of  Stated Amount made  on such Distribution Date
    and on any Special Distribution Date  occurring subsequent to the last  such
    report  and after including in the aggregate Stated Amount the Stated Amount
    of the Compound Interest Certificates, if any, outstanding and the amount of
    any accrued interest added  to the Stated Amount  of such Compound  Interest
    Certificates on such Distribution Date;

        (iv)  to each  holder of a  Multi-Class Certificate which  is a Compound
    Interest Certificate (but  only if  such holder  shall not  have received  a
    distribution  of interest equal to the  entire amount of interest accrued on
    such Certificate with respect to such Distribution Date):

           (a) the information  contained in  the report  delivered pursuant  to
       clause (ii) above;

           (b)   the  interest  accrued  on  such  Class  of  Compound  Interest
       Certificates with  respect to  such Distribution  Date and  added to  the
       Stated Amount of such Compound Interest Certificate; and

           (c) the Stated Amount of such Class of Compound Interest Certificates
       after  giving  effect to  the addition  thereto  of all  interest accrued
       thereon;

        (v)  to  each  holder  of   a  Certificate,  the  amount  of   servicing
    compensation  with  respect  to  the related  Trust  Estate  and  such other
    customary information as the Servicer deems necessary or desirable to enable
    Certificateholders to prepare their tax returns;

        (vi) to each holder of a Certificate, the amount by which the  Servicing
    Fee  has been reduced by the aggregate Prepayment Interest Shortfall for the
    related Distribution Date;

       (vii) the  aggregate amount  of  any Periodic  Advances by  the  Servicer
    included in the amounts actually distributed to the Certificateholders;

       (viii)  to each holder of each  Senior Certificate (other than a Shifting
    Interest Certificate):

           (a)  the  amount  of  funds,  if  any,  otherwise  distributable   to
       Subordinated Certificateholders and the amount of any withdrawal from the
       Subordination  Reserve Fund  included in amounts  actually distributed to
       Senior Certificateholders;

           (b)  the  Subordinated  Amount  remaining  and  the  balance  in  the
       Subordination Reserve Fund following such distribution; and

                                       52
<PAGE>
           (c) the amount of any Senior Class Shortfall with respect to, and the
       amount of any Senior Class Carryover Shortfall outstanding prior to, such
       Distribution Date;

        (ix)  to  each  holder of  a  Certificate  entitled to  the  benefits of
    payments under any form of credit enhancement or from any reserve fund other
    than the Subordination Reserve Fund:

           (a) the  amounts  so  distributed  under  any  such  form  of  credit
       enhancement  or from any such reserve fund on the applicable Distribution
       Date; and

           (b) the amount of  coverage remaining under any  such form of  credit
       enhancement  and the balance in any such fund, after giving effect to any
       payments thereunder and other amounts charged thereto on the Distribution
       Date;

        (x) in the case of a Series of Certificates with a variable Pass-Through
    Rate, such Pass-Through Rate;

        (xi) the  book value  of any  collateral acquired  by the  Trust  Estate
    through foreclosure or
    otherwise;

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

       (xiii) the number and  aggregate principal amount  of Mortgage Loans  one
    month, two months and three or more months delinquent.

    In  addition,  within a  reasonable period  of  time after  the end  of each
calendar year, the Servicer will furnish either directly, or through the  Paying
Agent,  if any, a report to each  Certificateholder of record at any time during
such calendar year (a) as to the  aggregate of amounts reported pursuant to  (i)
and  (ii) above,  as applicable, for  such calendar  year or, in  the event such
person was a Certificateholder of record during a portion of such calendar year,
for the  applicable portion  of such  year  and (b)  such other  information  as
required  by the Code and applicable  regulations thereunder and as the Servicer
deems necessary or desirable to  enable Certificateholders to prepare their  tax
returns.  (Section 4.02.) In the  event that an election  has been made to treat
the Trust  Estate (or  a segregated  pool of  assets therein)  as a  REMIC,  the
Trustee  will be required  to sign the  Federal income tax  returns of the REMIC
(which will  be prepared  by  the Servicer).  See  "Certain Federal  Income  Tax
Consequences--Federal  Income Tax Consequences for REMIC Certificates-- Taxation
of Residual Certificates--Administrative Matters."

REPORTS TO THE TRUSTEE

    No later  than  15 days  after  each Distribution  Date  for a  Series,  the
Servicer will provide the Trustee of such Series with a report setting forth the
status  of the related Certificate Account and the related Subordination Reserve
Fund and any other reserve fund as of the close of business on such Distribution
Date, stating that all distributions required  to be made by the Servicer  under
the  applicable  Pooling  and Servicing  Agreement  have  been made  (or  if any
required distribution has not been made  by the Servicer, specifying the  nature
and  status thereof) and showing, for the  period covered by such statement, the
aggregate of deposits to and withdrawals  from the Certificate Account for  each
category  of deposits  and withdrawals  specified in  the Pooling  and Servicing
Agreement. Such statement shall also include information as to (i) the aggregate
unpaid principal balances of all the Mortgage Loans as of the close of  business
on the last day of the month preceding the month in which such Distribution Date
occurs;  and (ii)  the amount  of any Subordination  Reserve Fund  and any other
reserve fund,  as  of  such  Distribution  Date  (after  giving  effect  to  the
distributions on such Distribution Date). Copies of such reports may be obtained
by Certificateholders upon request in writing addressed to the Servicer, c/o The
Prudential  Home  Mortgage Company,  Inc., 7470  New Technology  Way, Frederick,
Maryland 21701. If the Servicer should fail to provide such copies, they may  be
obtained from the Trustee. (Section 3.12).

                                       53
<PAGE>
COLLECTION AND OTHER SERVICING PROCEDURES

    The Servicer will make reasonable efforts to collect all payments called for
under  the Mortgage Loans  and will, consistent with  the applicable Pooling and
Servicing Agreement and any  applicable agreement governing  any form of  credit
enhancement,  follow such  collection procedures as  it follows  with respect to
mortgage loans  serviced  by it  that  are  comparable to  the  Mortgage  Loans.
Consistent  with the above, the  Servicer may, in its  discretion, (i) waive any
prepayment charge, assumption fee,  late payment charge or  any other charge  in
connection  with  the prepayment  of a  Mortgage  Loan and  (ii) arrange  with a
mortgagor a schedule for  the liquidation of deficiencies  running for not  more
than 180 days after the applicable Due Date.

    Under  the  Pooling and  Servicing Agreement,  the  Servicer, to  the extent
permitted by law, will establish and  maintain one or more escrow accounts  (the
"Servicing  Account")  in which  the Servicer  will be  required to  deposit any
payments made by mortgagors in advance for taxes, assessments, primary  mortgage
(if   applicable)  and  hazard  insurance  premiums  and  other  similar  items.
Withdrawals from the Servicing Account may  be made to effect timely payment  of
taxes,  assessments,  mortgage and  hazard  insurance, to  refund  to mortgagors
amounts determined to be overages, to pay interest to mortgagors on balances  in
the Servicing Account, if required, and to clear and terminate such account. The
Servicer  will be responsible for the  administration of each Servicing Account.
The Servicer will be obligated to  advance certain amounts which are not  timely
paid  by the mortgagors, to  the extent that it  determines, in good faith, that
they will be  recoverable out  of insurance proceeds,  liquidation proceeds,  or
otherwise.  Alternatively,  in lieu  of  establishing a  Servicing  Account, the
Servicer may procure a performance bond or other form of insurance coverage,  in
an  amount  acceptable  to  the  Rating  Agency  rating  the  related  Series of
Certificates, covering loss occasioned  by the failure  to escrow such  amounts.
(Section 3.06.)

ENFORCEMENT OF DUE-ON-SALE CLAUSES; REALIZATION UPON DEFAULTED MORTGAGE LOANS

    With  respect to  each Mortgage  Loan having  a fixed  interest rate, unless
otherwise specified in  the applicable Prospectus  Supplement, each Pooling  and
Servicing  Agreement will provide that, when  any Mortgaged Property is about to
be conveyed by the mortgagor, the Servicer will, to the extent it has  knowledge
of  such prospective conveyance, exercise its  rights to accelerate the maturity
of such Mortgage Loan under the "due-on-sale" clause applicable thereto, if any,
unless it is  not exercisable  under applicable law  or if  such exercise  would
result  in loss  of insurance  coverage with  respect to  such Mortgage  Loan or
would, in the Servicer's judgment, be reasonably likely to result in  litigation
by  the mortgagor. In either  case, the Servicer is  authorized to take or enter
into an assumption and  modification agreement from or  with the person to  whom
such  Mortgaged Property has been or is  about to be conveyed, pursuant to which
such person becomes  liable under the  Mortgage Note and,  unless prohibited  by
applicable  state law, the  mortgagor remains liable  thereon, provided that the
Mortgage Loan will continue to be covered  by any pool insurance policy and  any
related  primary mortgage insurance  policy and the  Mortgage Interest Rate with
respect to such Mortgage Loan and the payment terms shall remain unchanged.  The
Servicer  will also be authorized,  with the prior approval  of the pool insurer
and the  primary mortgage  insurer, if  any,  to enter  into a  substitution  of
liability  agreement with such person, pursuant  to which the original mortgagor
is released  from liability  and such  person is  substituted as  mortgagor  and
becomes liable under the Mortgage Note. (Section 3.08)

    The Servicer is obligated under the Pooling and Servicing Agreement for each
Series  to realize upon  defaulted Mortgage Loans in  accordance with its normal
servicing practices, which will conform  generally to those of prudent  mortgage
lending  institutions which service mortgage loans of  the same type in the same
jurisdictions. Notwithstanding the foregoing,  the Servicer is authorized  under
the  Pooling and  Servicing Agreement  to permit  the assumption  of a defaulted
Mortgage Loan rather than to foreclose  or accept a deed-in-lieu of  foreclosure
if,  in the  Servicer's judgment, the  default is  unlikely to be  cured and the
assuming borrower meets PHMC's underwriting  guidelines. In connection with  any
such assumption, the Mortgage Interest Rate and the payment terms of the related
Mortgage  Note  will  not  be changed.  See  also  "The  Trust Estates--Mortgage
Loans--Optional Repurchases,"  above,  with respect  to  the Seller's  right  to
repurchase  defaulted Mortgage  Loans. Further,  the Servicer  may encourage the
refinancing of such defaulted Mortgage

                                       54
<PAGE>
Loans, including  Mortgage Loans  that would  permit creditworthy  borrowers  to
assume  the outstanding indebtedness. In the case of foreclosure or of damage to
a Mortgaged Property from  an uninsured cause, the  Servicer is not required  to
expend  its own funds  to foreclose or  restore any damaged  property, unless it
reasonably determines (i) that such foreclosure or restoration will increase the
proceeds to Certificateholders  of such  Series of liquidation  of the  Mortgage
Loan  after reimbursement of  the Servicer for  its expenses and  (ii) that such
expenses will be recoverable  to it through Liquidation  Proceeds. In the  event
that  the Servicer  has expended  its own  funds for  foreclosure or  to restore
damaged property, it will be entitled to charge the Certificate Account for such
Series an amount equal to all costs and expenses incurred by it. (Sections  3.03
and 3.09).

    The  Servicer is not obligated to  foreclose on any Mortgaged Property which
it believes  may  be  contaminated  with or  affected  by  hazardous  wastes  or
hazardous   substances.   See   "Certain   Legal   Aspects   of   the   Mortgage
Loans--Environmental Considerations." If  the Servicer does  not foreclose on  a
Mortgaged  Property, the Certificateholders of the related Series may experience
a loss on  the related Mortgage  Loan. The Servicer  will not be  liable to  the
Certificateholders  if it  fails to foreclose  on a Mortgaged  Property which it
believes may be so contaminated or affected, even if such Mortgaged Property is,
in fact, not so contaminated or  affected. Conversely, the Servicer will not  be
liable  to  the  Certificateholders  if,  based  on  its  belief  that  no  such
contamination or effect exists, the Servicer forecloses on a Mortgaged  Property
and  takes  title  to such  Mortgaged  Property, and  thereafter  such Mortgaged
Property is determined to be so contaminated or affected.

    The Servicer may  foreclose against property  securing a defaulted  Mortgage
Loan  either by foreclosure, by sale or by strict foreclosure and in the event a
deficiency judgment  is available  against the  mortgagor or  other person  (see
"Certain  Legal Aspects  of the Mortgage  Loans--Anti-Deficiency Legislation and
Other Limitations on Lenders" for a discussion of the availability of deficiency
judgments), may proceed for the deficiency. It is anticipated that in most cases
the Servicer  will  not seek  deficiency  judgments,  and the  Servicer  is  not
required under the Pooling and Servicing Agreement to seek deficiency judgments.

    With  respect to a Trust Estate (or  a segregated pool of assets therein) as
to which a REMIC election  has been made, if  the trustee acquires ownership  of
any  Mortgaged Property  as a  result of  a default  or imminent  default of any
Mortgage Loan secured by such Mortgaged  Property, the Trustee will be  required
to  dispose of such property  within two years following  its acquisition by the
Trust Estate. The  Servicer also will  be required to  administer the  Mortgaged
Property  in a  manner which does  not cause  the Mortgaged Property  to fail to
qualify as "foreclosure property" within the meaning of Code Section  860G(a)(8)
or result in the receipt by the Trust Estate of any "net income from foreclosure
property"  within  the  meaning  of Code  Section  860G(c)(2),  respectively. In
general, this would preclude  the holding of the  Mortgaged Property by a  party
acting as a dealer in such property or the receipt of rental income based on the
profits  of  the  lessee  of  such property.  See  "Certain  Federal  Income Tax
Consequences."

FIXED RETAINED YIELD, SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    Fixed Retained Yield with respect to  any Mortgage Loan is that portion,  if
any,  of interest  at the  Mortgage Interest  Rate that  is not  included in the
related Trust  Estate.  The Prospectus  Supplement  for a  Series  will  specify
whether  there is any Fixed Retained Yield with respect to the Mortgage Loans of
such Series.  If  so,  the  Fixed  Retained  Yield  will  be  established  on  a
loan-by-loan  basis  and will  be specified  in the  schedule of  Mortgage Loans
attached as an exhibit  to the applicable Pooling  and Servicing Agreement.  The
Servicer may deduct the Fixed Retained Yield from mortgagor payments as received
and prior to deposit of such payments in the Certificate Account for such Series
or  may  (unless an  election has  been made  to  treat the  Trust Estate  (or a
segregated pool of assets therein) as a REMIC) withdraw the Fixed Retained Yield
from the Certificate Account after the entire payment has been deposited in  the
Certificate  Account. Notwithstanding the foregoing, with respect to any payment
of interest received by the Servicer  relating to a Mortgage Loan (whether  paid
by  the mortgagor  or received  as Liquidation  Proceeds, insurance  proceeds or
otherwise)

                                       55
<PAGE>
which is less than  the full amount  of interest then due  with respect to  such
Mortgage  Loan,  the owner  of the  Fixed  Retained Yield  with respect  to such
Mortgage Loan will receive as its Fixed  Retained Yield only its pro rata  share
of such interest payment.

    For  each Series of Certificates,  the Servicer will be  entitled to be paid
the Servicing  Fee  on the  related  Mortgage  Loans until  termination  of  the
applicable  Pooling and Servicing Agreement, subject, unless otherwise specified
in the  applicable  Prospectus  Supplement, to  adjustment  as  described  under
"Adjustment  to Servicing Fee in Connection with Prepaid and Liquidated Mortgage
Loans." The Servicer, at its election, will  pay itself the Servicing Fee for  a
Series  with respect to each Mortgage Loan  by (a) withholding the Servicing Fee
from any scheduled payment of interest prior  to deposit of such payment in  the
Certificate  Account for such  Series or (b) withdrawing  the Servicing Fee from
the Certificate Account after the entire interest payment has been deposited  in
the Certificate Account. The Servicer may also pay itself out of the Liquidation
Proceeds  of  a  Mortgage Loan  or  other  recoveries with  respect  thereto, or
withdraw from the Certificate Account, or if such Liquidation Proceeds or  other
recoveries  are insufficient, from  Net Foreclosure Profits  with respect to the
related Distribution Date the Servicing Fee in respect of such Mortgage Loan  to
the  extent  provided in  the applicable  Pooling  and Servicing  Agreement. The
Servicing Fee with respect to the Mortgage Loans underlying the Certificates  of
a  Series will be specified in  the applicable Prospectus Supplement. Additional
servicing compensation in the form of prepayment charges, assumption fees,  late
payment charges or otherwise will be retained by the Servicer.

    The Servicer will pay all expenses incurred in connection with the servicing
of  the  Mortgage  Loans  underlying a  Series,  including,  without limitation,
payment of  the hazard  insurance  policy premiums  and  fees or  other  amounts
payable  pursuant  to  any  applicable agreement  for  the  provision  of credit
enhancement for  such Series,  payment  of the  fees  and disbursements  of  the
Trustee  and any custodian, fees due to the independent accountants and expenses
incurred in  connection with  distributions and  reports to  Certificateholders.
Certain  of these expenses may  be reimbursable to the  Servicer pursuant to the
terms of the applicable Pooling and Servicing Agreement.

    As set forth in  the preceding paragraph, the  Servicer will be entitled  to
reimbursement  for  certain  expenses  incurred by  it  in  connection  with the
liquidation of defaulted Mortgage Loans. In the event that claims are either not
made or are not fully paid from  any applicable form of credit enhancement,  the
related Trust Estate will suffer a loss to the extent that Liquidation Proceeds,
after  reimbursement of the Servicing Fee and  the expenses of the Servicer, are
less than the principal  balance of the related  Mortgage Loan. The Servicer  is
also  entitled  to  reimbursement  from  the  Certificate  Account  of  Periodic
Advances, of advances made  by it to pay  taxes, insurance premiums and  similar
items  with respect to any Mortgaged Property, of expenditures incurred by it in
connection with the restoration of any Mortgaged Property and of certain  losses
against which it is indemnified by the Trust Estate. (Section 3.03).

EVIDENCE AS TO COMPLIANCE

    The  Servicer will deliver  to the Trustee  annually, on or  before the date
specified in  the  Pooling and  Servicing  Agreement, an  Officer's  Certificate
stating that (i) a review of the activities of the Servicer during the preceding
calendar  year and of performance under  the Pooling and Servicing Agreement has
been made under the supervision  of such officer, and (ii)  to the best of  such
officer's  knowledge, based on  such review, the Servicer  has fulfilled all its
obligations under the Pooling and Servicing Agreement throughout such year,  or,
if  there  has  been  a  default in  the  fulfillment  of  any  such obligation,
specifying each such  default known to  such officer and  the nature and  status
thereof.  Such Officer's  Certificate shall be  accompanied by a  statement of a
firm of independent public accountants  to the effect that,  on the basis of  an
examination  of certain  documents and  records relating  to the  mortgage loans
being serviced by the Servicer,  conducted substantially in compliance with  the
Uniform  Single  Audit  Program  for Mortgage  Bankers,  the  servicing  of such
mortgage loans was conducted  in compliance with the  provisions of the  Pooling
and  Servicing  Agreement  and other  similar  agreements, except  for  (i) such
exceptions as such firm believes to be immaterial and (ii) such other exceptions
as are set forth in such statement. (Sections 3.13, 3.14).

                                       56
<PAGE>
CERTAIN MATTERS REGARDING THE SERVICER

    The Servicer  may not  resign  from its  obligations  and duties  under  the
Pooling  and  Servicing Agreement  for  each Series  (other  than its  duties as
Certificate Registrar for such Series, if it is acting as such), except upon its
determination that  its  duties  thereunder  are  no  longer  permissible  under
applicable  law or are in material conflict by reason of applicable law with any
other activities of a type and nature carried on by it. No such resignation will
become effective until the Trustee for  such Series or a successor servicer  has
assumed  the Servicer's obligations  and duties under  the Pooling and Servicing
Agreement. (Section 6.04).  If the  Servicer resigns  for any  of the  foregoing
reasons  and the  Trustee is  unable or  unwilling to  assume responsibility for
servicing the Mortgage  Loans, it  may appoint another  institution as  mortgage
loan servicer, as described under "Rights Upon Event of Default" below.

