PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
424B5, 1995-12-08
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: BOSTON SAFE DEPOSIT & TRUST CO, 13F-E/A, 1995-12-08
Next: IMMUNE RESPONSE INC, 10QSB, 1995-12-08



<PAGE>
SUPPLEMENT
(TO PROSPECTUS DATED SEPTEMBER 10, 1993 AND PROSPECTUS SUPPLEMENT DATED DECEMBER
10, 1993)

THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC. [LOGO]
                                     SELLER
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1993-58
       PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN JANUARY 1996
                     VARIABLE RATE1 CLASS A-10 CERTIFICATES
                       1ON THE CLASS A-10 NOTIONAL AMOUNT
                               ------------------
    The  Series 1993-58 Mortgage Pass-Through  Certificates (the "Series 1993-58
Certificates") are the Series 1993-58 Certificates described in the accompanying
Prospectus Supplement dated December 10, 1993 (the "Prospectus Supplement")  and
the  accompanying Prospectus  dated September  10, 1993  (the "Prospectus"). The
Series 1993-58 Certificates  consist of  one class of  senior certificates  (the
"Class A Certificates") and one class of subordinated certificates (the "Class B
Certificates").  The Class A Certificates consist  of twelve subclasses (each, a
"Subclass") of Certificates designated as the  Class A-1, Class A-2, Class  A-3,
Class  A-4, Class A-5, Class  A-6, Class A-7, Class  A-8, Class A-9, Class A-10,
Class A-R and Class A-LR Certificates. The Class B Certificates are not  divided
into  subclasses. Only the Class A-10 Certificates are being offered hereby. The
Series 1993-58  Certificates evidence  in the  aggregate the  entire  beneficial
ownership  interest  in a  trust fund  (the "Trust  Estate") established  by The
Prudential Home Mortgage Securities Company, Inc. (the "Seller") and  consisting
of  a pool of fixed interest  rate, conventional, monthly pay, fully amortizing,
one- to four-family, residential first  mortgage loans having original terms  to
stated  maturity of approximately 30 years (the "Mortgage Loans"), together with
certain related property. Certain of the Mortgage Loans may be secured primarily
by shares issued  by cooperative  housing corporations. The  Mortgage Loans  are
serviced  by  The Prudential  Home Mortgage  Company, Inc.  (in its  capacity as
servicer, the "Servicer," otherwise "PHMC"). The Mortgage Loans will consist  of
mortgage  loans originated  in connection  with the  relocation of  employees of
various corporate employers  participating in PHMC's  relocation program and  of
employees  of various  non-participant employers  ("Relocation Mortgage Loans").
See "Description of the Mortgage Loans" herein and in the Prospectus Supplement.
    PROSPECTIVE INVESTORS IN  THE CLASS  A-10 CERTIFICATES  SHOULD CONSIDER  THE
FACTORS DISCUSSED UNDER "RISK FACTORS AND SPECIAL CONSIDERATIONS" HEREIN ON PAGE
S1-3.
    The  credit  enhancement for  the  Series 1993-58  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-10  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-10
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-10 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-10 Certificates will
be approximately  1.13%  of the  Pool  Scheduled  Principal Balance  as  of  the
Distribution  Date in  January 1996 without  giving effect  to partial principal
prepayments or  net  partial  liquidation  proceeds received  on  or  after  the
Determination Date in December 1995, plus accrued interest from December 1, 1995
to  (but not including) December 13,  1995, before deducting expenses payable by
the Seller estimated to be $45,000. See "Underwriting" herein.
    The Class A-10 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-10 Certificates will be made at the offices of the Underwriter,  600
Steamboat Road, Greenwich, Connecticut 06830 on or about December 13, 1995.
                                     [LOGO]

December 7, 1995
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)
    The   Class  A-10  Certificates  may  not  be  appropriate  investments  for
individual investors. The  Class A-10  Certificates are offered  in the  minimum
denominations  described herein under  "Description of the  Certificates." It is
intended that the Class A-10 Certificates not be directly or indirectly held  or
beneficially owned in amounts lower than such minimum denominations.
    There  is currently no secondary market  for the Class A-10 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-10  Certificates. The
Underwriter intends to  act as a  market maker in  the Class A-10  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-10 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-10 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.  On   each
Distribution  Date  (as  defined  herein), to  the  extent  funds  are available
therefor, the  amount of  interest  distributed in  respect  of the  Class  A-10
Certificates  will  equal the  interest  accrued during  the  applicable Regular
Interest Accrual Period (as defined in the Prospectus Supplement). Interest will
accrue  during  each  Regular  Interest   Accrual  Period  on  the  Class   A-10
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  6.25%, on  the Class A-10  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-10 Certificates
as   described  in   the  Prospectus   Supplement  under   "Description  of  the
Certificates--Interest." The Class  A Subclass  Principal Balance  of the  Class
A-10  Certificates  as  of  the  Determination Date  in  December  1995  will be
approximately  $1,000.  The  Class  A  Subclass  Principal  Balance  as  of  the
Determination  Date in  January 1996  will be  equal to  such balance  as of the
Determination Date in December 1995 reduced  by the amount of any  distributions
or  other reductions  of principal  on the  Distribution Date  in December 1995.
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-10  Certificates  will  be made  pro  rata among
Certificateholders of  such Subclass  based on  their Percentage  Interests  (as
defined in the Prospectus Supplement).
    This  Supplement does not  contain complete information  regarding the Class
A-10 Certificates and  should be read  only in conjunction  with the  Prospectus
Supplement  and the Prospectus. Sales of the  Class A-10 Certificates may not be
consummated unless the  purchaser has received  this Supplement, the  Prospectus
Supplement  and  the  Prospectus. Capitalized  terms  used herein  that  are not
otherwise defined shall  have the  meanings ascribed thereto  in the  Prospectus
Supplement or the Prospectus, as applicable.
                              -------------------
    UNTIL  MARCH 7, 1996,  ALL DEALERS EFFECTING TRANSACTIONS  IN THE CLASS A-10
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER THIS SUPPLEMENT, THE  PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.  THIS
IS  IN ADDITION  TO THE  OBLIGATION OF DEALERS  TO DELIVER  THIS SUPPLEMENT, THE
PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS WHEN ACTING  AS UNDERWRITERS AND  WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

                                      S1-2
<PAGE>
                                    GENERAL
    The  following is  qualified in  its entirety  by reference  to the detailed
information appearing in the Prospectus  Supplement and in the Prospectus,  both
of  which should be read in  conjunction with this Supplement. Capitalized terms
used in  this Supplement  and not  otherwise defined  herein have  the  meanings
assigned  in  the Prospectus  Supplement  or in  the  Prospectus. See  "Index of
Significant Prospectus Supplement Definitions" in the Prospectus Supplement  and
"Index of Significant Definitions" in the Prospectus.
    The  Series 1993-58 Certificates were issued on December 17, 1993. The Class
A-10 Certificates were not offered to the public at the time of the issuance  of
the Series 1993-58 Certificates.
                    RISK FACTORS AND SPECIAL CONSIDERATIONS
    The  yield  to maturity  of  the Class  A-10  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-10 Certificates may be affected by the
geographic concentration  of  the  Mortgaged Properties  securing  the  Mortgage
Loans.  As of November  17, 1995, Mortgaged Properties  located in the following
states secured at least 5.00% of  the Aggregate Unpaid Principal Balance of  the
Mortgage  Loans: California (24.99%), New  Jersey (14.74%), Connecticut (8.45%),
Illinois (6.18%)  and Texas  (5.37%). 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-10 Certificates. See "Description of the Mortgage Loans" herein.
    AN INVESTOR THAT PURCHASES CLASS A-10 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-10
Certificates" herein and "Prepayment and Yield Considerations" in the Prospectus
Supplement.
    The  Seller  and  the  Servicer  are  each  either  a  direct  or  indirect,
wholly-owned subsidiary of Residential Services Corporation of America, which is
a  direct,  wholly-owned  subsidiary  of  The  Prudential  Insurance  Company of
America, a mutual insurance company organized under the laws of the State of New
Jersey  ("Prudential  Insurance").  On  March  15,  1995,  Prudential  Insurance
announced  its intention  to sell  Residential Services  Corporation of America,
including all of its  subsidiary operations. Such sale  may be effected  through
the  sale of either the  stock or assets of  Residential Services Corporation of
America or such subsidiary  operations, including the  Seller and the  Servicer.
However,  Prudential Insurance has not entered into an agreement for the sale of
Residential Services Corporation of  America, the Seller or  the Servicer as  of
the date of this Supplement.

                                      S1-3
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES
    The   Class  A-10  Certificates   will  be  offered   in  fully  registered,
certificated form in  minimum denominations  of $46,000,000  initial Class  A-10
Notional Amount and any amount in excess thereof. The Class A Subclass Principal
Balance  of the Class A-10 Certificates as of the Determination Date in December
1995 will be approximately $1,000. The Class A Subclass Principal Balance as  of
the  Determination Date in January 1996 will be  equal to such balance as of the
Determination Date in December  1995 reduced by the  amount of distributions  or
other reductions of principal on the Distribution Date in December 1995.
    Distributions  of interest and in reduction  of principal balance to holders
of Class A-10 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 January 1996.
    Distributions (other than the final distribution in retirement of the  Class
A-10  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-10
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-10 Certificates will be entitled to a distribution in respect of
interest accrued during each Regular Interest Accrual Period in an amount up  to
such  Subclass' Class A  Subclass Interest Accrual Amount.  The Class A Subclass
Interest Accrual Amount for the Class  A-10 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) 6.25% and
(ii) the Class A-10 Notional Amount.
    The Class A Subclass Interest Accrual Amount for the Class A-10 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-10 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-10 Notional Amount with
respect  to  the   Distribution  Date   in  November   1995  was   approximately
$239,198,099.  The Class A-10  Notional Amount with  respect to the Distribution
Date in  January 1996  will be  equal to  the Class  A-10 Notional  Amount  with
respect  to the Distribution Date in  November 1995, less the difference between
the Pool Scheduled Principal  Balance with respect to  the Distribution Date  in
November  1995  and the  Pool Scheduled  Principal Balance  with respect  to the
Distribution Date in January 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-10 Notional Amount was approximately $275,088,802.
    The  Prospectus Supplement and the Prospectus contain significant additional
information concerning  the  characteristics  of the  Class  A-10  Certificates.
Investors  are urged to read "Description of the Certificates" in the Prospectus
Supplement and in the Prospectus.

                                      S1-4
<PAGE>
                       DESCRIPTION OF THE MORTGAGE LOANS
    As of November 17, 1995, 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 November 17, 1995 is its unpaid principal balance as of such
date assuming no  delinquencies. As  of November  17, 1995,  the Mortgage  Loans
included 823 promissory notes, having an aggregate Unpaid Principal Balance (the
"Aggregate  Unpaid Principal Balance") of approximately $236,798,193, secured by
first liens (the "Mortgages") on one- to four-family residential properties (the
"Mortgaged Properties")  and  having the  additional  characteristics  described
below and in the Prospectus.
    No Mortgage Loan is a Buy-Down Loan. See "The Trust Estates--Mortgage Loans"
in the Prospectus.
    Each  of the Mortgage Loans is subject to a due-on-sale clause. See "Certain
Legal Aspects of the Mortgage Loans--'Due-on-Sale' Clause" and "Servicing of the
Mortgage Loans--Enforcement of Due-on-Sale  Clauses; Realization Upon  Defaulted
Mortgage Loans" in the Prospectus.
    As  of November 17, 1995, each Mortgage Loan had an Unpaid Principal Balance
of not less than $65,425 or more than $977,943, and the average Unpaid Principal
Balance of  the Mortgage  Loans was  approximately $287,726.  The latest  stated
maturity  date of any of  the Mortgage Loans was  December 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, all of the Mortgaged Properties were owner occupied
primary residences. See "PHMC--Mortgage Loan Underwriting" in the Prospectus.
    All of the Mortgage Loans are Relocation Mortgage Loans. Relocation Mortgage
Loans  are  mortgage  loans  originated in  connection  with  the  relocation of
employees of  various corporate  employers  participating in  PHMC's  relocation
program   ("Sponsored  Relocation  Loans")  and  mortgage  loans  originated  in
connection with the  relocation of  employees whose employers  generally do  not
participate  in  PHMC's relocation  program ("Non-sponsored  Relocation Loans").
Non-sponsored Relocation Loans are generated as a result of the referral of loan
applicants to PHMC  by various  mortgage brokers  and similar  entities and  the
acquisition  of  mortgage  loans by  PHMC  from various  other  originators. See
"PHMC--Mortgage Loan Production  Sources" in the  Prospectus. The persons  being
relocated may be existing or newly hired employees. The Seller has not verified,
and  makes  no representation  as to,  whether any  individual mortgagor  of any
Relocation Mortgage Loan continues to be employed by the same employer as at the
time of  origination.  As of  November  17, 1995,  482  of the  Mortgage  Loans,
representing  approximately 58.09% of the  Aggregate Unpaid Principal Balance of
the Mortgage Loans,  were Sponsored Relocation  Loans, and 341  of the  Mortgage
Loans,  representing  approximately  41.91% of  the  Aggregate  Unpaid Principal
Balance of the Mortgage Loans, were Non-sponsored Relocation Loans.
    As  of  November  17,   1995,  88  of   the  Mortgage  Loans,   representing
approximately  11.01% of the Aggregate Unpaid  Principal Balance of the Mortgage
Loans, were subject to subsidy  agreements, which, except under certain  limited
circumstances,  require the employers of the mortgagors to make a portion of the
payments on the related Mortgage Loans ("Subsidy Loans") for specified  periods.
All  of the Subsidy Loans are Sponsored Relocation Loans. The subsidy agreements
relating to Subsidy Loans  generally provide that monthly  payments made by  the
related  mortgagors will  be less  than the  scheduled monthly  payments on such
Mortgage Loans, with the present value  of the resulting difference in  payments
being  provided by the employers  of the mortgagors in  advance, generally on an
annual basis.  The Subsidy  Loans  are offered  by employers  generally  through
either  a graduated or fixed subsidy loan program, or a combination thereof. See
"The Trust Estates--Mortgage Loans" in the Prospectus. The effective  subsidized
rates  under  the various  programs  offered generally  range  from one  to five
percentage points  below the  interest rate  specified in  the related  mortgage
note. These subsidized rates are used to calculate the applicable debt-to-income
ratios  that are used to evaluate the creditworthiness of prospective borrowers.
This procedure may enable certain mortgagors who otherwise would not meet PHMC's
underwriting guidelines  to obtain  mortgage loans.  See "Prepayment  and  Yield
Considerations"   in  the  Prospectus  Supplement   and  "PHMC--  Mortgage  Loan
Underwriting" in the Prospectus.

                                      S1-5
<PAGE>
    Subsidy accounts paid by the employers  have been deposited by the  Servicer
in  an account (the "Subsidy Account") maintained  by the Servicer, which is not
part of the Trust Estate or the Upper-Tier REMIC or the Lower-Tier REMIC.  Funds
in  the Subsidy Account with  respect to each Subsidy  Loan will be withdrawn by
the Servicer  and deposited  in  the Certificate  Account  on the  business  day
following  the receipt  by the  Servicer of  the mortgagor's  monthly payment to
which such funds relate. Funds in the Subsidy Account with respect to a  Subsidy
Loan  will not be withdrawn by the Servicer, and are not permitted to be applied
under the related  subsidy agreement, during  any period in  which such  Subsidy
Loan  is  in  default.  Despite  the existence  of  the  subsidy  agreement, the
mortgagor remains liable for  making all scheduled payments  on a Subsidy  Loan.
From  time to time,  the amount of  a subsidy payment  or the term  of a subsidy
agreement may, upon the request of  a corporate employer, be modified. See  "The
Trust Estates--Mortgage Loans" in the Prospectus.

                                      S1-6
<PAGE>
    Set  forth below is  a description of  certain additional characteristics of
the Mortgage Loans as of November 17, 1995 (except as otherwise indicated).
                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                        AGGREGATE       AGGREGATE
                                         NUMBER OF       UNPAID           UNPAID
                                         MORTGAGE       PRINCIPAL       PRINCIPAL
MORTGAGE INTEREST RATES                    LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
6.500%.................................      68      $ 20,099,847.74        8.49   %
6.625%.................................     110        32,117,385.52       13.56
6.750%.................................     140        40,305,706.23       17.00
6.875%.................................     127        37,696,231.91       15.92
7.000%.................................     114        32,549,116.27       13.75
7.125%.................................      83        22,904,421.64        9.67
7.250%.................................      66        18,794,848.67        7.94
7.375%.................................      38        10,645,430.89        4.50
7.500%.................................      34         9,961,214.28        4.21
7.625%.................................      15         4,072,848.09        1.72
7.750%.................................      17         4,515,710.93        1.91
7.875%.................................       5         1,473,005.26        0.62
8.000%.................................       3           846,493.71        0.36
8.125%.................................       2           583,923.59        0.25
8.500%.................................       1           232,007.93        0.10
                                            ---      ---------------     -------
        Total..........................     823      $236,798,192.66      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

As of November  17, 1995,  the weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans was  approximately 6.952% 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 November
17, 1995, the weighted average Net Mortgage Interest Rate of the Mortgage  Loans
was approximately 6.752% per annum.
                      REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                        AGGREGATE       AGGREGATE
                                         NUMBER OF       UNPAID           UNPAID
                                         MORTGAGE       PRINCIPAL       PRINCIPAL
REMAINING STATED TERM (MONTHS)             LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
322....................................       1      $    186,292.67        0.08   %
324....................................       2           307,325.25        0.13
329....................................       4         1,382,034.46        0.58
330....................................       3           815,566.11        0.34
331....................................       7         2,346,527.69        0.99
332....................................      37         9,866,726.11        4.17
333....................................      63        17,507,302.75        7.39
334....................................     251        74,131,132.15       31.31
335....................................     275        79,055,220.44       33.39
336....................................     147        41,961,551.45       17.72
337....................................      33         9,238,513.58        3.90
                                            ---      ---------------     -------
        Total..........................     823      $236,798,192.66      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

As  of November 17, 1995, the weighted average remaining term to stated maturity
of the Mortgage Loans was approximately 335 months.

                                      S1-7
<PAGE>
                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                        AGGREGATE       AGGREGATE
                                         NUMBER OF       UNPAID           UNPAID
                                         MORTGAGE       PRINCIPAL       PRINCIPAL
YEAR OF ORIGINATION                        LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
1992...................................        3     $    493,617.92        0.21   %
1993...................................      820      236,304,574.74       99.79
                                         ---------   ---------------     -------
        Total..........................      823     $236,798,192.66      100.00   %
                                         ---------   ---------------     -------
                                         ---------   ---------------     -------
</TABLE>

As of November  17, 1995,  the earliest  month and  year of  origination of  any
Mortgage  Loan was August 1992  and the latest month  and year of origination of
any Mortgage Loan was November 1993.
                         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..........................      10      $  3,253,304.30        1.37   %
50.1-55.0%.............................       7         2,062,975.39        0.87
55.1-60.0%.............................      21         6,728,276.60        2.84
60.1-65.0%.............................      28         7,300,631.62        3.08
65.1-70.0%.............................      39        12,159,080.75        5.13
70.1-75.0%.............................      62        20,998,855.73        8.87
75.1-80.0%.............................     361       106,159,601.47       44.84
80.1-85.0%.............................      33         7,755,683.25        3.28
85.1-90.0%.............................     262        70,379,783.55       29.72
                                            ---      ---------------     -------
        Total..........................     823      $236,798,192.66      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

As of  November  17, 1995,  the  minimum  and maximum  Loan-to-Value  Ratios  at
origination  of the Mortgage  Loans were 32.7% and  90.0%, respectively, and the
weighted average Loan-to-Value Ratio  at origination of  the Mortgage Loans  was
approximately  79.7%. The Loan-to-Value  Ratio of a  Mortgage Loan is calculated
using the lesser of (i) the  appraised value of the related Mortgaged  Property,
as  established by an appraisal obtained by  the originator from an appraiser at
the time of  origination and  (ii) the  sale price  for such  property. In  some
instances,  the  Loan-to-Value  Ratio may  be  based  on an  appraisal  that was
obtained by the originator more than four months prior to origination,  provided
that  (i) a recertification of  the original appraisal is  obtained and (ii) the
original appraisal was obtained no more than twelve months prior to origination.
For the purpose of calculating the Loan-to-Value Ratio of any Mortgage Loan that
is the result of the refinancing (including a refinancing for "equity  take-out"
purposes)  of  an existing  mortgage loan,  the appraised  value of  the related
Mortgaged Property is generally determined by reference to an appraisal obtained
in connection  with the  origination of  the replacement  loan. See  "The  Trust
Estates-- Mortgage Loans" in the Prospectus. As of November 17, 1995, 223 of the
Mortgage  Loans having  Loan-to-Value Ratios  at origination  in excess  of 80%,
representing approximately 24.70% of the  Aggregate Unpaid Principal Balance  of
the  Mortgage  Loans, were  originated without  primary mortgage  insurance. See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                                      S1-8
<PAGE>
                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                        AGGREGATE       AGGREGATE
                                         NUMBER OF       UNPAID           UNPAID
                                         MORTGAGE       PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVELS                       LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
Full Documentation.....................     525      $149,858,846.35       63.28   %
Asset & Income Verification............       0                 0.00        0.00
Asset & Mortgage Verification..........     118        32,440,245.86       13.70
Income & Mortgage Verification.........       1           264,596.16        0.11
Asset Verification.....................       2           516,298.33        0.22
Income Verification....................       0                 0.00        0.00
Mortgage Verification..................     175        53,183,817.68       22.46
Preferred Processing...................       2           534,388.28        0.23
                                            ---      ---------------     -------
        Total..........................     823      $236,798,192.66      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.........       19     $  2,599,597.39        1.10   %
$200,001-$250,000......................      319       71,433,164.28       30.18
$250,001-$300,000......................      199       53,310,832.82       22.51
$300,001-$350,000......................      134       42,208,058.49       17.82
$350,001-$400,000......................       79       29,395,169.54       12.41
$400,001-$450,000......................       25       10,416,955.56        4.40
$450,001-$500,000......................       15        6,947,370.03        2.93
$500,001-$550,000......................       10        5,119,745.07        2.16
$550,001-$600,000......................       11        6,195,592.08        2.62
$600,001-$650,000......................        3        1,847,449.19        0.78
$700,001-$750,000......................        2        1,457,362.52        0.62
$750,001-$800,000......................        3        2,282,302.03        0.96
$850,001-$900,000......................        2        1,702,871.38        0.72
$900,001-$950,000......................        1          903,779.54        0.38
$950,001-$1,000,000....................        1          977,942.74        0.41
                                         ---------   ---------------     -------
        Total..........................      823     $236,798,192.66      100.00   %
                                         ---------   ---------------     -------
                                         ---------   ---------------     -------
</TABLE>

As of November 17,  1995, the average Unpaid  Principal Balance of the  Mortgage
Loans  was approximately $287,726. As of November 17, 1995, 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 72.7% and  85.0%, 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.................      801     $230,949,332.57       97.53   %
Two- to four-family units..............        0                0.00        0.00
Condominiums...........................       15        3,734,895.07        1.58
Cooperative Units......................        0                0.00        0.00
Townhouses.............................        1          408,655.84        0.17
Planned Unit Developments..............        6        1,705,309.18        0.72
                                         ---------   ---------------     -------
        Total..........................      823     $236,798,192.66      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................................       1      $    240,542.81        0.10   %
Arizona................................       6         1,866,466.80        0.79
California.............................     182        59,137,115.51       24.99
Colorado...............................      13         3,252,981.74        1.37
Connecticut............................      63        19,998,285.53        8.45
Delaware...............................       5         1,209,248.07        0.51
Florida................................      14         3,584,974.15        1.51
Georgia................................      26         6,638,184.01        2.80
Hawaii.................................       3         1,044,954.92        0.44
Idaho..................................       1           218,819.17        0.09
Illinois...............................      51        14,630,342.38        6.18
Indiana................................       2           459,260.97        0.19
Kansas.................................       5         1,499,940.47        0.63
Kentucky...............................       4           884,363.75        0.37
Louisiana..............................       2           373,806.99        0.16
Maine..................................       1           211,137.19        0.09
Maryland...............................      27         7,813,455.21        3.30
Massachusetts..........................      36        10,596,183.64        4.47
Michigan...............................       9         2,027,387.34        0.86
Minnesota..............................      13         3,550,760.45        1.50
Mississippi............................       1           229,260.39        0.10
Missouri...............................       4         1,196,425.55        0.51
Montana................................       1           267,092.54        0.11
Nevada.................................       1           236,606.54        0.10
New Hampshire..........................       1           254,526.78        0.11
New Jersey.............................     122        34,906,487.70       14.74
New Mexico.............................       1           350,345.46        0.15
New York...............................      27         8,060,516.53        3.40
North Carolina.........................      22         5,353,940.89        2.26
Ohio...................................      19         5,002,458.48        2.11
Oregon.................................       3           762,296.57        0.32
Pennsylvania...........................      41        10,917,398.77        4.61
Rhode Island...........................       1           234,264.84        0.10
South Carolina.........................       2           335,415.30        0.14
Tennessee..............................       8         2,057,141.71        0.87
Texas..................................      51        12,714,862.38        5.37
Utah...................................       4         1,189,238.39        0.50
Virginia...............................      33         8,776,915.36        3.71
Washington.............................      10         2,992,342.25        1.26
West Virginia..........................       2           522,739.88        0.22
Wisconsin..............................       4         1,013,412.58        0.43
Wyoming................................       1           186,292.67        0.08
                                            ---      ---------------     -------
        Total..........................     823      $236,798,192.66      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

As of  November 17,  1995, no  more than  approximately 1.57%  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......................     578      $167,111,413.02       70.57   %
Other Originators......................     245        69,686,779.64       29.43
                                            ---      ---------------     -------
        Total..........................     823      $236,798,192.66      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...............................      823     $236,798,192.66      100.00   %
Rate/term refinance....................        0                0.00        0.00
Equity take out refinance..............        0                0.00        0.00
                                         ---------   ---------------     -------
        Total..........................      823     $236,798,192.66      100.00   %
                                         ---------   ---------------     -------
                                         ---------   ---------------     -------
</TABLE>

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

<TABLE>
<CAPTION>
                                                                     PERCENTAGE OF
                                                       AGGREGATE       AGGREGATE
                                         NUMBER OF       UNPAID          UNPAID
                                         MORTGAGE      PRINCIPAL       PRINCIPAL
PROGRAM AND TERM                           LOANS        BALANCE         BALANCE
- ---------------------------------------  ---------   --------------  --------------
<S>                                      <C>         <C>             <C>
Fixed (five years or longer)...........      0       $         0.00        0.00   %
  (less than five years)...............      0                 0.00        0.00
Graduated (five years or longer).......     37        11,181,179.69        4.72
  (less than five years)...............     51        14,882,633.11        6.29
Combination (five years or longer).....      0                 0.00        0.00
  (less than five years)...............      0                 0.00        0.00
                                            --
                                                     --------------       -----
        Total..........................     88       $26,063,812.80       11.01   %
                                            --
                                            --
                                                     --------------       -----
                                                     --------------       -----
</TABLE>

As  of November 17, 1995,  no Subsidy Loan had a  subsidy agreement which had an
original term of less than two years or more than ten years.

                                     S1-12
<PAGE>
                               DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                                 PERCENTAGE OF
                                                                   AGGREGATE
                                                    ACTUAL          UNPAID
                                      NUMBER OF     UNPAID         PRINCIPAL
                                      MORTGAGE     PRINCIPAL    BALANCE OF THE
STATUS                                LOANS(1)    BALANCE(1)   MORTGAGE LOANS(2)
- ------------------------------------  ---------   -----------  -----------------
<S>                                   <C>         <C>          <C>
30 to 59 days.......................       0      $      0.00              0.00%
60 to 89 days.......................       1       220,035.70              0.09
90 days or more.....................       0             0.00              0.00
Loans in Foreclosure................       2       443,714.52              0.19
REO Mortgage Loans..................       0             0.00              0.00
                                           -
                                                  -----------               ---
        Total.......................       3      $663,750.22              0.28%
                                           -
                                           -
                                                  -----------               ---
                                                  -----------               ---
</TABLE>

- ------------
(1) Reflects the  number of  delinquent  Mortgage Loans  and the  actual  unpaid
    principal  balances of such Mortgage Loans based on information available to
    the Servicer as of November 17, 1995.
(2) As of November 17, 1995.
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  November 17, 1995, approximately  4.18% of the Aggregate
Unpaid Principal  Balance  of  the  Mortgage  Loans  was  secured  by  Mortgaged
Properties  that  are located  in the  Earthquake Counties.  The Seller  has not
undertaken the physical  inspection of  any Mortgaged Properties.  As a  result,
there  can be no assurance that material damage to any Mortgaged Property in the
affected region has not occurred.
    As of January 16, 1995 and March 16,  1995, as a result of flooding, 38  and
49  counties  in California,  respectively,  (the "January  Flood  Counties" and
"March Flood Counties," respectively, and  together, the "Flood Counties")  were
declared  federal disaster areas eligible for federal disaster assistance. As of
November 17,  1995,  approximately  24.48% of  the  Aggregate  Unpaid  Principal
Balance  of  the Mortgage  Loans was  secured by  Mortgaged Properties  that are
located in the January Flood Counties and approximately 16.23% of the  Aggregate
Unpaid  Principal  Balance  of  the  Mortgage  Loans  was  secured  by Mortgaged
Properties that are  located in  the March 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  November
17,  1995, 2.24% 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.
    Based on information available to the Servicer as of November 17, 1995, none
of  the delinquent loans shown in the  preceding table were secured by Mortgaged
Properties located in  the Earthquake  Counties, the Hurricane  Counties or  the
Flood Counties.

                                     S1-13
<PAGE>
              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE
    During  the years ended December 31, 1993  and December 31, 1994 and the six
months ended June 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
$3,999,414,620, 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,  1991,
December  31, 1992 and the nine months ended  September 30, 1993 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 June  30,
1995.

                                     S1-14
<PAGE>
                              TOTAL PROGRAM LOANS

<TABLE>
<CAPTION>
                                                       AS OF                   AS OF                   AS OF
                                                 DECEMBER 31, 1993       DECEMBER 31, 1994         JUNE 30, 1995
                                               ----------------------  ----------------------  ----------------------
                                                           BY DOLLAR               BY DOLLAR               BY DOLLAR
                                                BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.      AMOUNT
                                               OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                                               --------   -----------  --------   -----------  --------   -----------
                                                                   (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                            <C>        <C>          <C>        <C>          <C>        <C>
Total Portfolio of Program Loans.............   337,156   $57,687,887   379,075   $62,175,544   400,369   $63,231,863
                                               --------   -----------  --------   -----------  --------   -----------
                                               --------   -----------  --------   -----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days..............................     3,190   $   489,235     3,548   $   548,524     3,570   $   526,515
  60 to 89 days..............................       703       109,529       797       128,053       750       115,898
  90 days or more............................     1,398       271,637     1,418       308,124     1,037       190,166
                                               --------   -----------  --------   -----------  --------   -----------
Total Delinquent Loans.......................     5,291   $   870,401     5,763   $   984,701     5,357   $   832,579
                                               --------   -----------  --------   -----------  --------   -----------
                                               --------   -----------  --------   -----------  --------   -----------
Percent of Portfolio.........................      1.57%         1.51%     1.52%         1.58%     1.34%         1.32%
</TABLE>
<TABLE>
<CAPTION>
                                             AS OF                    AS OF                    AS OF
                                       DECEMBER 31, 1993        DECEMBER 31, 1994          JUNE 30, 1995
                                     ----------------------   ----------------------   ----------------------
                                                          (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                  <C>                      <C>                      <C>
Foreclosures(2)....................  $            277,533     $            354,028     $            352,148
Foreclosure Ratio(3)...............                  0.48%                    0.57%                    0.56%

<CAPTION>
                                           YEAR ENDED               YEAR ENDED            SIX MONTHS ENDED
                                       DECEMBER 31, 1993        DECEMBER 31, 1994          JUNE 30, 1995
                                     ----------------------   ----------------------   ----------------------
                                                          (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                  <C>                      <C>                      <C>
Net Gain (Loss)(4).................  $           (112,511)    $           (195,088)    $            (71,981)
Net Gain (Loss) Ratio(5)...........                 (0.20)%                  (0.31)%                  (0.11)%
</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>
                               RELO PROGRAM LOANS

<TABLE>
<CAPTION>
                                                                      AS OF                  AS OF                  AS OF
                                                                DECEMBER 31, 1993      DECEMBER 31, 1994        JUNE 30, 1995
                                                              ---------------------  ---------------------  ----------------------
                                                                         BY DOLLAR              BY DOLLAR               BY DOLLAR
                                                               BY NO.      AMOUNT     BY NO.      AMOUNT     BY NO.      AMOUNT
                                                              OF LOANS    OF LOANS   OF LOANS    OF LOANS   OF LOANS    OF LOANS
                                                              --------   ----------  --------   ----------  --------   -----------
                                                                                 (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                           <C>        <C>         <C>        <C>         <C>        <C>
Total Portfolio of RELO Program Loans.......................   47,083    $7,298,795   60,224    $9,543,339   64,873    $10,146,412
                                                              --------   ----------  --------   ----------  --------   -----------
                                                              --------   ----------  --------   ----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days.............................................      330    $   43,295      361    $   52,474      377    $    52,244
  60 to 89 days.............................................       43         4,967       68         9,612       44          5,708
  90 days or more...........................................       69         9,687       74        10,965       59          7,925
                                                              --------   ----------  --------   ----------  --------   -----------
Total Delinquent Loans......................................      442    $   57,949      503    $   73,052      480    $    65,877
                                                              --------   ----------  --------   ----------  --------   -----------
                                                              --------   ----------  --------   ----------  --------   -----------
Percent of RELO Program Loan Portfolio......................     0.94%         0.79%    0.84%         0.77%    0.74%          0.65%
</TABLE>
<TABLE>
<CAPTION>
                                             AS OF                    AS OF                    AS OF
                                       DECEMBER 31, 1993        DECEMBER 31, 1994          JUNE 30, 1995
                                     ----------------------   ----------------------   ----------------------
                                                          (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                  <C>                      <C>                      <C>
Foreclosures(2)....................  $              5,346     $             10,743     $             12,392
Foreclosure Ratio(3)...............                  0.07%                    0.11%                    0.12%

<CAPTION>
                                           YEAR ENDED               YEAR ENDED            SIX MONTHS ENDED
                                       DECEMBER 31, 1993        DECEMBER 31, 1994          JUNE 30, 1995
                                     ----------------------   ----------------------   ----------------------
                                                          (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                  <C>                      <C>                      <C>
Net Gain (Loss)(4).................  $             (2,776)    $             (1,791)    $               (894)
Net Gain (Loss) Ratio(5)...........                 (0.04)%                  (0.02)%                  (0.01)%
</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>
                             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 1993-58 Certificates were issued on December 17, 1993. Set forth
below are  the approximate  annualized prepayment  rates of  the Mortgage  Loans
underlying  the Series  1993-58 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>
January 1994................................................        0.17%
February 1994...............................................        1.06%
March 1994..................................................        0.19%
April 1994..................................................        8.10%
May 1994....................................................        3.03%
June 1994...................................................        2.79%
July 1994...................................................        5.09%
August 1994.................................................        9.87%
September 1994..............................................        9.39%
October 1994................................................        8.88%
November 1994...............................................        3.12%
December 1994...............................................        6.74%

<CAPTION>
MONTH                                                         PERCENTAGE OF CPR
- ------------------------------------------------------------  -----------------
<S>                                                           <C>
January 1995................................................        3.94%
February 1995...............................................        2.74%
March 1995..................................................        5.68%
April 1995..................................................       10.60%
May 1995....................................................        8.14%
June 1995...................................................        7.30%
July 1995...................................................       12.17%
August 1995.................................................        9.20%
September 1995..............................................       15.73%
October 1995................................................        3.54%
November 1995...............................................       10.34%
</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 1993-58 Certificates with respect to January
1994, reduced by one month for each month thereafter. The prepayment history  of
the  Mortgage  Loans underlying  the Series  1993-58 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-10
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-10 CERTIFICATE.

                                     S1-17
<PAGE>
                 SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED
                  AVERAGE LIFE OF THE CLASS A-10 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-10  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-10 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-10 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-10 Certificate  is the  average amount  of time  that will  elapse from
December 13, 1995 until each dollar in reduction of the principal balance of the
Series 1993-58 Certificates is distributed to the holders thereof. The  weighted
average  life of the Class A-10 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 November  17, 1995, as
described above under "Description of  the Mortgage Loans," adjusted to  reflect
calculated  payments  of  principal  on December  1,  1995  assuming  a constant
prepayment rate equal to 0% CPR for the month of November 1995. 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  S1-7.  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-10 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
last  paragraph beginning on page S-58 of  the Prospectus Supplement, and on the
further assumptions that (i)  the Class A-10 Certificates  will be purchased  on
December  13,  1995  for  an aggregate  purchase  price  equal  to approximately
$2,999,005, which includes accrued  interest from December 1,  1995 to (but  not
including)  December  13,  1995, (ii)  distributions  to holders  of  Class A-10
Certificates will be made on  the 25th day of  each month commencing in  January
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 January  1996, (iv)  principal prepayments on  the Mortgage  Loans
will  be received on the  last day of each month  commencing in December 1995 at
the respective  percentages of  CPR set  forth in  the table  and there  are  no
Prepayment Interest Shortfalls, (v) the Class A-10 Notional Amount applicable to
the   Distribution  Date  occurring  in   January  1996  will  be  approximately
$236,565,654 and (vi) the Class A  Subclass Principal Balance of the Class  A-10
Certificates  as of  the Determination  Date occurring  in January  1996 will be
$1,000.00.
           SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED AVERAGE LIFE
                 OF THE CLASS A-10 CERTIFICATES TO PREPAYMENTS

<TABLE>
<CAPTION>
                                                     PERCENTAGES OF CPR
                                       ----------------------------------------------
                                        2%     5%     10%    15%    20%   25%    30%
                                       -----  -----  -----  -----  -----  ----  -----
<S>                                    <C>    <C>    <C>    <C>    <C>    <C>   <C>
Pre-Tax Yield to Maturity (CBE)......  38.45% 34.93% 28.94% 22.78% 16.42% 9.86%  3.07%
Weighted Average Life (years)........  14.85  11.26   7.60   5.51   4.22  3.36   2.76
</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-10  Certificates, would  cause the
discounted present  value of  such assumed  stream  of cash  flows to  equal  an
assumed  purchase  price  for  the  Class  A-10  Certificates  of  approximately
$2,999,005 which includes  accrued interest from  December 1, 1995  to (but  not
including)  December  13,  1995,  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-10 Certificates and consequently does not purport to reflect the  return
on  any investment in  the Class A-10 Certificates  when such reinvestment rates
are considered.
    The weighted average lives of the  Class A-10 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  1993-58
Certificates  by  the number  of years  from  December 13,  1995 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
1993-58 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-10 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
    An election has  been made  to treat  the Trust  Estate as  two REMICs  (the
"Upper-Tier  REMIC" and the "Lower-Tier REMIC") for federal income tax purposes.
The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7,
Class A-8, Class A-9  and Class A-10 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-10 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-10  Certificates  generally are  treated  as  debt  instruments
originated  on the date of original  issuance of the Series 1993-58 Certificates
for federal income tax purposes. Holders of the Class A-10 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  1993-58
Certificates. Although not free from doubt, the Seller believes that, under both
the   OID  Regulations  and  the  Proposed   OID  Regulations,  the  Class  A-10
Certificates are 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).  Any "negative" amounts of original  issue discount on the Class A-10
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-10  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-10 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  1993-58
Certificates,  less distributions  made, and  losses, if  any, incurred,  on the
Class A-10  Certificates since  the  date of  original  issuance of  the  Series
1993-58 Certificates. A purchase price for a Class A-10 Certificate that is less
than  or greater than  the adjusted issue  price of such  Class A-10 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-10  Certificates offered  hereby are  being purchased  from the  Seller by the
Underwriter on  or about  December 13,  1995. The  Underwriter is  committed  to
purchase  all of the  Class A-10 Certificates  offered hereby if  any Class A-10
Certificates are  purchased. The  Underwriter  has advised  the Seller  that  it
proposes  to offer the Class  A-10 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-10 Certificates are expected
to  be approximately  1.13% of  the Pool Scheduled  Principal Balance  as of the
Distribution Date in  January 1996  without giving effect  to partial  principal
prepayments  or  net  partial  liquidation proceeds  received  on  or  after the
Determination Date in December 1995, plus accrued interest from December 1, 1995
to (but not including) December 13,  1995. The Underwriter and any dealers  that
participate  with  the  Underwriter  in  the  distribution  of  the  Class  A-10
Certificates may be deemed to be underwriters, and any discounts or  commissions
received by them and any profit on the resale of Class A-10 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-10 Certificates
offered hereby prior to the offering thereof. The Underwriter intends to act  as
a  market maker in the Class A-10 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-10 Certificates will develop  or, if such a market does  develop,
that  it  will provide  holders  of Class  A-10  Certificates with  liquidity of
investment  at  any  particular  time  or  for  the  life  of  the  Class   A-10
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  certain persons  who  perform  services  for
governmental plans. For example, unless exempted, investment by an ERISA Plan in
the Class A-10 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-10  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-10
Certificates, see "ERISA Considerations" in the Prospectus.
    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

                                     S1-20
<PAGE>
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-10 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-10 Certificates, is the
condition  that the ERISA  Plan investing in  the Class A-10  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-10 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-10 Certificates. Any  fiduciary
of an ERISA Plan considering whether to purchase a Class A-10 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-10  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-10  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-10 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-10
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-10 Certificates constitute
legal investments for such investors. See "Legal Investment" in the Prospectus.
                                 LEGAL MATTERS
    The validity of  the Class A-10  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-10 Certificates
will  be applied by  the Seller to the  purchase from an  affiliate of the Class
A-10 Certificates.
                                    RATINGS
    The Class A-10 Certificates  have been rated "Aaa"  by Moody's and "AAA"  by
Fitch.  See "Ratings" in  the Prospectus Supplement for  a further discussion of
the ratings of the Certificates.
    The ratings of  Moody's on  mortgage pass-through  certificates address  the
likelihood  of  the  receipt  by  certificateholders  of  all  distributions  of
principal and interest  to which such  certificateholders are entitled.  Moody's
rating opinions address the structural, legal and issuer aspects associated with
the  certificates, including the nature of the underlying mortgage loans and the
credit quality of the credit support provider, if any. Moody's ratings on  pass-

                                     S1-21
<PAGE>
through  certificates do  not represent  any assessment  of the  likelihood that
principal  prepayments  may  differ   from  those  originally  anticipated   and
consequently  any adverse effect the timing of such prepayments could have on an
investor's anticipated yield.
    The ratings  of  Fitch on  mortgage  pass-through certificates  address  the
likelihood  of the receipt  by certificateholders of  all distributions to which
such certificateholders  are  entitled.  Fitch's  rating  opinions  address  the
structural  and legal  aspects associated  with the  certificates, including the
nature of  the  underlying  mortgage  loans.  Fitch's  ratings  on  pass-through
certificates  do  not represent  any  assessment of  the  likelihood or  rate of
principal prepayments and  consequently any  adverse effect the  timing of  such
prepayments could have on an investor's anticipated yield.
    The  ratings of Moody's and Fitch 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-10  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  PHMSC 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-10  Certificates. PHMSC 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-10  Certificates  a  list
identifying all  filings with  respect to  a Trust  Estate pursuant  to  Section
13(a),  13(c), 14 or 15(d) of the  Exchange Act since PHMSC's latest fiscal year
covered by its annual report on Form 10-K and a copy of any or all documents  or
reports  incorporated  herein by  reference,  in each  case  to the  extent such
documents or  reports relate  to the  Class A-10  Certificates, other  than  the
exhibits  to such documents (unless  such exhibits are specifically incorporated
by reference in such  documents). Requests to PHMSC  should be directed to:  The
Prudential   Home  Mortgage  Securities  Company,  Inc.,  5325  Spectrum  Drive,
Frederick, Maryland 21701, telephone number (301) 846-8199.

                                     S1-22
<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus dated September 10, 1993)
                                  $254,469,000
                                 (APPROXIMATE)

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

                                     SELLER
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1993-58
       PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN JANUARY 1994
                             ----------------------

    The  Series 1993-58 Mortgage Pass-Through  Certificates (the "Series 1993-58
Certificates") will consist of  one class of senior  certificates (the "Class  A
Certificates")  and  one  class  of  subordinated  certificates  (the  "Class  B
Certificates"). The Class  A Certificates  are entitled to  a certain  priority,
relative  to the Class B Certificates, in right of distributions on the Mortgage
Loans. The  Class A  Certificates will  consist of  twelve subclasses  (each,  a
"Subclass")  of Certificates designated as the  Class A-1, Class A-2, Class A-3,
Class A-4, Class A-5, Class  A-6, Class A-7, Class  A-8, Class A-9, Class  A-10,
Class  A-R and Class A-LR Certificates. The Class A Certificates, other than the
Class A-10 Certificates, are the only Series 1993-58 Certificates offered hereby
and are referred to herein as the "Offered Certificates."

    The Class A-1,  Class A-2, Class  A-3, Class  A-4, Class A-5  and Class  A-6
Certificates   are   referred   to  herein   collectively   as   the  "Scheduled
Certificates."  The  Class  A-7  and   Class  A-8  Certificates  are   companion
certificates   and  are  referred  to  herein  collectively  as  the  "Companion
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>
<S>                          <C>                      <C>

          SUBCLASS               INITIAL SUBCLASS           PASS-THROUGH
         DESIGNATION           PRINCIPAL BALANCE (1)            RATE
Class A-1.................... $             8,845,000           6.25%
Class A-2.................... $            31,365,000           5.50%
Class A-3.................... $           131,453,000           5.80%
Class A-4.................... $            36,745,000            (2)
Class A-5.................... $            15,888,000           6.25%
Class A-6.................... $            12,296,000           6.25%
          SUBCLASS               INITIAL SUBCLASS           PASS-THROUGH
         DESIGNATION           PRINCIPAL BALANCE (1)            RATE
Class A-7....................             $12,375,000            (3)
Class A-8....................             $ 5,500,000            (4)
Class A-9....................            (5)                     (6)
Class A-R....................              $    1,000           6.25%
Class A-LR...................              $    1,000         6.25%(7)
</TABLE>

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

(2) Until  the LIBOR  Based Interest Accrual  Period commencing  on December 25,
    1994, interest will  accrue on  the Class A-4  Certificates at  the rate  of
    4.125%   per  annum.  During  each   LIBOR  Based  Interest  Accrual  Period
    thereafter, interest will  accrue on  the Class  A-4 Certificates  at a  per
    annum  rate equal to the lesser of (i) 0.50% plus the arithmetic mean of the
    London interbank offered rate  quotations for one-month Eurodollar  deposits
    determined  monthly  as  set  forth herein  ("LIBOR")  and  (ii)  8.50%. See
    "Description of the Certificates--Interest" herein.

(3) During the initial LIBOR Based Interest Accrual Period, interest will accrue
    on the Class A-7 Certificates at the rate of 4.4875% per annum. During  each
    LIBOR  Based Interest Accrual Period thereafter, interest will accrue on the
    Class A-7 Certificates at a per annum rate equal to the lesser of (i)  1.30%
    plus  LIBOR and (ii) 9.00%.  See "Description of the Certificates--Interest"
    herein.

(4) During the initial LIBOR Based Interest Accrual Period, interest will accrue
    on the Class A-8  Certificates at the rate  of 10.215625% per annum.  During
    each LIBOR Based Interest Accrual Period thereafter, interest will accrue on
    the  Class A-8 Certificates at a per  annum rate equal to 17.3875% minus the
    product of  2.25 and  LIBOR, subject  to a  minimum rate  of 0.0625%  and  a
    maximum  rate of  17.3875%. See "Description  of the Certificates--Interest"
    herein.

(5) The Class A-9 Certificates are interest-only certificates, have no principal
    balance and will bear interest on the Class A-9 Notional Amount  (initially,
    approximately  $36,745,000) as  described herein  under "Description  of the
    Certificates--Interest."

(6) Until the LIBOR  Based Interest  Accrual Period commencing  on December  25,
    1994,  interest will  accrue on  the Class A-9  Certificates at  the rate of
    4.375% per annum on the Class  A-9 Notional Amount. During each LIBOR  Based
    Interest  Accrual Period thereafter,  interest will accrue  on the Class A-9
    Notional Amount at a per annum rate equal to 8.00% minus LIBOR, subject to a
    minimum rate of 0.00% and a maximum  rate of 8.00%. See "Description of  the
    Certificates--Interest" herein.

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

    The  Offered Certificates  will be purchased  by Smith  Barney Shearson Inc.
(the "Underwriter") from the Seller and will be offered by the Underwriter  from
time  to time to the  public in negotiated transactions  or otherwise at varying
prices to be determined  at the time  of sale. Proceeds to  the Seller from  the
sale  of the  Offered Certificates will  be 99.359375% of  the aggregate initial
principal balance of the Offered Certificates, plus accrued interest thereon and
on an amount equal to the aggregate initial principal balance of the Class  A-10
Certificates  at the rate of  6.25% per annum from December  1, 1993 to (but not
including) December 17, 1993,  before deducting expenses  payable by the  Seller
estimated  to be  $325,000. The  price to  be paid  to the  Seller has  not been
allocated among the Offered Certificates. See "Underwriting" herein.

    The Offered Certificates  are offered  by the Underwriter  subject to  prior
sale,  when,  as and  if  accepted by  the  Underwriter and  subject  to certain
conditions. It is expected that the  Offered Certificates will be available  for
delivery  through the facilities of The Depository Trust Company or, in the case
of the Class  A-8, Class  A-9, Class  A-R and  Class A-LR  Certificates, at  the
offices  of Smith Barney Shearson Inc., New York,  New York, in each case, on or
about December 17, 1993.

                           SMITH BARNEY SHEARSON INC.

December 10, 1993
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    The Series 1993-58 Certificates  will evidence in  the aggregate the  entire
beneficial  ownership interest in a trust  fund (the "Trust Estate") established
by The  Prudential Home  Mortgage Securities  Company, Inc.  (the "Seller")  and
consisting  of a pool  of fixed interest rate,  conventional, monthly pay, fully
amortizing,  one-  to  four-family,  residential  first  mortgage  loans  having
original  terms  to stated  maturity of  approximately  30 years  (the "Mortgage
Loans"), together with certain related  property. Certain of the Mortgage  Loans
may be secured principally by shares issued by cooperative housing corporations.
The  Mortgage Loans  will be serviced  by The Prudential  Home Mortgage Company,
Inc. (in  its  capacity as  servicer,  the "Servicer,"  otherwise  "PHMC").  The
Mortgage  Loans will consist of mortgage loans originated in connection with the
relocation of employees of various  corporate employers participating in  PHMC's
relocation  program  and  of  employees  of  various  non-participant  employers
("Relocation Mortgage Loans"). See "Description  of the Mortgage Loans"  herein.
The Class A Certificates will initially evidence in the aggregate an approximate
92.50%  undivided interest in  the principal balance of  the Mortgage Loans. The
remaining approximate 7.50% undivided interest  in the principal balance of  the
Mortgage Loans will be evidenced by the Class B Certificates.