    The  Pooling  and Servicing  Agreement will  also  provide that  neither the
Servicer, any subservicer, nor any partner, director, officer, employee or agent
of either  of them  (or of  any  partner of  the Servicer),  will be  under  any
liability  to the Trust Estate or the  Certificateholders, for the taking of any
action or for refraining from the taking of any action in good faith pursuant to
the Pooling  and  Servicing Agreement,  or  for errors  in  judgment;  provided,
however, that neither the Servicer, any subservicer, nor any such person will be
protected  against any  liability that would  otherwise be imposed  by reason of
willful misfeasance, bad faith or gross negligence in the performance of his  or
its  duties or  by reason of  reckless disregard  of his or  its obligations and
duties thereunder. The Pooling and Servicing Agreement will further provide that
the Servicer, any subservicer, and  any partner, director, officer, employee  or
agent of either of them (or of any partner of the Servicer) shall be entitled to
indemnification  by the Trust Estate and will be held harmless against any loss,
liability or expense incurred  in connection with any  legal action relating  to
the  Pooling and Servicing  Agreement or the Certificates,  other than any loss,
liability or expense  incurred by reason  of willful misfeasance,  bad faith  or
gross negligence in the performance of his or its duties thereunder or by reason
of  reckless  disregard of  his  or its  obligations  and duties  thereunder. In
addition, the Pooling  and Servicing  Agreement will provide  that the  Servicer
will  not be under  any obligation to  appear in, prosecute  or defend any legal
action that is  not incidental  to its duties  under the  Pooling and  Servicing
Agreement  and that in its  opinion may involve it  in any expense or liability.
The Servicer may, however, in its  discretion, undertake any such action  deemed
by it necessary or desirable with respect to the Pooling and Servicing Agreement
and  the  rights and  duties of  the parties  thereto and  the interests  of the
Certificateholders thereunder. In such  event, the legal  expenses and costs  of
such  action and any  liability resulting therefrom will  be expenses, costs and
liabilities of  the  Trust  Estate and  the  Servicer  will be  entitled  to  be
reimbursed  therefor out of the  Certificate Account, and any  loss to the Trust
Estate arising from such right of reimbursement will be allocated pro rata among
the various Classes of Certificates unless otherwise specified in the applicable
Pooling and Servicing Agreement. (Section 6.03).

    Any person into  which the Servicer  may be merged  or consolidated, or  any
person  resulting  from any  merger, conversion  or  consolidation to  which the
Servicer is  a party,  or any  person  succeeding to  the business  through  the
transfer  of substantially all of its assets, or otherwise, of the Servicer will
be the successor of the Servicer  under the Pooling and Servicing Agreement  for
each  Series provided  that such successor  or resulting entity  is qualified to
service mortgage loans for FNMA  or FHLMC and has a  net worth of not less  than
$15,000,000.

    The Servicer also has the right to assign its rights and delegate its duties
and  obligations  under the  Pooling and  Servicing  Agreement for  each Series;
provided that  (i) the  purchaser  or transferee  accepting such  assignment  or
delegation  is  qualified  to  service  mortgage loans  for  FNMA  or  FHLMC, is
satisfactory to the Trustee for such  Series, in the exercise of its  reasonable
judgment,  and executes and  delivers to the  Trustee an agreement,  in form and
substance reasonably satisfactory to the  Trustee, which contains an  assumption
by  such  purchaser  or  transferee  of the  due  and  punctual  performance and
observance of each  covenant and condition  to be performed  or observed by  the
Servicer  under the Pooling and  Servicing Agreement from and  after the date of
such  agreement;  and  (ii)  each  applicable  Rating  Agency's  rating  of  any
Certificates  for such  Series in effect  immediately prior  to such assignment,
sale or transfer is not

                                       57
<PAGE>
reasonably likely to be qualified, downgraded  or withdrawn as a result of  such
assignment,  sale or transfer and the  Certificates are not reasonably likely to
be placed on credit review status by  any such Rating Agency. The Servicer  will
be  released from its obligations under the Pooling and Servicing Agreement upon
any such assignment and delegation, except that the Servicer will remain  liable
for  all liabilities and obligations  incurred by it prior  to the time that the
conditions contained in clauses (i) and (ii) above are met. (Section 6.02).

                      THE POOLING AND SERVICING AGREEMENT

EVENTS OF DEFAULT

    Events of Default under the Pooling and Servicing Agreement for each  Series
include  (i) any failure by the Servicer to distribute to Certificateholders any
required payment which  continues unremedied  for 10  days after  the giving  of
written  notice of such failure to the  Servicer by the Trustee for such Series,
or to the Servicer and the Trustee by the holders of Certificates of such Series
having  voting  rights  allocated  to  such  Certificates  ("Voting  Interests")
aggregating  not  less  than  25%  of  the  Voting  Interests  allocated  to all
Certificates for such Series; (ii) any  failure by the Servicer duly to  observe
or  perform in any material respect any  other of its covenants or agreements in
the Pooling and Servicing Agreement which  continues unremedied for 60 days  (or
30  days in the case of a failure to maintain any pool insurance policy required
to be maintained  pursuant to  the Pooling  and Servicing  Agreement) after  the
giving  of written notice of such failure to  the Servicer by the Trustee, or to
the Servicer and  Trustee by the  holders of Certificates  aggregating not  less
than   25%  of  the  Voting  Interests;  (iii)  certain  events  in  insolvency,
readjustment  of  debt,  marshalling  of  assets  and  liabilities  or   similar
proceedings  and  certain  action  by the  Servicer  indicating  its insolvency,
reorganization or inability to  pay its obligations and  (iv) both the  Servicer
and  any subservicer appointed  by it to  become ineligible to  service for both
FNMA and FHLMC (unless remedied within 90 days). (Section 7.01).

RIGHTS UPON EVENT OF DEFAULT

    So long as  an Event  of Default remains  unremedied under  the Pooling  and
Servicing  Agreement for  a Series,  the Trustee for  such Series  or holders of
Certificates of such Series evidencing not less than 25% of the Voting Interests
in the  Trust  Estate for  such  Series may  terminate  all of  the  rights  and
obligations of the Servicer under the Pooling and Servicing Agreement and in and
to  the  Mortgage Loans  (other than  the  Servicer's right  to recovery  of any
Initial Deposit for such Series, the  aggregate Servicing Fees due prior to  the
date  of termination,  and other expenses  and amounts advanced  pursuant to the
terms of the  Pooling and Servicing  Agreement, which rights  the Servicer  will
retain  under all circumstances), whereupon the  Trustee will succeed to all the
responsibilities, duties and liabilities of  the Servicer under the Pooling  and
Servicing  Agreement and will be entitled  to monthly servicing compensation not
to exceed  the  aggregate  Servicing  Fees together  with  the  other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided  in the  Pooling and  Servicing  Agreement. In  the event  that  the
Trustee  is unwilling or unable so to act, it may select, pursuant to the public
bid procedure described in  the applicable Pooling  and Servicing Agreement,  or
petition  a  court of  competent  jurisdiction to  appoint,  a housing  and home
finance institution, bank or mortgage servicing institution with a net worth  of
at least $10,000,000 to act as successor to the Servicer under the provisions of
the  Pooling and Servicing  Agreement relating to the  servicing of the Mortgage
Loans; provided however, that until such  a successor Servicer is appointed  and
has  assumed the responsibilities, duties and  liabilities of the Servicer under
the Pooling and Servicing Agreement, the Trustee shall continue as the successor
to the Servicer as described  above. In the event  such public bid procedure  is
utilized,  the successor servicer would be entitled to servicing compensation in
an amount  equal  to the  aggregate  Servicing  Fees, together  with  the  other
servicing  compensation in the form of  assumption fees, late payment charges or
otherwise, as provided in the Pooling and Servicing Agreement, and the  Servicer
would  be entitled to receive the net profits, if any, realized from the sale of
its servicing rights and obligations under the Pooling and Servicing  Agreement.
(Sections 7.01 and 7.05).

    During  the  continuance  of any  Event  of  Default under  the  Pooling and
Servicing Agreement for  a Series,  the Trustee for  such Series  will have  the
right  to  take  action  to  enforce its  rights  and  remedies  and  to protect

                                       58
<PAGE>
and enforce the rights  and remedies of the  Certificateholders of such  Series,
and holders of Certificates evidencing not less than 25% of the Voting Interests
for  such  Series  may direct  the  time,  method and  place  of  conducting any
proceeding for any remedy  available to the Trustee  or exercising any trust  or
power  conferred upon the  Trustee. However, the  Trustee will not  be under any
obligation to pursue any such remedy or to exercise any of such trusts or powers
unless such Certificateholders have offered  the Trustee reasonable security  or
indemnity  against the cost,  expenses and liabilities which  may be incurred by
the Trustee thereby. Also, the Trustee may decline to follow any such  direction
if  the Trustee  determines that  the action or  proceeding so  directed may not
lawfully be  taken or  would involve  it in  personal liability  or be  unjustly
prejudicial to the non-assenting Certificateholders. (Sections 7.02 and 7.03).

    No  Certificateholder of a Series, solely  by virtue of such holder's status
as a Certificateholder,  will have  any right  under the  Pooling and  Servicing
Agreement  for  such Series  to  institute any  proceeding  with respect  to the
Pooling and Servicing Agreement, unless such holder previously has given to  the
Trustee  for such  Series written  notice of default  and unless  the holders of
Certificates evidencing  not less  than 25%  of the  Voting Interests  for  such
Series  have made written request upon  the Trustee to institute such proceeding
in its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity and the Trustee for 60 days has neglected or refused to institute  any
such proceeding. (Section 10.03).

AMENDMENT

    Each  Pooling  and Servicing  Agreement may  be amended  by the  Seller, the
Servicer and the Trustee without the  consent of the Certificateholders, (i)  to
cure any ambiguity, (ii) to correct or supplement any provision therein that may
be  inconsistent with any other provision therein, (iii) to modify, eliminate or
add to any of its  provisions to such extent as  shall be necessary to  maintain
the  qualification of the Trust Estate (or  a segregated pool of assets therein)
as a REMIC at  all times that  any Certificates are outstanding  or to avoid  or
minimize  the risk of the imposition of any  tax on the Trust Estate pursuant to
the Code that  would be  a claim  against the  Trust Estate,  provided that  the
Trustee  has received an  opinion of counsel  to the effect  that such action is
necessary or desirable to  maintain such qualification or  to avoid or  minimize
the  risk  of the  imposition  of any  such  tax and  such  action will  not, as
evidenced by such opinion of counsel,  adversely affect in any material  respect
the  interests of any Certificateholder, (iv) to change the timing and/or nature
of deposits into the Certificate Account, provided that such change will not, as
evidenced by an opinion of counsel, adversely affect in any material respect the
interests of  any Certificateholder  and  that such  change will  not  adversely
affect  the then current rating assigned to  any Certificates, as evidenced by a
letter from  each  Rating Agency  to  such effect,  (v)  to add  to,  modify  or
eliminate  any provisions therein restricting transfers of residual Certificates
to certain  disqualified organizations  described below  under "Certain  Federal
Income   Tax   Consequences--Federal   Income   Tax   Consequences   for   REMIC
Certificates--Taxation of  Residual  Certificates--Tax-Related  Restrictions  on
Transfer  of Residual Certificates,"  or (vi) to make  any other provisions with
respect to  matters  or  questions  arising under  such  Pooling  and  Servicing
Agreement  that are not inconsistent with  the provisions thereof, provided that
such action will not, as evidenced by an opinion of counsel, adversely affect in
any material  respect the  interests of  the Certificateholders  of the  related
Series.  The Pooling and Servicing Agreement may  also be amended by the Seller,
the Servicer and  the Trustee with  the consent of  the holders of  Certificates
evidencing  interests aggregating not less than  66 2/3% of the Voting Interests
evidenced by the Certificates  of each Class or  Subclass affected thereby,  for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of such Pooling and Servicing Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment  may (i) reduce in  any manner the amount of,  or delay the timing of,
any payments received on or with respect to Mortgage Loans that are required  to
be  distributed on any Certificates,  without the consent of  the holder of such
Certificate, (ii) adversely affect in any material respect the interests of  the
holders  of a Class  or Subclass of Certificates  of a Series  in a manner other
than that  set  forth  in (i)  above  without  the consent  of  the  holders  of
Certificates aggregating not less than 66 2/3% of the Voting Interests evidenced
by  such  Class  or  Subclass,  or  (iii)  reduce  the  aforesaid  percentage of
Certificates of any  Class or  Subclass, the holders  of which  are required  to
consent to such amendment, without the

                                       59
<PAGE>
consent  of the holders of  all Certificates of such  Class or Subclass affected
then outstanding. Notwithstanding the foregoing, the Trustee will not consent to
any such  amendment if  such amendment  would  subject the  Trust Estate  (or  a
segregated  pool  of  assets therein)  to  tax  or cause  the  Trust  Estate (or
segregated pool of assets therein) to fail to qualify as a REMIC.

TERMINATION; PURCHASE OF MORTGAGE LOANS

    The obligations created by the Pooling and Servicing Agreement for a  Series
of  Certificates will  terminate on  the Distribution  Date following  the final
payment or other liquidation of the  last Mortgage Loan subject thereto and  the
disposition of all property acquired upon foreclosure of any such Mortgage Loan.
In  no  event, however,  will the  trust  created by  the Pooling  and Servicing
Agreement continue beyond the expiration of 21 years from the death of the  last
survivor  of certain persons named in  such Pooling and Servicing Agreement. For
each Series of Certificates, the Trustee will give written notice of termination
of the Pooling and Servicing Agreement to each Certificateholder, and the  final
distribution   will  be  made  only  upon  surrender  and  cancellation  of  the
Certificates at an office or agency appointed by the Seller and specified in the
notice of termination.

    If so  provided  in  the  related Prospectus  Supplement,  the  Pooling  and
Servicing  Agreement  for  each  Series of  Certificates  will  permit,  but not
require, the  person  or persons  specified  in such  Prospectus  Supplement  to
purchase  from the Trust Estate for such  Series all remaining Mortgage Loans at
the time subject to the Pooling and Servicing Agreement at a price specified  in
such  Prospectus  Supplement. In  the  event that  the  Servicer has  caused the
related Trust Estate (or a segregated pool of assets therein) to be treated as a
REMIC, any  such  purchase  will  be effected  only  pursuant  to  a  "qualified
liquidation"  as defined  in Code Section  860F(a)(4)(A) and the  receipt by the
Trustee of an opinion of counsel that  such purchase will not (i) result in  the
imposition  of a tax on "prohibited transactions" under Code Section 860F(a)(1),
(ii) otherwise subject the REMIC to tax,  or (iii) cause the Trust Estate (or  a
segregated  pool of assets) to fail to qualify  as a REMIC. The exercise of such
right will effect early retirement of  the Certificates of that Series, but  the
right so to purchase may be exercised only after the aggregate principal balance
of  the Mortgage Loans  for such Series at  the time of purchase  is less than a
specified percentage of the aggregate principal balance at the Cut-Off Date  for
the Series, or after the date set forth in the related Prospectus Supplement.

THE TRUSTEE

    The  Trustee under each Pooling and Servicing Agreement (the "Trustee") will
be named in the applicable Prospectus  Supplement. The commercial bank or  trust
company serving as Trustee may have normal banking relationships with the Seller
or any of its affiliates.

    The  Trustee may  resign at any  time, in  which event the  Servicer will be
obligated to  appoint a  successor trustee.  The Servicer  may also  remove  the
Trustee if the Trustee ceases to be eligible to act as Trustee under the Pooling
and  Servicing Agreement, if the Trustee becomes insolvent or in order to change
the situs of the Trust Estate for state tax reasons. Upon becoming aware of such
circumstances, the  Servicer  will  become  obligated  to  appoint  a  successor
trustee.  The  Trustee  may  also be  removed  at  any time  by  the  holders of
Certificates evidencing not less than 51%  of the Voting Interests in the  Trust
Estate,  except that, any Certificate registered in  the name of the Seller, the
Servicer or any affiliate thereof will not be taken into account in  determining
whether  the requisite Voting  Interest in the Trust  Estate necessary to effect
any such removal has been obtained. Any resignation and removal of the  Trustee,
and  the appointment  of a  successor trustee,  will not  become effective until
acceptance of such appointment  by the successor trustee.  The Trustee, and  any
successor  trustee,  will  have  a  combined capital  and  surplus  of  at least
$50,000,000, or  will  be a  member  of a  bank  holding system,  the  aggregate
combined capital and surplus of which is at least $50,000,000, provided that the
Trustee's and any such successor trustee's separate capital and surplus shall at
all  times be at  least the amount  specified in Section  310(a)(2) of the Trust
Indenture Act of  1939, and  will be subject  to supervision  or examination  by
federal or state authorities.

                                       60
<PAGE>
                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

    The  following  discussion contains  summaries of  certain legal  aspects of
mortgage loans  which are  general in  nature. Because  such legal  aspects  are
governed  by applicable  state law  (which laws  may differ  substantially), the
summaries do not purport to be complete or to reflect the laws of any particular
state, nor to encompass  the laws of  all states in which  the security for  the
Mortgage  Loans is  situated. The summaries  are qualified in  their entirety by
reference to the applicable federal and state laws governing the Mortgage Loans.

GENERAL

    The Mortgage Loans will, in general, be secured by either first mortgages or
first deeds of  trust, depending upon  the prevailing practice  in the state  in
which  the underlying property  is located. A  mortgage creates a  lien upon the
real property described in  the mortgage. There are  two parties to a  mortgage:
the  mortgagor, who is the borrower; and the  mortgagee, who is the lender. In a
mortgage state instrument,  the mortgagor delivers  to the mortgagee  a note  or
bond  evidencing the loan and the mortgage.  Although a deed of trust is similar
to a mortgage, a deed of trust has three parties: a borrower called the  trustor
(similar  to  a  mortgagor),  a  lender called  the  beneficiary  (similar  to a
mortgagee), and a third-party grantee called the trustee. Under a deed of trust,
the borrower grants the property, irrevocably until the debt is paid, in  trust,
generally  with a power of  sale, to the trustee to  secure payment of the loan.
The trustee's authority  under a  deed of  trust and  the mortgagee's  authority
under  a mortgage are governed by the express provisions of the deed of trust or
mortgage, applicable law, and, in some cases, with respect to the deed of trust,
the directions of the beneficiary.

FORECLOSURE

    Foreclosure of  a mortgage  is generally  accomplished by  judicial  action.
Generally,  the action is initiated  by the service of  legal pleadings upon all
parties having an interest of record in the real property. Delays in  completion
of  the  foreclosure  occasionally  may  result  from  difficulties  in locating
necessary parties  defendant.  When  the mortgagee's  right  of  foreclosure  is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can  be
time-consuming. After the completion of  a judicial foreclosure proceeding,  the
court  may  issue a  judgment of  foreclosure  and appoint  a receiver  or other
officer to conduct the sale of the property. In some states, mortgages may  also
be  foreclosed by  advertisement, pursuant  to a power  of sale  provided in the
mortgage. Foreclosure of a mortgage  by advertisement is essentially similar  to
foreclosure of a deed of trust by non-judicial power of sale.

    Foreclosure  of a deed of trust  is generally accomplished by a non-judicial
trustee's sale under a specific provision  in the deed of trust that  authorizes
the  trustee to  sell the  property to  a third  party upon  any default  by the
borrower under the terms of the note  or deed of trust. In certain states,  such
foreclosure  also may be accomplished by  judicial action in the manner provided
for foreclosure of mortgages. In some  states, the trustee must record a  notice
of  default and send  a copy to the  borrower-trustor and to  any person who has
recorded a request  for a copy  of a notice  of default and  notice of sale.  In
addition, the trustee must provide notice in some states to any other individual
having  an  interest  of  record  in the  real  property,  including  any junior
lienholders. If the deed of trust  is not reinstated within any applicable  cure
period,  a notice of sale must be posted  in a public place and, in most states,
published for a specified period of time in one or more newspapers. In addition,
some state laws  require that  a copy of  the notice  of sale be  posted on  the
property and sent to all parties having an interest of record in the property.

    In  some states, the borrower-trustor has the right to reinstate the loan at
any time following default until shortly before the trustee's sale. In  general,
the  borrower,  or any  other person  having  a junior  encumbrance on  the real
estate, may,  during a  reinstatement period,  cure the  default by  paying  the
entire  amount in arrears plus the costs  and expenses incurred in enforcing the
obligation. Certain state laws  control the amount  of foreclosure expenses  and
costs, including attorneys' fees, which may be recovered by a lender.