    Distributions  in respect of interest  and of principal will  be made on the
25th day of each month or, if such day is not a business day, on the  succeeding
business  day (each, a "Distribution Date"),  commencing in January 1994, to the
holders of Offered  Certificates, as  described herein. The  amount of  interest
accrued  on any Subclass  of Offered Certificates will  be reduced by prepayment
interest shortfalls and certain other  shortfalls in the collection of  interest
from   mortgagors,  as  well  as  certain  losses,  as  described  herein  under
"Description of the Certificates--Interest."  Distributions in reduction of  the
principal  balance of the Class A Certificates  on any Distribution Date will be
allocated among  the  Subclasses of  the  Class  A Certificates  in  the  manner
described  herein under "Description of  the Certificates-- Principal (Including
Prepayments)." Distributions to  each Subclass of  Offered Certificates will  be
made pro rata among Certificateholders of such Subclass.

    THE  YIELDS TO  MATURITY OF  THE OFFERED  CERTIFICATES WILL  BE SENSITIVE IN
VARYING DEGREES  TO  THE  RATE  AND  TIMING  OF  PRINCIPAL  PAYMENTS  (INCLUDING
PREPAYMENTS,  WHICH MAY  BE MADE  AT ANY TIME  WITHOUT PENALTY)  ON THE MORTGAGE
LOANS. INVESTORS  IN THE  OFFERED CERTIFICATES  SHOULD CONSIDER  THE  ASSOCIATED
RISKS,  INCLUDING, IN THE CASE OF  OFFERED CERTIFICATES PURCHASED AT A DISCOUNT,
THE RISK THAT A SLOWER THAN ANTICIPATED RATE OF PAYMENTS IN RESPECT OF PRINCIPAL
(INCLUDING PREPAYMENTS) ON THE  MORTGAGE LOANS COULD RESULT  IN AN ACTUAL  YIELD
THAT  IS LOWER THAN ANTICIPATED.  A FASTER THAN ANTICIPATED  RATE OF PAYMENTS IN
RESPECT OF PRINCIPAL (INCLUDING PREPAYMENTS) ON THE MORTGAGE LOANS COULD  RESULT
IN  AN  ACTUAL YIELD  THAT IS  LOWER THAN  ANTICIPATED FOR  INVESTORS PURCHASING
OFFERED CERTIFICATES AT  A PREMIUM AND  FOR INVESTORS PURCHASING  THE CLASS  A-9
CERTIFICATES.  INVESTORS  PURCHASING  OFFERED  CERTIFICATES  AT  A  PREMIUM  AND
INVESTORS IN THE  CLASS A-9 CERTIFICATES  SHOULD ALSO CONSIDER  THE RISK THAT  A
RAPID  RATE OF PAYMENTS  IN RESPECT OF PRINCIPAL  (INCLUDING PREPAYMENTS) ON THE
MORTGAGE LOANS COULD RESULT  IN THE FAILURE OF  SUCH INVESTORS TO FULLY  RECOVER
THEIR  INITIAL INVESTMENTS. THE YIELD TO INVESTORS IN THE CLASS A-8 CERTIFICATES
WILL BE HIGHLY SENSITIVE TO CHANGES IN  THE LEVEL OF LIBOR SUCH THAT  INCREASING
LEVELS  OF LIBOR WILL  HAVE A NEGATIVE EFFECT  ON THE YIELD  TO INVESTORS IN THE
CLASS A-8 CERTIFICATES. FOR LIBOR  BASED INTEREST ACCRUAL PERIODS COMMENCING  ON
OR AFTER DECEMBER 25, 1994, THE YIELD TO INVESTORS IN THE CLASS A-9 CERTIFICATES
WILL  BE HIGHLY SENSITIVE TO CHANGES IN  THE LEVEL OF LIBOR SUCH THAT RELATIVELY
SMALL INCREASES IN THE LEVEL  OF LIBOR WILL HAVE  A MATERIAL NEGATIVE EFFECT  ON
THE  YIELD TO INVESTORS IN THE CLASS A-9 CERTIFICATES. SEE "PREPAYMENT AND YIELD
CONSIDERATIONS" HEREIN AND IN THE PROSPECTUS.

    THE WEIGHTED  AVERAGE LIVES  OF THE  COMPANION CERTIFICATES  WILL BE  HIGHLY
SENSITIVE  TO THE RATE OF PREPAYMENTS ON  THE MORTGAGE LOANS BECAUSE PAYMENTS OF
PRINCIPAL ALLOCATED TO THE CLASS A  CERTIFICATES IN EXCESS OF AMOUNTS  RESULTING
FROM  A  CERTAIN COMBINATION  OF PREPAYMENT  LEVELS  WILL BE  PAID FIRST  TO THE
HOLDERS OF THE COMPANION CERTIFICATES PRIOR TO BEING PAID TO THE HOLDERS OF  THE
SCHEDULED CERTIFICATES. SEE "PREPAYMENT AND YIELD CONSIDERATIONS" HEREIN.

    The Offered Certificates, other than the Class A-8, Class A-9, Class A-R and
Class A-LR Certificates, will be issued only in book-entry form (the "Book-Entry
Certificates") and purchasers thereof will not be entitled to receive definitive
certificates   except  in  the  limited  circumstances  set  forth  herein.  The
Book-Entry Certificates will be registered in the name of Cede & Co., as nominee
of  The   Depository   Trust   Company,   which  will   be   the   "holder"   or
"Certificateholder"  of such  Certificates, as such  terms are  used herein. See
"Description of the Certificates" herein.

    The Offered Certificates  may not be  appropriate for individual  investors.
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 and any such market making may
be discontinued at any time. There can be no assurance that any investor will be
able to sell an Offered Certificate at a price which is equal to or greater than
the price at which such Certificate was purchased. 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, A PERSON WHO  IS
NOT  A  "U.S.  PERSON," (III)  A  PLAN OR  (IV)  ANY  PERSON OR  ENTITY  WHO THE
TRANSFEROR KNOWS OR HAS REASON TO KNOW  WILL BE UNWILLING OR UNABLE TO PAY  WHEN
DUE  ANY  FEDERAL,  STATE  OR  LOCAL  TAXES  WITH  RESPECT  THERETO.  See "ERISA
Considerations" and "Description of  the Certificates--Restrictions on  Transfer
of  the  Class A-R  and Class  A-LR 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
"Upper-Tier  REMIC" and the "Lower-Tier REMIC," respectively). As described more
fully herein and in the Prospectus, the  Class A-1, Class A-2, Class A-3,  Class
A-4,  Class  A-5, Class  A-6, Class  A-7, Class  A-8, Class  A-9 and  Class A-10
Certificates 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  "residual  interests" in  the  Upper-Tier REMIC  and  the Lower-Tier
REMIC, respectively.  PROSPECTIVE INVESTORS  ARE CAUTIONED  THAT THE  CLASS  A-R
CERTIFICATEHOLDER'S REMIC TAXABLE INCOME AND 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  Offered  Certificates  represent  eleven Subclasses  of  a  Class  of a
separate Series of  Certificates being  offered by  the Seller  pursuant to  the
Prospectus dated September 10, 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  March 13,  1994, all  dealers effecting  transactions in  the Offered
Certificates, whether or not participating in this distribution, may be required
to deliver this Prospectus Supplement and the Prospectus. This is in addition to
the obligation  of  dealers  to  deliver  this  Prospectus  Supplement  and  the
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-20
  Denominations..........................................................  S-20
  Definitive Form........................................................  S-20
  Book-Entry Form........................................................  S-20
  Distributions..........................................................  S-22
  Interest...............................................................  S-23
  Determination of LIBOR.................................................  S-27
  Principal (Including Prepayments)......................................  S-28
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A
     CERTIFICATES........................................................  S-28
    ALLOCATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES...  S-31
    PRINCIPAL PAYMENT CHARACTERISTICS OF THE SCHEDULED CERTIFICATES AND
     THE COMPANION CERTIFICATES..........................................  S-36
  Additional Rights of the Class A-R and Class A-LR Certificateholders...  S-37
  Periodic Advances......................................................  S-37
  Restrictions on Transfer of the Class A-R and Class A-LR
   Certificates..........................................................  S-38
  Reports................................................................  S-39
  Subordination of Class B Certificates..................................  S-39
    ALLOCATION OF LOSSES.................................................  S-40
Description of the Mortgage Loans........................................  S-43
  Mandatory Repurchase or Substitution of Mortgage Loans.................  S-50
  Optional Repurchase of Defaulted Mortgage Loans........................  S-50
Origination, Delinquency and Foreclosure Experience......................  S-51
  Loan Origination.......................................................  S-51
  Delinquency and Foreclosure Experience.................................  S-51
Prepayment and Yield Considerations......................................  S-54
  Sensitivity of the Class A-8 and Class A-9 Certificates................  S-64
Pooling and Servicing Agreement..........................................  S-65
  General................................................................  S-65
  Voting.................................................................  S-66
  Trustee................................................................  S-66
  Servicing Compensation and Payment of Expenses.........................  S-66
  Optional Termination...................................................  S-67
Federal Income Tax Considerations........................................  S-67
  Regular Certificates...................................................  S-68
  Residual Certificates..................................................  S-68
ERISA Considerations.....................................................  S-70
Legal Investment.........................................................  S-71
Secondary Market.........................................................  S-71
Underwriting.............................................................  S-71
Legal Matters............................................................  S-72
Use of Proceeds..........................................................  S-72
Ratings..................................................................  S-72
Index of Significant Prospectus Supplement Definitions...................  S-73
</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 1993-58 (the
                        "Series 1993-58 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
                        Fitch Investors Service, Inc. ("Fitch"). The ratings by
                        Moody's  and Fitch are not recommendations to buy, sell
                        or  hold  such  Certificates  and  may  be  subject  to
                        revision  or withdrawal  at any  time by  the assigning
                        rating  agency.  The   ratings  do   not  address   the
                        possibility that, as a result of principal prepayments,
                        holders  of such Certificates may  receive a lower than
                        anticipated yield. The ratings also do not address  the
                        possibility  that holders of the Class A-9 Certificates
                        may not fully  recover their  initial investments.  See
                        "--Effects  of Prepayments  on Investment Expectations"
                        below and "Ratings" in this Prospectus Supplement.

Description of
  Certificates......    The Series  1993-58 Certificates  will consist  of  the
                        Class  A Certificates and the Class B Certificates. The
                        Class A  Certificates  represent  a  type  of  interest
                        referred  to in the Prospectus as "Senior Certificates"
                        and the  Class  B  Certificates  represent  a  type  of
                        interest referred to in the Prospectus as "Subordinated
                        Certificates." As these designations suggest, the Class
                        A  Certificates  are  entitled to  a  certain priority,
                        relative to  the  Class  B Certificates,  in  right  of
                        distributions  on  the  mortgage  loans  underlying the
                        Series 1993-58 Certificates (the "Mortgage Loans"). See
                        "--Distributions of Principal and Interest" below.

                        Initially, the Class  A Certificates  will evidence  in
                        the  aggregate  an  approximate  92.50%  (approximately
                        $254,470,000)  undivided  interest  in  the   aggregate
                        initial principal balance of the Mortgage Loans and the
                        Class  B Certificates will evidence in the aggregate an
                        approximate 7.50% (approximately $20,633,144) undivided
                        interest in the aggregate initial principal balance  of
                        the  Mortgage  Loans.  The  relative  interests  in the
                        aggregate outstanding principal balance of the Mortgage
                        Loans represented by the Class A
</TABLE>

                                      S-4
<PAGE>

<TABLE>
<S>                     <C>
                        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  prior to the  allocation of such
                        losses and shortfalls to  the Class A Certificates,  as
                        discussed   in   "--Distributions   of   Principal  and
                        Interest" and "--Credit Enhancement" below.

                        The  Class  A  Certificates  will  consist  of   twelve
                        subclasses,  designated  as the  Class A-1,  Class A-2,
                        Class A-3, Class A-4, Class A-5, Class A-6, Class  A-7,
                        Class  A-8, Class A-9, Class  A-10, Class A-R and Class
                        A-LR  Certificates.  The   Class  A-10   and  Class   B
                        Certificates are not offered hereby and may be retained
                        or  sold by the Seller. The Class A Certificates, other
                        than the Class  A-10 Certificates, are  referred to  in
                        this    Prospectus    Supplement   as    the   "Offered
                        Certificates."

                        The Class A-1, Class A-2,  Class A-3, Class A-4,  Class
                        A-5   and   Class   A-6   Certificates   are  scheduled
                        certificates (referred  to herein  collectively as  the
                        "Scheduled  Certificates")  because,  based  on certain
                        assumptions described in  the third  paragraph on  page
                        S-58,  at  a certain  combination of  prepayment levels
                        their  principal  balances  may   be  reduced  to   the
                        scheduled   percentage   of  their   initial  principal
                        balances for each  Distribution Date  indicated in  the
                        tables  beginning on page S-32. The Class A-7 and Class
                        A-8 Certificates  are  companion certificates  and  are
                        referred  to  herein  collectively  as  the  "Companion
                        Certificates" because payments  of principal  allocated
                        to  the  Class  A  Certificates  in  excess  of amounts
                        resulting from the combination  of prepayment rates  at
                        which  the  Scheduled Certificates  will be  reduced to
                        their scheduled percentages will  be paid to the  hold-
                        ers   of   the  Companion   Certificates,   while  such
                        Certificates remain outstanding, prior to being paid to
                        the  holders   of  the   Scheduled  Certificates.   See
                        "Description of the Certificates-- Principal (Including
                        Prepayments)--Allocation of Amount to be Distributed to
                        the  Class  A  Certificates"  and  "--Principal Payment
                        Characteristics of the  Scheduled Certificates and  the
                        Companion Certificates" in this Prospectus Supplement.

                        The Offered Certificates have the approximate aggregate
                        initial  principal balances  set forth on  the cover of
                        this Prospectus Supplement. Any difference between  the
                        aggregate principal balance of the Class A Certificates
                        as  of  the  date  of issuance  of  the  Series 1993-58
                        Certificates  and  the  approximate  aggregate  initial
                        principal balance of the Class A Certificates as of the
                        date  of  this  Prospectus  Supplement  will  not, with
                        respect to the Offered  Certificates, exceed 5% of  the
                        aggregate  initial  principal  balance  of  the Offered
                        Certificates stated  on the  cover of  this  Prospectus
                        Supplement  plus the expected initial principal balance
                        of  the   Class  A-10   Certificates.  Any   difference
                        allocated to the Class A Certificates will be allocated
                        among  one  or  more  of  the  subclasses  of  Class  A
                        Certificates other  than  the Class  A-9,  Class  A-10,
                        Class A-R and Class A-LR Certificates.
</TABLE>

                                      S-5
<PAGE>

<TABLE>
<S>                     <C>
Forms of
  Certificates;
  Denominations.....    The  Offered  Certificates  will  be  issued  either in
                        book-entry form  or in  fully registered,  certificated
                        form  ("Definitive Certificates").  The following table
                        sets forth the original  certificate form, the  minimum
                        denomination  and the  incremental denomination  of the
                        Offered Certificates.

- --------------------------------------------------------------------------------FORM
 AND DENOMINATIONS OF OFFERED CERTIFICATES

                                      ORIGINAL        MINIMUM     INCREMENTAL
            SUBCLASS              CERTIFICATE FORM  DENOMINATION  DENOMINATION
- --------------------------------  ----------------  ------------  ------------

Classes A-1, A-2, A-3, A-4, A-5,
 A-6 and A-7....................        Book-Entry  $    100,000     $1,000

Class A-8.......................        Definitive  $    100,000     $1,000

Class A-9.......................        Definitive  $  7,349,000(1)        $1(1)

Classes A-R and A-LR............        Definitive        $1,000      N/A
</TABLE>

- ---------------
(1)  Initial Notional Amount

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

<TABLE>
<S>                     <C>
                        BOOK-ENTRY FORM.  The Offered Certificates, other  than
                        the  Class  A-8, Class  A-9, Class  A-R and  Class A-LR
                        Certificates,  will  be  issued  in  book-entry   form,
                        through  the facilities of The Depository Trust Company
                        ("DTC"), except as described below. These  Certificates
                        are  referred  to,  collectively,  in  this  Prospectus
                        Supplement  as   the  "Book-Entry   Certificates."   An
                        investor  in a subclass of Book-Entry Certificates will
                        not receive a  Definitive Certificate representing  its
                        ownership  interest  in  such  Book-Entry Certificates,
                        except under  extraordinary  circumstances,  which  are
                        discussed  in  "Description of  the Certificates--Book-
                        Entry Form" in this Prospectus Supplement. Instead, DTC
                        will effect  payments and  transfers  by means  of  its
                        electronic   recordkeeping  services,   acting  through
                        certain participating organizations. This may result in
                        certain  delays  in  receipt  of  distributions  by  an
                        investor  and  may  restrict an  investor's  ability to
                        pledge its securities. The  rights of investors in  the
                        Book-Entry Certificates may generally only be exercised
                        through  DTC and  its participating  organizations. See
                        "Description of  the  Certificates--Denominations"  and
                        "--Book-Entry Form" in this Prospectus Supplement.

                        DEFINITIVE  FORM.  The Class  A-8, Class A-9, Class A-R
                        and  Class  A-LR   Certificates  will   be  issued   as
                        Definitive   Certificates.  See   "Description  of  the
                        Certificates--Denominations" and "--Definitive Form" in
                        this Prospectus Supplement.
</TABLE>

                                      S-6
<PAGE>

<TABLE>
<S>                     <C>
Mortgage Loans......    MORTGAGE LOAN DATA.  The Mortgage Loans, which are  the
                        source  of  distributions  to  holders  of  the  Series
                        1993-58  Certificates,  are  expected  to  consist   of
                        conventional,  fixed interest rate,  monthly pay, fully
                        amortizing,  one-  to  four-family,  residential  first
                        mortgage   loans,  having  original   terms  to  stated
                        maturity of approximately 30  years, which may  include
                        loans  secured by shares  issued by cooperative housing
                        corporations.  The  Mortgage  Loans  will  consist   of
                        mortgage   loans  originated  in  connection  with  the
                        relocation of employees of various corporate  employers
                        participating  in PHMC's relocation  program and of em-
                        ployees of various  non-participant employers. Some  of
                        the  Mortgage  Loans  are  expected  to  be  subject to
                        subsidy agreements which, except under certain  limited
                        circumstances,  require the employers of the mortgagors
                        to provide for a portion of the monthly payments on the
                        related Mortgage Loans for specified periods.

                        The Mortgage  Loans are  expected to  have the  further
                        specifications  set  forth in  the following  table and
                        under the heading "Description  of the Mortgage  Loans"
                        in this Prospectus Supplement.
</TABLE>

                                      S-7
<PAGE>

<TABLE>
<S>                     <C>
SELECTED MORTGAGE
  LOAN DATA
(AS  OF  THE  CUT-OFF DATE)
Cut-Off Date:                 December 1, 1993
Number of Mortgage Loans:     933
Aggregate Unpaid  Principal
  Balance 1:                  $275,103,144
Range  of  Unpaid Principal   $67,083 to $999,140
  Balances 1:
Average  Unpaid   Principal
  Balance 1:                  $294,859
Aggregate  Unpaid Principal
  Balance of Subsidy
  Loans 1:                    $33,074,169
Subsidy Loans as a
  Percentage of the
  Aggregate Unpaid
  Principal Balance 1:        12.02%
Range of Interest Rates:      6.500% to 8.500%
Weighted  Average  Interest   6.954%
  Rate 1:
Range of Remaining Terms to
  Stated Maturity:            345 months to 360 months
Weighted  Average Remaining
  Term to Stated
  Maturity 1:                 357 months
Range of Original
  Loan-to-Value Ratios:       32.79% to 90.00%
Weighted  Average  Original
  Loan-to-Value Ratio 1:      79.81%
Geographic Concentration of
  Mortgaged Properties
  Securing  Mortgage  Loans
  in Excess  of 5%  of  the
  Aggregate Unpaid
  Principal Balance(1):       California       24.85%
                              New Jersey     14.75%
                              Connecticut      7.98%
                              Illinois           6.90%
                              Texas            5.50%
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 1993-58 Certificates  (which is expected to
                        occur on or about December  17, 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  1993-58
                        Certificates, certain  Mortgage  Loans may  be  removed
                        from  the  pool  through repurchase  or,  under certain
                        circumstances,  substitution  by  the  Seller,  if  the
                        Mortgage   Loans  are  discovered   to  have  defective
                        documentation or if  they otherwise do  not conform  to
                        the    standards    established    by    the   Seller's
                        representations and warranties concerning the  Mortgage
                        Loans. See "Description of the Mortgage
                        Loans--Mandatory Repurchase or Substitution of Mortgage
                        Loans"    in    this    Prospectus    Supplement.   The
</TABLE>

                                      S-8
<PAGE>

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

                        The Servicer is entitled, subject to certain conditions
                        relating  to the  then-remaining size  of the  pool, to
                        purchase all outstanding Mortgage Loans in the pool and
                        thereby effect early retirement  of the Series  1993-58
                        Certificates. See "Pooling and Servicing
                        Agreement--Optional  Termination"  in  this  Prospectus
                        Supplement.

Distributions of
  Principal and
  Interest..........    DISTRIBUTIONS IN GENERAL.  Distributions on the  Series
                        1993-58  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  January  1994,  to  holders  of
                        record  at the close  of business on  the last business
                        day of the  preceding month  who are  entitled to  such
                        distributions.   In   the   case   of   the  Book-Entry
                        Certificates, the holder  of record will  be Cede &  Co
                        ("Cede"), as nominee of DTC.

                        The   amount   available   for   distribution   on  any
                        Distribution Date is  primarily a function  of (i)  the
                        amount  remitted by mortgagors of the Mortgage Loans in
                        payment of  their scheduled  installments of  principal
                        and  interest, (ii)  the amount of  prepayments made by
                        the mortgagors and (iii) proceeds from liquidations  of
                        defaulted Mortgage Loans.

                        On  any  Distribution  Date,  holders  of  the  Class A
                        Certificates will be  entitled to  receive all  amounts
                        due  them before any distributions  are made to holders
                        of the Class B Certificates on that Distribution  Date.
                        The  amount that is available  to be distributed on any
                        Distribution  Date  will  be  allocated  first  to  pay
                        interest  due holders  of the Class  A Certificates and
                        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   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  to  pay  interest and
                        principal  due   to  the   holders  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
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                     <C>
                        proceeds or other  recoveries on  the related  Mortgage
                        Loan.  See  "Description of  the Certificates--Periodic
                        Advances" in this Prospectus Supplement.

                        INTEREST DISTRIBUTIONS. The amount of interest to which
                        holders of each subclass of Offered Certificates (other
                        than the Class A-9 and Class A-LR Certificates) will be
                        entitled  each  month  is   calculated  based  on   the
                        outstanding  principal balance  of that  subclass as of
                        the related  Distribution  Date. Interest  will  accrue
                        each  month  on  each such  subclass  according  to the
                        following formula: 1/12th of the pass-through rate  for
                        such  subclass multiplied by  the outstanding principal
                        balance of such subclass as of the related Distribution
                        Date. The  pass-through rate  for each  such  subclass,
                        other  than  the Class  A-4,  Class A-7  and  Class A-8
                        Certificates, is the percentage set forth on the  cover
                        of  this Prospectus Supplement.  The pass-through rates
                        for  the   Class  A-4,   Class   A-7  and   Class   A-8
                        Certificates,   as  well  as  that  of  the  Class  A-9
                        Certificates, will be determined as described below.

                        The amount  of interest  to which  the holders  of  the
                        Class A-9 and Class A-LR Certificates are entitled each
                        month  is calculated  based on  a "notional  amount." A
                        notional amount  does not  entitle holders  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 notional amount for the Class A-9 Certificates will
                        be  equal to  the outstanding principal  balance of the
                        Class A-4  Certificates.  The notional  amount  of  the
                        Class  A-LR Certificate will be equal to the sum of the
                        outstanding  principal  balances  of  the  Class   A-LR
                        Certificate  and the Class  A-10 Certificates. Interest
                        will accrue on the  Class A-9 Certificates during  each
                        one-month  period in an amount  equal to the product of
                        (i) 1/12th of the pass-through rate then in effect  for
                        such  subclass determined  as described  below and (ii)
                        the notional amount of the Class A-9 Certificates as of
                        the related Distribution Date. Interest will accrue  on
                        the Class A-LR Certificate during each one-month period
                        in  an amount  equal to  the product  of (i)  1/12th of
                        6.25% and (ii)  the notional amount  of the Class  A-LR
                        Certificate as of the related Distribution Date.

                        Interest will accrue on the Offered Certificates, other
                        than  the Class A-4, Class A-7, Class A-8 and Class A-9
                        Certificates, during  each one-month  period ending  on
                        the  last day of the month preceding the month in which
                        each  Distribution  Date   occurs  (each,  a   "Regular
                        Interest Accrual Period"). The initial Regular Interest
                        Accrual  Period  will be  deemed  to have  commenced on
                        December 1,  1993. Interest  will accrue  on the  Class
                        A-4,  Class A-7,  Class A-8 and  Class A-9 Certificates
                        during each one-month period commencing on the 25th day
                        of each  month  and  ending  on the  24th  day  of  the
                        following  month (each, a "LIBOR Based Interest Accrual
                        Period"). The initial
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                     <C>
                        LIBOR Based Interest  Accrual Period  will commence  on
                        December 25, 1993. No interest will accrue on the Class
                        A-4,  Class A-7,  Class A-8  or Class  A-9 Certificates
                        prior to the  commencement of the  initial LIBOR  Based
                        Interest Accrual Period.

                        Until   the   LIBOR  Based   Interest   Accrual  Period
                        commencing on December 25, 1994, the pass-through  rate
                        for the Class A-4 Certificates will be 4.125% per annum
                        and   the   pass-through   rate  for   the   Class  A-9
                        Certificates will  be  4.375% per  annum.  During  each
                        subsequent  LIBOR  Based Interest  Accrual  Period, the
                        pass-through rates  for the  Class  A-4 and  Class  A-9
                        Certificates  will  be the  per annum  rates calculated
                        based on the pass-through rate formulas subject to  the
                        minimum  pass-through  rates  and  maximum pass-through
                        rates set forth in the following table. As a result  of
                        these  calculations  for LIBOR  Based  Interest Accrual
                        Periods commencing  on  or  after  December  25,  1994,
                        increasing  levels  of  LIBOR  will  produce  a reduced
                        pass-through rate for the Class A-9 Certificates  (sub-
                        ject  to the minimum rate),  while decreasing levels of
                        LIBOR  will  produce  an  increased  pass-through  rate
                        (subject to the maximum rate).

                        During the initial LIBOR Based Interest Accrual Period,
                        the  pass-through rate  for the  Class A-7 Certificates
                        will be 4.4875% per annum and the pass-through rate for
                        the Class  A-8  Certificates  will  be  10.215625%  per
                        annum.  During  each  subsequent  LIBOR  Based Interest
                        Accrual Period, the  pass-through rates  for the  Class
                        A-7  and Class A-8  Certificates will be  the per annum
                        rates calculated based on the pass-through rate  formu-
                        las  and subject to the  minimum pass-through rates and
                        maximum pass-through rates set  forth in the  following
                        table.  As a  result of  these calculations, increasing
                        levels of  LIBOR will  produce a  reduced  pass-through
                        rate  for the  Class A-8  Certificates (subject  to the
                        minimum rate), while  decreasing levels  of LIBOR  will
                        produce  an increased pass-through rate (subject to the
                        maximum rate).

                        The following table sets forth the initial pass-through
                        rates, pass-through rate formulas, and the minimum  and
                        maximum  pass-through  rates for  the Class  A-4, Class
                        A-7, Class A-8 and Class A-9 Certificates.
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<CAPTION>
                                   FLOATING RATE AND INVERSE FLOATING RATE CERTIFICATES

                                        INITIAL                                               MINIMUM           MAXIMUM
                                     PASS-THROUGH                PASS-THROUGH               PASS-THROUGH     PASS-THROUGH
            SUBCLASS                     RATE                    RATE FORMULA                 RATE(3)            RATE
         ---------------             -------------     ---------------------------------    ------------     -------------
<S>                                  <C>               <C>                                  <C>              <C>
Class A-4........................        4.125%(1)             LIBOR + 0.50%(2)                 0.50%             8.50%
Class A-7........................       4.4875%                  LIBOR + 1.30%                  1.30%             9.00%
Class A-8........................    10.215625%            17.3875% - (2.25 X LIBOR)          0.0625%          17.3875%
Class A-9........................        4.375%(1)             8.00% - LIBOR(2)                 0.00%             8.00%
</TABLE>

- ---------------
(1)  Applies to LIBOR Based  Interest Accrual Periods prior  to the LIBOR  Based
     Interest Accrual Period commencing on December 25, 1994.
(2)  Applies  to LIBOR  Based Interest Accrual  Periods commencing  on and after
     December 25, 1994.
(3)  Investors should consider the effect of different levels of LIBOR and rates
     of  principal   prepayments   on   yield.   See   "Prepayment   and   Yield
     Considerations" in this Prospectus Supplement.
- --------------------------------------------------------------------------------

<TABLE>
<S>                     <C>
                        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.   A
                        shortfall  that results  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.
                        Aggregate  shortfalls   in  collections   of   interest
                        resulting  from principal  prepayments in  full, to the
                        extent they exceed  the aggregate  servicing fees  (the
                        "Non- Supported Interest Shortfall"), will be allocated
                        pro  rata  among  all  classes  of  the  Series 1993-58
                        Certificates, based on their then-outstanding principal
                        balances, and  will be  allocated  pro rata  among  the
                        subclasses  of Class  A Certificates  based on interest
                        accrued. 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 and then by the Class A Certificates.  See
                        "Description   of  the  Certificates--Subordination  of
                        Class B Certificates" in this Prospectus Supplement.

                        The amount of  interest required to  be distributed  to
                        holders of the Series 1993-58 Certificates will also be
                        reduced  by a portion of certain special hazard losses,
                        fraud losses  and  bankruptcy  losses  attributable  to
                        interest.  See  "--Credit  Enhancement--Extent  of Loss
                        Coverage" below and "Description of the
                        Certificates--Interest" in this Prospectus Supplement.

                        To  the   extent   that  the   amount   available   for
                        distribution  on any Distribution  Date is insufficient
                        to permit the distribution of the applicable amount  of
                        accrued  interest on  the Class A  Certificates (net of
                        any Non-Supported Interest Shortfall, other  shortfalls
                        and  losses allocable  to the  Class A  Certificates as
                        described  above),  the  amount   of  interest  to   be
                        distributed  will  be allocated  among  the outstanding
                        subclasses  of  Class  A   Certificates  pro  rata   in
                        accordance   with  their   respective  entitlements  to
                        interest, and the  amount of any  deficiencies will  be
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                     <C>
                        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.

                        Interest on the Class A Certificates will be calculated
                        on the basis  of a  360-day year  consisting of  twelve
                        30-day months.

                        See "Description of the Certificates--Interest" in this
                        Prospectus 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
                        percentage  of the principal otherwise distributable to
                        the holders  of the  Class B  Certificates. During  the
                        first  five years  beginning on  the first Distribution
                        Date, the percentage  of certain unscheduled  principal
                        payments  otherwise distributable to the holders of the
                        Class B Certificates that  is instead distributable  to
                        the  holders of the Class  A Certificates will be equal
                        to 100%, and it 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
                        Class  B Certificates  will 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.

                        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   1993-58
                        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   Certificates"   in   this  Prospectus
                        Supplement.

Credit
 Enhancement........    DESCRIPTION OF "SHIFTING-INTEREST" SUBORDINATION.   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
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                     <C>
                        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 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 mortgagors.

                        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  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 B Certificates and (ii) by the allocation to
                        the Class B Certificates, until their principal balance
                        has been reduced to  zero, of certain losses  resulting
                        from the liquidation of defaulted Mortgage Loans or the
                        bankruptcy  of  mortgagors prior  to the  allocation of
                        such losses to the Class A Certificates.

                        In addition,  in order  to increase  the period  during
                        which the principal balance of the Class B Certificates
                        remains  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
                        Certificates while, in the absence of losses in respect
                        of  the  liquidation  of  defaulted  Mortgage  Loans or
                        losses resulting  from  the bankruptcy  of  mortgagors,
                        increasing  the respective  percentage interest  in the
                        principal balance of  the Mortgage  Loans evidenced  by
                        the Class B Certificates.

                        EXTENT  OF LOSS COVERAGE.   Realized losses on Mortgage
                        Loans, other than losses  that are (i) attributable  to
                        "special  hazards" not insured against under a standard
                        hazard insurance  policy,  (ii) incurred  on  defaulted
                        Mortgage  Loans  as to  which  there was  fraud  in the
                        origination   of   such   Mortgage   Loans   or   (iii)
                        attributable to certain actions which may be taken by a
                        bankruptcy  court in  connection with  a Mortgage Loan,
                        including a  reduction by  a  bankruptcy court  of  the
                        principal balance of or the interest rate on a Mortgage
                        Loan  or  an extension  of  its maturity,  will  not be
                        allocated to the Class A Certificates until the date on
                        which the principal balance of the Class B Certificates
                        (which   balance   is   expected   initially   to    be
                        approximately $20,633,144) has been reduced to zero.

                        With respect to any Distribution Date subsequent to the
                        first Distribution Date, the availability of the credit
                        enhancement  provided by the  Class B Certificates will
                        be affected  by the  prior reduction  of the  principal
                        balance of the Class B Certificates.
</TABLE>

                                      S-14
<PAGE>

<TABLE>
<S>                     <C>
                        Reduction  of  the  principal balance  of  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
                        up  to the limit referred to  below and (iii) the prior
                        receipt of principal  distributions by  the holders  of
                        such  Certificates. As of  the date of  issuance of the
                        Series  1993-58  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 will be approximately 1.40%, 2.00%
                        and  0.02%,  respectively, of  the  aggregate principal
                        balance of the  Mortgage Loans as  of the Cut-Off  Date
                        (approximately   $3,838,539,  $5,502,063  and  $50,000,
                        respectively). If losses due to special hazards,  fraud
                        or  bankruptcy exceed any of  such amounts prior to the
                        principal balance  of the  Class B  Certificates  being
                        reduced to zero, such losses will be shared pro rata by
                        the  Class A Certificates and  the Class B Certificates
                        based on  their  then-outstanding  principal  balances,
                        with  respect to the principal  portion of such losses,
                        and based on  their accrued interest,  with respect  to
                        the   interest  portion  of   such  losses.  After  the
                        principal balance of the Class B Certificates has  been
                        reduced  to zero, such  losses will be  borne solely by
                        the Class A Certificates. Any losses borne by the Class
                        A  Certificates  will  be   shared  pro  rata  by   the
                        subclasses  of  Class  A  Certificates  based  on their
                        then-outstanding principal  balances, with  respect  to
                        the  principal  portion  of such  losses.  The interest
                        portion of such losses will  be shared pro rata by  the
                        subclasses  of  Class A  Certificates based  on accrued
                        interest. Losses that reduce  the principal balance  of
                        the   Class   A-4   Certificates  will   result   in  a
                        corresponding reduction of the  notional amount of  the
                        Class   A-9  Certificates.  See   "Description  of  the
                        Certificates--Interest" in this Prospectus  Supplement.
                        Under certain circumstances, the limits set forth above
                        may  be reduced as described  under "Description of the
                        Certificates--Subordination of Class B
                        Certificates--Allocation of Losses" 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.
</TABLE>

                                      S-15
<PAGE>

<TABLE>
<S>                     <C>
                        YIELD.  If an investor purchases an Offered Certificate
                        at an  amount equal  to  its unpaid  principal  balance
                        (that  is,  at  "par"),  the  effective  yield  to that
                        investor  (assuming   that   there  are   no   interest
                        shortfalls   and  assuming  the   full  return  of  the
                        purchaser's invested  principal) will  approximate  the
                        pass-through  rate on that  Certificate. If an investor
                        pays less or more than the unpaid principal balance  of
                        the  Certificate (that  is, buys  the Certificate  at a
                        "discount" or "premium," respectively), then, based  on
                        the  assumptions set  forth in  the preceding sentence,
                        the effective yield to the  investor will be higher  or
                        lower,  respectively, than the  stated interest rate on
                        the Certificate, because such discount or premium  will
                        be  amortized  over the  life  of the  Certificate. Any
                        deviation in  the actual  rate  of prepayments  on  the
                        Mortgage  Loans from  the rate assumed  by the investor
                        will affect the period of time over which, or the  rate
                        at  which, the  discount or  premium will  be amortized
                        and, consequently,  will change  the investor's  actual
                        yield  from that anticipated. The  timing of receipt of
                        prepayments  may  also  affect  the  investor's  actual
                        yield.   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, OR THAT PURCHASES THE  CLASS
                        A-9  CERTIFICATES,  SHOULD  CONSIDER  THE  RISK  THAT A
                        FASTER THAN ANTICIPATED RATE  OF PRINCIPAL PAYMENTS  ON
                        THE  MORTGAGE LOANS WILL RESULT IN AN ACTUAL YIELD THAT
                        IS LOWER THAN SUCH INVESTOR'S EXPECTED YIELD AND SHOULD
                        CONSIDER THE  RISK  THAT  A  RAPID  RATE  OF  PRINCIPAL
                        PAYMENTS  ON  THE MORTGAGE  LOANS  COULD RESULT  IN THE
                        FAILURE OF SUCH INVESTOR  TO FULLY RECOVER ITS  INITIAL
                        INVESTMENT.

                        The  yield to  investors in the  Class A-8 Certificates
                        will be sensitive to changes in the level of LIBOR such
                        that increasing levels  of LIBOR will  have a  negative
                        effect  on  the yield  to  investors in  the  Class A-8
                        Certificates. For LIBOR Based Interest Accrual  Periods
                        commencing  on or after December 25, 1994, the yield to
                        investors  in  the  Class  A-9  Certificates  will   be
                        sensitive  to both the timing of receipt of prepayments
                        and the  overall rate  of  prepayment on  the  Mortgage
                        Loans.   The  yield  to  investors  in  the  Class  A-9
                        Certificates will also be  highly sensitive to  changes
                        in  the  level  of  LIBOR  such  that  relatively small
                        increases in the  level of LIBOR  will have a  material
                        negative  effect on the yield to investors in the Class
                        A-9 Certificates. The  particular sensitivities of  the
                        Class  A-8  and Class  A-9 Certificates  are separately
                        displayed in  the tables  appearing under  the  heading
                        "Prepayment   and   Yield   Considerations"   in   this
                        Prospectus  Supplement.  INVESTORS  IN  THE  CLASS  A-9
                        CERTIFICATES SHOULD CONSIDER THE RISK THAT A RAPID RATE
                        OF  PRINCIPAL PAYMENTS ON THE  MORTGAGE LOANS OR A HIGH
                        LEVEL OF LIBOR FOR LIBOR BASED INTEREST ACCRUAL PERIODS
                        COMMENCING ON OR AFTER  DECEMBER 25, 1994 COULD  RESULT
                        IN THE FAILURE OF SUCH INVESTORS TO FULLY RECOVER THEIR
                        INITIAL INVESTMENTS.
</TABLE>

                                      S-16
<PAGE>

<TABLE>
<S>                     <C>
                        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  cannot 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
                        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  pre-
                        vailing  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 (other than a
                        Class A-9 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.  The weighted  average
                        life  of a Class A-9  Certificate is the average amount
                        of time that will elapse  between the date of  issuance
                        of  the  Series 1993-58  Certificates  and the  date on
                        which each dollar in reduction of the principal balance
                        of  the   Class   A-4   Certificates   (which   balance
                        corresponds  to the  notional amount  of the  Class A-9
                        Certificates) is  distributed  to the  holders  of  the
                        Class   A-4  Certificates.  Generally,   low  rates  of
                        prepayment may result in the extension of the  weighted
                        average life of a Certificate and high rates may result
                        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 ad-
                        versely affected even though  the yield to maturity  on
                        the  Certificate is  unaffected. However,  the weighted
                        average lives of  one or more  subclasses of  Scheduled
                        Certificates may be extended at certain combinations of
                        rates  that  result  in distributions  to  the  Class A
                        Certificates that are, in certain periods, greater than
                        those distributions resulting from the rates comprising
                        Prepayment  Scenario   V  (as   defined  herein   under
                        "Prepayment and Yield Considerations") and shortened at
                        other    combinations   of   rates   that   result   in
                        distributions to the Class A Certificates that are,  in
                        certain   periods,  greater  than  those  distributions
                        resulting
</TABLE>

                                      S-17
<PAGE>

<TABLE>
<S>                     <C>
                        from the rates  comprising Prepayment  Scenario V.  See
                        "Description   of   the   Certificates   --   Principal
                        (Including   Prepayments)    --    Principal    Payment
                        Characteristics  of the Scheduled  Certificates and the
                        Companion Certificates" in this Prospectus  Supplement.
                        THE   WEIGHTED   AVERAGE   LIVES   OF   THE   COMPANION
                        CERTIFICATES WILL BE  HIGHLY SENSITIVE TO  THE RATE  OF
                        PREPAYMENTS  ON THE MORTGAGE  LOANS BECAUSE PAYMENTS OF
                        PRINCIPAL ALLOCATED  TO  THE CLASS  A  CERTIFICATES  IN
                        EXCESS  OF AMOUNTS RESULTING FROM A CERTAIN COMBINATION
                        OF PREPAYMENT LEVELS WILL BE PAID TO THE HOLDERS OF THE
                        COMPANION CERTIFICATES WHILE  SUCH CERTIFICATES  REMAIN
                        OUTSTANDING,  PRIOR TO BEING PAID TO THE HOLDERS OF THE
                        SCHEDULED CERTIFICATES. 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.

                        See   "Prepayment   and   Yield   Considerations"   and
                        "Description  of the Certificates--Principal (Including
                        Prepayments)--Principal Payment Characteristics of  the
                        Scheduled  Certificates and the Companion Certificates"
                        in this Prospectus Supplement.

Federal Income Tax
 Status.............    For federal income tax purposes, the Trust Estate  will
                        consist of two real estate mortgage investment conduits
                        (the  "Upper-Tier REMIC"  and the  "Lower-Tier REMIC").
                        The Class A-1, Class A-2,  Class A-3, Class A-4,  Class
                        A-5,  Class A-6,  Class A-7,  Class A-8,  Class A-9 and
                        Class A-10 Certificates  and the  Class B  Certificates
                        will  be  designated as  the  regular interests  in the
                        Upper-Tier REMIC  and  the  Class A-R  and  Class  A-LR
                        Certificates   will  be  designated   as  the  residual
                        interests in the  Upper-Tier REMIC  and the  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-9  Certificates   will  be
                        considered to be issued with original issue discount in
                        an amount equal to the  excess of all distributions  of
                        interest   thereon  over  their   issue  price.  It  is
                        anticipated that the Class A-5, Class A-6 and Class A-8
                        Certificates  will  be   issued  with  original   issue
                        discount  in  an  amount  equal to  the  excess  of the
                        initial principal  balances  of  such  subclasses  over
                        their respective issue prices (including, except in the
                        case  of the Class A-8 Certificates, accrued interest).
                        It is further anticipated that the Class A-1 and  Class
                        A-3  Certificates will be issued  at a premium and that
                        the Class  A-2, Class  A-4 and  Class A-7  Certificates
                        will  be issued with DE MINIMIS original issue discount
                        for  federal  income  tax  purposes.  The  Class   A-10
                        Certificates,  which are not  offered hereby, also will
                        be treated as issued  with original issue discount  for
                        federal income tax purposes.

                        Holders  of the  Class A-R and  Class A-LR Certificates
                        will be required to include the taxable income or  loss
                        of  the  Upper-Tier  REMIC  and  the  Lower-Tier REMIC,
                        respectively, in determining
</TABLE>

                                      S-18
<PAGE>

<TABLE>
<S>                     <C>
                        their federal taxable  income. It  is anticipated  that
                        all  or a substantial portion  of the taxable income of
                        the  Upper-Tier   REMIC   and  the   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 TO  BE "NONECONOMIC RESIDUAL  INTERESTS,"
                        CERTAIN  TRANSFERS  OF  WHICH  MAY  BE  DISREGARDED FOR
                        FEDERAL INCOME TAX PURPOSES.

                        See "Description of  the Certificates--Restrictions  on
                        Transfer  of the Class A-R and Class A-LR Certificates"
                        and  "Federal  Income   Tax  Considerations"  in   this
                        Prospectus  Supplement and "Certain  Federal Income Tax
                        Consequences--Federal Income Tax Consequences for REMIC
                        Certificates" in the Prospectus.

ERISA
 Considerations.....    A fiduciary of any employee benefit plan subject to the
                        Employee Retirement  Income Security  Act of  1974,  as
                        amended  ("ERISA"),  or  Section 4975  of  the Internal
                        Revenue Code  of 1986,  as amended  (the "Code")  or  a
                        governmental  plan,  subject to  any federal,  state or
                        local law  ("Similar Law"),  which  is, to  a  material
                        extent, similar to the foregoing provisions of ERISA or
                        the  Code  (collectively,  a  "Plan")  should carefully
                        review with its legal advisors whether the purchase  or
                        holding  of Offered  Certificates could give  rise to a
                        transaction prohibited  or  not  otherwise  permissible
                        under ERISA, the Code or Similar Law. NEITHER THE CLASS
                        A-R  CERTIFICATE NOR THE CLASS  A-LR CERTIFICATE MAY BE
                        PURCHASED BY  OR  TRANSFERRED  TO A  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-19
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

DENOMINATIONS

    The Offered Certificates, other than the Class A-9, Class A-R and Class A-LR
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-9  Certificates   will  be  issued  in  minimum
denominations of $7,349,000 initial notional amount and integral multiples of $1
initial notional  amount  in  excess  thereof. 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.

DEFINITIVE FORM

    Offered Certificates  issued  in  fully registered,  certificated  form  are
referred to herein as "Definitive Certificates." The Class A-8, Class A-9, Class
A-R  and  Class A-LR  Certificates will  be  issued as  Definitive Certificates.
Distributions of principal of, and interest on, the Definitive Certificates will
be made by the Servicer, or a  paying agent on behalf of the Servicer,  directly
to  holders of the Definitive Certificates in accordance with the procedures set
forth in the Pooling and  Servicing Agreement. The Definitive Certificates  will
be  transferable  and  exchangeable  at  the  offices  of  the  Trustee  or  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.

BOOK-ENTRY FORM

    The Offered Certificates, other than the Class A-8, Class A-9, Class A-R and
Class A-LR Certificates, will be issued  in book-entry form and are referred  to
herein  as "Book-Entry  Certificates." Each Subclass  of Book-Entry Certificates
initially will be represented by a single physical certificate registered in the
name of Cede & Co.  ("Cede"), as nominee of DTC,  which will be the "holder"  or
"Certificateholder"  of such  Certificates, as  such terms  are used  herein. No
person acquiring  an  interest in  the  Book-Entry Certificates  (a  "Beneficial
Owner")  will be entitled to receive  a Definitive Certificate representing such
person's interest in  the Book-Entry  Certificates, except as  set forth  below.
Unless  and until  Definitive Certificates  are issued  to Beneficial  Owners in
respect of the Book-Entry Certificates 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, and all references herein to  distributions,
notices,  reports and statements to Certificateholders  or holders shall, in the
case of the  Book-Entry Certificates, refer  to distributions, notices,  reports
and  statements  to DTC  or Cede,  as  the registered  holder of  the Book-Entry
Certificates, as  the case  may be,  for distribution  to Beneficial  Owners  in
accordance with DTC procedures.

    DTC is a limited purpose trust company organized under the laws of the State
of  New York, a member  of the Federal Reserve  System, a "clearing corporation"
within the  meaning of  the New  York  UCC and  a "clearing  agency"  registered
pursuant  to Section 17A of the Securities Exchange Act of 1934, as amended. DTC
was  created   to   hold   securities  for   its   participating   organizations
("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.

                                      S-20
<PAGE>
    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  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.

    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 physical  certificates representing the  Book-Entry Certificates and
receipt of  instructions  for  re-registration, the  Trustee  will  reissue  the
Book-Entry  Certificates as  Definitive Certificates  to Beneficial  Owners. The
procedures relating to  payment on  and transfer of  those Offered  Certificates
initially  issued  as Definitive  Certificates  will thereafter  apply  to those
Book-Entry Certificates that have been reissued as Definitive Certificates.

                                      S-21
<PAGE>
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 January 1994, in an  aggregate amount equal to the Class A
Distribution Amount. 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  will only  be made  upon
presentation  and surrender of such Class A  Certificate at the office or agency
appointed by the Trustee  and specified in the  notice of final distribution  in
respect of such Subclass of Class A Certificates.

    The  aggregate amount  available for  distribution to  Certificateholders on
each  Distribution  Date  will  be  the  Pool  Distribution  Amount.  The  "Pool
Distribution  Amount" for a Distribution Date will  be the sum of all previously
undistributed payments  or other  receipts on  account of  principal  (including
principal  prepayments and Liquidation Proceeds in respect of principal, if any)
and interest on or  in respect of  the Mortgage Loans  received by the  Servicer
after the Cut-Off Date (except for amounts due on or prior to the Cut-Off Date),
or  received by the Servicer on  or prior to the Cut-Off  Date but due after the
Cut-Off Date, in either case received on or prior to the 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 the
Advance Reserve Fund, if established,  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 Advance
    Reserve Fund, if established;

        (b) to the extent permitted by the Pooling and Servicing Agreement, that
    portion of  Liquidation  Proceeds with  respect  to a  Mortgage  Loan  which
    represents  any unreimbursed Periodic Advances or unreimbursed advances from
    the Advance Reserve Fund, if established;

        (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,
    other than Partial Liquidation Proceeds, received  on or after the Due  Date
    occurring  in  the month  in which  such Distribution  Date occurs,  and all
    partial principal prepayments and  Partial Liquidation Proceeds 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;

                                      S-22
<PAGE>
        (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;

         (j) Net Foreclosure Profits; and

        (k)  any  recovery  of  an  amount in  respect  of  principal  which had
    previously been allocated as  a Realized Loss to  any of the Series  1993-58
    Certificates.

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

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

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

        FOURTH, to the Class B Certificates first in an amount up to their Class
    B Interest Accrual Amount with respect to such Distribution Date, then in an
    amount up to their previously  unpaid interest shortfall amount and  finally
    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 undivided percentage interest (the "Percentage Interest") represented by
any Class A Certificate of a Subclass in distributions to such Subclass will  be
equal  to the percentage  obtained by dividing the  initial principal balance of
such Certificate (or in the case of  a Class A-9 Certificate, the initial  Class
A-9  Notional Amount  of such  Class A-9  Certificate) by  the aggregate initial
principal balance of all Certificates  of such Subclass (or  in the case of  the
Class A-9 Certificates, the aggregate initial Class A-9 Notional Amount).