                                       61
<PAGE>
    In  case of foreclosure under either a mortgage or a deed of trust, the sale
by the receiver  or other designated  officer, or  by the trustee,  is a  public
sale.  However, because of  the difficulty a  potential buyer at  the sale would
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings, it  is
uncommon  for a third  party to purchase  the property at  the foreclosure sale.
Rather, it is common for the lender to purchase the property from the trustee or
receiver for an amount equal to the unpaid principal amount of the note, accrued
and unpaid interest and the expenses of foreclosure. Thereafter, subject to  the
right  of  the  borrower in  some  states  to remain  in  possession  during the
redemption period, the lender  will assume the  burdens of ownership,  including
obtaining  hazard insurance and  making such repairs  at its own  expense as are
necessary to render  the property suitable  for sale. The  lender commonly  will
obtain  the services of a real estate broker  and pay the broker a commission in
connection with the sale of the property. Depending upon market conditions,  the
ultimate  proceeds  of the  sale  of the  property  may not  equal  the lender's
investment in the property. Any loss may  be reduced by the receipt of  mortgage
insurance  proceeds, if any, or by judicial  action against the borrower for the
deficiency,  if  such  action  is  permitted  by  law.  See   "--Anti-Deficiency
Legislation and Other Limitations on Lenders" below.

FORECLOSURE ON SHARES OF COOPERATIVES

    The  cooperative shares owned  by the tenant-stockholder  and pledged to the
lender are, in  almost all  cases, subject to  restrictions on  transfer as  set
forth  in the cooperative's Certificate of Incorporation and By-laws, as well as
in the proprietary  lease or occupancy  agreement, and may  be cancelled by  the
cooperative  for  failure  by  the  tenant-stockholder  to  pay  rent  or  other
obligations or  charges owed  by such  tenant-stockholder, including  mechanics'
liens  against  the  cooperative  apartment building  incurred  by  such tenant-
stockholder. The proprietary lease or occupancy agreement generally permits  the
cooperative  to terminate such lease or agreement  in the event an obligor fails
to  make  payments  or  defaults  in  the  performance  of  covenants   required
thereunder.  Typically, the lender and the  cooperative enter into a recognition
agreement which establishes the  rights and obligations of  both parties in  the
event  of  a default  by  the tenant-stockholder  on  its obligations  under the
proprietary lease or  occupancy agreement. A  default by the  tenant-stockholder
under  the proprietary  lease or occupancy  agreement will  usually constitute a
default  under   the   security   agreement   between   the   lender   and   the
tenant-stockholder.

    The  recognition agreement  generally provides that,  in the  event that the
tenant-stockholder has  defaulted  under  the  proprietary  lease  or  occupancy
agreement,  the  cooperative will  take  no action  to  terminate such  lease or
agreement until the lender has been provided an opportunity to cure the default.
The recognition agreement typically  provides that if  the proprietary lease  or
occupancy  agreement is terminated, the  cooperative will recognize the lender's
lien against  proceeds  from  a  sale of  the  cooperative  apartment,  subject,
however,  to the cooperative's right to sums due under such proprietary lease or
occupancy  agreement.  The  total  amount   owed  to  the  cooperative  by   the
tenant-stockholder,  which  the lender  generally cannot  restrict and  does not
monitor, could  reduce  the  value  of  the  collateral  below  the  outstanding
principal  balance  of  the cooperative  loan  and accrued  and  unpaid interest
thereon.

    Recognition agreements also provide that in the event of a foreclosure on  a
cooperative  loan,  the  lender  must  obtain the  approval  or  consent  of the
cooperative as  required  by  the  proprietary  lease  before  transferring  the
cooperative  shares or assigning the proprietary lease. Generally, the lender is
not limited  by the  agreement  in any  rights it  may  have to  dispossess  the
tenant-stockholders.

    Foreclosure  on  the  cooperative  shares  is  accomplished  by  a  sale  in
accordance with the provisions of Article 9 of the Uniform Commercial Code  (the
"UCC") and the security agreement relating to those shares. Article 9 of the UCC
requires that a sale be conducted in a "commercially reasonable" manner. Whether
a foreclosure sale has been conducted in a "commercially reasonable" manner will
depend  on the facts  in each case. In  determining commercial reasonableness, a
court will look to  the notice given  the debtor and  the method, manner,  time,
place and terms of the foreclosure. Generally, a sale conducted according to the
usual practice of banks selling similar collateral will be considered reasonably
conducted.

                                       62
<PAGE>
    Article  9 of the UCC provides that the proceeds of the sale will be applied
first to  pay the  costs  and expenses  of  the sale  and  then to  satisfy  the
indebtedness   secured  by  the  lender's  security  interest.  The  recognition
agreement, however, generally provides that the lender's right to  reimbursement
is subject to the right of the cooperative corporation to receive sums due under
the  proprietary lease or occupancy agreement.  If there are proceeds remaining,
the lender must account to  the tenant-stockholder for the surplus.  Conversely,
if  a  portion of  the indebtedness  remains  unpaid, the  tenant-stockholder is
generally responsible for the  deficiency. See "Anti-Deficiency Legislation  and
Other Limitations on Lenders" below.

RIGHTS OF REDEMPTION

    In some states, after sale pursuant to a deed of trust and/or foreclosure of
a  mortgage,  the borrower  and certain  foreclosed junior  lienors are  given a
statutory period in which to redeem  the property from the foreclosure sale.  In
most states where the right of redemption is available, statutory redemption may
occur  upon  payment of  the foreclosure  purchase  price, accrued  interest and
taxes. In some states, the right to redeem is an equitable right. The effect  of
a  right  of redemption  is  to delay  the  ability of  the  lender to  sell the
foreclosed property. The  exercise of  a right  of redemption  would defeat  the
title  of any  purchaser at  a foreclosure  sale, or  of any  purchaser from the
lender subsequent  to  judicial foreclosure  or  sale  under a  deed  of  trust.
Consequently,  the  practical effect  of the  redemption right  is to  force the
lender to maintain  the property  and pay the  expenses of  ownership until  the
redemption period has run.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

    Certain  states have imposed statutory  restrictions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In  some
states,  statutes limit the  right of the  beneficiary or mortgagee  to obtain a
deficiency judgment against the borrower  following foreclosure or sale under  a
deed  of trust. A deficiency judgment is  a personal judgment against the former
borrower equal in most  cases to the  difference between the  amount due to  the
lender and the net amount realized upon the foreclosure sale.

    Some  state statutes may require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against the  borrower  on  the  debt without  first  exhausting  such  security;
however,  in  some  of these  states,  the  lender, following  judgment  on such
personal action, may be  deemed to have  elected a remedy  and may be  precluded
from  exercising  remedies  with  respect  to  the  security.  Consequently, the
practical effect of the election  requirement, when applicable, is that  lenders
will  usually proceed first against the security rather than bringing a personal
action against the borrower.

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

    In some states, exceptions to the anti-deficiency statutes are provided  for
in  certain instances where the value of the lender's security has been impaired
by acts or omissions of the borrower, for example, in the event of waste of  the
property.

    Generally,  Article 9 of  the UCC governs  foreclosure on cooperative shares
and the related proprietary lease or occupancy agreement and foreclosure on  the
beneficial  interest in a land trust. Some courts have interpreted Section 9-504
of the UCC to prohibit a  deficiency award unless the creditor establishes  that
the  sale of the  collateral (which, in the  case of a  Mortgage Loan secured by
shares of a cooperative, would be such shares and the related proprietary  lease
or occupancy agreement) was conducted in a commercially reasonable manner.

    The  Servicer is not  required under the Pooling  and Servicing Agreement to
pursue deficiency judgments on the Mortgage Loans even if permitted by law.

                                       63
<PAGE>
    In addition  to  anti-deficiency  and related  legislation,  numerous  other
federal  and state statutory  provisions, including the  federal bankruptcy laws
and state laws  affording relief to  debtors, may interfere  with or affect  the
ability  of a secured mortgage lender to realize upon its security. For example,
in a  Chapter 13  proceeding under  the federal  Bankruptcy Code,  when a  court
determines  that the value of  a home is less than  the principal balance of the
loan, the court may prevent a lender from foreclosing on the home, and, as  part
of the rehabilitation plan, reduce the amount of the secured indebtedness to the
value of the home as it exists at the time of the proceeding, leaving the lender
as  a general unsecured creditor  for the difference between  that value and the
amount of outstanding indebtedness.  A bankruptcy court may  grant the debtor  a
reasonable  time to cure a  payment default, and in the  case of a mortgage loan
not secured by  the debtor's principal  residence, also may  reduce the  monthly
payments  due under such mortgage loan, change  the rate of interest, reduce the
principal balance of the loan to the then-current appraised value of the related
Mortgaged Property and alter the mortgage loan repayment schedule. Certain court
decisions have applied such relief to  claims secured by the debtor's  principal
residence.  If  a  court  relieves  a  borrower's  obligation  to  repay amounts
otherwise due on a Mortgage Loan, the  Servicer will not be required to  advance
such   amounts,  and  any  loss  in  respect   thereof  will  be  borne  by  the
Certificateholders.

    The Internal Revenue Code of 1986, as amended, provides priority to  certain
tax  liens over  the lien of  the mortgage  or deed of  trust. The  laws of some
states provide priority to certain  tax liens over the  lien of the mortgage  or
deed  of trust. Numerous federal and  some state consumer protection laws impose
substantive  requirements  upon   mortgage  lenders  in   connection  with   the
origination, servicing and enforcement of mortgage loans. These laws include the
federal  Truth  in Lending  Act, Real  Estate  Settlement Procedures  Act, Equal
Credit Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act,  and
related  statutes  and regulations.  These federal  laws  and state  laws impose
specific statutory liabilities  upon lenders who  originate or service  mortgage
loans and who fail to comply with the provisions of the law. In some cases, this
liability may affect assignees of the mortgage loans.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT AND SIMILAR LAWS

    Generally, under the terms of the Soldiers' and Sailors' Civil Relief Act of
1940,  as amended  (the "Relief  Act"), a  borrower who  enters military service
after the origination of such borrower's Mortgage Loan (including a borrower who
is a member of  the National Guard or  is in reserve status  at the time of  the
origination  of the Mortgage Loan and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such borrower's
active duty status,  unless a  court orders  otherwise upon  application of  the
lender.  It  is  possible  that  such  action  could  have  an  effect,  for  an
indeterminate period of  time, on the  ability of the  Servicer to collect  full
amounts  of interest  on certain of  the Mortgage  Loans in a  Trust Estate. Any
shortfall in interest collections resulting  from the application of the  Relief
Act  could result in  losses to the  holders of the  Certificates of the related
Series. Further,  the Relief  Act  imposes limitations  which would  impair  the
ability  of the Servicer  to foreclose on  an affected Mortgage  Loan during the
borrower's period of active duty status. Thus, in the event that such a Mortgage
Loan goes  into  default, there  may  be delays  and  losses occasioned  by  the
inability  to realize upon  the Mortgaged Property in  a timely fashion. Certain
states have enacted comparable  legislation which may  interfere with or  affect
the ability of the Servicer to timely collect payments of principal and interest
on,  or to  foreclose on,  Mortgage Loans  of borrowers  in such  states who are
active or reserve members of the armed services.

ENVIRONMENTAL CONSIDERATIONS

    Under the  federal  Comprehensive Environmental  Response  Compensation  and
Liability  Act, as  amended, and  under state law  in certain  states, a secured
party which takes a deed in lieu of foreclosure, purchases a mortgaged  property
at  a foreclosure  sale or  operates a mortgaged  property may  become liable in
certain circumstances  for the  costs of  remedial action  ("Cleanup Costs")  if
hazardous  wastes or hazardous  substances have been released  or disposed of on
the property. Such Cleanup  Costs may be substantial.  It is possible that  such
Cleanup  Costs  could become  a liability  of  the Trust  Estate and  reduce the
amounts  otherwise  distributable  to  the  Certificateholders  if  a  Mortgaged
Property  securing a Mortgage  Loan became the  property of the  Trust Estate in
certain   circumstances   and   if    such   Cleanup   Costs   were    incurred.

                                       64
<PAGE>
Moreover, certain states by statute impose a lien for any Cleanup Costs incurred
by  such state  on the  property that is  the subject  of such  Cleanup Costs (a
"Superlien"). All subsequent  liens on  such property are  subordinated to  such
Superlien  and, in  some states, even  prior recorded liens  are subordinated to
such Superliens. In the latter states, the security interest of the Trustee in a
property that is subject to such a Superlien could be adversely affected.

    Traditionally, residential mortgage lenders have not taken steps to evaluate
whether hazardous wastes or hazardous substances are present with respect to any
mortgaged property prior  to the origination  of the mortgage  loan or prior  to
foreclosure or accepting a deed-in-lieu of foreclosure. Accordingly, neither the
Seller  nor  PHMC has  made such  evaluations  prior to  the origination  of the
Mortgage Loans,  nor  does either  require  that  such evaluations  be  made  by
originators  who have sold  the Mortgage Loans  to PHMC. Neither  the Seller nor
PHMC is  required to  undertake any  such evaluations  prior to  foreclosure  or
accepting  a deed-in-lieu of  foreclosure. Neither the  Seller, the Servicer nor
PHMC makes  any representations  or  warranties or  assumes any  liability  with
respect  to the absence or effect of hazardous wastes or hazardous substances on
any Mortgaged Property or any casualty resulting from the presence or effect  of
hazardous  wastes  or  hazardous substances.  See  "The  Trust Estates--Mortgage
Loans--Representations  and   Warranties"  and   "Servicing  of   the   Mortgage
Loans--Enforcement  of Due-on-Sale Clauses;  Realization Upon Defaulted Mortgage
Loans" above.

"DUE-ON-SALE" CLAUSES

    The forms  of note,  mortgage and  deed of  trust relating  to  conventional
Mortgage Loans may contain a "due-on-sale" clause permitting acceleration of the
maturity  of a loan if  the borrower transfers its  interest in the property. In
recent  years,  court  decisions  and  legislative  actions  placed  substantial
restrictions  on the right  of lenders to  enforce such clauses  in many states.
However, effective  October  15,  1982, Congress  enacted  the  Garn-St  Germain
Depository  Institutions Act of 1982 (the  "Garn Act") which purports to preempt
state laws which prohibit the enforcement of "due-on-sale" clauses by  providing
among  other matters, that  "due-on-sale" clauses in  certain loans (which loans
may include the Mortgage Loans)  made after the effective  date of the Garn  Act
are enforceable, within certain limitations as set forth in the Garn Act and the
regulations  promulgated thereunder. "Due-on-sale" clauses contained in mortgage
loans originated by  federal savings  and loan associations  or federal  savings
banks  are fully  enforceable pursuant  to regulations  of the  Office of Thrift
Supervision ("OTS"), as successor to the Federal Home Loan Bank Board ("FHLBB"),
which preempt  state  law  restrictions  on the  enforcement  of  such  clauses.
Similarly,  "due-on-sale" clauses in  mortgage loans made  by national banks and
federal  credit  unions  are  now  fully  enforceable  pursuant  to   preemptive
regulations  of the  Comptroller of the  Currency and the  National Credit Union
Administration, respectively.

    The  Garn  Act  created  a  limited  exemption  from  its  general  rule  of
enforceability  for  "due-on-sale" clauses  in  certain mortgage  loans ("Window
Period Loans") which were originated by non-federal lenders and made or  assumed
in  certain states ("Window Period States")  during the period, prior to October
15, 1982,  in  which that  state  prohibited the  enforcement  of  "due-on-sale"
clauses  by constitutional provision,  statute or statewide  court decision (the
"Window Period"). Though neither the Garn  Act nor the OTS regulations  actually
names  the Window Period States, the  Federal Home Loan Mortgage Corporation has
taken the  position,  in  prescribing mortgage  loan  servicing  standards  with
respect  to mortgage loans which it has purchased, that the Window Period States
were:  Arizona,  Arkansas,  California,   Colorado,  Georgia,  Iowa,   Michigan,
Minnesota,  New Mexico, Utah and Washington. Under the Garn Act, unless a Window
Period State took action by October 15,  1985, the end of the Window Period,  to
further  regulate enforcement of  "due-on-sale" clauses in  Window Period Loans,
"due-on-sale" clauses would become enforceable even in Window Period Loans. Five
of the Window Period States (Arizona, Minnesota, Michigan, New Mexico and  Utah)
have taken actions which restrict the enforceability of "due-on-sale" clauses in
Window  Period Loans beyond October 15, 1985.  The actions taken vary among such
states.

    By virtue  of the  Garn Act,  the  Servicer may  generally be  permitted  to
accelerate  any conventional Mortgage Loan which contains a "due-on-sale" clause
upon   transfer    of    an    interest   in    the    property    subject    to

                                       65
<PAGE>
the  mortgage or deed of  trust. With respect to any  Mortgage Loan secured by a
residence occupied or to be occupied by the borrower, this ability to accelerate
will not apply to certain  types of transfers, including  (i) the granting of  a
leasehold  interest which has a  term of three years or  less and which does not
contain an option to purchase, (ii) a transfer to a relative resulting from  the
death  of a borrower, or a transfer where the spouse or children become an owner
of the property in each case  where the transferee(s) will occupy the  property,
(iii)  a  transfer resulting  from a  decree of  dissolution of  marriage, legal
separation agreement  or from  an incidental  property settlement  agreement  by
which  the spouse becomes an owner of the  property, (iv) the creation of a lien
or other encumbrance subordinate to the lender's security instrument which  does
not  relate to a transfer of rights  of occupancy in the property (provided that
such lien or encumbrance is not created pursuant to a contract for deed), (v)  a
transfer  by devise, descent or operation of law  on the death of a joint tenant
or tenant by the entirety, and (vi) other transfers as set forth in the Garn Act
and the regulations thereunder. The extent of the effect of the Garn Act on  the
average  lives and delinquency rates of  the Mortgage Loans cannot be predicted.
See "Prepayment and Yield Considerations."

APPLICABILITY OF USURY LAWS

    Title V of the Depository Institutions Deregulation and Monetary Control Act
of  1980,  enacted  in  March  1980  ("Title  V"),  provides  that  state  usury
limitations shall not apply to certain types of residential first mortgage loans
originated  by certain lenders after March 31, 1980. The OTS as successor to the
FHLBB  is   authorized  to   issue  rules   and  regulations   and  to   publish
interpretations  governing implementation of Title V. The statute authorized any
state to reimpose interest rate limits by  adopting before April 1, 1983, a  law
or  constitutional provision which expressly  rejects application of the federal
law. Fifteen  states have  adopted laws  reimposing or  reserving the  right  to
reimpose  interest  rate limits.  In  addition, even  where  Title V  is  not so
rejected, any state is  authorized to adopt a  provision limiting certain  other
loan charges.

    The Seller will represent and warrant in the Pooling and Servicing Agreement
to the Trustee for the benefit of Certificateholders that all Mortgage Loans are
originated  in full compliance with applicable state laws, including usury laws.
See "The Pooling and  Servicing Agreement--Assignment of  Mortgage Loans to  the
Trustee."

ENFORCEABILITY OF CERTAIN PROVISIONS

    Standard  forms  of  note,  mortgage and  deed  of  trust  generally contain
provisions obligating the  borrower to  pay a late  charge if  payments are  not
timely  made  and  in some  circumstances  may  provide for  prepayment  fees or
penalties if the obligation is paid prior to maturity. In certain states,  there
are  or may be specific limitations upon late charges which a lender may collect
from a borrower for delinquent payments.  Certain states also limit the  amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.  Under the Pooling and Servicing Agreement, late charges and prepayment
fees (to the extent  permitted by law  and not waived by  the Servicer) will  be
retained by the Servicer as additional servicing compensation.