INTEREST

    Interest  will accrue on  each Subclass of Class  A Certificates (other than
the Class  A-4,  Class A-7,  Class  A-8 and  Class  A-9 Certificates)  at  their
respective  Pass-Through Rates, as described below, during each one-month period
ending on  the  last  day  of  the month  preceding  the  month  in  which  each
Distribution  Date  occurs  (each,  a "Regular  Interest  Accrual  Period"). The
initial Regular Interest  Accrual Period  will be  deemed to  have commenced  on
December  1,  1993.  Interest  that  accrues  on  such  Subclasses  of  Class  A
Certificates  will  be  calculated  on  the  assumption  that  distributions  in
reduction  of the principal balances thereof on  a Distribution Date are made on
the first day of the  month of such Distribution  Date. Interest will accrue  on
the Class A-4, Class A-7, Class A-8 and Class A-9 Certificates at the applicable
Pass-Through  Rates described below  during each one-month  period commencing on
the 25th day of  each month and ending  on the 24th day  of the following  month
(each,  a  "LIBOR  Based  Interest Accrual  Period").  The  initial  LIBOR Based
Interest Accrual Period  will commence on  December 25, 1993.  No interest  will
accrue  on the Class A-4, Class A-7,  Class A-8 and Class A-9 Certificates prior
to the commencement of the initial LIBOR Based Interest Accrual Period. Interest
on each Subclass of Class  A Certificates will be calculated  on the basis of  a
360-day year consisting of twelve 30-day months.

                                      S-23
<PAGE>
    The  amount  of  interest that  will  accrue  on each  Subclass  of  Class A
Certificates during each  Regular Interest  Accrual Period or  each LIBOR  Based
Interest  Accrual Period is referred to herein as the "Class A Subclass Interest
Accrual Amount" for such Subclass. The Class A Subclass Interest Accrual  Amount
for  each Subclass of Class A Certificates, other than the Class A-9, Class A-10
and Class  A-LR  Certificates, will  equal  the product  of  (i) 1/12th  of  the
Pass-Through  Rate for such  Subclass and (ii) the  outstanding Class A Subclass
Principal Balance of such Subclass. The Pass-Through Rate for each such Subclass
of Offered  Certificates, other  than the  Class A-4,  Class A-7  and Class  A-8
Certificates,  is  the percentage  set  forth on  the  cover of  this Prospectus
Supplement. The Pass-Through Rates  for the Class A-4,  Class A-7 and Class  A-8
Certificates will be determined as described below.

    The  Class A Subclass Interest Accrual Amount for the Class A-9 Certificates
will equal the product of (i) 1/12th of the Pass-Through Rate for such  Subclass
determined  as described below and (ii) the Class A-9 Notional Amount. The Class
A Subclass Interest Accrual  Amount for the Class  A-10 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) 6.25%  and (ii) the Class A-10  Notional Amount. The Class A
Subclass Interest Accrual Amount for the  Class A-LR Certificate will equal  the
product of (i) 1/12th of 6.25% and (ii) the Class A-LR 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 as described below.

    Until  the LIBOR  Based Interest Accrual  Period commencing  on December 25,
1994, the Pass-Through Rate  for the Class A-4  Certificates will be 4.125%  per
annum.   During  each  subsequent  LIBOR  Based  Interest  Accrual  Period,  the
Pass-Through Rate  for the  Class A-4  Certificates will  be a  per annum  rate,
determined on the applicable Rate Determination Date, equal to the lesser of (i)
0.50%  plus the arithmetic mean of  the London interbank offered rate quotations
for  one-month   Eurodollar  deposits   ("LIBOR")   prevailing  on   such   Rate
Determination  Date,  determined as  described  below under  "--Determination of
LIBOR" and (ii) 8.50%.

    Until the LIBOR  Based Interest  Accrual Period commencing  on December  25,
1994,  the Pass-Through Rate for  the Class A-9 Certificates  will be 4.375% per
annum.  During  each  subsequent  LIBOR  Based  Interest  Accrual  Period,   the
Pass-Through  Rate for the Class A-9 Certificates will be a per annum rate equal
to 8.00% minus LIBOR, as determined  on the applicable Rate Determination  Date,
subject  to a minimum rate of 0.00% and a  maximum rate of 8.00%. As a result of
this calculation,  for LIBOR  Based Interest  Accrual Periods  commencing on  or
after  December  25, 1994,  increasing levels  of LIBOR  will produce  a reduced
Pass-Through Rate for the Class A-9 Certificates (subject to the minimum  rate),
while  decreasing levels  of LIBOR will  produce an  increased Pass-Through Rate
(subject to the maximum rate).

    During the initial  LIBOR Based  Interest Accrual  Period, the  Pass-Through
Rate  for the  Class A-7  Certificates will  be 4.4875%  per annum.  During each
subsequent LIBOR Based Interest  Accrual Period, the  Pass-Through Rate for  the
Class A-7 Certificates will be a per annum rate equal to the lesser of (i) 1.30%
plus  LIBOR, as determined  on the applicable Rate  Determination Date, and (ii)
9.00%.

    During the initial  LIBOR Based  Interest Accrual  Period, the  Pass-Through
Rate  for the Class A-8  Certificates will be 10.215625%  per annum. During each
subsequent LIBOR Based Interest  Accrual Period, the  Pass-Through Rate for  the
Class A-8 Certificates will be a per annum rate equal to (i) 17.3875% minus (ii)
the   product  of  2.25  and  LIBOR,   as  determined  on  the  applicable  Rate
Determination Date, subject to a minimum rate  of 0.0625% and a maximum rate  of
17.3875%.  As  a result  of this  calculation, increasing  levels of  LIBOR will
produce a reduced Pass-Through Rate for  the Class A-8 Certificates (subject  to
the  minimum rate), while  decreasing levels of LIBOR  will produce an increased
Pass-Through Rate (subject to the maximum rate).

    The yields to investors in the Class A-4 and Class A-9 Certificates will  be
affected  by changes in the level of  LIBOR for any LIBOR Based Interest Accrual
Period commencing on or after December 25, 1994,

                                      S-24
<PAGE>
and the yields to investors in the Class A-7 and Class A-8 Certificates will  be
affected by changes in the level of LIBOR. Levels of LIBOR may have little or no
correlation  to levels of prevailing mortgage loan interst rates. It is possible
that lower prevailing mortgage loan interest  rates (which might be expected  to
result  in faster prepayments) could occur  concurrently with an increased level
of LIBOR.  Conversely,  it is  possible  that higher  prevailing  mortgage  loan
interest  rates (which might be expected  to result in slower prepayments) could
occur concurrently with a  decreased level of LIBOR.  See "Prepayment and  Yield
Considerations" herein and in the Prospectus.

    The  "Rate Determination Date" will be the second business day preceding the
commencement of each LIBOR Based Interest Accrual Period.

    The amount of interest that will  accrue on the Class B Certificates  during
each  Regular Interest  Accrual Period  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 6.25%  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  Shortfall 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  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 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 B  Certificates--Allocation of  Losses" and  (b)  the
Adjusted  Pool Amount  as of  the preceding Distribution  Date less  the Class A
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  1993-58  Certificates  on  such  Distribution  Date  and  all prior
Distribution Dates and (ii) the principal portion of all Realized Losses  (other
than  Debt Service Reductions)  incurred on the Mortgage  Loans from the Cut-Off
Date through the end of the month preceding such Distribution Date.

    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.

                                      S-25
<PAGE>
    The Class  A-9  Certificates  are interest-only  certificates  and  have  no
principal  balance.  The  "Class  A-9  Notional  Amount"  with  respect  to each
Distribution Date will be equal to the Class A Subclass Principal Balance of the
Class A-4 Certificates. Accordingly, any  distributions in respect of  principal
made  to, or losses in respect of principal allocated in reduction of, the Class
A Subclass Principal  Balance of  the Class A-4  Certificates will  result in  a
corresponding  reduction  of the  Class  A-9 Notional  Amount.  See "--Principal
(Including  Prepayments)"  and  "--Subordination   of  Class  B   Certificates--
Allocation  of Losses" herein. The Class A-9 Notional Amount with respect to the
first Distribution Date will be approximately $36,745,000.

    The "Class A-10 Notional Amount" with respect to each Distribution Date will
be equal to the Pool Scheduled Principal Balance, as defined under  "--Principal
(Including  Prepayments)" below,  as of such  Distribution Date.  The Class A-10
Notional  Amount  with  respect   to  the  first   Distribution  Date  will   be
approximately  $275,103,144 less  any partial principal  prepayments received in
December 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-10
Certificates.  The  Class  A-LR  Notional  Amount  with  respect  to  the  first
Distribution Date will be $2,000.

    An  interest  shortfall  resulting  from principal  prepayments  in  full of
Mortgage Loans (a "Prepayment Interest Shortfall") 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  and Class B  Principal Balance and  (ii) 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 and Class B Principal Balance. Such allocation of  the
Non-Supported  Interest Shortfall will  reduce the amount of  interest due to be
distributed  to  holders  of   the  Class  A   Certificates  then  entitled   to
distributions  in  respect of  interest.  Such allocation  of  the Non-Supported
Interest Shortfall will also reduce the amount of interest due to be distributed
to the holders of  the Class 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 Prospectus.

    Interest  shortfalls resulting  from the  timing of  the receipt  of partial
principal prepayments and  Partial Liquidation  Proceeds 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 before  being
borne by the Class A Certificates. See "--Subordination of 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  and Partial  Liquidation Proceeds  will be  considered a
Non-Supported  Interest  Shortfall  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 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) to the
Class B Certificates will result from the priority of distributions first to the
Class A Certificateholders of  the Pool Distribution  Amount as described  above
under "--Distributions."

                                      S-26
<PAGE>
    On  each Distribution Date  on which the Pool  Distribution Amount equals or
exceeds the sum of the Class A Subclass Interest Accrual Amounts,  distributions
in  respect of interest to each Subclass of Class A Certificates will equal such
Subclass' Class A Subclass Interest Accrual  Amount and 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.

    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 any Distribution Date on which the Pool Distribution Amount is less  than
the  sum for  such Distribution  Date 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"),  the  Class B  Certificates will  not  be
entitled to any distributions of interest or principal.

DETERMINATION OF LIBOR

    On  each Rate Determination  Date, the Trustee will  determine LIBOR for the
succeeding LIBOR Based Interest Accrual Period on the basis of the offered LIBOR
quotations of  the Reference  Banks,  as such  quotations  are provided  to  the
Trustee  as of 11:00 a.m. (London time) on such Rate Determination Date. As used
herein with respect to a Rate Determination Date, "business day" means a day  on
which  banks are open for dealing in foreign currency and exchange in London and
New  York  City;  "Reference  Banks"   means  four  leading  banks  engaged   in
transactions in Eurodollar deposits in the International Eurocurrency market (i)
with an established place of business in London, (ii) whose quotations appear on
the  Reuters Screen  LIBO Page  on the Rate  Determination Date  in question and
(iii) which have been designated as such by the Trustee and are able and willing
to provide such quotations to the  Trustee on each Rate Determination Date;  and
"Reuters  Screen LIBO Page" means  the display designated as  page "LIBO" on the
Reuters Monitor Money Rates Service (or such other page as may replace the  LIBO
page on that service for the purpose of displaying London interbank offered rate
quotations  of major banks).  If any Reference  Bank should be  removed from the
Reuters Screen LIBO Page or in any other way fails to meet the qualifications of
a Reference  Bank,  the  Trustee  may, in  its  sole  discretion,  designate  an
alternative Reference Bank.

    On  each Rate Determination Date, LIBOR  for the next succeeding LIBOR Based
Interest Accrual Period will be established by the Trustee as follows:

         (i) If on  any Rate  Determination Date two  or more  of the  Reference
    Banks  provide  such  offered quotations,  LIBOR  for the  next  LIBOR Based
    Interest Accrual  Period  will  be  the  arithmetic  mean  of  such  offered
    quotations  (rounding  such  arithmetic  mean upwards  if  necessary  to the
    nearest whole multiple of 1/16%).

        (ii) If on any Rate Determination Date only one or none of the Reference
    Banks provides  such offered  quotations,  LIBOR for  the next  LIBOR  Based
    Interest Accrual Period will be the higher of (x) LIBOR as determined on the
    previous   Rate  Determination  Date  or  (y)  the  Reserve  Interest  Rate.

                                      S-27
<PAGE>
    The "Reserve Interest  Rate" will be  the rate per  annum which the  Trustee
    determines  to be either  (A) the arithmetic  mean (rounding such arithmetic
    mean upwards if  necessary to the  nearest whole multiple  of 1/16%) of  the
    one-month  Eurodollar lending rate that New  York City banks selected by the
    Trustee are  quoting,  on  the  relevant Rate  Determination  Date,  to  the
    principal  London  offices  of at  least  two  leading banks  in  the London
    interbank market or (B) in the event that the Trustee can determine no  such
    arithmetic  mean, the lowest one-month Eurodollar  lending rate that the New
    York  City  banks  selected  by  the  Trustee  are  quoting  on  such   Rate
    Determination Date to leading European banks.

        (iii)  If on any Rate Determination Date  the Trustee is required but is
    unable to determine  the Reserve  Interest Rate  in the  manner provided  in
    paragraph (ii) above, LIBOR for the next LIBOR Based Interest Accrual Period
    will  be LIBOR as determined on the previous Rate Determination Date, or, in
    the case of the first Rate Determination Date, 3.1875%.

    The establishment  of LIBOR  by  the Trustee  and the  Trustee's  subsequent
calculation  of the rates  of interest applicable  to the Class  A-4, Class A-7,
Class A-8  and Class  A-9 Certificates  for the  relevant LIBOR  Based  Interest
Accrual  Period, in the  absence of manifest  error, will be  final and binding.
Such Pass-Through Rates  may be  obtained by  telephoning the  Trustee at  (612)
244-0444.

PRINCIPAL (INCLUDING PREPAYMENTS)

    The principal balance of a Class A Certificate of any Subclass (other than a
Class  A-9 Certificate)  at any  time is  equal to  the product  of the  Class A
Subclass Principal Balance  of such Subclass  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 and (ii) in the case of
the Class A-R and Class A-LR  Certificates, any additional amounts to which  the
holder  of the Class A-R or Class  A-LR Certificate may be entitled as described
below  under   "--Additional  Rights   of   the  Class   A-R  and   Class   A-LR
Certificateholders")  to which the holder thereof is entitled from the cash flow
on the  Mortgage  Loans  at  such  time, and  will  decline  to  the  extent  of
distributions  in  reduction of  the principal  balance  of, and  allocations of
losses to, such Certificate. The approximate initial Class A Subclass  Principal
Balance  of each Subclass of Class A  Certificates (other than the Class A-9 and
Class A-10  Certificates)  are  set  forth  on  the  cover  of  this  Prospectus
Supplement.  The Class A-9 Certificates will  have no Class A Subclass Principal
Balance. The  initial Class  A  Subclass Principal  Balance  of the  Class  A-10
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  Loss Amount  is  zero, 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 (A)  the aggregate net  Liquidation Proceeds  (other
than  net  Partial  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 Advance  Reserve Fund (if
established) with respect to such Liquidated  Loans and the portion of such  net
Liquidation  Proceeds allocable  to interest and  (B) the  aggregate net Partial
Liquidation Proceeds on all Mortgage Loans

                                      S-28
<PAGE>
received by the  Servicer on or  after the Determination  Date occurring in  the
month  preceding the month in  which such Distribution Date  occurs and prior to
the Determination Date occurring  in the month in  which such Distribution  Date
occurs,  less the  amounts allocable to  principal of  any unreimbursed Periodic
Advances made by  the Servicer and  any unreimbursed advances  from the  Advance
Reserve  Fund (if established) with  respect thereto and the  portion of the net
Partial Liquidation Proceeds allocable to interest, (iv) the Class A  Prepayment
Percentage of an amount equal to the principal portion of Realized Losses (other
than  Bankruptcy  Losses  due  to  Debt  Service  Reductions)  incurred  in such
preceding month other than Excess Special Hazard Losses, Excess Fraud Losses and
Excess Bankruptcy Losses, (v) the Class A Prepayment Percentage of the Scheduled
Principal Balance of  each Mortgage Loan  which was the  subject of a  principal
prepayment  in full  during the month  preceding the month  of such Distribution
Date,  (vi)  the  Class  A  Prepayment  Percentage  of  all  partial   principal
prepayments  received  by  the  Servicer  on  or  after  the  Determination Date
occurring in  the month  preceding the  month in  which such  Distribution  Date
occurs  and prior to the Determination Date occurring in the month in which such
Distribution Date occurs  and (vii)  the Class  A Percentage  of the  difference
between  the unpaid  principal balance  of any  Mortgage Loan  substituted for a
defective Mortgage  Loan during  the month  preceding the  month in  which  such
Distribution  Date occurs  and the  unpaid principal  balance of  such defective
Mortgage Loan,  less the  amounts  allocable to  principal of  any  unreimbursed
Periodic  Advances and any  unreimbursed advances from  the Advance 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 and Partial
Liquidation Proceeds 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.

    "Partial Liquidation  Proceeds" are  Liquidation  Proceeds received  by  the
Servicer  on a Mortgage Loan  prior to such Mortgage  Loan becoming a Liquidated
Loan. 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 generally 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

                                      S-29
<PAGE>
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 Distribution Date (the "Pool Scheduled Principal Balance"). The Class A
Percentage for the  first Distribution  Date will be  approximately 92.50%.  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 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 B
Certificates.  Increasing the  respective interest  of the  Class B Certificates
relative to  that  of the  Class  A Certificates  is  intended to  preserve  the
availability  of the  subordination provided  by the  Class B  Certificates. See
"--Subordination of Class B Certificates" below.

    The Class A Prepayment Percentage for any Distribution Date occurring on  or
after  the fifth anniversary of the first  Distribution Date will be as follows:
for any  Distribution Date  subsequent to  December 1998  to and  including  the
Distribution Date in December 1999, the Class A Percentage for such Distribution
Date  plus 70%  of the Class  B Percentage  for such Distribution  Date; for any
Distribution Date subsequent to December 1999 to and including the  Distribution
Date  in December 2000, the  Class A Percentage for  such Distribution Date plus
60% of the Class B Percentage  for such Distribution Date; for any  Distribution
Date  subsequent  to December  2000 to  and including  the Distribution  Date in
December 2001, the Class A Percentage for such Distribution Date plus 40% of the
Class B  Percentage  for  such  Distribution Date;  for  any  Distribution  Date
subsequent  to December 2001 to and  including the Distribution Date in December
2002, the Class A Percentage for such Distribution Date plus 20% of the Class  B
Percentage for such Distribution Date; and for any Distribution Date thereafter,
the  Class  A  Percentage for  such  Distribution  Date (unless  on  any  of the
foregoing Distribution Dates the Class A Percentage exceeds the initial Class  A
Percentage,   in  which  case  the  Class   A  Prepayment  Percentage  for  such
Distribution Date  will  once  again  equal 100%).  See  "Prepayment  and  Yield
Considerations"  herein and in the Prospectus. Notwithstanding the foregoing, no
reduction of the Class  A Prepayment Percentage will  occur on any  Distribution
Date if (i) as of such Distribution Date as to which any such reduction applies,
more  than an average of 2% of the  dollar amount of all monthly payments on the
Mortgage Loans due  in each of  the preceding twelve  months were delinquent  60
days  or more (including for this purpose  any Mortgage Loans in foreclosure and
Mortgage Loans with  respect to which  the related Mortgaged  Property has  been
acquired  by the Trust Estate), or  (ii) cumulative Realized Losses with respect
to the Mortgage Loans  exceed (a) 30%  of the principal balance  of the Class  B
Certificates  as of the Cut-Off Date  (the "Original Class B Principal Balance")
if such Distribution Date occurs between and including January 1999 and December
1999, (b) 35%  of the Original  Class B Principal  Balance if such  Distribution
Date occurs between and including January 2000 and December 2000, (c) 40% of the
Original  Class B Principal Balance if such Distribution Date occurs between and
including January 2001

                                      S-30
<PAGE>
and December 2001, (d)  45% of the  Original Class B  Principal Balance if  such
Distribution  Date occurs between and including  January 2002 and December 2002,
and (e) 50% of the Original Class B Principal Balance if such Distribution  Date
occurs  during  or  after  January  2003.  The  "Class  B  Percentage"  for  any
Distribution Date will  be calculated  as the  difference between  100% and  the
Class  A Percentage for such  date. The "Class B  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.

  ALLOCATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES

    The Class A-9 Certificates  have no Class A  Subclass Principal Balance  and
are not entitled to principal distributions.

    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 Subclasses of Class A Certificates
as follows:

    FIRST, sequentially, to the Subclasses of Scheduled Certificates as follows:

        (a)  to the  Class A-1 Certificates,  up to their  Reduction Amount with
    respect to such Distribution Date;

        (b)  concurrently,   approximately  22.72502006%   to  the   Class   A-2
    Certificates,  approximately 58.08357219% to the  Class A-3 Certificates and
    approximately 19.19140775%  to  the  Class A-4  Certificates,  up  to  their
    respective Reduction Amounts with respect to such Distribution Date;

        (c)   concurrently,   approximately  83.33356012%   to  the   Class  A-3
    Certificates and approximately 16.66643988%  to the Class A-4  Certificates,
    up  to their respective Reduction Amounts  with respect to such Distribution
    Date; and

        (d) sequentially, to  the Class  A-5 and  Class A-6  Certificates up  to
    their respective Reduction Amounts with respect to such Distribution Date;

    SECOND, concurrently, to the Class A-7 and Class A-8 Certificates, pro rata,
    until  the Class A Subclass Principal  Balances thereof have been reduced to
    zero;

    THIRD, sequentially, to the Subclasses of Scheduled Certificates as follows:

        (a) to the  Class A-1  Certificates, without regard  to their  Reduction
    Amount  and until  the Class A  Subclass Principal Balance  thereof has been
    reduced to zero;

        (b)  concurrently,   approximately  22.72502006%   to  the   Class   A-2
    Certificates,  approximately 58.08357219% to the  Class A-3 Certificates and
    approximately 19.19140775% to the Class A-4 Certificates, without regard  to
    their  respective Reduction Amounts and until the Class A Subclass Principal
    Balance of the Class A-2 Certificates has been reduced to zero;

        (c)  concurrently,   approximately  83.33356012%   to  the   Class   A-3
    Certificates  and approximately 16.66643988% to  the Class A-4 Certificates,
    without regard to their respective Reduction  Amounts and until the Class  A
    Subclass Principal Balances thereof have been reduced to zero; and

        (d)  sequentially, to the Class A-5  and Class A-6 Certificates, without
    regard to their respective Reduction Amounts, and until the Class A Subclass
    Principal Balance of each such Subclass has been reduced to zero; and

    FOURTH,  concurrently,  to  the  Class  A-10,  Class  A-R  and  Class   A-LR
    Certificates,  pro  rata,  until  the Class  A  Subclass  Principal Balances
    thereof have been reduced to zero.

                                      S-31
<PAGE>
    On  each Distribution  Date occurring on  or after the  Cross-Over Date, the
Class A Principal Distribution Amount  will be distributed among the  Subclasses
of Class A Certificates pro rata in accordance with their respective outstanding
Class  A Subclass Principal Balances without regard to either the priorities set
forth above or the tables beginning on page S-32.

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

    As used above, the "Reduction Amount" for any Distribution Date and for each
Subclass of Scheduled Certificates means the  amount, if any, that would  reduce
the  Class A Subclass Principal Balance of  each such Subclass to the percentage
of its initial Class A Subclass Principal Balance shown in the following  tables
with respect to such Distribution Date.

    The  following tables  set forth  for each  Distribution Date  the scheduled
Class A Subclass Principal Balance for each Subclass of Scheduled  Certificates,
expressed  as a percentage of the initial  Class A Subclass Principal Balance of
each such Subclass.