    Courts  have imposed  general equitable  principles upon  foreclosure. These
equitable principles are  generally designed  to relieve the  borrower from  the
legal effect of defaults under the loan documents. Examples of judicial remedies
that  may be fashioned  include judicial requirements  that the lender undertake
affirmative and expensive  actions to  determine the causes  for the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In  some cases, courts have substituted their judgment for the lender's judgment
and have required  lenders to  reinstate loans  or recast  payment schedules  to
accommodate  borrowers who are suffering from temporary financial disability. In
some cases, courts have limited the right of lenders to foreclose if the default
under the mortgage instrument is not  monetary, such as the borrower failing  to
adequately  maintain the property or the borrower executing a second mortgage or
deed of trust  affecting the  property. In other  cases, some  courts have  been
faced  with  the  issue  whether  federal  or  state  constitutional  provisions
reflecting due process concerns for adequate notice require that borrowers under
the deeds of  trust receive  notices in addition  to the  statutorily-prescribed
minimum requirements. For

                                       66
<PAGE>
the most part, these cases have upheld the notice provisions as being reasonable
or  have found  that the  sale by  a trustee under  a deed  of trust  or under a
mortgage having a  power of  sale does not  involve sufficient  state action  to
afford constitutional protections to the borrower.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

    The  following is a  general discussion of  the anticipated material federal
income  tax  consequences  of  the  purchase,  ownership,  and  disposition   of
Certificates,  which may consist of REMIC Certificates, Standard Certificates or
Stripped Certificates, as described below. The discussion below does not purport
to address  all  federal income  tax  consequences  that may  be  applicable  to
particular  categories of  investors, some  of which  may be  subject to special
rules. The authorities on which this  discussion is based are subject to  change
or  differing interpretations, and any such change or interpretation could apply
retroactively. This discussion reflects the enactment  of the Tax Reform Act  of
1986  (the "1986 Act") and  the Technical and Miscellaneous  Revenue Act of 1988
("TAMRA"), as well as regulations  (the "REMIC Regulations") promulgated by  the
U.S.  Department of the  Treasury on December 23,  1992, and generally effective
November  12,  1991.  Investors  should  consult  their  own  tax  advisors   in
determining the federal, state, local, and any other tax consequences to them of
the  purchase,  ownership, and  disposition  of Certificates,  particularly with
respect to federal income tax  changes effected by the  1986 Act, TAMRA and  the
REMIC Regulations.

    For  purposes of this discussion, where the applicable Prospectus Supplement
provides for a  Fixed Retained Yield  with respect  to the Mortgage  Loans of  a
Series of Certificates, references to the Mortgage Loans will be deemed to refer
to  that portion of the  Mortgage Loans held by the  Trust Estate which does not
include the Fixed Retained Yield.

             FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES

GENERAL

    With respect to a particular Series of Certificates, an election may be made
to treat the Trust Estate or one  or more segregated pools of assets therein  as
one  or more REMICs within the meaning of Code Section 860D. A Trust Estate or a
portion or portions thereof as to which one or more REMIC elections will be made
will be  referred  to  as a  "REMIC  Pool."  For purposes  of  this  discussion,
Certificates of a Series as to which one or more REMIC elections are made, which
will  include all Multi-Class Certificates and may include Standard Certificates
or Stripped Certificates or  both, are referred to  as "REMIC Certificates"  and
will  consist of one or more Classes  of "Regular Certificates" and one Class of
"Residual Certificates" in the case of each REMIC Pool. Qualification as a REMIC
requires ongoing compliance with certain conditions. With respect to each Series
of REMIC Certificates, Cadwalader, Wickersham & Taft, counsel to the Seller, has
advised the Seller that  in the firm's  opinion, assuming (i)  the making of  an
appropriate  election, (ii) compliance with the Pooling and Servicing Agreement,
and (iii) compliance with  any changes in the  law, including any amendments  to
the  Code or  applicable Treasury regulations  thereunder, each  REMIC Pool will
qualify as a REMIC. In such case, the Regular Certificates will be considered to
be "regular  interests" in  the REMIC  Pool and  generally will  be treated  for
federal  income tax purposes as if  they were newly originated debt instruments,
and the Residual Certificates will be  considered to be "residual interests"  in
the  REMIC Pool. The Prospectus Supplement  for each Series of Certificates will
indicate whether one or more REMIC  elections with respect to the related  Trust
Estate will be made, in which event references to "REMIC" or "REMIC Pool" herein
shall be deemed to refer to each such REMIC Pool.

STATUS OF REMIC CERTIFICATES

    REMIC  Certificates held by a mutual savings bank or a domestic building and
loan association will  constitute "qualifying  real property  loans" within  the
meaning  of Code Section 593(d)(1) in the same 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

                                       67
<PAGE>
as "loans...secured by an interest in real property" within the meaning of  Code
Section   7701(a)(19)(C)(v)  or  as  other  assets  described  in  Code  Section
7701(a)(19)(C). REMIC Certificates held by  a real estate investment trust  will
constitute "real estate assets" within the meaning of Code Section 856(c)(5)(A),
and  interest  on  the  REMIC  Certificates  will  be  considered  "interest  on
obligations secured  by mortgages  on  real property  or  on interests  in  real
property" within the meaning of Code Section 856(c)(3)(B) in the same proportion
that, for both purposes, the assets of the REMIC Pool would be so treated. If at
all  times 95% or more of  the assets of the REMIC  Pool qualify for each of the
foregoing treatments, the REMIC Certificates will qualify for the  corresponding
status   in  their  entirety.  For  purposes  of  Code  Sections  593(d)(1)  and
856(c)(5)(A), payments of principal and interest on the Mortgage Loans that  are
reinvested  pending distribution  to holders  of REMIC  Certificates qualify for
such treatment. Where two REMIC Pools are a part of a tiered structure they will
be treated as  one REMIC for  purposes of the  tests described above  respecting
asset  ownership of  more or less  than 95%. In  addition, if the  assets of the
REMIC include Buy-Down Loans, it is possible that the percentage of such  assets
constituting "qualifying real property loans" or "loans...secured by an interest
in real property" for purposes of Code Sections 593(d)(1) and 7701(a)(19)(C)(v),
respectively,  may  be required  to  be reduced  by  the amount  of  the related
Buy-Down Funds. REMIC Certificates held  by a regulated investment company  will
not  constitute  "Government  securities"  within the  meaning  of  Code Section
851(b)(4)(A)(i). REMIC Certificates held by certain financial institutions  will
constitute  an "evidence  of indebtedness"  within the  meaning of  Code Section
582(c)(1).

QUALIFICATION AS A REMIC

    In order for the  REMIC Pool to  qualify as a REMIC,  there must be  ongoing
compliance  on the part of the REMIC Pool with the requirements set forth in the
Code. The REMIC Pool  must fulfill an  asset test, which  requires that no  more
than  a DE MINIMIS portion of  the assets of the REMIC  Pool, as of the close of
the third calendar month beginning after  the "Startup Day" (which for  purposes
of this discussion is the date of issuance of the REMIC Certificates) and at all
times  thereafter, may  consist of assets  other than  "qualified mortgages" and
"permitted investments." The 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" and must furnish applicable  tax information to transferors  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.  The  REMIC
Regulations  specify  that  timeshare  interests and  shares  held  by  a tenant
stockholder in  a cooperative  housing corporation  are 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.

                                       68
<PAGE>
    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 or inverse variable rate on some or all of the
qualified  mortgages. The specified principal amount  of a regular interest that
provides for interest payments consisting of a specified, nonvarying portion  of
interest  payments on qualified mortgages may be zero. A residual interest is an
interest in a REMIC  Pool other than  a regular interest that  is issued on  the
Startup  Day and  that is designated  as a  residual interest. An  interest in a
REMIC Pool may be treated  as a regular interest  even if payments of  principal
with  respect to  such interest  are subordinated  to payments  on other regular
interests or the residual interest in the  REMIC Pool, and are dependent on  the
absence  of  defaults  or  delinquencies  on  qualified  mortgages  or permitted
investments, lower than  reasonably expected returns  on permitted  investments,
expenses   incurred  by  the  REMIC  Pool  or  prepayment  interest  shortfalls.
Accordingly, the Regular Certificates  of a Series will  constitute one or  more
classes of regular interests, and the Residual Certificates with respect to that
Series   will  constitute  a  single  class   of  residual  interests  on  which
distributions are made pro rata.

    If an entity, such as  the REMIC Pool, fails to  comply with one or more  of
the  ongoing requirements of the Code for  REMIC status during any taxable year,
the Code provides that the entity will not  be treated as a REMIC for such  year
and  thereafter. In  this event,  an entity  with multiple  classes of ownership
interests may be  treated as  a separate  association taxable  as a  corporation
under  Treasury  regulations, and  the Regular  Certificates  may be  treated as
equity interests therein. The Code, however, authorizes the Treasury  Department
to  issue regulations that address situations where  failure to meet one or more
of the requirements for REMIC status occurs inadvertently and in good faith, and
disqualification of  the  REMIC  Pool  would  occur  absent  regulatory  relief.
Investors  should be aware, however, that the Conference Committee Report to the
1986 Act indicates that the relief may be accompanied by sanctions, such as  the
imposition of a corporate tax on all or a portion of the REMIC Pool's income for
the period of time in which the requirements for REMIC status are not satisfied.

                                       69
<PAGE>
TAXATION OF REGULAR CERTIFICATES

  GENERAL
    In  general, interest,  original issue  discount, and  market discount  on a
Regular Certificate  will be  treated as  ordinary  income to  a holder  of  the
Regular Certificate (the "Regular Certificateholder"), and principal payments on
a  Regular Certificate will be  treated as a return of  capital to the extent of
the Regular  Certificateholder's  basis  in the  Regular  Certificate  allocable
thereto.  Regular Certificateholders must  use the accrual  method of accounting
with regard  to Regular  Certificates, regardless  of the  method of  accounting
otherwise used by such Regular Certificateholders.

  ORIGINAL ISSUE DISCOUNT
    Compound  Interest  Certificates  will  be,  and  other  classes  of Regular
Certificates may be, issued with "original issue discount" within the meaning of
Code Section 1273(a). Holders of any  Class or Subclass of Regular  Certificates
having original issue discount generally must include original issue discount in
ordinary  income for  federal income tax  purposes as it  accrues, in accordance
with a  constant interest  method that  takes into  account the  compounding  of
interest,  in advance of  receipt of the  cash attributable to  such income. The
following discussion is based in part on proposed Treasury regulations issued on
December 21, 1992 under Code Sections 1271 through 1273 and 1275 (the  "Proposed
OID  Regulations")  and in  part  on the  provisions  of the  1986  Act. Regular
Certificateholders should be aware, however,  that the Proposed OID  Regulations
do not adequately address certain issues relevant to prepayable securities, such
as  the Regular  Certificates, and  are subject  to change  and are  not binding
authority before being adopted as  final or temporary regulations. The  Proposed
OID  Regulations are proposed to be effective  for debt instruments issued 60 or
more days after the date the  Proposed OID Regulations are finalized, and  prior
proposed regulations have been withdrawn.

    Under  the Proposed OID Regulations, each Regular Certificate (except to the
extent described below with respect to a Regular Certificate on which  principal
is distributed in a single installment or by lots of specified principal amounts
upon  the  request of  a Certificateholder  or  by random  lot (a  "Retail Class
Certificate")) will be treated as  a single installment obligation for  purposes
of   determining   the  original   issue  discount   includible  in   a  Regular
Certificateholder's income. The  total amount  of original issue  discount on  a
Regular  Certificate is the excess of  the "stated redemption price at maturity"
of the Regular Certificate over its "issue price." The issue price of a  Regular
Certificate  offered  pursuant  to  this  Prospectus is  the  price  at  which a
substantial amount of such Class is first sold to the public. The issue price of
a Regular  Certificate also  includes  the amount  paid  by an  initial  Regular
Certificateholder  for accrued  interest that relates  to a period  prior to the
issue date of the Regular Certificate.  The stated redemption price at  maturity
of  a Regular Certificate always includes  the original principal amount (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 Proposed OID Regulations, qualified stated  interest
generally  means interest payable at a single fixed rate or a qualified variable
rate  (as   described  below)   provided  that   such  interest   payments   are
unconditionally  payable at intervals of one year or less during the entire term
of the Regular  Certificate. Distributions  of interest on  a Compound  Interest
Certificate,  or on  other Regular Certificates  with respect  to which deferred
interest will accrue, will not constitute qualified stated interest payments, in
which case the stated redemption price at maturity of such Regular  Certificates
includes  all distributions of interest as  well as principal thereon. Where the
interval between the  issue date and  the first Distribution  Date on a  Regular
Certificate  is either  longer or shorter  than the  interval between subsequent
Distribution Dates, all or  part of the  interest foregone, in  the case of  the
longer  interval, and all of the additional interest, in the case of the shorter
interval, will be included in the stated redemption price at maturity and tested
under the DE MINIMIS rule described below. The Proposed OID Regulations  suggest
that all interest on a long first period Regular Certificate that is issued with
non-DE  MINIMIS OID will  be treated as OID,  but the Seller  does not intend to
follow  this  approach  unless  and  until  required  to  do  so  by  final  OID
regulations. Regular Certificateholders should consult their own tax advisors to
determine  the issue price and stated redemption  price at maturity of a Regular
Certificate.

                                       70
<PAGE>
    Under a DE MINIMIS  rule, original issue discount  on a Regular  Certificate
will be considered to be zero if such original issue discount is less than 0.25%
of the stated redemption price at maturity of the Regular Certificate multiplied
by  the weighted average maturity of  the Regular Certificate. For this purpose,
the weighted average maturity of the Regular Certificate is computed as the  sum
of  the  amounts  determined by  multiplying  the  number of  full  years (I.E.,
rounding down partial  years) from  the issue  date until  each distribution  in
reduction  of stated redemption price  at maturity is scheduled  to be made by a
fraction, the numerator of which is the amount of each distribution included  in
the  stated  redemption price  at maturity  of the  Regular Certificate  and the
denominator of which is the stated  redemption price at maturity of the  Regular
Certificate.  Although currently unclear,  it appears that  the schedule of such
distributions should  be  determined in  accordance  with the  assumed  rate  of
prepayment  of the Mortgage Loans and the anticipated reinvestment rate, if any,
relating  to  the  Regular  Certificates  (the  "Prepayment  Assumption").   The
Prepayment  Assumption with respect to a  Series of Regular Certificates will be
set forth in the related Prospectus Supplement. Holders generally must report DE
MINIMIS OID pro rata as principal payments are received, and such income will be
capital gain if  the Regular Certificate  is held as  a capital asset.  However,
accrual  method holders may elect to accrue all DE MINIMIS OID as well as market
discount and market premium under a constant interest 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 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  related
Distribution Date on the Regular Certificate. The Conference Committee Report to
the  1986 Act  states that  the rate  of accrual  of original  issue discount is
intended to be based on the Prepayment Assumption. Other than as discussed below
with respect to a Retail Class Certificate, the original issue discount accruing
in a full accrual period would be the excess, if any, of (i) the sum of (a)  the
present  value of all of  the remaining distributions to  be made on the Regular
Certificate as of the end of that accrual period, and (b) the distributions made
on the Regular Certificate  during the accrual period  that are included in  the
Regular  Certificate's  stated  redemption  price  at  maturity,  over  (ii) the
adjusted issue price of the Regular Certificate at the beginning of the  accrual
period.  The present  value of  the remaining  distributions referred  to in the
preceding sentence  is calculated  based on  (i) the  yield to  maturity of  the
Regular   Certificate  at  the   issue  date,  (ii)   events  (including  actual
prepayments) that have  occurred prior  to the end  of the  accrual period,  and
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price of
a  Regular Certificate at the  beginning of any accrual  period equals the issue
price of the Regular Certificate, increased by the aggregate amount of  original
issue discount with respect to the Regular Certificate that accrued in all prior
accrual  periods  and reduced  by the  amount of  distributions included  in the
Regular Certificate's stated redemption price at maturity that were made on  the
Regular  Certificate in such prior periods. The original issue discount accruing
during any accrual period (as determined in this paragraph) will then be divided
by the number of days in the  period to determine the daily portion of  original
issue  discount for each day  in the period. With  respect to an initial accrual
period shorter than a full accrual period, the daily portions of original  issue
discount  must be  determined according to  an appropriate  allocation under 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. To the
extent specified  in  the  applicable  Prospectus  Supplement,  an  increase  in
prepayments  on  the  Mortgage  Loans  with  respect  to  a  Series  of  Regular
Certificates can result in

                                       71
<PAGE>
both a change  in the  priority of principal  payments with  respect to  certain
Classes  of Regular Certificates and either an increase or decrease in the daily
portions of original issue discount with respect to such Regular Certificates.

    In the case of a Retail Class Certificate, although not entirely clear,  the
yield  to  maturity of  such  Certificate should  be  determined based  upon the
anticipated payment characteristics of the Class as a whole under the Prepayment
Assumption. In  general, the  original issue  discount accruing  on each  Retail
Class  Certificate in a full accrual period  would be its allocable share of the
original issue  discount with  respect to  the entire  Class, as  determined  in
accordance  with the preceding paragraph. However, in the case of a distribution
in retirement  of  the entire  unpaid  principal  balance of  any  Retail  Class
Certificate  (or portion  of such unpaid  principal balance),  (a) the remaining
unaccrued original  issue discount  allocable to  such Certificate  (or to  such
portion)  will accrue at the  time of such distribution,  and (b) the accrual of
original issue discount allocable  to each remaining  Certificate of such  Class
(or  the remaining unpaid principal balance of a partially redeemed Retail Class
Certificate after  a  distribution  of  principal has  been  received)  will  be
adjusted  by reducing the present value of  the remaining payments on such Class
and the adjusted issue  price of such  Class to the  extent attributable to  the
portion of the unpaid principal balance thereof that was distributed.

    A  purchaser of a Regular  Certificate at a price  greater than its adjusted
issue price 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.

  VARIABLE RATE REGULAR CERTIFICATES

    Regular  Certificates may  provide for  interest based  on a  variable rate.
Under the Proposed OID Regulations, interest is treated as payable at a variable
rate and not as contingent interest if, generally, (i) the issue price does  not
exceed  the original  principal balance, and  (ii) the interest  compounds or is
payable at least annually at current values of certain objective rates  measured
by  or  based on  lending rates  for newly  borrowed  funds or  on the  price of
actively traded  property  or an  index  of the  prices  of such  property.  The
variable  interest generally will be qualified  stated interest to the extent it
is unconditionally  payable at  least  annually and,  to the  extent  successive
variable  rates are used, interest is not significantly accelerated or deferred.
Because of effective date rules, qualified variable rates for REMIC purposes  do
not appear to be as broad as for OID purposes without further clarification from
the  Internal  Revenue Service.  However,  even without  such  clarification, it
appears that a Regular Certificate (i)  bearing a variable rate tied to  current
values  of an objective interest index (or the highest, lowest or average of two
or more objective indices) of market  interest rates (including a rate based  on
the  average  cost of  funds  of one  or  more financial  institutions)  or that
represents a weighted average of rates on some or all of the Mortgage Loans that
bear either a  fixed rate or  an interest index-based  variable rate,  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, qualifies as a regular interest in a REMIC.

    The  amount of original issue discount with respect to a Regular Certificate
bearing a variable rate  of interest will accrue  in the manner described  above
under  "Original Issue Discount," with the yield to maturity and future payments
on such Regular Certificate to be  determined by assuming that interest will  be
payable for the life of the Regular Certificate at a reasonable fixed rate that,
taking  into account any actual discount from  par, provides a yield to maturity
that approximates  the  applicable  Federal rate  under  Code  Section  1274(d).
Ordinary  income reportable for any period  will be adjusted based on subsequent
changes in the applicable interest rate index.

    Although  unclear  at   present,  the  Seller   intends  to  treat   Regular
Certificates  bearing an  interest rate  that is a  weighted average  of the net
interest rates on  Mortgage Loans  having adjustable rates  as having  qualified
stated  interest. In such case, the applicable index used to compute interest on
the Mortgage Loans

                                       72
<PAGE>
in effect on the issue date (or possibly the pricing date) will be deemed to  be
in  effect  beginning  with  the  period in  which  the  first  weighted average
adjustment date occurring after the issue date occurs. If the Pass-Through  Rate
for  one or more periods is  less than it would be  based upon the fully indexed
rate, the excess of  the interest payments projected  at the assumed index  over
interest  projected at  such initial  rate will be  tested under  the DE MINIMIS
rules as described above. 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 Certificate.

  MARKET DISCOUNT

    A purchaser  of a  Regular Certificate  also may  be subject  to the  market
discount  rules of Code Sections 1276 through 1278. Under these sections and the
principles applied by the  Proposed OID Regulations in  the context of  original
issue  discount,  "market  discount"  is the  amount  by  which  the purchaser's
original basis in the  Regular Certificate (i) is  exceeded by the  then-current
principal  amount of the Regular  Certificate, or (ii) in  the case of a Regular
Certificate having original issue  discount, is exceeded  by the adjusted  issue
price  of such Regular Certificate at the  time of purchase, as described above.
Such purchaser generally will  be required to recognize  ordinary income to  the
extent  of accrued market discount on  such Regular Certificate as distributions
includible in the stated redemption price  at maturity thereof are received,  in
an amount not exceeding any such distribution. Such market discount would accrue
in  a manner to be provided in Treasury regulations and should take into account
the Prepayment  Assumption. The  Conference  Committee Report  to the  1986  Act
provides  that until  such regulations  are issued,  such market  discount would
accrue either (i) on the basis of a constant interest rate, or (ii) in the ratio
of stated interest allocable to the relevant  period to the sum of the  interest
for  such period plus the remaining interest as of the end of such period, or in
the case of a  Regular Certificate issued with  original issue discount, in  the
ratio  of original issue discount accrued for  the relevant period to the sum of
the original issue discount accrued for such period plus the remaining  original
issue  discount as of the end of such period. Such purchaser also generally will
be required to treat a portion of any gain on a sale or exchange of the  Regular
Certificate  as ordinary income to the extent  of the market discount accrued to
the date of  disposition under one  of the foregoing  methods, less any  accrued
market  discount previously reported as ordinary income as partial distributions
in reduction of  the stated  redemption price  at maturity  were received.  Such
purchaser  will be required to defer deduction of a portion of the excess of the
interest paid or accrued on indebtedness incurred to purchase or carry a Regular
Certificate over the  interest distributable  thereon. The  deferred portion  of
such  interest expense in any taxable year generally will not exceed the accrued
market discount on  the Regular  Certificate for  such year.  Any such  deferred
interest  expense is, in general, allowed as a deduction not later than the year
in which  the  related market  discount  income  is recognized  or  the  Regular
Certificate  is  disposed  of. As  an  alternative  to the  inclusion  of market
discount in income  on the  foregoing basis, the  Regular Certificateholder  may
elect to include market discount in income currently as it accrues on all market
discount  instruments acquired by such Regular Certificateholder in that taxable
year or thereafter, in which case the interest deferral rule will not apply.

    By analogy to the Proposed OID Regulations, market discount with respect  to
a  Regular Certificate will be considered to  be zero if such market discount is
less than 0.25%  of the remaining  stated redemption price  at maturity of  such
Regular  Certificate multiplied by the weighted  average maturity of the Regular
Certificate (determined  as  described  above  in  the  fourth  paragraph  under
"Original  Issue  Discount")  remaining  after the  date  of  purchase. Treasury
regulations implementing the market discount rules have not yet been issued, and
therefore  investors  should  consult  their  own  tax  advisors  regarding  the
application  of  these rules.  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 a constant interest rate.

  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

                                       73
<PAGE>
elect  under  Code  Section 171  to  amortize  such premium  under  the constant
interest method. The  Conference Committee Report  to the 1986  Act indicates  a
Congressional  intent that  the same  rules that  will apply  to the  accrual of
market discount on installment  obligations will also  apply to amortizing  bond
premium  under Code Section  171 on installment obligations  such as the Regular
Certificates, although it is  unclear whether the  alternatives to the  constant
interest   method  described  above  under   "Market  Discount"  are  available.
Amortizable bond premium will be  treated as an offset  to interest income on  a
Regular Certificate, rather than as a separate deduction item.

  SALE OR EXCHANGE OF REGULAR CERTIFICATES
    If a Regular Certificateholder sells or exchanges a Regular Certificate, the
Regular  Certificateholder will recognize gain or  loss equal to the difference,
if any,  between the  amount received  and  its adjusted  basis in  the  Regular
Certificate.  The adjusted basis  of a Regular  Certificate generally will equal
the cost of  the Regular Certificate  to the seller,  increased by any  original
issue  discount or  market discount  previously included  in the  seller's gross
income with respect to the Regular  Certificate and reduced by amounts  included
in  the stated redemption price at maturity of the Regular Certificate that were
previously received by the seller and by any amortized premium.

    Except as described  above with respect  to market discount,  and except  as
provided  in this  paragraph, any  gain or  loss on  the sale  or exchange  of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending on whether  the Regular Certificate  has been held  for the  long-term
capital  gain holding period (currently, more than  one year). Such gain will be
treated as  ordinary income  if there  was an  "intention to  call" the  Regular
Certificate  prior  to maturity.  The Proposed  OID  Regulations state  that the
presence of  a sinking  fund or  optional call  does not  give rise  to such  an
intention,  and the Seller does not believe  such an intention will otherwise be
present with respect to  a Series of Certificates,  although the application  of
these rules to Retail Class Certificates is unclear. In addition, such gain will
be  treated as ordinary income to the extent  that such gain does not exceed the
excess, if any, of (i) the amount  that would have been includible in the  gross
income  of the holder if his yield on  such Regular Certificate were 110% of the
applicable Federal rate under Code Section  1274(d) as of the date of  purchase,
over  (ii) the amount of income actually  includible in the gross income of such
holder with  respect to  the  Regular Certificate.  In  addition, gain  or  loss
recognized  from the sale  of a Regular  Certificate by certain  banks or thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c). The  preferential  rates  applicable to  long-term  capital  gains  were
eliminated  by the  1986 Act.  However, the  Revenue Reconciliation  Act of 1990
restored a preferential rate applicable to long-term capital gains with  respect
to certain individuals.

TAXATION OF RESIDUAL CERTIFICATES

  TAXATION OF REMIC INCOME

    Generally,  the "daily portions" of REMIC taxable income or net loss will be
includible as ordinary income or loss in determining the federal taxable  income
of  holders of Residual Certificates ("Residual Holders"), and will not be taxed
separately to the REMIC Pool. The daily portions of REMIC taxable income or  net
loss  of a Residual Holder are determined by allocating the REMIC Pool's taxable
income or net loss for each calendar quarter ratably to each day in such quarter
and by allocating such daily portion among the Residual Holders in proportion to
their respective holdings  of Residual Certificates  in the REMIC  Pool on  such
day.  REMIC taxable  income is  generally determined in  the same  manner as the
taxable income of an individual using  the accrual method of accounting,  except
that  (i) the  limitation on  deductibility of  investment interest  expense and
expenses for the production of income do  not apply, (ii) all bad loans will  be
deductible  as business bad debts, and (iii) the limitation on the deductibility
of interest and expenses related to tax-exempt income will apply. REMIC  taxable
income  generally  means  the  REMIC Pool's  gross  income,  including interest,
original issue  discount income,  and market  discount income,  if any,  on  the
Mortgage  Loans, plus income  on reinvestment of cash  flows and reserve assets,
minus deductions, including interest and original issue discount expense on  the
Regular   Certificates,  servicing  fees   on  the  Mortgage   Loans  and  other
administrative expenses of the REMIC Pool, and amortization of premium, if  any,
with respect to the

                                       74
<PAGE>
Mortgage  Loans. The  requirement that  Residual Holders  report their  pro rata
share of taxable income or net loss of the REMIC Pool will continue until  there
are no Certificates of any class of the related Series outstanding.

    The  taxable income recognized by a Residual Holder in any taxable year will
be affected by,  among other  factors, the  relationship between  the timing  of
recognition of interest and original issue discount or market discount income or
amortization of premium with respect to the Mortgage Loans, on the one hand, and
the timing of deductions for interest (including original issue discount) on the
Regular  Certificates, on the other  hand. In the event  that an interest in the
Mortgage Loans is acquired by the REMIC Pool  at a discount, and one or more  of
such Mortgage Loans is prepaid, the Residual Holder may recognize taxable income
without being entitled to receive a corresponding amount of cash because (i) the
prepayment may be used in whole or in part to make distributions in reduction of
principal or Stated Amount on the Regular Certificates, and (ii) the discount on
the  Mortgage  Loans which  is  includible in  income  may exceed  the deduction
allowed upon such distributions on those Regular Certificates on account of  any
unaccrued  original issue discount relating  to those Regular Certificates. When
there is more than one Class  of Regular Certificates that distribute  principal
or  payments in  reduction of  Stated Amount  sequentially, this  mismatching of
income and  deductions  is particularly  likely  to  occur in  the  early  years
following  issuance of the Regular  Certificates when distributions in reduction
of principal or Stated Amount  are being made in  respect of earlier Classes  of
Regular  Certificates  to  the extent  that  such  Classes are  not  issued with
substantial discount. If taxable  income attributable to  such a mismatching  is
realized, in general, losses would be allowed in later years as distributions on
the  later Classes of Regular Certificates are  made. Taxable income may also be
greater in  earlier years  than in  later years  as a  result of  the fact  that
interest  expense  deductions,  expressed  as a  percentage  of  the outstanding
principal amount of  such a Series  of Regular Certificates,  may increase  over
time as distributions in reduction of principal or Stated Amount are made on the
lower  yielding Classes  of Regular  Certificates, whereas  interest income with
respect to  any  given  Mortgage  Loan  will remain  constant  over  time  as  a
percentage  of  the outstanding  principal  amount of  that  loan. Consequently,
Residual Holders must have sufficient other sources of cash to pay any  federal,
state,  or local income taxes  due as a result  of such mismatching or unrelated
deductions against which  to offset such  income, subject to  the discussion  of
"excess  inclusions" below  under "Limitations on  Offset or  Exemption of REMIC
Income." The timing of  such mismatching of income  and deductions described  in
this  paragraph, if present with respect to a Series of Certificates, may have a
significant adverse effect upon 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

                                       75
<PAGE>
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

    ORIGINAL  ISSUE  DISCOUNT.    Generally,  the  REMIC  Pool's  deductions for
original issue discount will be determined in the same manner as original  issue
discount  income on Regular  Certificates as described  above under "Taxation of
Regular Certificates--Original  Issue  Discount" and  "--Variable  Rate  Regular
Certificates," without regard to the DE MINIMIS rule described therein.

    MARKET DISCOUNT.  The REMIC Pool will have market discount income in respect
of  Mortgage Loans if, in general, the basis  of the REMIC Pool in such Mortgage
Loans is exceeded by their unpaid principal balances. The REMIC Pool's basis  in
such  Mortgage Loans is  generally the fair  market value of  the Mortgage Loans
immediately after the transfer thereof to the REMIC Pool. The REMIC  Regulations
provide  that such basis  is equal in the  aggregate to the  issue prices of all
regular and residual interests in the  REMIC Pool. In respect of Mortgage  Loans
that  have  market discount  to  which Code  Section  1276 applies,  the accrued
portion of such  market discount  would be recognized  currently as  an item  of
ordinary  income. Market discount  income generally should  accrue in the manner
described above  under  "Taxation  of  Regular  Certificates--Market  Discount."
However,  the rules of Code Section  1276 concerning market discount income will
not apply in the case of Mortgage Loans originated on or prior to July 18, 1984,
if any.  With respect  to  such Mortgage  Loans,  market discount  is  generally
includible  in  REMIC  taxable  income  or ordinary  gross  income  pro  rata as
principal payments are  received. The  deduction of  a portion  of the  interest
expense  on the Regular Certificates allocable  to such discount may be deferred
until such discount is included in income, and any gain on the sale or  exchange
thereof  will  be treated  as  ordinary income  to  the extent  of  the deferred
interest deductible at that time.

    PREMIUM.  Generally, if the  basis of the REMIC  Pool in the Mortgage  Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to  have acquired such Mortgage  Loans at a premium equal  to the amount of such
excess. As stated above, the  REMIC Pool's basis in  Mortgage Loans is the  fair
market  value of the Mortgage Loans, based  on the aggregate of the issue prices
of the regular and  residual interests in the  REMIC Pool immediately after  the
transfer  thereof to  the REMIC  Pool. In a  manner analogous  to the discussion
above under "Taxation of Regular  Certificates--Premium," a person that holds  a
Mortgage  Loan as a capital  asset under Code Section  1221 may elect under Code
Section 171 to amortize premium on Mortgage Loans originated after September 27,
1985 under a constant interest method. Amortizable bond premium will be  treated
as an offset to interest income on the Mortgage Loans, rather than as a separate
deduction  item. Because  substantially all  of the  mortgagors on  the Mortgage
Loans are expected to be individuals, Code Section 171 will not be available for
premium on Mortgage Loans

                                       76
<PAGE>
originated on  or prior  to September  27, 1985.  Premium with  respect to  such
Mortgage  Loans  may  be  deductible  in  accordance  with  a  reasonable method
regularly employed by  the holder thereof.  The allocation of  such premium  pro
rata among principal payments should be considered a reasonable method; however,
the  Internal Revenue Service may argue that such premium should be allocated in
a different  manner, such  as  allocating such  premium  entirely to  the  final
payment of principal.

  LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME

    The  Code  provides that,  to  the extent  provided  in regulations,  if the
aggregate value of the Residual Certificates relative to the aggregate value  of
the   Regular  Certificates  and  Residual  Certificates  is  considered  to  be
"significant," as described  below, then a  portion (but not  all) of the  REMIC
taxable  income includible in determining the  federal income tax liability of a
Residual Holder will be subject to special treatment. That portion, referred  to
as  the "excess inclusion," is  equal to the excess  of REMIC taxable income for
the calendar quarter allocable to a Residual Certificate over the daily accruals
for such quarterly period of (i)  120% of the long-term applicable Federal  rate
that  would  have  applied  to  the Residual  Certificate  (if  it  were  a debt
instrument) on the Startup  Day under Code Section  1274(d), multiplied by  (ii)
the  adjusted issue price of such Residual  Certificate at the beginning of such
quarterly period.  For this  purpose, the  adjusted issue  price of  a  Residual
Certificate  at the beginning  of a quarter  is the issue  price of the Residual
Certificate, plus the amount of such daily accruals of REMIC income described in
this paragraph for all prior quarters, decreased by any distributions made  with
respect  to such Residual  Certificate prior to the  beginning of such quarterly
period. Although the Conference Committee Report to the 1986 Act indicates  that
the  value of all Residual Certificates would be considered significant in cases
where such  value  is  at  least  2% of  the  aggregate  value  of  the  Regular
Certificates  and Residual Certificates, the  REMIC Regulations have not adopted
such a general rule. Accordingly, the portion of the REMIC Pool's taxable income
that will be treated  as excess inclusions will  be determined by the  preceding
formula, with the effect that such excess inclusions will be a larger portion of
such income as the relative value of the Residual Certificates diminishes.

    The  portion of a  Residual Holder's REMIC taxable  income consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss carryforwards, on such Residual Holder's return. Further, if  the
Residual  Holder is  an organization  subject to  the tax  on unrelated business
income imposed by Code Section 511, the Residual Holder's excess inclusions will
be treated as  unrelated business  taxable income  of such  Residual Holder  for
purposes  of Code Section 511.  In addition, REMIC taxable  income is subject to
30% withholding tax with respect to certain persons who are not U.S. Persons (as
defined  below  under   "Tax-Related  Restrictions  on   Transfer  of   Residual
Certificates--Foreign  Investors"),  and  the  portion  thereof  attributable to
excess inclusions is not eligible for  any reduction in the rate of  withholding
tax   (by   treaty   or   otherwise).   See   "Taxation   of   Certain   Foreign
Investors--Residual Certificates" below.  Finally, if a  real estate  investment
trust   owns  a  Residual  Certificate,  a  portion  (allocated  under  Treasury
regulations yet to be  issued) of dividends paid  by the real estate  investment
trust  or  regulated investment  company could  not be  offset by  net operating
losses of its shareholders, would  constitute unrelated business taxable  income
for   tax-exempt  shareholders,  and  would   be  ineligible  for  reduction  of
withholding to certain persons who are not U.S. Persons.

    An exception  to  the  inability  of a  Residual  Holder  to  offset  excess
inclusions  with unrelated deductions  and net operating  losses applies to Code
Section 593 institutions ("thrift institutions"). For purposes of applying  this
rule,  all  members of  an  affiliated group  filing  a consolidated  return are
treated as one taxpayer, except that  thrift institutions to which Code  Section
593  applies,  together  with their  subsidiaries  formed to  issue  REMICs, are
treated  as  separate   corporations.  Furthermore,  the   Code  provides   that
regulations  may disallow the ability of  a thrift institution to use deductions
to offset excess inclusions if necessary or appropriate to prevent the avoidance
of tax. A thrift institution may not so offset its excess inclusions unless  the
Residual  Certificates  have "significant  value," which  requires that  (i) the
Residual Certificates have an issue  price that is at least  equal to 2% of  the
aggregate  of  the  issue  prices  of  all  Residual  Certificates  and  Regular
Certificates with respect to the REMIC  Pool, and (ii) the anticipated  weighted
average  life of the  Residual Certificates is  at least 20%  of the anticipated
weighted average life of the REMIC Pool.

                                       77
<PAGE>
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, under penalties of perjury, that the transferee is not a Disqualified
Organization and, as of the time of  the transfer, the transferor does not  have
actual knowledge that such affidavit is false. The tax also may be waived by the
Internal  Revenue Service if the  Disqualified Organization promptly disposes of
the residual  interest  and  the  transferor pays  income  tax  at  the  highest
corporate  rate on the excess inclusion  for the period the Residual Certificate
is actually held by the Disqualified Organization.

    In addition,  if  a "Pass-Through  Entity"  (as defined  below)  has  excess
inclusion  income with respect  to a Residual Certificate  during a taxable year
and a Disqualified Organization  is the record holder  of an equity interest  in
such  entity, then a tax is  imposed on such entity equal  to the product of (i)
the amount  of excess  inclusions that  are  allocable to  the interest  in  the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization,  and (ii) the highest marginal  federal corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the  Pass-Through
Entity  for the taxable  year. The Pass-Through  Entity would not  be liable for
such tax if it has received an affidavit from such record holder that it is  not
a  Disqualified Organization  or stating  such holder's  taxpayer identification
number and, during the period such person  is the record holder of the  Residual
Certificate,  the Pass-Through Entity  does not have  actual knowledge that such
affidavit is false.

    For these purposes, (i) "Disqualified Organization" means the United States,
any  state  or  political  subdivision  thereof,  any  foreign  government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing (provided, that such term does  not include an instrumentality if  all
of its activities are subject to tax and a majority of its board of directors is
not  selected  by any  such governmental  entity), any  cooperative organization
furnishing electric energy or  providing telephone service  to persons in  rural
areas  as described in  Code Section 1381(a)(2)(C),  and any organization (other
than a farmers' cooperative described in  Code Section 521) that is exempt  from
taxation  under  the Code  unless such  organization  is subject  to the  tax on
unrelated business income imposed  by Code Section  511, and (ii)  "Pass-Through

                                       78
<PAGE>
Entity"  means any regulated  investment company, real  estate investment trust,
common trust  fund,  partnership,  trust  or  estate  and  certain  corporations
operating  on  a  cooperative  basis.  Except as  may  be  provided  in Treasury
regulations, any  person holding  an  interest in  a  Pass-Through Entity  as  a
nominee  for  another will,  with  respect to  such  interest, be  treated  as a
Pass-Through Entity.

    The Pooling and Servicing  Agreement with respect to  a Series will  provide
that  no  legal  or  beneficial  interest  in  a  Residual  Certificate  may  be
transferred or registered  unless (i)  the proposed transferee  provides to  the
Seller  and the Trustee an affidavit,  under penalties of perjury, providing its
taxpayer  identification  number  and  stating  that  such  transferee  is   the
beneficial  owner  of  the  Residual  Certificate  and  is  not  a  Disqualified
Organization or  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" (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 statements in clause
(ii) of 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

                                       79
<PAGE>
transferee's income is  effectively connected  with the  conduct of  a trade  or
business  within the United States. A Residual Certificate is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected distributions equals at least 30% of the anticipated excess  inclusions
after  the  transfer,  and  (ii)  the  transferor  reasonably  expects  that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess inclusions accrue and prior to the end of the  next
succeeding  taxable year  for the  accumulated withholding  tax liability  to be
paid. If the non-U.S. Person transfers  the Residual Certificate back to a  U.S.
Person,  the  transfer  will  be disregarded  and  the  foreign  transferor will
continue to be treated  as the owner  unless arrangements are  made so that  the
transfer  does not have  the effect of  allowing the transferor  to avoid tax on
accrued excess inclusions.