                 SCHEDULED CLASS A SUBCLASS PRINCIPAL BALANCES
         AS PERCENTAGES OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCES

                             CLASS A-1 CERTIFICATES
<TABLE>
<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
January 1994...............................................     94.84134811%
February 1994..............................................     88.89192945
March 1994.................................................     82.15398383
April 1994.................................................     74.63036032
May 1994...................................................     66.32451656

<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
June 1994..................................................     57.24051781%
July 1994..................................................     47.38303448
August 1994................................................     36.75733985
September 1994.............................................     25.36930605
<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
October 1994...............................................     13.22540011%
November 1994..............................................      0.33267869
December 1994 and thereafter...............................      0.00000000
</TABLE>

                             CLASS A-2 CERTIFICATES
<TABLE>
<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
Up to and including November 1994..........................    100.00000000%
December 1994..............................................     99.14759059
January 1995...............................................     96.88195959
February 1995..............................................     94.49934656
March 1995.................................................     92.00358324
April 1995.................................................     89.39884416
May 1995...................................................     86.68966125
June 1995..................................................     83.88069584
July 1995..................................................     80.97664182
August 1995................................................     77.98238642
September 1995.............................................     74.90299657
October 1995...............................................     71.74370455

<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
November 1995..............................................     68.51057533%
December 1995..............................................     65.20948120
January 1996...............................................     61.84785734
February 1996..............................................     58.43723783
March 1996.................................................     54.99252639
April 1996.................................................     51.55796127
May 1996...................................................     48.17656476
June 1996..................................................     44.86969465
July 1996..................................................     41.64040173
August 1996................................................     38.48689393
September 1996.............................................     35.40742040
October 1996...............................................     32.40027059
November 1996..............................................     29.46377328
<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
December 1996..............................................     26.59629569%
January 1997...............................................     23.79624266
February 1997..............................................     21.06205570
March 1997.................................................     18.39221220
April 1997.................................................     15.78522461
May 1997...................................................     13.23963963
June 1997..................................................     10.75403740
July 1997..................................................      8.32703080
August 1997................................................      5.95726462
September 1997.............................................      3.64341487
October 1997...............................................      1.38418808
November 1997 and thereafter...............................      0.00000000
</TABLE>

                                      S-32
<PAGE>
                 SCHEDULED CLASS A SUBCLASS PRINCIPAL BALANCES
         AS PERCENTAGES OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCES

                             CLASS A-3 CERTIFICATES
<TABLE>
<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
Up to and including November 1994..........................    100.00000000%
December 1994..............................................     99.48015716
January 1995...............................................     98.09845953
February 1995..............................................     96.64542029
March 1995.................................................     95.12337620
April 1995.................................................     93.53487313
May 1995...................................................     91.88267488
June 1995..................................................     90.16962415
July 1995..................................................     88.39858352
August 1995................................................     86.57253348
September 1995.............................................     84.69456410
October 1995...............................................     82.76786630
November 1995..............................................     80.79613879
December 1995..............................................     78.78296280
January 1996...............................................     76.73287270
February 1996..............................................     74.65290253
March 1996.................................................     72.55214137
April 1996.................................................     70.45756795
May 1996...................................................     68.39541947
June 1996..................................................     66.37872100
July 1996..................................................     64.40933306
August 1996................................................     62.48616277
September 1996.............................................     60.60814236

<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
October 1996...............................................     58.77422865%
November 1996..............................................     56.98340245
December 1996..............................................     55.23466800
January 1997...............................................     53.52705249
February 1997..............................................     51.85960549
March 1997.................................................     50.23139841
April 1997.................................................     48.64152409
May 1997...................................................     47.08909621
June 1997..................................................     45.57324888
July 1997..................................................     44.09313617
August 1997................................................     42.64793158
September 1997.............................................     41.23682770
October 1997...............................................     39.85903569
November 1997..............................................     38.29594665
December 1997..............................................     36.41149807
January 1998...............................................     34.57160146
February 1998..............................................     32.77522585
March 1998.................................................     31.02136401
April 1998.................................................     29.30903195
May 1998...................................................     27.63726838
June 1998..................................................     26.00513414
July 1998..................................................     24.41171177
August 1998................................................     22.85610496
September 1998.............................................     21.33743808
<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
October 1998...............................................     19.85485569%
November 1998..............................................     18.40752210
December 1998..............................................     16.99462092
January 1999...............................................     15.69863069
February 1999..............................................     14.43471956
March 1999.................................................     13.20213053
April 1999.................................................     12.00012415
May 1999...................................................     10.82797810
June 1999..................................................      9.68498681
July 1999..................................................      8.57046109
August 1999................................................      7.48372771
September 1999.............................................      6.42412907
October 1999...............................................      5.39102283
November 1999..............................................      4.38378154
December 1999..............................................      3.40179233
January 2000...............................................      2.94104619
February 2000..............................................      2.48589439
March 2000.................................................      2.03627473
April 2000.................................................      1.59212567
May 2000...................................................      1.15338634
June 2000..................................................      0.71999656
July 2000..................................................      0.29189674
August 2000 and thereafter.................................      0.00000000
</TABLE>

                                      S-33
<PAGE>
                 SCHEDULED CLASS A SUBCLASS PRINCIPAL BALANCES
         AS PERCENTAGES OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCES

                             CLASS A-4 CERTIFICATES
<TABLE>
<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
Up to and including November 1994..........................     100.00000000%
December 1994..............................................      99.38553403
January 1995...............................................      97.75233627
February 1995..............................................      96.03481110
March 1995.................................................      94.23572066
April 1995.................................................      92.35807420
May 1995...................................................      90.40513859
June 1995..................................................      88.38027398
July 1995..................................................      86.28686401
August 1995................................................      84.12843167
September 1995.............................................      81.90862950
October 1995...............................................      79.63122923
November 1995..............................................      77.30060283
December 1995..............................................      74.92098340
January 1996...............................................      72.49773065
February 1996..............................................      70.03915900
March 1996.................................................      67.55601191
April 1996.................................................      65.08017888
May 1996...................................................      62.64267285
June 1996..................................................      60.25888976
July 1996..................................................      57.93102880
August 1996................................................      55.65779812
September 1996.............................................      53.43793563

<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
October 1996...............................................      51.27020826%
November 1996..............................................      49.15341129
December 1996..............................................      47.08636772
January 1997...............................................      45.06792767
February 1997..............................................      43.09696770
March 1997.................................................      41.17239020
April 1997.................................................      39.29312288
May 1997...................................................      37.45811811
June 1997..................................................      35.66635238
July 1997..................................................      33.91682575
August 1997................................................      32.20856134
September 1997.............................................      30.54060471
October 1997...............................................      28.91202347
November 1997..............................................      27.39983603
December 1997..............................................      26.05155804
January 1998...............................................      24.73515591
February 1998..............................................      23.44989203
March 1998.................................................      22.19504573
April 1998.................................................      20.96991300
May 1998...................................................      19.77380606
June 1998..................................................      18.60605295
July 1998..................................................      17.46599727
August 1998................................................      16.35299772
September 1998.............................................      15.26642780
<CAPTION>
                                                               PERCENTAGE OF
                                                              INITIAL CLASS A
                       DISTRIBUTION                              SUBCLASS
                           DATE                              PRINCIPAL BALANCE
                  ----------------------                     -----------------
<S>                                                          <C>
October 1998...............................................      14.20567548%
November 1998..............................................      13.17014283
December 1998..............................................      12.15924575
January 1999...............................................      11.23199567
February 1999..............................................      10.32769741
March 1999.................................................       9.44580937
April 1999.................................................       8.58580249
May 1999...................................................       7.74715996
June 1999..................................................       6.92937696
July 1999..................................................       6.13196041
August 1999................................................       5.35442861
September 1999.............................................       4.59631106
October 1999...............................................       3.85714819
November 1999..............................................       3.13649109
December 1999..............................................       2.43390124
January 2000...............................................       2.10424837
February 2000..............................................       1.77859812
March 2000.................................................       1.45690598
April 2000.................................................       1.13912792
May 2000...................................................       0.82522041
June 2000..................................................       0.51514036
July 2000..................................................       0.20884516
August 2000 and thereafter.................................       0.00000000
</TABLE>

                                      S-34
<PAGE>
                 SCHEDULED CLASS A SUBCLASS PRINCIPAL BALANCES
         AS PERCENTAGES OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCES

                             CLASS A-5 CERTIFICATES
<TABLE>
<CAPTION>
                                                           PERCENTAGE OF
                                                          INITIAL CLASS A
                     DISTRIBUTION                            SUBCLASS
                         DATE                            PRINCIPAL BALANCE
                ----------------------                   -----------------
<S>                                                      <C>
Up to and including July 2000..........................    100.00000000%
August 2000............................................     98.69965137
September 2000.........................................     94.55257912
October 2000...........................................     90.45629236
November 2000..........................................     86.41022501
December 2000..........................................     82.41381716
January 2001...........................................     78.68533818
February 2001..........................................     75.00243876
March 2001.............................................     71.36460039
April 2001.............................................     67.77131042
May 2001...............................................     64.22206156

<CAPTION>
                                                           PERCENTAGE OF
                                                          INITIAL CLASS A
                     DISTRIBUTION                            SUBCLASS
                         DATE                            PRINCIPAL BALANCE
                ----------------------                   -----------------
<S>                                                      <C>
June 2001..............................................     60.71635222%
July 2001..............................................     57.25368637
August 2001............................................     53.83357339
September 2001.........................................     50.45552813
October 2001...........................................     47.11907062
November 2001..........................................     43.82372633
December 2001..........................................     40.56902593
January 2002...........................................     37.55340175
February 2002..........................................     34.57389439
March 2002.............................................     31.63009189
April 2002.............................................     28.72158679
May 2002...............................................     25.84797608
<CAPTION>
                                                           PERCENTAGE OF
                                                          INITIAL CLASS A
                     DISTRIBUTION                            SUBCLASS
                         DATE                            PRINCIPAL BALANCE
                ----------------------                   -----------------
<S>                                                      <C>
June 2002..............................................     23.00886128%
July 2002..............................................     20.20384844
August 2002............................................     17.43254777
September 2002.........................................     14.69457408
October 2002...........................................     11.98954632
November 2002..........................................      9.31708768
December 2002..........................................      6.67682559
January 2003...........................................      4.24429236
February 2003..........................................      1.83923716
March 2003 and thereafter..............................      0.00000000
</TABLE>

                             CLASS A-6 CERTIFICATES
<TABLE>
<CAPTION>
                                                           PERCENTAGE OF
                                                          INITIAL CLASS A
                     DISTRIBUTION                            SUBCLASS
                         DATE                            PRINCIPAL BALANCE
                ----------------------                   -----------------
<S>                                                      <C>
Up to and including February 2003......................    100.00000000%
March 2003.............................................     99.30400919
April 2003.............................................     96.26622479
May 2003...............................................     93.26279709
June 2003..............................................     90.29335142
July 2003..............................................     87.35751716
August 2003............................................     84.45492770
September 2003.........................................     81.58522032
October 2003...........................................     78.74803619
November 2003..........................................     75.94302033
December 2003..........................................     73.16982165
January 2004...........................................     70.42809271
February 2004..........................................     67.71748992
March 2004.............................................     65.03767331

<CAPTION>
                                                           PERCENTAGE OF
                                                          INITIAL CLASS A
                     DISTRIBUTION                            SUBCLASS
                         DATE                            PRINCIPAL BALANCE
                ----------------------                   -----------------
<S>                                                      <C>
April 2004.............................................     62.38830660%
May 2004...............................................     59.76905709
June 2004..............................................     57.17959564
July 2004..............................................     54.61959670
August 2004............................................     52.08873813
September 2004.........................................     49.58670128
October 2004...........................................     47.11317111
November 2004..........................................     44.66783580
December 2004..........................................     42.25038679
January 2005...........................................     39.86051895
February 2005..........................................     37.49793047
March 2005.............................................     35.16232271
April 2005.............................................     32.85340029
May 2005...............................................     30.57087093
June 2005..............................................     28.31444567
<CAPTION>
                                                           PERCENTAGE OF
                                                          INITIAL CLASS A
                     DISTRIBUTION                            SUBCLASS
                         DATE                            PRINCIPAL BALANCE
                ----------------------                   -----------------
<S>                                                      <C>
July 2005..............................................     26.08383840%
August 2005............................................     23.87876635
September 2005.........................................     21.69894958
October 2005...........................................     19.54411134
November 2005..........................................     17.41397763
December 2005..........................................     15.30827757
January 2006...........................................     13.22674325
February 2006..........................................     11.16910947
March 2006.............................................      9.13511402
April 2006.............................................      7.12449740
May 2006...............................................      5.13700301
June 2006..............................................      3.17237687
July 2006..............................................      1.23036792
August 2006 and thereafter.............................      0.00000000
</TABLE>

                                      S-35
<PAGE>
PRINCIPAL PAYMENT CHARACTERISTICS OF THE SCHEDULED CERTIFICATES AND THE
COMPANION CERTIFICATES

    The Reduction Amounts  for each  Distribution Date have  been determined  by
assuming that the Mortgage Loans prepay in accordance with Prepayment Scenario V
(as defined herein under "Prepayment and Yield Considerations") and by utilizing
the other assumptions specified in the third paragraph on page S-58. HOWEVER, IT
IS  HIGHLY UNLIKELY THAT PRINCIPAL PREPAYMENTS  ON THE MORTGAGE LOANS WILL OCCUR
AT ANY PARTICULAR RATE  OR ANY PARTICULAR COMBINATION  OF RATES DURING ANY  TIME
INTERVAL  OR THAT 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 that are expected
to be included as described herein. Consequently, there can be no assurance that
the  Class  A  Subclass  Principal  Balance of  any  Subclass  of  the Scheduled
Certificates, after  the application  of the  distributions to  be made  on  any
Distribution  Date, will be equal  to the balances expressed  as a percentage of
the initial  Class  A Subclass  Principal  Balance for  such  Distribution  Date
specified in the preceding tables.

    As  discussed  under  "Prepayment  and  Yield  Considerations"  herein,  the
weighted average life  of a  Subclass of  Offered Certificates  (other than  the
Class  A-9 Certificates) refers to  the average amount of  time that will elapse
from the date of issuance of such Subclass until each dollar in reduction of the
principal balance of  such Subclass  is distributed to  investors. The  weighted
average  life of  each Subclass  of Class  A Certificates  will be  effected, to
varying degrees, by the  rate of principal  payments (including prepayments)  on
the  Mortgage  Loans, the  timing of  changes in  such rate  of payment  and the
priority sequence of  distributions in  reduction of  principal of  the Class  A
Certificates,  and the  timing of  reductions of  the principal  balances of the
Scheduled Certificates to their scheduled principal balances. The interaction of
these  factors  may  have  different  effects  on  the  Subclasses  of  Class  A
Certificates,  including  the Scheduled  Certificates,  and the  effects  on any
subclass may vary at different times during the life of such Subclass.  Further,
to  the  extent that  the  purchase prices  paid by  investors  for the  Class A
Certificates, including  the  Scheduled  Certificates,  represent  discounts  or
premiums  on  their respective  initial principal  balances, variability  in the
weighted average lives of such Certificates  could result in variability in  the
related yields to maturity. See "Prepayment and Yield Considerations" herein.

    The  weighted average lives of the Subclasses of Scheduled Certificates will
vary  under  different  prepayment  scenarios.  To  the  extent  that  principal
prepayments  occur at a combination of rates that result in distributions to the
Class A Certificates  that are, in  certain periods, less  than those  resulting
from  the  rates  comprising  Prepayment  Scenario  V,  the  Class  A  Principal
Distribution Amount  on  each Distribution  Date  may be  insufficient  to  make
distributions  in reduction  of the  principal balances  of some  or all  of the
Subclasses  of  Scheduled  Certificates  in  amounts  that  would  reduce  their
principal  balances to their  scheduled principal balance  for such Distribution
Date. The weighted average lives of the Subclasses of Scheduled Certificates may
therefore be extended, as illustrated by  the tables beginning on page S-60.  To
the  extent that such principal prepayments occur at a combination of rates that
result in  distributions  to the  Class  A  Certificates that  are,  in  certain
periods,  greater than those  distributions resulting from  the rates comprising
Prepayment Scenario V, the weighted average lives of the Subclasses of Scheduled
Certificates may be shortened,  as illustrated by the  tables beginning on  page
S-60.  However, in one or more cases, the weighted average lives may be extended
at certain combinations  of rates that  result in distributions  to the Class  A
Certificates  that  are, in  certain periods,  greater than  those distributions
resulting from  the rates  comprising  Prepayment Scenario  V. Further,  to  the
extent that the purchase prices paid by investors for the Scheduled Certificates
represent  discounts or premiums on their respective initial principal balances,
variability in the weighted average lives  of such Certificates could result  in
variability  in  the  related  yields to  maturity.  See  "Prepayment  and Yield
Considerations" herein.

    On each Distribution Date, the excess of the Class A Principal  Distribution
Amount   over  the  Reduction  Amounts  for   such  Distribution  Date  will  be
distributed, in accordance with the proportions and priorities described  above,
first,  to the Companion  Certificates and then,  to the Scheduled Certificates.
Therefore, the extent to which the scheduled principal balances indicated in the
Reduction Amount  tables  beginning  on  page S-32  will  be  achieved  and  the
sensitivity  of the  Scheduled Certificates  to the  rate of  prepayments on the
Mortgage Loans will  depend, in part,  on the  period of time  during which  the

                                      S-36
<PAGE>
Companion  Certificates remain outstanding. The period of time during which such
Companion Certificates remain outstanding depends, in  part, on the size of  the
principal  balances of such  Companion Certificates. Because of  the size of the
principal balances of the Companion Certificates,  it is likely that at  certain
combinations  of  rates  of  prepayment  on  the  Mortgage  Loans,  one  or more
Subclasses of  the  Scheduled Certificates  will  remain outstanding  after  the
principal  balances of the Companion Certificates  have been reduced to zero. In
such an event, the Class A  Principal Distribution Amount for such  Distribution
Date will be distributed in reduction of the Class A Subclass Principal Balances
of  the Subclasses of Scheduled Certificates then outstanding in accordance with
the proportions and  priorities set  forth herein  until such  Class A  Subclass
Principal  Balances have  been reduced to  zero without regard  to the Reduction
Amounts.

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  Trust Estate,  if any,  on the  final Distribution  Date for  the
Series  1993-58 Certificates, after distributions in  respect of any accrued but
unpaid interest on the  Series 1993-58 Certificates  and after distributions  in
reduction of principal balance have reduced the principal balances of the Series
1993-58  Certificates to  zero. It  is not  anticipated that  there will  be any
assets remaining in the  Trust Estate on the  final Distribution Date  following
the  distributions of interest and in reduction of principal balance made on the
Series 1993-58 Certificates on such date.

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

PERIODIC ADVANCES

    If, on any Determination Date, payments of principal and interest due on any
Mortgage Loan in the Trust Estate on the related Due Date have not been received
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 1993-58 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 (each a "Periodic Advance").

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

    In the event that, at some future date, Moody's should revise its assessment
of  the ability  of the Servicer  to make  Periodic Advances, and  so notify the
Trustee in  writing (the  date on  which such  notification is  received by  the
Servicer being referred to herein as the "Advance Reserve Fund Trigger Date"), a
reserve fund (the "Advance Reserve Fund") will be established by the Servicer in
accordance

                                      S-37
<PAGE>
with  the provisions of  the Pooling and Servicing  Agreement to provide limited
support for the Servicer's  obligation to make  Periodic Advances, as  described
above.  In the event that, with respect to any Distribution Date occurring after
the date on which the Advance Reserve Fund is funded, the Servicer fails to make
any Periodic Advance  required to  be made  by it  pursuant to  the Pooling  and
Servicing  Agreement, the  Trustee will cause  to be withdrawn  from the Advance
Reserve Fund an  advance in an  amount equal to  the least of  (i) the  Periodic
Advance  required to be made by the  Servicer which the Servicer failed to make,
(ii) the excess of  (A) the Class  A Optimal Amount  for such Distribution  Date
over  (B) the Pool Distribution Amount (determined without regard to any advance
from the Advance  Reserve Fund on  such Distribution Date)  and (iii) an  amount
equal  to the  amount then  in the Advance  Reserve Fund,  less any reinvestment
income or gain to be released from the Advance Reserve Fund as described in  the
following  paragraph (the "Advance Reserve  Fund Available Advance Amount"). The
Pooling and Servicing Agreement will provide that any such advance made from the
Advance Reserve Fund will be  reimbursed to the Advance  Reserve Fund if and  to
the  extent that  such reimbursement  would be  permitted under  the Pooling and
Servicing Agreement if  such advance  had been a  Periodic Advance  made by  the
Servicer.  The Advance Reserve Fund,  if established, will not  be a part of the
Trust Estate.

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

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

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

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

    The REMIC provisions of the Code impose certain taxes on (i) transferors  of
residual  interests to, or agents that  acquire residual interests on behalf of,
Disqualified Organizations  (as  defined in  the  Prospectus) and  (ii)  certain
Pass-Through  Entities  (as defined  in the  Prospectus) that  have Disqualified
Organizations as beneficial  owners. No tax  will be imposed  on a  Pass-Through
Entity  with regard to the Class A-R or  Class A-LR Certificate to the extent it
has received an  affidavit from  each owner  thereof that  such owner  is not  a
Disqualified  Organization  or a  nominee for  a Disqualified  Organization. The
Pooling and  Servicing  Agreement  will  provide that  no  legal  or  beneficial
interest  in the Class  A-R or Class  A-LR Certificate may  be transferred to or
registered in the name of any person unless (i) the proposed purchaser  provides
to  the  Trustee  an affidavit  to  the  effect that,  among  other  items, such
transferee is not a  Disqualified Organization and is  not purchasing the  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

                                      S-38
<PAGE>
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 (i) historically has paid its debts as they have come due and intends to
do so in the  future, (ii) understands  that it may  incur tax liabilities  with
respect  to the  Class A-R  or Class  A-LR Certificate  in excess  of cash flows
generated thereby, (iii) intends to pay taxes associated with holding the  Class
A-R  or  Class A-LR  Certificate  as such  taxes become  due  and (iv)  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 certify in writing to
the Trustee that, as of the date of the transfer, it had no knowledge or  reason
to  know that the affirmations made by  the transferee pursuant to the preceding
sentence were false.

    In addition, the Class A-R 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 such  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 Residual
Certificates" in the Prospectus.

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

REPORTS

    In addition to the applicable  information specified in the Prospectus,  the
Servicer  will  include  in  the  statement  delivered  to  holders  of  Class A
Certificates with respect to each  Distribution Date the following  information:
(i)  the  amount  of such  distribution  allocable  to interest,  the  amount of
interest currently distributable on the  Class A Certificates allocated to  each
Subclass, any Class A Subclass Interest Shortfall Amount arising with respect to
each  Subclass on such Distribution Date,  any remaining unpaid Class A Subclass
Interest Shortfall Amount with respect to each Subclass, after giving effect  to
such  distribution  and any  Non-Supported  Interest Shortfall  or  the interest
portion of  Realized Losses  allocable to  such Subclass  with respect  to  such
Distribution  Date, (ii) the amount of such distribution allocable to principal,
(iii) the Class A Principal Balance  and the Class A Subclass Principal  Balance
of each Subclass of Class A Certificates after giving effect to the distribution
of  principal and the allocation of the  principal portion of Realized Losses to
such Subclass with  regard to  such Distribution  Date, (iv)  the Adjusted  Pool
Amount  and the Pool Scheduled Principal Balance  of the Mortgage Loans for such
Distribution Date, (v)  the Class  A Percentage for  the following  Distribution
Date  (without  giving effect  to  partial prepayments  and  Partial Liquidation
Proceeds received after the  Determination Date in the  current month which  are
applied  as of the Due Date occurring in  such month) and (vi) the amount of the
remaining Special Hazard Loss Amount, the  Fraud Loss Amount and the  Bankruptcy
Loss Amount as of the close of business on such Distribution Date. The statement
delivered  to the holders of  the Class A-4, Class A-7,  Class A-8 and Class A-9
Certificates will also include the applicable Pass-Through Rate with respect  to
such  Distribution Date. The statement delivered to the holders of the Class A-9
Certificates will  also include  the Class  A-9 Notional  Amount. The  statement
delivered to holders of the Class A-10 Certificates

                                      S-39
<PAGE>
will  also include the Class  A-10 Notional Amount and  the weighted average Net
Mortgage Interest Rate  of the  Mortgage Loans applicable  to such  Distribution
Date  minus  6.25%. 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  "Pooling   and   Servicing
Agreement--Trustee" herein.

SUBORDINATION OF CLASS B CERTIFICATES

    The   rights  of  the  holders  of  the  Class  B  Certificates  to  receive
distributions with respect  to the Mortgage  Loans in the  Trust Estate will  be
subordinated to the rights of the holders of the Class A Certificates to receive
distributions  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 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 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 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 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  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  B  Certificates.  The
application  of  this  subordination  to cover  Realized  Losses  experienced in
periods prior to  the periods in  which a  Subclass of Class  A Certificates  is
entitled  to distributions in  reduction of principal  balance will decrease the
protection provided by the subordination to any such Subclass.

    The 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  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 Class B Certificates are entitled
has  been reduced to zero as a result of the allocation of losses to the Class B
Certificates, I.E., the date on which the Class B Percentage has been reduced to
zero (the "Cross-Over Date"). Prior to  such time, such Realized Losses will  be
allocated  to the Class B  Certificates until the Class  B 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 Class B Certificates in such amount as is necessary to cause the
sum of the Class A Subclass Principal Balances and the Class B Principal Balance
to equal the Adjusted Pool Amount.

    Allocations to the 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 the receipt of partial

                                      S-40
<PAGE>
principal  prepayments and  Partial Liquidation  Proceeds, will  result from the
priority of distributions first  to the Class A  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  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.

    The interest portion of  Excess Special Hazard  Losses, Excess Fraud  Losses
and  Excess Bankruptcy Losses will be allocated by reducing the applicable Class
A Interest Accrual Amount and Class B 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 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 B Certificates in future payments  of principal on the Mortgage Loans
in  the  Trust  Estate.  Such  a  shortfall  could  occur,  for  example,  if  a
considerable  number  of Mortgage  Loans were  to become  Liquidated Loans  in a
particular month.

    Special Hazard  Losses, other  than Excess  Special Hazard  Losses, will  be
allocated solely to the Class B Certificates. Special Hazard Losses in excess of
the  Special Hazard Loss Amount are "Excess Special Hazard Losses." Upon initial
issuance of the Series  1993-58 Certificates, the  "Special Hazard Loss  Amount"
with  respect  thereto  will  be  equal  to  approximately  1.40% (approximately
$3,838,539) 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 Certificates  and (B)  the Adjustment
Amount. The "Adjustment Amount" on each anniversary of the Cut-Off Date will  be
equal  to the amount, if any, by which the Special Hazard Amount, without giving
effect to the deduction of the  Adjustment Amount for such anniversary,  exceeds
the  greater of (i) 1.00% (or, if  greater than 1.00%, the highest percentage of
Mortgage Loans  by principal  balance  in any  California  zip code)  times  the
aggregate  principal balance of all the Mortgage Loans on such anniversary, (ii)
twice the  principal balance  of the  single Mortgage  Loan having  the  largest
principal  balance and  (iii) that which  is necessary to  maintain the original
ratings on the  Offered Certificates, as  evidenced by a  letter to that  effect
delivered  by Fitch to the Servicer and the Trustee. On and after the Cross-Over
Date, the Special Hazard Loss Amount will be zero.

                                      S-41
<PAGE>
    Fraud Losses, other than  Excess Fraud Losses, will  be allocated solely  to
the  Class B Certificates. Fraud  Losses in excess of  the Fraud Loss Amount are
"Excess Fraud Losses." Upon initial issuance of the Series 1993-58 Certificates,
the "Fraud Loss  Amount" with  respect thereto  will be  equal to  approximately
2.00% (approximately $5,502,063) of the Cut-Off Date Aggregate Principal Balance
of  the  Mortgage  Loans.  As  of  any  Distribution  Date  prior  to  the first
anniversary of the Cut-Off  Date, the Fraud Loss  Amount will equal the  initial
Fraud Loss Amount minus the aggregate amount of Fraud Losses allocated solely to
the  Class  B Certificates  through the  related Determination  Date. As  of any
Distribution Date from the  first through the fifth  anniversary of the  Cut-Off
Date,  the Fraud  Loss Amount will  equal (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 Certificates with  respect to Fraud Losses since the  most
recent  anniversary of the Cut-Off Date up to the related Determination Date. On
and after the  Cross-Over Date  or after the  fifth anniversary  of the  Cut-Off
Date, the Fraud Loss Amount will be zero.

    Bankruptcy  Losses, other than  Excess Bankruptcy Losses,  will be allocated
solely to  the  Class  B  Certificates.  Bankruptcy  Losses  in  excess  of  the
Bankruptcy  Loss Amount are "Excess Bankruptcy Losses." Upon initial issuance of
the Series  1993-58  Certificates, the  "Bankruptcy  Loss Amount"  with  respect
thereto  will be  equal to  approximately 0.02%  (approximately $50,000)  of the
Cut-Off Date  Aggregate Principal  Balance  of the  Mortgage  Loans. As  of  any
Distribution  Date  prior to  the  first anniversary  of  the Cut-Off  Date, the
Bankruptcy Loss Amount will equal the  initial Bankruptcy Loss Amount minus  the
aggregate   amount  of  Bankruptcy  Losses  allocated  solely  to  the  Class  B
Certificates through the related Determination Date. As of any Distribution Date
on or  after the  first anniversary  of the  Cut-Off Date,  the Bankruptcy  Loss
Amount  will equal the excess,  if any, of (1) the  lesser of (a) the Bankruptcy
Loss Amount as of the business day next preceding the most recent anniversary of
the Cut-Off Date and (b) an amount, if any, calculated pursuant to the terms  of
the Pooling and Servicing Agreement, which amount as calculated will provide for
a  reduction in  the Bankruptcy  Loss Amount, over  (2) the  aggregate amount of
Bankruptcy Losses  allocated  solely to  the  Class B  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 Fitch that such reduction or modification will not adversely affect
the then-current ratings  assigned to  the Offered Certificates  by Moody's  and
Fitch.  Such  a  reduction or  modification  may adversely  affect  the coverage
provided by subordination with  respect to Bankruptcy Losses.  On and after  the
Cross-Over Date, the Bankruptcy Loss Amount will be zero.

    Notwithstanding the foregoing, the provisions relating to subordination will
not  be applicable in connection with a  Bankruptcy Loss so long as the 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  $20,633,144, the  individual risk  of Special
Hazard Losses, Fraud Losses  and Bankruptcy Losses will  be separately borne  by
the Class B Certificates to a lesser extent (I.E., only up to the Special Hazard
Loss  Amount, Fraud Loss  Amount and Bankruptcy  Loss Amount, respectively) than
the risk of other Realized  Losses, which they will bear  to the full extent  of
their   initial   principal   balance.  See   "The   Trust   Estates--  Mortgage
Loans--Representations and  Warranties"  and  "--Insurance  Policies,"  "Certain
Legal   Aspects  of   the  Mortgage   Loans--Environmental  Considerations"  and
"Servicing  of  the  Mortgage   Loans--  Enforcement  of  Due-on-Sale   Clauses;
Realization Upon Defaulted Mortgage Loans" in the Prospectus.

                                      S-42
<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. As  of the  Cut-Off Date,  there are  not expected  to be  any  loans
secured  by Co-op Shares in the Trust Estate. The Mortgage Loans are expected to
include 933 promissory notes, to have  an aggregate unpaid principal balance  as
of  the  Cut-Off  Date  (the  "Cut-Off  Date  Aggregate  Principal  Balance") of
approximately $275,103,144, 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.

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

    All of the Mortgage Loans are Relocation Mortgage Loans. Relocation Mortgage
Loans are  mortgage  loans  originated  in connection  with  the  relocation  of
employees  of  various corporate  employers  participating in  PHMC's relocation
program  ("Sponsored  Relocation  Loans")  and  mortgage  loans  originated   in
connection  with the  relocation of employees  whose employers  generally do not
participate in  PHMC's relocation  program ("Non-sponsored  Relocation  Loans").
Non-sponsored Relocation Loans are generated as a result of the referral of loan
applicants  to PHMC  by various  mortgage brokers  and similar  entities and the
acquisition of  mortgage  loans by  PHMC  from various  other  originators.  See
"PHMC--Mortgage  Loan Production Sources"  in the Prospectus.  The persons being
relocated may be existing or newly hired employees. The Seller has not verified,
and makes  no representation  as to,  whether any  individual mortgagor  of  any
Relocation Mortgage Loan continues to be employed by the same employer as at the
time  of origination. It  is expected that, as  of the Cut-Off  Date, 546 of the
Mortgage Loans, representing approximately 57.90% of the Cut-Off Date  Aggregate
Principal Balance of the Mortgage Loans, will be Sponsored Relocation Loans, and
387 of the Mortgage Loans, representing approximately 42.10% of the Cut-Off Date
Aggregate  Principal  Balance  of  the  Mortgage  Loans,  will  be Non-sponsored
Relocation Loans. No individual  corporation's relocated employees are  expected
to

- ------------
(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 1993-58 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
    1993-58 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-43
<PAGE>
account  for  Sponsored Relocation  Loans representing  more  than 5.00%  of the
Cut-Off Date Aggregate Principal  Balance of the  Mortgage Loans. No  individual
corporation's  relocated  employees are  expected  to account  for Non-sponsored
Relocation Loans  representing more  than 5.00%  of the  Cut-Off Date  Aggregate
Principal  Balance of the Mortgage Loans. No mortgage broker (or similar entity)
or other originator is expected  to have accounted for Non-sponsored  Relocation
Loans  representing  more than  5.00% of  the  Cut-Off Date  Aggregate Principal
Balance of the Mortgage Loans.

    It is expected that  110 of the  Mortgage Loans, representing  approximately
12.02%  of the Cut-Off  Date Aggregate Principal Balance  of the Mortgage Loans,
will be  subject to  subsidy  agreements, which,  except under  certain  limited
circumstances,  require the employers of the mortgagors to make a portion of the
payments on the related Mortgage Loans ("Subsidy Loans") for specified  periods.
All  of the Subsidy Loans are Sponsored Relocation Loans. The subsidy agreements
relating to Subsidy Loans generally will  provide that monthly payments made  by
the  related mortgagors will be less than the scheduled monthly payments on such
Mortgage Loans, with the present value  of the resulting difference in  payments
being  provided by the employers  of the mortgagors in  advance, generally on an
annual basis.  The Subsidy  Loans  are offered  by employers  generally  through
either  a graduated or fixed subsidy loan program, or a combination thereof. See
"The Trust Estates--Mortgage Loans" in the Prospectus. The effective  subsidized
rates  under  the various  programs  offered generally  range  from one  to five
percentage points  below the  interest rate  specified in  the related  mortgage
note. These subsidized rates are used to calculate the applicable debt-to-income
ratios  that are used to evaluate the creditworthiness of prospective borrowers.
This procedure may enable certain mortgagors who otherwise would not meet PHMC's
underwriting guidelines  to obtain  mortgage loans.  See "Prepayment  and  Yield
Considerations" herein and "PHMC--Mortgage Loan Underwriting" in the Prospectus.

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

    As of the Cut-Off  Date, each Mortgage  Loan is expected  to have an  unpaid
principal  balance  of not  less than  $67,083  or more  than $999,140,  and the
average unpaid  principal  balance of  the  Mortgage  Loans is  expected  to  be
approximately  $294,859. The latest stated maturity  date of any of the Mortgage
Loans is expected to  be December 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, all of the
Mortgaged  Properties, are expected to be owner occupied primary residences. See
"PHMC -- Mortgage Loan Underwriting" in the Prospectus.

                                      S-44
<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 RATE               LOANS         BALANCE         BALANCE
- ---------------------------------  ---------   ---------------  -------------

<S>                                <C>         <C>              <C>
6.500%...........................       79     $ 23,757,959.22       8.64%
6.625%...........................      121       36,312,784.20      13.20
6.750%...........................      157       46,163,664.76      16.78
6.875%...........................      144       43,832,089.25      15.93
7.000%...........................      126       36,800,760.32      13.38
7.125%...........................       97       27,355,886.61       9.94
7.250%...........................       81       23,805,852.68       8.65
7.375%...........................       43       12,358,087.14       4.49
7.500%...........................       41       12,309,088.40       4.47
7.625%...........................       15        4,152,152.21       1.51
7.750%...........................       17        4,624,460.51       1.68
7.875%...........................        6        1,939,538.69       0.71
8.000%...........................        3          861,407.81       0.31
8.125%...........................        2          593,740.51       0.22
8.500%...........................        1          235,671.39       0.09
                                   ---------   ---------------  -------------
        Total....................      933     $275,103,143.70     100.00%
                                   ---------   ---------------  -------------
                                   ---------   ---------------  -------------
</TABLE>

As of  the Cut-Off  Date, the  weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans  is  expected to  be  approximately  6.954% 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 6.754% per annum.

                                      S-45
<PAGE>
                       REMAINING TERMS TO STATED MATURITY

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

<S>                                <C>         <C>              <C>
345..............................        1     $    190,746.80       0.07%
346..............................        2          449,231.52       0.16
347..............................        2          314,383.03       0.11
352..............................        4        1,413,526.08       0.51
353..............................        3          833,262.27       0.30
354..............................       12        3,956,303.55       1.44
355..............................       44       12,808,687.16       4.66
356..............................       72       20,855,892.64       7.58
357..............................      287       86,299,625.74      31.37
358..............................      306       89,749,998.50      32.63
359..............................      164       47,952,986.41      17.43
360..............................       36       10,278,500.00       3.74
                                   ---------   ---------------  -------------
        Total....................      933     $275,103,143.70     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 357 months.

                              YEARS OF ORIGINATION

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

<S>                                <C>         <C>              <C>
1992.............................        5     $    954,361.35       0.35%
1993.............................      928      274,148,782.35      99.65
                                   ---------   ---------------  -------------
        Total....................      933     $275,103,143.70     100.00%
                                   ---------   ---------------  -------------
                                   ---------   ---------------  -------------
</TABLE>

The earliest month and year of origination  of any Mortgage Loan is expected  to
be  August 1992 and the  latest month and year of  origination is expected to be
November 1993.

                         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...................       10     $  3,344,702.41       1.22%
50.01-55.00%.....................        7        2,116,759.24       0.77
55.01-60.00%.....................       22        7,234,875.70       2.63
60.01-65.00%.....................       27        7,233,971.11       2.63
65.01-70.00%.....................       45       14,264,835.84       5.19
70.01-75.00%.....................       72       24,219,038.81       8.80
75.01-80.00%.....................      418      126,840,769.26      46.10
80.01-85.00%.....................       39        9,568,692.44       3.48
85.01-90.00%.....................      293       80,279,498.89      29.18
                                   ---------   ---------------  -------------
        Total....................      933     $275,103,143.70     100.00%
                                   ---------   ---------------  -------------
                                   ---------   ---------------  -------------
</TABLE>

                                      S-46
<PAGE>
As of  the  Cut-Off  Date,  the minimum  and  maximum  Loan-to-Value  Ratios  at
origination  of  the  Mortgage  Loans  are expected  to  be  32.79%  and 90.00%,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage Loans is expected to  be approximately 79.81%. 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 in connection with the origination of such Mortgage
Loan  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  249 of  the  Mortgage  Loans having
Loan-to-Value Ratios at origination in excess of 80%, representing approximately
24.26% of the Cut-Off  Date Aggregate Principal Balance  of the Mortgage  Loans,
were  originated without  primary mortgage  insurance. See  "PHMC--Mortgage Loan
Underwriting" in the Prospectus.

                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                PERCENTAGE OF
                                                  AGGREGATE     CUT-OFF DATE
                                   NUMBER OF       UNPAID         AGGREGATE
                                   MORTGAGE       PRINCIPAL       PRINCIPAL
DOCUMENTATION                        LOANS         BALANCE         BALANCE
- ---------------------------------  ---------   ---------------  -------------
<S>                                <C>         <C>              <C>
Full Documentation...............      595     $174,455,240.53      63.41%
Asset and Income Verification....        0                0.00       0.00
Asset and Mortgage
 Verification....................      133       37,680,158.88      13.70
Income and Mortgage
 Verification....................        1          269,597.99       0.10
Asset Verification...............        2          536,198.96       0.19
Income Verification..............        0                0.00       0.00
Mortgage Verification............      200       61,614,508.58      22.40
Preferred Processing.............        2          547,438.76       0.20
                                   ---------   ---------------  -------------
        Total....................      933     $275,103,143.70     100.00%
                                   ---------   ---------------  -------------
                                   ---------   ---------------  -------------
</TABLE>

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

                                      S-47
<PAGE>
                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

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

<S>                                <C>         <C>              <C>
Less than or equal to $200,000...       20     $  2,867,987.36       1.04%
$200,001-$250,000................      358       82,210,655.51      29.88
$250,001-$300,000................      232       63,896,000.48      23.23
$300,001-$350,000................      151       48,614,686.25      17.67
$350,001-$400,000................       87       33,059,754.60      12.02
$400,001-$450,000................       31       13,289,135.30       4.83
$450,001-$500,000................       18        8,569,637.41       3.12
$500,001-$550,000................       12        6,277,214.11       2.28
$550,001-$600,000................       12        6,924,573.74       2.52
$600,001-$650,000................        3        1,888,964.11       0.69
$700,001-$750,000................        2        1,486,489.36       0.54
$750,001-$800,000................        3        2,351,462.67       0.85
$850,001-$900,000................        2        1,744,731.74       0.63
$900,001-$950,000................        1          922,712.05       0.34
$950,001-$1,000,000..............        1          999,139.01       0.36
                                   ---------   ---------------  -------------
        Total....................      933     $275,103,143.70     100.00%
                                   ---------   ---------------  -------------
                                   ---------   ---------------  -------------
</TABLE>

As of the  Cut-Off Date, the  average unpaid principal  balance of the  Mortgage
Loans  is expected  to be  approximately $294,859. As  of the  Cut-Off Date, the
weighted  average   Loan-to-Value  Ratio   at   origination  and   the   maximum
Loan-to-Value  Ratio at  origination of  the Mortgage  Loans which  had original
principal balances in excess of $600,000 are expected to be approximately 72.73%
and  85.00%,  respectively.   See  "The  Trust   Estates--Mortgage  Loans"   and
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                              MORTGAGED PROPERTIES

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

<S>                                <C>         <C>              <C>
Single family detached...........      908     $268,073,000.11      97.45%
Two-to four-family units.........        1          288,249.33       0.10
Condominiums
  High-rise (four stories or
   more).........................        1          525,756.49       0.19
  Low-rise (less than four
   stories)......................       15        3,826,818.18       1.39
Planned unit developments........        7        1,972,278.68       0.72
Townhouses.......................        1          417,040.91       0.15
Cooperative units................        0                0.00       0.00
                                   ---------   ---------------  -------------
        Total....................      933     $275,103,143.70     100.00%
                                   ---------   ---------------  -------------
                                   ---------   ---------------  -------------
</TABLE>

                                      S-48
<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..........................        1     $    245,600.00       0.09%
Arizona..........................        7        2,317,514.60       0.84
California.......................      208       68,397,192.21      24.85
Colorado.........................       15        3,776,442.96       1.37
Connecticut......................       68       21,942,296.37       7.98
Delaware.........................        6        1,540,011.37       0.56
Florida..........................       15        4,010,375.89       1.46
Georgia..........................       27        7,141,253.08       2.60
Hawaii...........................        3        1,071,867.97       0.39
Idaho............................        1          223,086.43       0.08
Illinois.........................       65       18,969,111.05       6.90
Indiana..........................        2          468,986.84       0.17
Kansas...........................        5        1,534,481.41       0.56
Kentucky.........................        5        1,294,669.81       0.47
Louisiana........................        2          382,008.39       0.14
Maine............................        1          215,636.02       0.08
Maryland.........................       30        8,725,796.96       3.17
Massachusetts....................       44       13,552,651.67       4.93
Michigan.........................       11        2,730,974.72       0.99
Minnesota........................       15        4,423,760.81       1.61
Mississippi......................        1          233,625.39       0.08
Missouri.........................        5        1,442,078.56       0.52
Montana..........................        1          272,481.92       0.10
Nevada...........................        1          242,353.25       0.09
New Hampshire....................        1          259,786.88       0.09
New Jersey.......................      139       40,588,148.39      14.75
New Mexico.......................        2          602,383.74       0.22
New York.........................       32        9,894,570.76       3.60
North Carolina...................       24        6,019,731.93       2.19
Ohio.............................       19        5,111,853.28       1.86
Oklahoma.........................        2          661,790.93       0.24
Oregon...........................        3          777,679.34       0.28
Pennsylvania.....................       43       11,769,408.58       4.28
Rhode Island.....................        1          239,605.39       0.09
South Carolina...................        2          342,491.63       0.12
Tennessee........................       10        2,573,151.95       0.94
Texas............................       58       15,124,564.78       5.50
Utah.............................        4        1,213,745.62       0.44
Virginia.........................       35        9,491,781.11       3.45
Washington.......................       12        3,518,915.80       1.28
West Virginia....................        2          533,731.03       0.19
Wisconsin........................        4        1,034,798.08       0.38
Wyoming..........................        1          190,746.80       0.07
                                   ---------   ---------------  -------------
        Total....................      933     $275,103,143.70     100.00%
                                   ---------   ---------------  -------------
                                   ---------   ---------------  -------------
</TABLE>

No more than approximately 1.40% 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-49
<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................      651     $192,531,815.59      69.99%
Other Originators................      282       82,571,328.11      30.01
                                   ---------   ---------------  -------------
        Total....................      933     $275,103,143.70     100.00%
                                   ---------   ---------------  -------------
                                   ---------   ---------------  -------------
</TABLE>

No 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.

                             SUBSIDY LOAN PROGRAMS

<TABLE>
<CAPTION>
                                                                PERCENTAGE OF
                                                  AGGREGATE     CUT-OFF DATE
                                   NUMBER OF       UNPAID         AGGREGATE
                                   MORTGAGE       PRINCIPAL       PRINCIPAL
PROGRAM AND TERM                     LOANS         BALANCE         BALANCE
- ---------------------------------  ---------   ---------------  -------------
<S>                                <C>         <C>              <C>
Fixed (five years or longer).....        0     $          0.00       0.00%
     (less than five years)......        0                0.00       0.00
Graduated (five years or
          longer)................       49       15,051,331.72       5.47
          (less than five
          years).................       61       18,022,837.68       6.55
Combination (five years or
            longer)..............        0                0.00       0.00
            (less than five
            years)...............        0                0.00       0.00
                                   ---------   ---------------  -------------
        Total....................      110     $ 33,074,169.40      12.02%
                                   ---------   ---------------  -------------
                                   ---------   ---------------  -------------
</TABLE>

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

MANDATORY REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS

    The Seller is required, with respect to Mortgage Loans that are found by the
Trustee  to have defective documentation, or in  respect of which the Seller has
breached a representation or warranty, either to repurchase such Mortgage  Loans
or,  if within two years  of the date of initial  issuance of the Series 1993-58
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.  See
"Prepayment  and Yield  Considerations" herein and  "The Trust Estates--Mortgage
Loans--Assignment of Mortgage Loans to the Trustee" in the Prospectus.

OPTIONAL REPURCHASE OF DEFAULTED MORTGAGE LOANS

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

                                      S-50
<PAGE>
              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

LOAN ORIGINATION

    During  the years ended December 31, 1991 and December 31, 1992 and the nine
months ended  September 30,  1993, PHMC  originated or  purchased, for  its  own
account  or for the account of  an affiliate, conventional mortgage loans having
aggregate principal  balances of  approximately $9,742,858,764,  $24,516,257,276
and $23,138,228,290, respectively.

DELINQUENCY AND FORECLOSURE EXPERIENCE

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

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

                                      S-51
<PAGE>
                              TOTAL PROGRAM LOANS

<TABLE>
<CAPTION>
                                                                 AS OF                   AS OF                   AS OF
                                                           DECEMBER 31, 1991       DECEMBER 31, 1992       SEPTEMBER 30, 1993
                                                         ----------------------  ----------------------  ----------------------
                                                                     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.......................   136,972   $21,489,014   225,024   $38,686,531   302,154   $52,115,082
                                                         --------   -----------  --------   -----------  --------   -----------
                                                         --------   -----------  --------   -----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days........................................     2,973   $   396,403  $  2,913   $   423,662     2,940   $   443,005
  60 to 89 days........................................       706       103,710       574        84,522       660       105,149
  90 days or more......................................     1,268       220,943     1,205       221,392     1,387       278,664
                                                         --------   -----------  --------   -----------  --------   -----------
Total Delinquent Loans.................................     4,947   $   721,056     4,692   $   729,576     4,987   $   826,818
                                                         --------   -----------  --------   -----------  --------   -----------
                                                         --------   -----------  --------   -----------  --------   -----------
Percent of Portfolio...................................      3.61%         3.36%     2.09%         1.89%     1.65%         1.59%
</TABLE>

<TABLE>
<CAPTION>
                                                   AS OF      AS OF      AS OF
                                                 DECEMBER   DECEMBER   SEPTEMBER
                                                 31, 1991   31, 1992   30, 1993
                                                 ---------  ---------  ---------
<S>                                              <C>        <C>        <C>
                                                  (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)................................  $189,563   $248,806   $242,327
Foreclosure Ratio(3)...........................  0.88     % 0.64     % 0.46     %
</TABLE>

<TABLE>
<CAPTION>
                                                                         NINE
                                                   YEAR       YEAR      MONTHS
                                                   ENDED      ENDED      ENDED
                                                 DECEMBER   DECEMBER   SEPTEMBER
                                                 31, 1991   31, 1992   30, 1993
                                                 ---------  ---------  ---------
<S>                                              <C>        <C>        <C>
                                                  (DOLLAR AMOUNTS IN THOUSANDS)

Net Gain (Loss)(4).............................  $(11,103 ) $(35,880 ) $(79,371 )
Net Gain (Loss) Ratio(5).......................  (0.05    )% (0.09    )% (0.15    )%
</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-52
<PAGE>
                               RELO PROGRAM LOANS

<TABLE>
<CAPTION>
                                                                 AS OF                   AS OF                   AS OF
                                                           DECEMBER 31, 1991       DECEMBER 31, 1992      SEPTEMBER 30, 1993
                                                         ----------------------  ----------------------  ---------------------
                                                                     BY DOLLAR               BY DOLLAR              BY DOLLAR
                                                          BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.      AMOUNT
                                                         OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                                                         --------   -----------  --------   -----------  --------   ----------
<S>                                                      <C>        <C>          <C>        <C>          <C>        <C>
                                                                             (DOLLAR AMOUNTS IN THOUSANDS)

Total Portfolio of RELO Program Loans..................   38,875    $ 5,744,524    45,121   $ 6,847,625   48,209    $7,459,722
                                                         --------   -----------  --------   -----------  --------   ----------
                                                         --------   -----------  --------   -----------  --------   ----------
Period of Delinquency(1)
  30 to 59 days........................................      342    $    44,822       287   $    37,312      296    $   39,985
  60 to 89 days........................................       43          5,499        38         4,038       42         4,646
  90 days or more......................................       68          8,233        73        10,314       60         8,119
                                                         --------   -----------  --------   -----------  --------   ----------
Total Delinquent Loans.................................      453    $    58,554       398   $    51,664      398    $   52,750
                                                         --------   -----------  --------   -----------  --------   ----------
                                                         --------   -----------  --------   -----------  --------   ----------
Percent of RELO Program Loan Portfolio.................     1.17%          1.02%     0.88%         0.75%    0.83%         0.71%
</TABLE>
<TABLE>
<CAPTION>
                                                   AS OF      AS OF      AS OF
                                                 DECEMBER   DECEMBER   SEPTEMBER
                                                 31, 1991   31, 1992   30, 1993
                                                 ---------  ---------  ---------
<S>                                              <C>        <C>        <C>
                                                  (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)................................  $2,729     $3,431     $4,895
Foreclosure Ratio(3)...........................  0.05     % 0.05     % 0.07     %

<CAPTION>

                                                                         NINE
                                                   YEAR       YEAR      MONTHS
                                                   ENDED      ENDED      ENDED
                                                 DECEMBER   DECEMBER   SEPTEMBER
                                                 31, 1991   31, 1992   30, 1993
                                                 ---------  ---------  ---------
                                                  (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                              <C>        <C>        <C>

Net Gain (Loss)(4).............................  $(311    ) $(453    ) $(2,119  )
Net Gain (Loss) Ratio(5).......................  (0.01    )% (0.01    )% (0.03    )%
</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-53
<PAGE>
    The likelihood that a mortgagor will become delinquent in the payment of his
or her mortgage loan, the rate of any subsequent foreclosures, and the  severity
of any loan loss experience, may be affected by a number of factors related to a
borrower's  personal circumstances, including, but  not limited to, unemployment
or change  in  employment  (or  in  the  case  of  self-employed  mortgagors  or
mortgagors  relying  on  commission  income,  fluctuations  in  income), marital
separation and  the mortgagor's  equity in  the related  mortgaged property.  In
addition,  delinquency, foreclosure and loan loss experience may be sensitive to
adverse economic  conditions,  either  nationally  or  regionally,  may  exhibit
seasonal  variations and may  be influenced by  the level of  interest rates and
servicing  decisions  on  the  applicable  mortgage  loans.  Regional   economic
conditions  (including  declining real  estate  values) may  particularly affect
delinquency, foreclosure  and loan  loss  experience on  mortgage loans  to  the
extent  that mortgaged properties are  concentrated in certain geographic areas.
Furthermore, the level  of foreclosures reported  is affected by  the length  of
time  legally required to complete the foreclosure process and take title to the
related property, which  varies from  jurisdiction to  jurisdiction. The  Seller
believes  that  the  changes  in  the  delinquency,  foreclosure  and  loan loss
experience of  PHMC's respective  servicing portfolios  during the  periods  set
forth  in the  preceding tables  may be  attributable to  factors such  as those
described above, although the  Seller is unable to  assess to what extent  these
changes are the result of any particular factor or a combination of factors. The
delinquency,  foreclosure  and  loan  loss  experience  on  the  Mortgage  Loans
contained in the Trust  Estate may be particularly  affected to the extent  that
the  Mortgaged  Properties are  concentrated in  areas which  experience adverse
economic conditions or  declining real  estate values. See  "Description of  the
Mortgage Loans."