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

  SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE

    Upon  the sale  or exchange of  a Residual Certificate,  the Residual Holder
will recognize gain or loss equal to the excess, if any, of the amount  realized
over  the  adjusted  basis  (as  described  above  under  "Taxation  of Residual
Certificates--Basis and  Losses")  of  such Residual  Holder  in  such  Residual
Certificate  at the time of  the sale or exchange.  In addition to reporting the
taxable income of the REMIC Pool, a Residual Holder will have taxable income  to
the  extent that any cash  distribution to him from  the REMIC Pool exceeds such
adjusted basis on that  Distribution Date. Such income  will be treated as  gain
from  the sale or exchange of the  Residual Certificate. It is possible that the
termination of the REMIC Pool may be treated as a sale or exchange of a Residual
Holder's Residual Certificate,  in which  case, if  the Residual  Holder has  an
adjusted  basis in his  Residual Certificate remaining when  his interest in the
REMIC Pool terminates, and  if he holds such  Residual Certificate as a  capital
asset  under Code Section  1221, then he  will recognize a  capital loss at that
time in the amount of such remaining adjusted basis.

    The Conference Committee  Report to the  1986 Act provides  that, except  as
provided  in Treasury regulations yet to be  issued, the wash sale rules of Code
Section 1091  will apply  to  dispositions of  Residual Certificates  where  the
seller  of  the Residual  Certificate, during  the  period beginning  six months
before the sale or disposition of the Residual Certificate and ending six months
after such sale or disposition, acquires  (or enters into any other  transaction
that  results in the application of Code  Section 1091) any residual interest in
any REMIC or  any interest in  a "taxable  mortgage pool" (such  as a  non-REMIC
owner trust) that is economically comparable to a Residual Certificate.

  TAXES THAT MAY BE IMPOSED ON THE REMIC POOL

    PROHIBITED  TRANSACTIONS.   Income  from certain  transactions by  the REMIC
Pool, called prohibited  transactions, will not  be part of  the calculation  of
income or loss includible in the federal income tax returns of Residual Holders,
but  rather will be taxed directly to the  REMIC Pool at a 100% rate. Prohibited
transactions generally include (i) the disposition of a qualified mortgage other
than for (a) substitution within  two years of the  Startup Day for a  defective
(including  a defaulted) obligation (or repurchase  in lieu of substitution of a
defective (including a defaulted) obligation at  any time) or for any  qualified
mortgage  within three 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

                                       80
<PAGE>
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 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 recognize no  gain or loss on the sale of its
assets, provided that the REMIC Pool  credits or distributes in liquidation  all
of  the sale proceeds plus its cash (other than amounts retained to meet claims)
to holders  of  Regular Certificates  and  Residual Holders  within  the  90-day
period.

  ADMINISTRATIVE MATTERS

    The  REMIC Pool will  be required to  maintain its books  on a calendar year
basis and to file federal income tax returns for federal income tax purposes  in
a  manner similar to a partnership. The form  for such income tax return is Form
1066, U.S.  Real Estate  Mortgage Investment  Conduit Income  Tax Return.  Under
TAMRA,  the Trustee will be required to  sign the REMIC Pool's returns. Treasury
regulations provide that, except where there is a single Residual Holder for  an
entire  taxable  year, the  REMIC Pool  will  be subject  to the  procedural and
administrative rules  of  the Code  applicable  to partnerships,  including  the
determination by the Internal Revenue Service of any adjustments to, among other
things,  items of REMIC  income, gain, loss,  deduction, or credit  in a unified
administrative proceeding. The Servicer will be obligated to act as "tax matters
person," as  defined in  applicable Treasury  regulations, with  respect to  the
REMIC  Pool, in its capacity as either  Residual Holder or agent of the Residual
Holders. If  the Code  or  applicable Treasury  regulations  do not  permit  the
Servicer  to act as tax matters person in  its capacity as agent of the Residual
Holders, the Residual Holder chosen by the Residual Holders or such other person
specified pursuant  to Treasury  regulations  will be  required  to act  as  tax
matters person.

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES

    An  investor  who is  an individual,  estate,  or trust  will be  subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of  the  investor's adjusted  gross  income.  In addition,  Code  Section  68
provides  that itemized deductions otherwise allowable  for a taxable year of an
individual taxpayer will be reduced  by the lesser of (i)  3% of the excess,  if
any,  of adjusted gross income  over $100,000 ($50,000 in  the case of a married
individual filing a  separate return),  or (ii) 80%  of the  amount of  itemized
deductions  otherwise allowable for such year. In the case of a REMIC Pool, such
deductions may include deductions

                                       81
<PAGE>
under Code Section 212  for the Servicing Fee  and all administrative and  other
expenses  relating to the REMIC  Pool, or any similar  expenses allocated to the
REMIC Pool with respect to  a regular interest it  holds in another REMIC.  Such
investors  who  hold REMIC  Certificates either  directly or  indirectly through
certain pass-through entities  may have their  pro rata share  of such  expenses
allocated  to  them as  additional  gross income,  but  may be  subject  to such
limitation on deductions. In addition, such  expenses are not deductible at  all
for  purposes  of computing  the  alternative minimum  tax,  and may  cause such
investors to  be  subject to  significant  additional tax  liability.  Temporary
Treasury  regulations provide that the additional gross income and corresponding
amount of expenses  generally are  to be allocated  entirely to  the holders  of
Residual  Certificates in the case  of a REMIC Pool that  would not qualify as a
fixed investment  trust  in the  absence  of  a REMIC  election.  However,  such
additional gross income and limitation on deductions will apply to the allocable
portion  of such expenses to holders of Regular Certificates, as well as holders
of Residual Certificates, where such Regular Certificates are issued in a manner
that is similar  to pass-through certificates  in a fixed  investment trust.  In
general,  such allocable portion  will be determined  based on the  ratio that a
REMIC Certificateholder's  income, determined  on a  daily basis,  bears to  the
income  of all  holders of Regular  Certificates and  Residual Certificates with
respect to a  REMIC Pool. As  a result, individuals,  estates or trusts  holding
REMIC  Certificates  (either directly  or  indirectly through  a  grantor trust,
partnership, S  corporation,  REMIC,  or  certain  other  pass-through  entities
described  in  the foregoing  temporary Treasury  regulations) may  have taxable
income in excess  of the  interest income at  the pass-through  rate on  Regular
Certificates  that are issued  in a single class  or otherwise consistently with
fixed investment trust status or in excess of cash distributions for the related
period on Residual Certificates.

TAXATION OF CERTAIN FOREIGN INVESTORS

  REGULAR CERTIFICATES

    Interest,  including  original  issue  discount,  distributable  to  Regular
Certificateholders  who are non-resident aliens,  foreign corporations, or other
Non-U.S. Persons (as  defined below),  will be  considered "portfolio  interest"
and,  therefore, generally will not be  subject to 30% United States withholding
tax, provided that such  Non-U.S. Person (i) is  not a "10-percent  shareholder"
within  the  meaning  of  Code  Section  871(h)(3)(B)  or  a  controlled foreign
corporation described  in  Code  Section  881(c)(3)(C)  and  (ii)  provides  the
Trustee, or the person who would otherwise be required to withhold tax from such
distributions  under Code Section  1441 or 1442,  with an appropriate statement,
signed under penalties of perjury, identifying the beneficial owner and stating,
among other things, that  the beneficial owner of  the Regular Certificate is  a
Non-U.S.  Person. If  such statement,  or any  other required  statement, is not
provided, 30% withholding will apply unless reduced or eliminated pursuant to an
applicable tax  treaty or  unless the  interest on  the Regular  Certificate  is
effectively  connected with the conduct of a trade or business within the United
States by such Non-U.S. Person. In the latter case, such Non-U.S. Person will be
subject to United States federal income tax at regular rates. Investors who  are
Non-U.S.  Persons should consult  their own tax  advisors regarding the specific
tax consequences to  them of owning  a Regular Certificate.  The term  "Non-U.S.
Person" means any person who is not a U.S. Person.

  RESIDUAL CERTIFICATES

    The  Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual  Holders  who are  Non-U.S.  Persons  are treated  as  interest  for
purposes  of  the 30%  (or  lower treaty  rate)  United States  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

                                       82
<PAGE>
constitutes    an    "excess    inclusion."    See    "Taxation    of   Residual
Certificates--Limitations on  Offset  or  Exemption of  REMIC  Income."  If  the
amounts  paid  to  Residual Holders  who  are Non-U.S.  Persons  are effectively
connected with the conduct of  a trade or business  within the United States  by
such  Non-U.S. Persons, 30%  (or lower treaty rate)  withholding will not apply.
Instead, the amounts  paid to such  Non-U.S. Persons will  be subject to  United
States  federal  income tax  at regular  rates.  If 30%  (or lower  treaty rate)
withholding is applicable, such amounts generally will be taken into account for
purposes of withholding  only when paid  or otherwise distributed  (or when  the
Residual  Certificate is  disposed of) under  rules similar  to withholding upon
disposition  of  debt  instruments  that  have  original  issue  discount.   See
"Tax-Related   Restrictions  on   Transfer  of   Residual  Certificates--Foreign
Investors" above  concerning  the disregard  of  certain transfers  having  "tax
avoidance  potential." Investors who  are Non-U.S. Persons  should consult their
own tax  advisors regarding  the specific  tax consequences  to them  of  owning
Residual Certificates.

BACKUP WITHHOLDING

    Distributions  made on the Regular Certificates,  and proceeds from the sale
of the Regular Certificates to or through  certain brokers, may be subject to  a
"backup" withholding tax under Code Section 3406 of 31% on "reportable 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."

                                       83
<PAGE>
                FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES
                     AS TO WHICH NO REMIC ELECTION IS MADE

STANDARD CERTIFICATES

  GENERAL

    In the  event that  no  election is  made  to treat  a  Trust Estate  (or  a
segregated  pool  of  assets  therein)  with respect  to  a  Series  of Standard
Certificates as a REMIC, the Trust Estate will be classified as a grantor  trust
under  subpart E, Part 1 of  subchapter J of the Code  and not as an association
taxable as a corporation. Where there is no Fixed Retained Yield with respect to
the Mortgage  Loans underlying  the Certificates  of a  Series, and  where  such
Certificates  are not designated  as "Stripped Certificates"  the holder of each
such Certificate in  such Series  will be  treated as the  owner of  a pro  rata
undivided  interest  in the  ordinary income  and corpus  portions of  the Trust
Estate represented  by  his Standard  Certificate  and will  be  considered  the
beneficial owner of a pro rata undivided interest in each of the Mortgage Loans,
subject  to the discussion  below under "Recharacterization  of Servicing Fees."
Accordingly, the holder of a Standard Certificate of a particular Series will be
required to report on its  federal income tax return its  pro rata share of  the
entire  income from the Mortgage Loans  represented by his Standard Certificate,
including interest at  the coupon rate  on such Mortgage  Loans, original  issue
discount  (if any), prepayment  fees, assumption fees,  and late payment charges
received by the Servicer, in  accordance with such Standard  Certificateholder's
method  of accounting.  A Standard Certificateholder  generally will  be able to
deduct its share of the Servicing Fee and all administrative and other  expenses
of  the Trust Estate in accordance with  its method of accounting, provided that
such amounts are  reasonable compensation  for services rendered  to that  Trust
Estate.  However,  investors  who are  individuals,  estates or  trusts  who own
Standard  Certificates,   either   directly  or   indirectly   through   certain
pass-through  entities, will  be subject to  limitation with  respect to certain
itemized deductions described  in Code  Section 67,  including deductions  under
Code  Section 212 for  the Servicing Fee  and all such  administrative and other
expenses of  the  Trust Estate,  to  the extent  that  such deductions,  in  the
aggregate,  do not exceed two percent of an investor's adjusted gross income. In
addition, Code Section 68 provides that itemized deductions otherwise  allowable
for  a taxable year of  an individual taxpayer will be  reduced by the lesser of
(i) 3% of the excess, if any, of adjusted gross income over $100,000 ($50,000 in
the case of a  married individual filing  a separate return)  (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.

                                       84
<PAGE>
        2.  A Standard Certificate owned by a financial institution described in
    Code  Section  593(a)  will  be  considered  to  represent  "qualifying real
    property loans" within the meaning of Code Section 593(d)(1), provided  that
    the  real property securing the Mortgage  Loans represented by that Standard
    Certificate is of the type described in such section of the Code.

        3.  A Standard Certificate owned by a real estate investment trust  will
    be  considered to represent "real estate  assets" within the meaning of Code
    Section 856(c)(5)(A) to  the extent  that the  assets of  the related  Trust
    Estate  consist of qualified assets, and interest income on such assets will
    be  considered  "interest  on  obligations  secured  by  mortgages  on  real
    property" within the meaning of Code Section 856(c)(3)(B).

        4.    A Standard  Certificate owned  by  a REMIC  will be  considered to
    represent an  "obligation (including  any  participation or  certificate  of
    beneficial ownership therein) which is principally secured by an interest in
    real  property"  within the  meaning of  Code  Section 860G(a)(3)(A)  to the
    extent that the  assets of the  related Trust Estate  consist of  "qualified
    mortgages" within the meaning of Code Section 860G(a)(3).

    An  issue arises as to whether Buy-Down  Loans may be characterized in their
entirety under the Code provisions cited in the immediately preceding paragraph.
Code Section 593(d)(1)(C) provides that the term "qualifying real property loan"
does not include a loan "to the extent  secured by a deposit in or share of  the
taxpayer."  The application of  this provision to a  Buy-Down Fund is uncertain,
but may require that a  taxpayer's investment in a  Buy-Down Loan be reduced  by
the  Buy-Down Fund. As  to the treatment  of Buy-Down Loans  as "qualifying real
property loans" under Code  Section 593(d)(1) if the  exception of Code  Section
593(d)(1)(C)  is  inapplicable,  as  "loans...secured  by  an  interest  in real
property" under Code  Section 7701(a)(19)(C)(v), as  "real estate assets"  under
Code Section 856(c)(5)(A), and as "obligation[s] . . . principally secured by an
interest  in real property" under Code  Section 860G(a)(3)(A), there is indirect
authority supporting treatment of an investment  in a Buy-Down Loan as  entirely
secured  by real property if the fair market value of the real property securing
the loan exceeds the  principal amount of  the loan at the  time of issuance  or
acquisition,  as  the case  may be.  There  is no  assurance that  the treatment
described above is proper. Accordingly, Standard Certificateholders are urged to
consult their own tax  advisors concerning the effects  of such arrangements  on
the characterization of such Standard Certificateholder's investment for federal
income tax purposes.

  PREMIUM AND DISCOUNT

    Standard  Certificateholders are advised to  consult with their tax advisors
as to the federal  income tax treatment of  premium and discount arising  either
upon initial acquisition of Standard Certificates or thereafter.

    PREMIUM.   The treatment of premium incurred upon the purchase of a Standard
Certificate will  be  determined generally  as  described above  under  "Federal
Income   Tax   Consequences   for  REMIC   Certificates--Taxation   of  Residual
Certificates--Premium."

    ORIGINAL ISSUE DISCOUNT.  The 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 Proposed 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.

                                       85
<PAGE>
    Original  issue discount must generally be reported as ordinary gross income
as it  accrues under  a constant  interest method  that takes  into account  the
compounding  of interest,  in advance of  the cash attributable  to such income.
However, Code Section 1272  provides for a reduction  in the amount of  original
issue  discount  includible in  the income  of  a holder  of an  obligation that
acquires the obligation after its initial  issuance at a price greater than  the
sum  of  the original  issue  price and  the  previously accrued  original issue
discount, less prior payments of principal. Accordingly, if such Mortgage  Loans
acquired  by a Standard Certificateholder are purchased  at a price equal to the
then unpaid principal amount of such Mortgage Loans, no original issue  discount
attributable  to  the  difference  between  the  issue  price  and  the original
principal amount of  such Mortgage Loans  (I.E., points) will  be includible  by
such holder.

    MARKET  DISCOUNT.  Standard  Certificateholders also will  be subject to the
market discount rules to the extent that the conditions for application of those
sections are met. Market discount on  the Mortgage Loans will be determined  and
will  be reported  as ordinary  income generally  in the  manner described above
under "Federal  Income  Tax  Consequences for  REMIC  Certificates--Taxation  of
Residual Certificates--Market Discount."

    RECHARACTERIZATION  OF SERVICING  FEES.  If  the servicing fees  paid to the
Servicer were deemed to exceed reasonable servicing compensation, the amount  of
such  excess  would be  nondeductible under  Code  Section 162  or 212.  In this
regard, there are no authoritative guidelines for federal income tax purposes as
to either the maximum  amount of servicing compensation  that may be  considered
reasonable  in the context  of this or  similar transactions or  whether, in the
case of the Standard Certificate,  the reasonableness of servicing  compensation
should  be determined on a weighted average or loan-by-loan basis. If a loan-by-
loan basis  is  appropriate,  the  likelihood  that  such  amount  would  exceed
reasonable  servicing compensation  as to  some of  the Mortgage  Loans would be
increased. Recently issued  Internal Revenue Service  guidance indicates that  a
servicing  fee in  excess of  reasonable compensation  ("excess servicing") will
cause the Mortgage  Loans to be  treated under the  "stripped bond" rules.  Such
guidance  provides  safe  harbors  for servicing  deemed  to  be  reasonable and
requires taxpayers to demonstrate that the value of servicing fees in excess  of
such amounts is not greater than the value of the services provided.

    Accordingly,  if  the  Internal  Revenue  Service's  approach  is  upheld, a
Servicer who receives a servicing fee in excess of such amounts would be  viewed
as  retaining an ownership interest in a portion of the interest payments on the
Mortgage Loans.  Under  the  rules  of Code  Section  1286,  the  separation  of
ownership  of the right  to receive some or  all of the  interest payments on an
obligation from the right to  receive some or all  of the principal payments  on
the  obligation would  result in treatment  of such Mortgage  Loans as "stripped
coupons" and "stripped bonds."  Each stripped bond or  stripped coupon could  be
considered  for this purpose as a  non-interest bearing obligation issued on the
date of issue  of the  Standard Certificates,  and the  original issue  discount
rules   of  the  Code  would  apply   to  the  holder  thereof.  While  Standard
Certificateholders would still be treated as owners of beneficial interests in a
grantor trust for federal income tax purposes, the corpus of such trust could be
viewed as excluding the portion of the Mortgage Loans the ownership of which  is
attributed  to the Servicer, or  as including such portion  as a second class of
equitable interest. Applicable Treasury regulations treat such an arrangement as
a fixed investment trust, since the  multiple classes of trust interests  should
be treated as merely facilitating direct investments in the trust assets and the
existence  of  multiple classes  of ownership  interests  is incidental  to that
purpose. In general, such a  recharacterization should not have any  significant
effect   upon  the   timing  or  amount   of  income  reported   by  a  Standard
Certificateholder, except that the income reported  by a cash method holder  may
be  slightly  accelerated.  See  "Stripped  Certificates"  below  for  a further
description of the federal income tax  treatment of stripped bonds and  stripped
coupons.

    In  the alternative, the amount, if any, by which the servicing fees paid to
the Servicer are deemed to exceed reasonable compensation for servicing could be
treated   as   deferred   payments   of   purchase   price   by   the   Standard
Certificateholders  to  the Seller  to purchase  its  undivided interest  in the
Mortgage Loans. In  such event, the  present value of  such additional  payments
might  be included in  the Standard Certificateholder's  basis in such undivided
interests for  purposes  of determining  whether  the Standard  Certificate  was

                                       86
<PAGE>
acquired  at  a discount,  at  par, or  at  a premium.  Under  this alternative,
Standard Certificateholders may  also be  entitled to a  deduction for  unstated
interest with respect to each deferred payment. The Internal Revenue Service may
take  the position that  the specific statutory provisions  of Code Section 1286
described above override the alternative  described in this paragraph.  Standard
Certificateholders  are advised to  consult their tax advisors  as to the proper
treatment of the amounts paid to the  Servicer as set forth herein as  servicing
compensation or under either of the alternatives set forth above.

  SALE OR EXCHANGE OF STANDARD CERTIFICATES

    Upon   sale   or   exchange   of   a   Standard   Certificate,   a  Standard
Certificateholder will recognize gain  or loss equal  to the difference  between
the amount realized on the sale and its aggregate adjusted basis in the Mortgage
Loans  and other assets represented by the Standard Certificate. In general, the
aggregate adjusted basis  will equal the  Standard Certificateholder's cost  for
the  Standard  Certificate, increased  by the  amount  of any  income previously
reported with respect to the Standard Certificate and decreased by the amount of
any losses previously reported with respect to the Standard Certificate and  the
amount  of any  distributions received  thereon. Except  as provided  above with
respect to  market  discount on  any  Mortgage  Loans, and  except  for  certain
financial  institutions subject  to the provisions  of Code  Section 582(c), any
such gain or loss would be capital gain or loss if the Standard Certificate  was
held  as a capital asset. The preferential rates applicable to long-term capital
gains were eliminated by the  Tax Reform Act of 1986,  but were restored by  the
Revenue Reconciliation Act of 1990 with respect to certain individuals.

STRIPPED CERTIFICATES

  GENERAL

    Pursuant  to Code Section 1286, the separation  of ownership of the right to
receive some or all of the principal payments on an obligation from ownership of
the right  to receive  some  or all  of the  interest  payments results  in  the
creation  of "stripped bonds"  with respect to  principal payments and "stripped
coupons" with respect  to interest  payments. For purposes  of this  discussion,
Certificates  that are subject to  those rules will be  referred to as "Stripped
Certificates." The Certificates will be subject to those rules if (i) the Seller
or any  of its  affiliates  retains (for  its own  account  or for  purposes  of
resale), in the form of Fixed Retained Yield or otherwise, an ownership interest
in  a portion of the payments  on the Mortgage Loans, (ii)  the Seller or any of
its affiliates is treated as having an ownership interest in the Mortgage  Loans
to  the  extent it  is paid  (or  retains) servicing  compensation in  an amount
greater than  reasonable consideration  for servicing  the Mortgage  Loans  (see
"Standard  Certificates--Recharacterization of  the Servicing  Fees" above), and
(iii) a Class of Certificates  are issued in two  or more Classes or  Subclasses
representing the right to non-pro-rata percentages of the interest and principal
payments on the Mortgage Loans.

    In  general, a holder  of a Stripped  Certificate will be  considered to own
"stripped bonds" with respect to its pro rata  share of all or a portion of  the
principal  payments on each Mortgage Loan and/or "stripped coupons" with respect
to its pro  rata share  of all or  a portion  of the interest  payments on  each
Mortgage  Loan,  including the  Stripped  Certificate's allocable  share  of the
servicing fees paid  to the  Servicer, to the  extent that  such fees  represent
reasonable  compensation  for  services  rendered.  See  discussion  above under
"Standard Certificates--Recharacterization of Servicing Fees." For this  purpose
the  servicing fees will be allocated to the Stripped Certificates in proportion
to the  respective  offering price  of  each  Class (or  Subclass)  of  Stripped
Certificates. The holder of a Stripped Certificate generally will be entitled to
a deduction each year in respect of the servicing fees, as described above under
"Standard Certificates-- General," subject to the limitation described therein.

    Code  Section 1286 treats a stripped bond  or a stripped coupon generally as
an obligation  issued  at an  original  issue discount  on  the date  that  such
stripped  interest is purchased. Although the treatment of Stripped Certificates
for federal income tax purposes is not  clear in certain respects at this  time,
particularly  where  such Stripped  Certificates are  issued  with respect  to a
Mortgage Pool  containing  variable-rate Mortgage  Loans,  the Seller  has  been
advised  by counsel that (i) the Trust Estate will be treated as a grantor trust
under subpart E, Part I  of subchapter J of the  Code and not as an  association
taxable as a corporation,

                                       87
<PAGE>
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 Proposed OID Regulations. While
under Code  Section  1286 computations  with  respect to  Stripped  Certificates
arguably  should be made in  one of the ways  described below under "Taxation of
Stripped Certificates--Possible Alternative Characterizations," the Proposed OID
Regulations state, in general,  that all debt  instruments issued in  connection
with  the same  transaction must  be treated  as a  single debt  instrument. The
Pooling and Servicing Agreement  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 originated 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  Proposed  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. Pursuant  to Revenue  Procedure 91-49, issued
August 8, 1991,  investors using a  method of accounting  inconsistent with  the
above  treatment must change their method  of accounting and request the consent
to the Internal Revenue Service to such change on a statement attached to  their
first  timely federal income  tax returned for  the first tax  year ending after
August 8, 1991.

  STATUS OF STRIPPED CERTIFICATES

    No specific  legal authority  exists  as to  whether  the character  of  the
Stripped Certificates, for federal income tax purposes, will be the same as that
of  the Mortgage Loans. Although  the issue is not  free from doubt, counsel has
advised the Seller that Stripped Certificates owned by applicable holders should
be considered to represent "qualifying  real property loans" within the  meaning
of  Code  Section 593(d)(1),  "real estate  assets" within  the meaning  of Code
Section 856(c)(5)(A), "obligation[s] . . . principally secured by an interest in
real  property"  within   the  meaning  of   Code  Section  860G(a)(3)(A),   and
"loans...secured  by an  interest in real  property" within the  meaning of Code
Section 7701(a)(19)(C)(v),  and  interest (including  original  issue  discount)
income  attributable to Stripped Certificates  should be considered to represent
"interest on  obligations secured  by  mortgages on  real property"  within  the
meaning  of Code Section  856(c)(3)(B), provided that in  each case the Mortgage
Loans and  interest on  such  Mortgage Loans  qualify  for such  treatment.  The
application  of  such  Code  provisions  to  Buy-Down  Loans  is  uncertain. See
"Standard Certificates--Tax Status" above.

  TAXATION OF STRIPPED CERTIFICATES

    ORIGINAL ISSUE DISCOUNT.   Except as described  above under "General,"  each
Stripped Certificate will be considered to have been issued at an original issue
discount  for federal income tax purposes.  Original issue discount with respect
to a Stripped Certificate must be included in ordinary income as it accrues,  in
accordance  with  a  constant  interest  method  that  takes  into  account  the
compounding of  interest,  which  may  be  prior to  the  receipt  of  the  cash
attributable  to such income. Based in part  on the Proposed OID Regulations and
the amendments to the original issue discount  sections of the Code made by  the
1986  Act, counsel  has advised  the Seller  that the  amount of  original issue
discount required  to be  included  in the  income of  a  holder of  a  Stripped
Certificate  (referred to in this  discussion as a "Stripped Certificateholder")

                                       88
<PAGE>
in any taxable year likely will  be computed generally as described above  under
"Federal  Income Tax  Consequences for  REMIC Certificates--Taxation  of Regular
Certificates--Original Issue Discount" and
"--Variable Rate Regular Certificates." However, with the apparent exception  of
a  Stripped  Certificate  issued  with DE  MINIMIS  original  issue  discount as
described above under "General," the issue price of a Stripped Certificate  will
be  the purchase price  paid by each  holder thereof, and  the stated redemption
price at maturity will include the aggregate  amount of the payments to be  made
on the Stripped Certificate to such Stripped Certificateholder, presumably under
the Prepayment Assumption.

    If  the Mortgage Loans  prepay at a  rate either faster  or slower than that
under the Prepayment Assumption,  a Stripped Certificateholder's recognition  of
original issue discount will be either accelerated or decelerated and the amount
of  such original issue discount will be either increased or decreased depending
on the  relative interests  in  principal and  interest  on each  Mortgage  Loan
represented by such Stripped Certificateholder's Stripped Certificate. While the
matter  is not free from  doubt, the holder of  a Stripped Certificate should be
entitled in the year that it  becomes certain (assuming no further  prepayments)
that  the  holder will  not  recover a  portion of  its  adjusted basis  in such
Stripped Certificate to  recognize an  ordinary loss  equal to  such portion  of
unrecoverable basis.

    As  an alternative to the method described  above, the fact that some or all
of the interest payments with respect  to the Stripped Certificates will not  be
made  if the Mortgage  Loans are prepaid  could lead to  the interpretation that
such interest payments are "contingent" within  the meaning of the Proposed  OID
Regulations. If the rules of the Proposed OID Regulations relating to contingent
payments  apply, treatment of a Stripped Certificate under such rules depends on
whether the aggregate amount of  principal payments, if any,  to be made on  the
Stripped  Certificate  is less  than or  greater  than its  issue price.  If the
aggregate principal payments are greater than  or equal to the issue price,  the
principal  payments would be treated as a separate installment obligation issued
at a price equal  to the purchase  price for the  Stripped Certificate. In  such
case,  original issue discount would be  calculated and accrued under the method
described above without consideration of  the interest payments with respect  to
the  Stripped Certificate. Such payments of  interest would be includible in the
Stripped Certificateholder's  gross income  in  the taxable  year in  which  the
amounts  become fixed. If the aggregate amount  of principal payments to be made
on the  Stripped Certificate  is less  than  its issue  price, each  payment  of
principal  would be treated as a return of basis. Each payment of interest would
be treated as includible in gross income to the extent of the applicable Federal
rate under  Code  Section 1274(d),  as  applied to  the  adjusted basis  of  the
Stripped Certificate, while amounts received in excess of the applicable Federal
rate,  as applied to  the adjusted basis  of the Stripped  Certificate, would be
characterized as a return of basis  until the total amount of interest  payments
treated  as a return of basis equalled the excess of the purchase price over the
aggregate stated principal payments. Any additional interest payments thereafter
would be treated as ordinary income. While not free from doubt, counsel for  the
Seller  believes that  uncertainty as  to the payment  of interest  arising as a
result of the possibility of prepayment  of the Mortgage Loans should not  cause
the  contingent payment  rules under  the Proposed  OID Regulations  to apply to
interest with respect to the Stripped Certificates.

    SALE OR EXCHANGE OF STRIPPED CERTIFICATES.   Sale or exchange of a  Stripped
Certificate  prior to  its maturity  will result  in gain  or loss  equal to the
difference,  if   any,   between   the  amount   received   and   the   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.

                                       89
<PAGE>
    PURCHASE OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES.  Where an investor
purchases  more than one Class of Stripped Certificates, it is currently unclear
whether for federal income  tax purposes such  Classes of Stripped  Certificates
should  be treated separately or aggregated  for purposes of the rules described
above.

    POSSIBLE  ALTERNATIVE  CHARACTERIZATIONS.    The  characterizations  of  the
Stripped  Certificates discussed above are not the only possible interpretations
of the applicable Code provisions.  For example, the Stripped  Certificateholder
may be treated as the owner of (i) one installment obligation consisting of such
Stripped  Certificate's pro rata share of the payments attributable to principal
on each Mortgage  Loan and a  second installment obligation  consisting of  such
Stripped  Certificate's pro rata share of  the payments attributable to interest
on each Mortgage Loan, (ii) as many stripped bonds or stripped coupons as  there
are  scheduled payments of  principal and/or interest on  each Mortgage Loan, or
(iii) a separate installment obligation for each Mortgage Loan, representing the
Stripped Certificate's pro rata share  of payments of principal and/or  interest
to  be  made with  respect thereto.  Alternatively,  the holder  of one  or more
Classes of Stripped  Certificates may  be treated  as the  owner of  a pro  rata
fractional  undivided interest  in each  Mortgage Loan  to the  extent that such
Stripped Certificate,  or Classes  of Stripped  Certificates in  the  aggregate,
represent  the same  pro rata  portion of  principal and  interest on  each such
Mortgage Loan, and  a stripped bond  or stripped  coupon (as the  case may  be),
treated as an installment obligation or contingent payment obligation, as to the
remainder.  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.
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.

                                       90
<PAGE>
    Treasury  regulations provide that interest  or original issue discount paid
by the  Trustee  or other  withholding  agent  to a  foreign  person  evidencing
ownership  interest  in  Mortgage  Loans  issued after  July  18,  1984  will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject to the  same certification requirements  described above under  "Federal
Income  Tax  Consequences for  REMIC  Certificates--Taxation of  Certain Foreign
Investors--Regular Certificates."

                              ERISA CONSIDERATIONS

GENERAL

    The Employee Retirement Income Security  Act of 1974, as amended  ("ERISA"),
imposes certain requirements on those employee benefit plans to which it applies
("Plans")  and on those persons who are  fiduciaries with respect to such Plans.
The following  is  a  general  discussion  of  such  requirements,  and  certain
applicable  exceptions to and administrative  exemptions from such requirements.
For purposes of this discussion, a  person investing on behalf of an  individual
retirement  account established under Code Section 408 (an "IRA") is regarded as
a fiduciary and the IRA as a Plan.

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

CERTAIN REQUIREMENTS UNDER ERISA

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

    PARTIES  IN INTEREST/DISQUALIFIED PERSONS.   Other provisions  of ERISA (and
corresponding provisions of  the Code) prohibit  certain transactions  involving
the assets of a Plan and persons who have certain specified relationships to the
Plan   (so-called  "parties  in  interest"  within   the  meaning  of  ERISA  or
"disqualified persons" within the meaning of the Code). The Seller, the Servicer
or the Trustee or certain affiliates thereof might be considered or might become
"parties in interest" or "disqualified persons"  with respect to a Plan. If  so,
the acquisition or holding of Certificates by or on behalf of such Plan could be
considered  to give  rise to  a "prohibited  transaction" within  the meaning of
ERISA and the Code  unless an administrative exemption  described below or  some
other exemption is available.

    Special  caution should be exercised before the assets of a Plan are used to
purchase a Certificate if, with respect to such assets, the Seller, the Servicer
or the Trustee  or an affiliate  thereof either: (a)  has investment  discretion
with respect to the investment of such assets of such Plan; or (b) has authority
or responsibility to give, or regularly gives, investment advice with respect to
such  assets for a fee  and pursuant to an  agreement or understanding that such
advice will serve as  a primary basis for  investment decisions with respect  to
such  assets and  that such  advice will be  based on  the particular investment
needs of the Plan.

    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

                                       91
<PAGE>
Certificates,  and certain transactions  involved in the  operation of the Trust
Estate might be deemed to constitute prohibited transactions under ERISA and the
Code. Neither ERISA nor the Code define the term "plan assets."

    The U.S. Department of Labor (the "Department") has issued regulations  (the
"Regulations")  concerning whether  or not  a Plan's  assets would  be deemed to
include an interest  in the  underlying assets  of an  entity (such  as a  Trust
Estate)  for  purposes of  the reporting  and  disclosure and  general fiduciary
responsibility provisions of ERISA,  as well as  for the prohibited  transaction
provisions  of ERISA  and the  Code, if the  Plan acquires  an "equity interest"
(such as a Certificate) in such an entity.

    Certain exceptions  are provided  in the  Regulations whereby  an  investing
Plan's assets would be deemed merely to include its interest in the Certificates
instead  of being deemed to include an interest in the assets of a Trust Estate.
However, it  cannot be  predicted in  advance nor  can there  be any  continuing
assurance  whether such exceptions may be met,  because of the factual nature of
certain of the  rules set  forth in  the Regulations.  For example,  one of  the
exceptions  in the  Regulations states that  the underlying assets  of an entity
will not  be considered  "plan assets"  if less  than 25%  of the  value of  all
classes  of equity  interests are  held by  "benefit plan  investors," which are
defined as Plans,  IRAs, and employee  benefit plans not  subject to ERISA  (for
example,  governmental plans),  but this  exception is  tested immediately after
each acquisition  of an  equity  interest in  the  entity whether  upon  initial
issuance or in the secondary market.

ADMINISTRATIVE EXEMPTIONS

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

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

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

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

        (3) The Certificates acquired by the Plan have received a rating at  the
    time  of such acquisition  that is one  of the three  highest generic rating
    categories  from  either  Standard  &  Poors  Corporation  ("S&P"),  Moody's
    Investors  Service, Inc.  ("Moody's"), Duff &  Phelps Rating  Co. ("D&P") or
    Fitch Investors Service, Inc. ("Fitch");

        (4) The Trustee  must not be  an affiliate  of any other  member of  the
    Restricted Group (as defined below);

        (5)  The sum of all payments made  to and retained by the underwriter in
    connection with the  distribution of Certificates  represents not more  than
    reasonable  compensation for underwriting  the Certificates. The  sum of all
    payments made to and  retained by the Seller  pursuant to the assignment  of
    the  Mortgage Loans to  the Trust Estate  represents not more  than the fair
    market value of such  Mortgage Loans. The  sum of all  payments made to  and
    retained  by the Servicer (and any  other servicer) 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

                                       92
<PAGE>
        (6) The Plan investing in  the Certificates is an "accredited  investor"
    as  defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
    Commission under the Securities Act of 1933.

    The Trust Estate must also meet the following requirements:

            (i) the assets of the Trust Estate must consist solely of assets  of
       the  type  that  have been  included  in  other investment  pools  in the
       marketplace;

           (ii) certificates in such other investment pools must have been rated
       in one of the three highest  rating categories of S&P, Moody's, Fitch  or
       D&P  for  at  least one  year  prior  to the  Plan's  acquisition  of the
       Certificates; and

           (iii) certificates  evidencing  interests in  such  other  investment
       pools must have been purchased by investors other than Plans for at least
       one year prior to any Plan's acquisition of the Certificates.

    If  the conditions to an  Underwriter's Exemption are met,  whether or not a
Plan's assets would be deemed to  include an ownership interest in the  Mortgage
Loans   in  a  mortgage  pool,  the  acquisition,  holding  and  resale  of  the
Certificates by Plans would be exempt from the prohibited transaction provisions
of ERISA and the Code.

    Moreover,  an  Underwriter's  Exemption  can  provide  relief  from  certain
self-dealing/conflict  of interest prohibited  transactions that may  occur if a
Plan fiduciary causes a Plan to acquire Certificates in a Trust Estate in  which
the fiduciary (or its affiliate) is an obligor on the Mortgage Loans held in the
Trust  Estate provided  that, among  other requirements: (i)  in the  case of an
acquisition in connection with  the initial issuance  of Certificates, at  least
fifty  percent of  each class  of Certificates in  which Plans  have invested is
acquired by  persons independent  of the  Restricted Group  and at  least  fifty
percent  of the aggregate  interest in the  Trust Estate is  acquired by persons
independent of the Restricted Group (as defined below); (ii) such fiduciary  (or
its  affiliate) is an obligor  with respect to five percent  or less of the fair
market value of  the Mortgage  Loans contained in  the Trust  Estate; (iii)  the
Plan's  investment  in Certificates  of any  Class  does not  exceed twenty-five
percent of all of the Certificates of that Class outstanding at the time of  the
acquisition  and (iv) immediately after the acquisition no more than twenty-five
percent of  the assets  of the  Plan  with respect  to which  such person  is  a
fiduciary  are invested in Certificates representing  an interest in one or more
trusts containing assets sold or served by the same entity.

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

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

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

                                       93
<PAGE>
    However, it appears that PTE  83-1 does or might  not apply to the  purchase
and holding of (a) Certificates that evidence the beneficial ownership only of a
specified percentage of future interest payments (after permitted deductions) on
a Trust Estate or only of a specified percentage of future principal payments on
a Trust Estate, (b) Residual Certificates, (c) Certificates evidencing ownership
interests in a Trust Estate which includes Mortgage Loans secured by multifamily
residential  properties or shares issued by cooperative housing corporations, or
(d) Certificates which are subordinated to other Classes of Certificates of such
Series. Accordingly, unless exemptive relief other than PTE 83-1 applies,  Plans
should not purchase any such Certificates.

    PTE  83-1 sets forth  "general conditions" and  "specific conditions" to its
applicability.  Section  II  of  PTE  83-1  sets  forth  the  following  general
conditions  to the application of the exemption: (i) the maintenance of a system
of insurance or other protection for  the pooled mortgage loans or the  property
securing  such loans, and for indemnifying certificateholders against reductions
in pass-through payments due  to property damage or  defaults in loan  payments;
(ii)  the  existence of  a pool  trustee who  is  not an  affiliate of  the pool
sponsor; and  (iii) a  requirement that  the sum  of all  payments made  to  and
retained  by the pool sponsor, and all funds  inuring to the benefit of the pool
sponsor as a result of the  administration of the mortgage pool, must  represent
not  more  than  adequate  consideration for  selling  the  mortgage  loans plus
reasonable compensation for services provided by  the pool sponsor to the  pool.
The  system of  insurance or  protection referred  to in  clause (i)  above must
provide such protection and  indemnification up to an  amount not less than  the
greater  of one percent of the aggregate  unpaid principal balance of the pooled
mortgages or the unpaid principal balance  of the largest mortgage in the  pool.
It  should be noted that in promulgating PTE 83-1 (and a predecessor exemption),
the Department did not  have under its consideration  interests in pools of  the
exact nature as some of the Certificates described herein.

EXEMPT PLANS

    Employee  benefit plans which are governmental  plans (as defined in Section
3(32) of ERISA), and certain church plans (as defined in Section 3(33) of ERISA)
are not subject to ERISA requirements and  assets of such plans may be  invested
in  Certificates without regard to the  ERISA considerations described above but
such plans may  be subject  to the provisions  of other  applicable federal  and
state law.

UNRELATED BUSINESS TAXABLE INCOME--RESIDUAL CERTIFICATES

    The  purchase  of  a  Residual  Certificate  by  any  employee  benefit plan
qualified under Code Section 401(a) and exempt from taxation under Code  Section
501(a),  including most  varieties of ERISA  Plans, may give  rise to "unrelated
business taxable  income"  as  described  in Code  Sections  511-515  and  860E.
Further,   prior  to  the  purchase  of  Residual  Certificates,  a  prospective
transferee may be required to  provide an affidavit to  a transferor that it  is
not,  nor is it purchasing a Residual  Certificate on behalf of, a "Disqualified
Organization," which term as defined above includes certain tax-exempt  entities
not subject to Code Section 511 such as certain governmental plans, as discussed
above under the caption "Certain Federal Income Tax Consequences--Federal Income
Tax Consequences for REMIC Certificates--Taxation of Residual
Certificates--Tax-Related Restrictions on Transfer of Residual
Certificates--Disqualified Organizations."

    DUE  TO THE COMPLEXITY OF THESE RULES AND THE PENALTIES IMPOSED UPON PERSONS
INVOLVED IN PROHIBITED TRANSACTIONS, IT IS PARTICULARLY IMPORTANT THAT POTENTIAL
INVESTORS WHO  ARE PLAN  FIDUCIARIES CONSULT  WITH THEIR  COUNSEL REGARDING  THE
CONSEQUENCES UNDER ERISA OF THEIR ACQUISITION AND OWNERSHIP OF CERTIFICATES.

    THE  SALE OF CERTIFICATES TO A PLAN IS IN NO RESPECT A REPRESENTATION BY THE
SELLER OR THE  APPLICABLE UNDERWRITER  THAT THIS INVESTMENT  MEETS ALL  RELEVANT
LEGAL  REQUIREMENTS  WITH  RESPECT  TO INVESTMENTS  BY  PLANS  GENERALLY  OR ANY
PARTICULAR PLAN, OR THAT THIS INVESTMENT  IS APPROPRIATE FOR PLANS GENERALLY  OR
ANY PARTICULAR PLAN.

                                       94
<PAGE>
                                LEGAL INVESTMENT

    Standard Certificates which are not rated, as discussed below under "Rating"
will  not constitute "mortgage related securities" for purposes of the Secondary
Mortgage  Market  Enhancement  Act  of  1984  (the  "Enhancement  Act").  Unless
otherwise specified in the related Prospectus Supplement, the Certificates other
than  Residual  Certificates  (and if  so  specified in  the  related Prospectus
Supplement,  the  Residual  Certificates)  will  constitute  "mortgage   related
securities"  for  purposes of  the Enhancement  Act  and as  such will  be legal
investments  for  persons,  trusts,  corporations,  partnerships,  associations,
business   trusts  and   business  entities   (including  but   not  limited  to
state-chartered savings banks, commercial  banks, savings and loan  associations
and  insurance  companies, as  well as  trustees  and state  government employee
retirement systems) created pursuant to or existing under the laws of the United
States or of  any state  (including the District  of Columbia  and Puerto  Rico)
whose  authorized investments are subject to state regulation to the same extent
that, under applicable law, obligations issued by or guaranteed as to  principal
and  interest  by the  United States  or any  agency or  instrumentality thereof
constitute legal investments for such entities. Pursuant to the Enhancement Act,
a number of states enacted legislation, on or before the October 3, 1991 cut-off
for such enactments, limiting to varying extents the ability of certain entities
(in particular insurance companies) to invest in mortgage related securities, in
most cases by  requiring the  affected investors  to rely  solely upon  existing
state  law, and not the Enhancement  Act. Accordingly, the investors affected by
such legislation will be  authorized to invest in  the Certificates only to  the
extent provided in such legislation.

    The Enhancement Act also amended the legal investment authority of federally
chartered   depository  institutions  as  follows:   federal  savings  and  loan
associations and federal  savings banks may  invest in, sell  or otherwise  deal
with  mortgage related  securities without  limitation as  to the  percentage of
their assets represented thereby, federal  credit unions may invest in  mortgage
related  securities, and national banks may purchase mortgage related securities
for their own account without regard to the limitations generally applicable  to
investment  securities set forth  in 12 U.S.C. Section  24 (Seventh), subject in
each case to such regulations as the applicable federal regulatory authority may
prescribe. In  this connection,  federal credit  unions should  review  National
Credit  Union  Administration Letter  to Credit  Unions No.  96, as  modified by
Letter to Credit  Unions No. 108,  which includes guidelines  to assist  federal
credit  unions in making  investment decisions for  mortgage related securities.
The National Credit Union Administration  has adopted rules, effective  December
2,  1991, that prohibit federal credit unions from investing in certain mortgage
related  securities  such  as  the   Residual  Certificates  and  the   Stripped
Certificates, except under limited circumstances.

    All  depository institutions  considering an investment  in the Certificates
should review the "Supervisory Policy Statement on Securities Activities"  dated
January  28, 1992 (the "Policy Statement") of the Federal Financial Institutions
Examination Council. The Policy Statement, which  has been adopted by the  Board
of  Governors  of  the Federal  Reserve  System, the  Federal  Deposit Insurance
Corporation,  the  Comptroller  of  the  Currency  and  the  Office  of   Thrift
Supervision,  effective  February 10,  1992, and  by  the National  Credit Union
Administration (with certain modifications), effective June 26, 1992,  prohibits
depository   institutions   from  investing   in  certain   "high-risk  mortgage
securities" (including  securities such  as certain  series and  classes of  the
Certificates),  except  under  limited  circumstances,  and  sets  forth certain
investment practices deemed to be unsuitable for regulated institutions.

    Institutions whose  investment  activities  are  subject  to  regulation  by
federal  or state authorities should review policies and guidelines adopted from
time to time by such authorities  before purchasing any of the Certificates,  as
certain  Series or Classes (in particular,  Stripped Certificates) may be deemed
unsuitable investments, or may otherwise  be restricted, under such policies  or
guidelines (in certain instances irrespective of the Enhancement Act).

    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

                                       95
<PAGE>
limited  to,   "prudent  investor"   provisions,  percentage-of-assets   limits,
provisions which may restrict or prohibit investment in securities which are not
"interest-bearing"  or  "income-paying," and,  with  regard to  any Certificates
issued in book-entry form, provisions which may restrict or prohibit investments
in securities which are issued in book-entry form.

    All investors should consult  with their own  legal advisors in  determining
whether  and to  what extent the  Certificates constitute  legal investments for
such investors.

                              PLAN OF DISTRIBUTION

    The Certificates are being offered hereby  in Series through one or more  of
the  methods  described below.  The  applicable Prospectus  Supplement  for each
Series will describe the method of  offering being utilized for that Series  and
will  state the public offering or purchase  price of each Class of Certificates
of such Series, or the method by which  such price is to be determined, and  the
net proceeds to the Seller from such sale.

    The  Certificates will be offered through the following methods from time to
time and  offerings may  be made  concurrently through  more than  one of  these
methods  or  an offering  of a  particular  Series of  Certificates may  be made
through a combination of two or more of these methods:

        1.  By negotiated firm commitment underwriting and public re-offering by
    underwriters specified in the applicable Prospectus Supplement;

        2.  By placements by the Seller with investors through dealers; and

        3.  By direct placements by the Seller with investors.

    If underwriters are used  in a sale of  any Certificates, such  Certificates
will  be acquired by  the underwriters for  their own account  and may be resold
from  time  to  time   in  one  or   more  transactions,  including   negotiated
transactions,  at  a fixed  public offering  price  or at  varying prices  to be
determined at the  time of  sale or  at the  time of  commitment therefor.  Firm
commitment  underwriting  and  public  reoffering by  underwriters  may  be done
through underwriting syndicates or through one  or more firms acting alone.  The
specific managing underwriter or underwriters, if any, with respect to the offer
and  sale of a particular Series of Certificates  will be set forth on the cover
of the Prospectus Supplement  applicable to such Series  and the members of  the
underwriting syndicate, if any, will be named in such Prospectus Supplement. The
Prospectus  Supplement will describe any discounts and commissions to be allowed
or paid  by  the  Seller  to the  underwriters,  any  other  items  constituting
underwriting  compensation and  any discounts and  commissions to  be allowed or
paid to the  dealers. The  obligations of the  underwriters will  be subject  to
certain  conditions precedent.  The underwriters with  respect to a  sale of any
Class of Certificates will be obligated to purchase all such Certificates if any
are purchased. The Seller  and PHMC will  indemnify the applicable  underwriters
against  certain civil  liabilities, including liabilities  under the Securities
Act of 1933, as amended (the "Act").

    The Prospectus Supplement with respect to any Series of Certificates offered
other than through underwriters will contain information regarding the nature of
such offering  and any  agreements to  be entered  into between  the Seller  and
dealers and/or the Seller and purchasers of Certificates of such Series.

    Purchasers  of Certificates, including dealers,  may, depending on the facts
and circumstances of such purchases, be  deemed to be "underwriters" within  the
meaning   of  the  Act  in  connection  with  reoffers  and  sales  by  them  of
Certificates. Certificateholders  should consult  with their  legal advisors  in
this regard prior to any such reoffer or sale.

    If   specified  in  the  Prospectus  Supplement  relating  to  a  Series  of
Certificates, the Seller or  any affiliate thereof may  purchase some or all  of
one  or more  Classes of  Certificates of  such Series  from the  underwriter or
underwriters at a price  specified or described  in such Prospectus  Supplement.
Such purchaser may 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

                                       96
<PAGE>
Certificates  or through dealers acting as agent and/or principal. Such offering
may be restricted in  the matter specified in  such Prospectus Supplement.  Such
transactions may be effected at market prices prevailing at the time of sale, at
negotiated prices or at fixed prices. The underwriters and dealers participating
in  such purchaser's offering  of such Certificates  may receive compensation in
the form of underwriting discounts or  commissions from such purchaser and  such
dealers  may receive commissions from the investors purchasing such Certificates
for whom they may act as agent  (which discounts or commissions will not  exceed
those  customary  in  those types  of  transactions involved).  Any  dealer that
participates in the  distribution of such  Certificates may be  deemed to be  an
"underwriter"  within the meaning of the  Act, and any commissions and discounts
received by such dealer  and any profit  on the resale  of such Certificates  by
such  dealer might be deemed to  be underwriting discounts and commissions under
the Act.

    One or more affiliates of the Seller and the Servicer, including  Prudential
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.

                                       97
<PAGE>
                        INDEX OF SIGNIFICANT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                                                            PAGE
- -----------------------------------------------------------------------------------------------------------     -----
<S>                                                                                                          <C>
Aggregate Losses...........................................................................................          34
Assumed Reinvestment Rate..................................................................................          33
Balloon Loan...............................................................................................          15
Balloon Period.............................................................................................          15
Buy-Down Fund..............................................................................................          15
Buy-Down Loans.............................................................................................          15
Certificate Account........................................................................................          48
Certificates...............................................................................................           1
Class......................................................................................................           1
Code.......................................................................................................          11
Compound Interest Certificates.............................................................................          24
Cross-Over Date............................................................................................          29
Curtailments...............................................................................................          24
Cut-Off Date...............................................................................................           8
Depository.................................................................................................          48
Determination Date.........................................................................................          24
Distributable Amount.......................................................................................          24
Distribution Date..........................................................................................           8
Due Date...................................................................................................          13
Due Period.................................................................................................          32
Eligible Investments.......................................................................................          35
ERISA......................................................................................................          11
FDIC.......................................................................................................          49
FHLMC......................................................................................................          14
Fixed Retained Yield.......................................................................................           9
FNMA.......................................................................................................          14
Initial Deposit............................................................................................          34
Interest Rate..............................................................................................           1
Last Scheduled Distribution Date...........................................................................          33
Late Payment...............................................................................................          25
Late Payment Period........................................................................................          25
Liquidation Proceeds.......................................................................................          49
Loan-to-Value Ratio........................................................................................          13
Mortgage Interest Rate.....................................................................................           9
Mortgage Loans.............................................................................................           1
Mortgage Notes.............................................................................................          12
Mortgaged Properties.......................................................................................          12
Mortgages..................................................................................................          12
Multi-Class Certificate Distribution Amount................................................................          32
Multi-Class Certificates...................................................................................           1
Net Foreclosure Profits....................................................................................          27
Net Mortgage Interest Rate.................................................................................           9
OTS........................................................................................................          65
Payment Deficiencies.......................................................................................          34
Pass-Through Rate..........................................................................................           9
Percentage Certificates....................................................................................          23
Periodic Advances..........................................................................................          11
PHMC.......................................................................................................           1
PMCC.......................................................................................................          42
Pool Distribution Amount...................................................................................          26
Pool Scheduled Principal Balance...........................................................................          29
Pool Value.................................................................................................          32
</TABLE>

                                       98
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                                                            PAGE
- -----------------------------------------------------------------------------------------------------------     -----
<S>                                                                                                          <C>
Pool Value Group...........................................................................................          32
Pooling and Servicing Agreement............................................................................           7
Prepayment Interest Shortfall..............................................................................          25
Prudential Insurance.......................................................................................           7
Rating Agency..............................................................................................          11
Record Date................................................................................................           9
Registration Statement.....................................................................................           2
Regular Certificateholder..................................................................................          70
Regular Certificates.......................................................................................          22
REMIC......................................................................................................           1
Residual Certificates......................................................................................          22
Scheduled Principal........................................................................................          24
Scheduled Principal Balance................................................................................          25
Seller.....................................................................................................           1
Senior Certificates........................................................................................           1
Senior Class...............................................................................................          24
Senior Class Carryover Shortfall...........................................................................          27
Senior Class Distributable Amount..........................................................................          24
Senior Class Distribution Amount...........................................................................          28
Senior Class Principal Portion.............................................................................          24
Senior Class Pro Rata Share................................................................................          27
Senior Class Shortfall.....................................................................................          27
Senior Class Shortfall Accruals............................................................................          28
Series.....................................................................................................           1
Servicer...................................................................................................           1
Servicing Fee..............................................................................................           9
Shifting Interest Certificate..............................................................................          23
Special Distributions......................................................................................          33
Special Hazard Loss Amount.................................................................................          37
Special Hazard Mortgage Loan...............................................................................          37
Special Hazard Termination Date............................................................................          37
Specified Subordination Reserve Fund Balance...............................................................          34
Spread.....................................................................................................          32
Standard Certificates......................................................................................           1
Standard Hazard Insurance Policy...........................................................................          15
Stated Amount..............................................................................................           1
Stripped Certificates......................................................................................           1
Subclass...................................................................................................           1
Subordinated Amount........................................................................................           9
Subordinated Certificates..................................................................................           1
Subordinated Class Distributable Amount....................................................................          25
Subordinated Class Principal Portion.......................................................................          25
Subordinated Class Pro Rata Share..........................................................................          27
Subordination Reserve Fund.................................................................................          10
Subsidy Account............................................................................................          14
Subsidy Loans..............................................................................................          14
Treasury Regulations.......................................................................................          17
Trust Estate...............................................................................................           1
Trustee....................................................................................................          60
UCC........................................................................................................          62
Unpaid Interest Shortfall..................................................................................          28
Voting Interests...........................................................................................          58
</TABLE>

                                       99
<PAGE>
- -----------------------------------------------------------------
               -----------------------------------------------------------------
- -----------------------------------------------------------------
               -----------------------------------------------------------------

    NO  DEALER,  SALESMAN  OR  OTHER  PERSON HAS  BEEN  AUTHORIZED  TO  GIVE ANY
INFORMATION OR  TO MAKE  ANY REPRESENTATIONS  IN CONNECTION  WITH THIS  OFFERING
OTHER  THAN  THOSE CONTAINED  IN THIS  FURTHER  SUPPLEMENT AND  THE ACCOMPANYING
SUPPLEMENT, PROSPECTUS SUPPLEMENT  AND PROSPECTUS  AND, IF GIVEN  OR MADE,  SUCH
INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED.
THIS  FURTHER  SUPPLEMENT, THE  SUPPLEMENT,  THE PROSPECTUS  SUPPLEMENT  AND THE
PROSPECTUS DO NOT CONSTITUTE AN OFFER TO  SELL OR A SOLICITATION OF AN OFFER  TO
BUY  ANY OF THE SECURITIES OFFERED HEREBY IN  ANY STATE TO ANY PERSON TO WHOM IT
IS UNLAWFUL TO MAKE SUCH  OFFER OR SOLICITATION IN  SUCH STATE. THE DELIVERY  OF
THIS  FURTHER  SUPPLEMENT, THE  SUPPLEMENT,  THE PROSPECTUS  SUPPLEMENT  AND THE
PROSPECTUS AT ANY TIME DOES NOT  IMPLY THAT THE INFORMATION CONTAINED HEREIN  OR
THEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.
                             ----------------------

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                  PAGE
                                  -----
<S>                               <C>
          FURTHER SUPPLEMENT
General.........................   S1-3
Risk Factors and Special
 Considerations.................   S1-3
Description of the
 Certificates...................   S1-6
Description of the Mortgage
 Loans..........................   S1-7
Origination, Delinquency and
 Foreclosure Experience.........  S1-13
Restrictions on Transfer of the
 Class A-7 Certificates.........  S1-17
Historical Prepayments..........  S1-17
Sensitivity of the Pre-Tax Yield
 and Weighted Average Life of
 the Class A-7 Certificates.....  S1-18
Certain Federal Income Tax
 Consequences...................  S1-19
Underwriting....................  S1-20
Secondary Market................  S1-20
ERISA Considerations............  S1-20
Legal Investment................  S1-21
Legal Matters...................  S1-21
Use of Proceeds.................  S1-21
Ratings.........................  S1-21
Incorporation of Certain
 Information by Reference.......  S1-22
              SUPPLEMENT
         PROSPECTUS SUPPLEMENT
Table of Contents...............    S-3
Summary Information.............    S-4
Description of the
 Certificates...................   S-18
Description of the Mortgage
 Loans..........................   S-36
Origination, Delinquency and
 Foreclosure
 Experience.....................   S-43
Prepayment and Yield
 Considerations.................   S-47
Pooling and Servicing
 Agreement......................   S-54
Federal Income Tax
 Considerations.................   S-55
ERISA Considerations............   S-58
Legal Investment................   S-59
Secondary Market................   S-60
Underwriting....................   S-60
Legal Matters...................   S-60
Use of Proceeds.................   S-60
Ratings.........................   S-60
Index of Significant Prospectus
 Supplement
 Definitions....................   S-62
              PROSPECTUS
Reports.........................      2
Additional Information..........      2
Additional Detailed
 Information....................      2
Table of Contents...............      3
Summary of Prospectus...........      7
The Trust Estates...............     12
Description of the
 Certificates...................     22
Credit Support..................     34
Prepayment and Yield
 Considerations.................     39
The Seller......................     41
PHMC............................     42
Use of Proceeds.................     48
Servicing of the Mortgage
 Loans..........................     48
The Pooling and Servicing
 Agreement......................     58
Certain Legal Aspects of the
 Mortgage Loans.................     61
Certain Federal Income Tax
 Consequences...................     67
ERISA Considerations............     91
Legal Investment................     95
Plan of Distribution............     96
Legal Matters...................     97
Rating..........................     97
Index of Significant
 Definitions....................     98
</TABLE>

                              THE PRUDENTIAL HOME
                              MORTGAGE SECURITIES
                                 COMPANY, INC.

                                 VARIABLE RATE1
                             CLASS A-7 CERTIFICATES
                       1ON THE CLASS A-7 NOTIONAL AMOUNT

                             MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1992-50

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

                               FURTHER SUPPLEMENT
                                ----------------

                                     [LOGO]

                                 MARCH 6, 1996

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


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