                      PREPAYMENT AND YIELD CONSIDERATIONS

    The  rate  of distributions  in reduction  of the  principal balance  of any
Subclass of the Class A Certificates,  the aggregate amount of distributions  on
any  Subclass  of the  Class A  Certificates and  the yield  to maturity  of any
Subclass of the Class A Certificates purchased at a discount or premium will  be
directly  related to the rate of payments  of principal on the Mortgage Loans in
the Trust Estate 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 aggregate amount of distributions on
any Subclass of Class A Certificates.

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

                                      S-54
<PAGE>
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.  The  rate  of
prepayment  on the Mortgage Loans may also  be influenced by programs offered by
mortgage loan originators (including PHMC) to encourage refinancing through such
originators, including, but not limited  to, general or targeted  solicitations,
reduced  origination fees or  closing costs, or  other financial incentives. See
"Prepayment  and   Yield   Considerations--Weighted   Average   Lives   of   the
Certificates" in the Prospectus.

    The  effect of subsidy agreements on the rate of prepayment of Subsidy Loans
is uncertain. The rate of  prepayment on Subsidy Loans  may be affected by  such
factors  as the relationship between prevailing mortgage rates and the effective
interest rates  on  such  Subsidy  Loans, the  remaining  term  of  the  subsidy
agreements, and requests by the related employers for refinance or modification.
The  subsidy agreement  relating to  a Subsidy  Loan generally  provides that if
prevailing market rates of  interest on mortgage loans  similar to such  Subsidy
Loan  decline relative to the Mortgage Interest Rate of such Subsidy Loan by the
percentage set forth in the subsidy agreement, the employer may request that the
mortgagor refinance such  Subsidy Loan.  In the event  the mortgagor  refinances
such  Subsidy Loan, the Subsidy Loan will be  prepaid, and the new loan will not
be included  in the  Trust Estate.  If  the mortgagor  fails to  refinance  such
Subsidy  Loan,  the employer  may terminate  the  related subsidy  agreement. In
addition, the termination of  the subsidy agreement relating  to a Subsidy  Loan
for  any  reason  (whether  due  to  the  mortgagor's  failure  to  refinance or
otherwise) may increase the financial burden of the mortgagor, who may not  have
otherwise  qualified  for a  mortgage  under PHMC's  mortgage  loan underwriting
guidelines, and may consequently  increase the risk of  default with respect  to
the   related  Mortgage  Loan.  See  "The  Trust  Estates--Mortgage  Loans"  and
"PHMC--Mortgage Loan Underwriting"  in the  Prospectus. From time  to time,  the
amount of the subsidy payment or the term of the subsidy agreement may, upon the
request of the corporate employer, be modified.

    Other  factors  affecting prepayment  of mortgage  loans include  changes in
mortgagors' housing  needs,  job transfers,  unemployment  or, in  the  case  of
self-employed mortgagors or mortgagors relying on commission income, substantial
fluctuations  in income, significant declines in  real estate values and adverse
economic  conditions  either  generally  or  in  particular  geographic   areas,
mortgagors'  equity in the Mortgaged Properties and servicing decisions. In this
regard, mortgagors of Relocation Mortgage Loans  are thought by some within  the
mortgage  industry to be more  likely to be transferred  by their employers than
mortgagors generally. There can be no  assurance as to the likelihood of  future
transfers  of mortgagors of  either Sponsored Relocation  Loans or Non-sponsored
Relocation Loans or as  to such mortgagors' continued  employment with the  same
employers by which they were employed when their mortgage loans were originated.
No  representation  is made  as  to the  rate  of prepayment  on  the Relocation
Mortgage Loans.  In addition,  all  of the  Mortgage Loans  contain  due-on-sale
clauses which will generally be exercised upon the sale of the related Mortgaged
Properties.  Consequently, acceleration of mortgage payments  as a result of any
such sale will affect the level of prepayments on the Mortgage Loans. The extent
to which defaulted  Mortgage Loans  are assumed  by transferees  of the  related
Mortgaged  Properties will also affect the  rate of principal payments. The rate
of prepayment and, therefore, the yield to maturity of the Class A  Certificates
will  be affected by  the extent to  which (i) the  Seller elects to repurchase,
rather than substitute  for, Mortgage Loans  which are found  by the Trustee  to
have  defective documentation or with respect to which the Seller has breached a
representation or  warranty  or  (ii)  the  Servicer  elects  to  encourage  the
refinancing  of any defaulted Mortgage Loan  rather than to permit an assumption
thereof by  a  mortgagor meeting  the  Servicer's underwriting  guidelines.  See
"Servicing   of   the  Mortgage   Loans--Enforcement  of   Due-on-Sale  Clauses;
Realization Upon Defaulted Mortgage  Loans" in the Prospectus.  There can be  no
certainty  as to the rate of prepayments on the Mortgage Loans during any period
or over the life of the  Series 1993-58 Certificates. See "Prepayment and  Yield
Considerations" in the Prospectus.

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

                                      S-55
<PAGE>
SLOWER THAN  ANTICIPATED RATE  OF PAYMENTS  IN RESPECT  OF PRINCIPAL  (INCLUDING
PREPAYMENTS) ON THE MORTGAGE LOANS COULD RESULT IN AN ACTUAL YIELD THAT IS LOWER
THAN  ANTICIPATED.  A FASTER  THAN ANTICIPATED  RATE OF  PAYMENTS IN  RESPECT OF
PRINCIPAL (INCLUDING  PREPAYMENTS) ON  THE  MORTGAGE LOANS  COULD RESULT  IN  AN
ACTUAL  YIELD THAT  IS LOWER THAN  ANTICIPATED FOR  INVESTORS PURCHASING OFFERED
CERTIFICATES AT A PREMIUM  OR PURCHASING THE  CLASS A-9 CERTIFICATES.  INVESTORS
PURCHASING  OFFERED  CERTIFICATES AT  A PREMIUM  OR  THE CLASS  A-9 CERTIFICATES
SHOULD ALSO  CONSIDER THE  RISK THAT  A RAPID  RATE OF  PAYMENTS IN  RESPECT  OF
PRINCIPAL  (INCLUDING PREPAYMENTS)  ON THE  MORTGAGE LOANS  COULD RESULT  IN THE
FAILURE OF SUCH INVESTORS TO FULLY RECOVER THEIR INITIAL INVESTMENTS.

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

    No representation  is made  as to  the  rate of  principal payments  on  the
Mortgage  Loans  or as  to the  yield to  maturity  of any  Subclass of  Class A
Certificates. An investor is urged to  make an investment decision with  respect
to  any  Subclass of  Class A  Certificates  based on  the anticipated  yield to
maturity of such Subclass  of Class A Certificates  resulting from its  purchase
price  and such  investor's own  determination as  to anticipated  Mortgage Loan
prepayment rates under a variety of scenarios and, in the case of the Class A-4,
Class  A-7,  Class  A-8  and   Class  A-9  Certificates,  such  investor's   own
determination of LIBOR. The extent to which any Subclass of Class A Certificates
are  purchased at a discount or a premium  and the degree to which the timing of
payments on such Subclass is  sensitive to prepayments and,  in the case of  the
Class  A-4 and Class A-9 Certificates, the degree to which LIBOR varies from the
level anticipated  by  an investor  for  LIBOR Based  Interest  Accrual  Periods
commencing  on or after December 25, 1994, and, in the case of the Class A-7 and
Class A-8  Certificates,  the  degree  to which  LIBOR  varies  from  the  level
anticipated  by an  investor will  determine the  extent to  which the  yield to
maturity of  such Subclass  may vary  from the  anticipated yield.  An  investor
should  carefully consider the  associated risks, including, in  the case of any
Class A  Certificates purchased  at a  discount,  the risk  that a  slower  than
anticipated  rate of principal payments on the Mortgage Loans could result in an
actual yield to such investor that is  lower than the anticipated yield and,  in
the  case of any Class  A Certificates purchased at a  premium and the Class A-9
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. INVESTORS IN THE CLASS  A-9 CERTIFICATES SHOULD CONSIDER THE
RISK THAT A RAPID  RATE OF PRINCIPAL  PAYMENTS ON THE MORTGAGE  LOANS OR A  HIGH
LEVEL  OF LIBOR FOR LIBOR BASED INTEREST  ACCRUAL PERIODS COMMENCING ON OR AFTER
DECEMBER 25, 1994 COULD RESULT IN THE FAILURE OF SUCH INVESTORS TO FULLY RECOVER
THEIR INITIAL INVESTMENTS.

    Investors in the Class  A-4 Certificates should  understand that, for  LIBOR
Based  Interest Accrual  Periods commencing  on or  after December  25, 1994, at
levels of LIBOR equal to  or greater than 8.00%,  the Pass-Through Rate of  such
Subclass  will remain at the  maximum rate of 8.50%  per annum. Investors in the
Class A-7 Certificates  should understand that  at levels of  LIBOR equal to  or
greater  than 7.70%, the Pass-Through  Rate of such Subclass  will remain at the
maximum rate  of 9.00%  per annum.  Investors in  the Class  A-4 and  Class  A-7
Certificates should also consider the risk that lower than anticipated levels of
LIBOR  could  result in  actual yields  to  such investors  that are  lower than
anticipated yields.  Conversely,  investors  in  the Class  A-8  and  Class  A-9
Certificates  should consider  the risk that  higher than  anticipated levels of
LIBOR could result  in actual yields  to such investors  that are  significantly
lower  than anticipated yields.  Investors in the  Class A-8 Certificates should
also understand that  at levels of  LIBOR equal  to or greater  than 7.70%,  the
Class  A-8 Certificates will accrue interest at  the minimum rate of 0.0625% per

                                      S-56
<PAGE>
annum. Investors in the Class A-9 Certificates should understand that, for LIBOR
Based Interest Accrual  Periods commencing  on or  after December  25, 1994,  at
levels  of LIBOR equal to or greater than 8.00%, the Class A-9 Certificates will
accrue interest at the minimum rate of  0.000% per annum. Further, based on  the
assumptions  set forth in the fifth paragraph on page S-64, high constant levels
of LIBOR, especially when combined with certain high constant prepayment  rates,
are  expected  to  produce  a  negative yield  to  investors  in  the  Class A-9
Certificates. See "--Sensitivity of  the Class A-8  and Class A-9  Certificates"
below.

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

    Investors in the Class A-4, Class A-7, Class A-8 and Class A-9  Certificates
should  understand that the timing  of changes in the  level of LIBOR may affect
the actual  yields to  such investors  even if  the average  level of  LIBOR  is
consistent  with  such  investors'  expectations.  Each  investor  must  make an
independent decision  as to  the appropriate  LIBOR assumptions  to be  used  in
deciding  whether to  purchase a Class  A-4, Class  A-7, Class A-8  or Class A-9
Certificate.

    As indicated under "Federal Income Tax Considerations" herein, the Class A-R
Certificateholder's REMIC taxable income and the tax liability thereon will, and
the Class  A-LR  Certificateholder's  REMIC taxable  income  and  tax  liability
thereon  may, exceed cash distributions to  such holders during certain periods.
There can be no assurance as to the amount by which such taxable income or  such
tax  liability will exceed  cash distributions in  respect of the  Class A-R and
Class A-LR Certificates  during any such  period and no  representation is  made
with  respect thereto under any principal  prepayment scenario or otherwise. DUE
TO THE SPECIAL TAX TREATMENT OF RESIDUAL INTERESTS, THE AFTER-TAX RETURN OF  THE
CLASS  A-R AND 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 the Class
A Certificates (other  than the Class  A-9 Certificates) refers  to the  average
amount of time that will elapse from the date of issuance of such Subclass until
each  dollar  in  reduction  of  the  principal  balance  of  such  Subclass  is
distributed  to  the  investor.  The  weighted  average  life  of  a  Class  A-9
Certificate  is the average amount of time  that will elapse between the date of
issuance of the Series 1993-58 Certificates and the date on which each dollar in
reduction of the principal balance of the Class A-4 Certificates (which  balance
corresponds to the notional amount of the Class A-9 Certificates) is distributed
to  the investors in  the Class A-4  Certificates. The weighted  average life of
each Subclass of  the Class A  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  WEIGHTED  AVERAGE   LIVES  OF  THE   COMPANION  CERTIFICATES  WILL   BE
PARTICULARLY SENSITIVE TO THE RATE OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS)
ON  THE  MORTGAGE  LOANS.  Specifically,  if prepayments  result  in  a  Class A
Principal Distribution Amount  equal to or  less than the  sum of the  Reduction
Amounts  on any  Distribution Date, the  Companion Certificates  will receive no
distributions in  reduction of  their principal  balances on  such  Distribution
Date.  Further, on each  Distribution Date up to  and including the Distribution
Date on  which  the  Class  A  Subclass  Principal  Balances  of  the  Companion
Certificates  are  reduced  to  zero,  the  excess  of  the  Class  A  Principal
Distribution Amount over the sum of the Reduction Amounts will be applied  first
to  the Companion  Certificates and  then to  the Scheduled  Certificates in the
proportions  and  priorities   set  forth  above   under  "Description  of   the
Certificates--  Principal  (Including  Prepayments)"  without  regard  to  their
Reduction Amounts. See  "Description of  the Certificates--Principal  (Including
Prepayments)--Principal  Payment Characteristics  of the  Scheduled Certificates
and the Companion Certificates" herein.

                                      S-57
<PAGE>
    Generally, low  rates of  prepayment  may result  in  the extension  of  the
weighted  average  life of  a Certificate  and  higher rates  may result  in the
shortening of such weighted average life. However, the weighted average lives of
one or more  Subclasses of  Scheduled Certificates  may be  extended at  certain
combinations  of rates that result in  distributions to the Class A Certificates
that are,  in certain  periods,  greater than  those  resulting from  the  rates
comprising  Prepayment Scenario V  and shortened at  other combinations of rates
that result in distributions  to the Class A  Certificates that are, in  certain
periods,  greater  than those  resulting  from the  rates  comprising Prepayment
Scenario V. Accordingly, any such Subclass may not be an appropriate  investment
for  investors who require a relatively stable  rate of return of principal. See
"Description  of  the  Certificates  --  Principal  (Including  Prepayments)  --
Principal   Payment  Characteristics  of  the  Scheduled  Certificates  and  the
Companion Certificates" herein.

    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.  The "Prepayment Scenarios"  are set forth
above the  tables beginning  on page  S-60. The  Prepayment Scenarios  represent
different  constant percentages  of SPA  for each  specified time  interval; the
first constant  percentage of  SPA is  the assumed  prepayment rate  for the  12
months  beginning on the Cut-Off Date; the  second constant percentage of SPA is
the assumed prepayment rate from month 13 through month 72 following the Cut-Off
Date and the  third constant percentage  of SPA is  the assumed prepayment  rate
thereafter.  For example,  "Prepayment Scenario II"  assumes constant prepayment
rates equal to 75%  of SPA through  the 12th month  following the Cut-Off  Date,
constant  prepayment rates equal to 100% of  SPA from the 13th month through the
72nd month following the Cut-Off Date and constant prepayment rates equal to 50%
of SPA thereafter. The methodology of applying percentages of SPA which vary  at
specified   time  intervals  for  each   prepayment  scenario  (other  than  for
"Prepayment Scenario I"), as used in the tables beginning on page S-60, has been
selected by the Underwriter. SPA DOES NOT PURPORT TO BE A HISTORICAL DESCRIPTION
OF PREPAYMENT  EXPERIENCE  OR A  PREDICTION  OF  THE ANTICIPATED  RATE  (OR  ANY
PARTICULAR  COMBINATION OF RATES)  OF PREPAYMENT OF ANY  POOL OF MORTGAGE LOANS,
INCLUDING THE MORTGAGE LOANS.

    The tables  set  forth  below  have  been  prepared  on  the  basis  of  the
characteristics  of the Mortgage Loans  that are expected to  be included in the
Trust Estate, as described above under "Description of the Mortgage Loans."  The
tables  assume, among other things, that (i) the scheduled payment in each month
for each Mortgage Loan has been based on its outstanding balance as of the first
day of the month preceding the month of such payment, its Mortgage Interest Rate
and its remaining term to stated maturity, so that such scheduled payments would
amortize the  remaining balance  by  its stated  maturity date,  (ii)  scheduled
monthly  payments of principal and interest on the Mortgage Loans will be timely
received on  the first  day of  each  month (with  no defaults),  commencing  in
January  1994,  (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  in
December  1993 at the  respective constant percentages  of SPA set  forth in the
tables for  each  Prepayment  Scenario  and there  are  no  Prepayment  Interest
Shortfalls,  (v) each Mortgage Loan has an original term to maturity of 30 years
and (vi) the Series 1993-58 Certificates will be issued on December 17, 1993. IT
IS HIGHLY UNLIKELY THAT THE MORTGAGE LOANS WILL PREPAY AT ANY PARTICULAR RATE OR
ANY PARTICULAR COMBINATION OF RATES DURING ANY TIME INTERVAL OR THAT ALL OF  THE
MORTGAGE  LOANS  WILL  PREPAY  AT  THE SAME  RATE.  In  addition,  there  may be
differences  between  the  characteristics  of  the  mortgage  loans  ultimately
included  in the Trust  Estate and the  Mortgage Loans which  are expected to be
included, as  described herein.  Any  difference may  have  an effect  upon  the

                                      S-58
<PAGE>
actual  percentages  of  initial  Class  A  Subclass  Principal  Balance  of the
Subclasses of  Class A  Certificates outstanding,  the actual  weighted  average
lives  of the Subclasses of Class A Certificates and the date on which the Class
A Subclass Principal Balance of any Subclass of Class A Certificates are reduced
to zero.

    Based upon  the foregoing  assumptions, the  following tables  indicate  the
weighted average life of each Subclass of Offered Certificates and set forth the
percentages  of  the initial  Class A  Subclass Principal  Balance of  each such
Subclass (or, in the case of the  Class A-9 Certificates, the initial Class  A-9
Notional  Amount) that would  be outstanding after  each of the  dates shown for
each Prepayment Scenario presented.

                                      S-59
<PAGE>
 FOR PURPOSES OF THE FOLLOWING TABLES, THE FOLLOWING PREPAYMENT SCENARIOS WERE
                                    ASSUMED:
                              PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
                                             PERCENTAGES OF SPA
                                ---------------------------------------------
           PERIODS               I    II   III    IV    V     VI   VII   VIII
- ------------------------------  ---  ----  ----  ----  ----  ----  ----  ----
<S>                             <C>  <C>   <C>   <C>   <C>   <C>   <C>   <C>
Months 1 through 12...........   0%   75%   75%  125%  150%  175%  200%  225%
Months 13 through 72..........   0%  100%  325%  375%  400%  450%  500%  550%
Months 73 and thereafter......   0%   50%  125%  175%  200%  250%  300%  350%
</TABLE>

   PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                             CLASS A-1                                       CLASS A-2
                                        CERTIFICATES AT THE                             CERTIFICATES AT THE
                                        FOLLOWING PREPAYMENT                            FOLLOWING PREPAYMENT
                                             SCENARIOS                                       SCENARIOS
                           ----------------------------------------------  ----------------------------------------------
      DISTRIBUTION
          DATE              I     II   III    IV    V     VI   VII   VIII   I     II   III    IV    V     VI   VII   VIII
- -------------------------  ----------------------------------------------  ----------------------------------------------
<S>                        <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>
Initial..................
                            100   100   100   100   100   100   100   100
                                                                            100   100   100   100   100   100   100   100
December 1994............
                             70    28    28     1     0     0     0     0
                                                                            100   100   100   100    99    99    99    99
December 1995............
                             38     0     0     0     0     0     0     0
                                                                            100    92    73    68    65    65    65    64
December 1996............
                              3     0     0     0     0     0     0     0
                                                                            100    79    40    31    27    27    24    16
December 1997............
                              0     0     0     0     0     0     0     0
                                                                             98    67    13     2     0     0     0     0
December 1998............
                              0     0     0     0     0     0     0     0
                                                                             95    55     0     0     0     0     0     0
December 1999............
                              0     0     0     0     0     0     0     0
                                                                             93    45     0     0     0     0     0     0
December 2000............
                              0     0     0     0     0     0     0     0
                                                                             90    39     0     0     0     0     0     0
December 2001............
                              0     0     0     0     0     0     0     0
                                                                             87    33     0     0     0     0     0     0
December 2002............
                              0     0     0     0     0     0     0     0
                                                                             83    27     0     0     0     0     0     0
December 2003............
                              0     0     0     0     0     0     0     0
                                                                             80    22     0     0     0     0     0     0
December 2004............
                              0     0     0     0     0     0     0     0
                                                                             76    17     0     0     0     0     0     0
December 2005............
                              0     0     0     0     0     0     0     0
                                                                             72    11     0     0     0     0     0     0
December 2006............
                              0     0     0     0     0     0     0     0
                                                                             67     6     0     0     0     0     0     0
December 2007............
                              0     0     0     0     0     0     0     0
                                                                             63     1     0     0     0     0     0     0
December 2008............
                              0     0     0     0     0     0     0     0
                                                                             57     0     0     0     0     0     0     0
December 2009............
                              0     0     0     0     0     0     0     0
                                                                             52     0     0     0     0     0     0     0
December 2010............
                              0     0     0     0     0     0     0     0
                                                                             46     0     0     0     0     0     0     0
December 2011............
                              0     0     0     0     0     0     0     0
                                                                             40     0     0     0     0     0     0     0
December 2012............
                              0     0     0     0     0     0     0     0
                                                                             33     0     0     0     0     0     0     0
December 2013............
                              0     0     0     0     0     0     0     0
                                                                             26     0     0     0     0     0     0     0
December 2014............
                              0     0     0     0     0     0     0     0
                                                                             18     0     0     0     0     0     0     0
December 2015............
                              0     0     0     0     0     0     0     0
                                                                             10     0     0     0     0     0     0     0
December 2016............
                              0     0     0     0     0     0     0     0
                                                                              1     0     0     0     0     0     0     0
December 2017............
                              0     0     0     0     0     0     0     0
                                                                              0     0     0     0     0     0     0     0
December 2018............
                              0     0     0     0     0     0     0     0
                                                                              0     0     0     0     0     0     0     0
December 2019............
                              0     0     0     0     0     0     0     0
                                                                              0     0     0     0     0     0     0     0
December 2020............
                              0     0     0     0     0     0     0     0
                                                                              0     0     0     0     0     0     0     0
December 2021............
                              0     0     0     0     0     0     0     0
                                                                              0     0     0     0     0     0     0     0
December 2022............
                              0     0     0     0     0     0     0     0
                                                                              0     0     0     0     0     0     0     0
December 2023............
                              0     0     0     0     0     0     0     0
                                                                              0     0     0     0     0     0     0     0
Weighted Average
  Life (years)(1)........  1.67  0.79  0.76  0.64  0.59  0.59  0.59  0.59  15.43 6.49  2.81  2.56  2.46  2.46  2.42  2.32

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

                            100   100   100   100   100   100   100   100
December 1994............

                            100   100   100   100    99    99    99    99
December 1995............

                            100    95    84    80    79    79    79    78
December 1996............

                            100    87    63    58    55    55    54    49
December 1997............

                             99    80    47    40    36    36    32    25
December 1998............

                             97    73    32    22    17    17    13     6
December 1999............

                             95    66    17     8     3     4     1     0
December 2000............

                             94    63    13     3     0     0     0     0
December 2001............

                             92    59     8     0     0     0     0     0
December 2002............

                             90    56     5     0     0     0     0     0
December 2003............

                             88    52     2     0     0     0     0     0
December 2004............

                             85    49     0     0     0     0     0     0
December 2005............

                             83    46     0     0     0     0     0     0
December 2006............

                             80    43     0     0     0     0     0     0
December 2007............

                             77    40     0     0     0     0     0     0
December 2008............

                             74    35     0     0     0     0     0     0
December 2009............

                             71    31     0     0     0     0     0     0
December 2010............

                             67    26     0     0     0     0     0     0
December 2011............

                             63    22     0     0     0     0     0     0
December 2012............

                             59    18     0     0     0     0     0     0
December 2013............

                             55    13     0     0     0     0     0     0
December 2014............

                             50     9     0     0     0     0     0     0
December 2015............

                             45     5     0     0     0     0     0     0
December 2016............

                             40     0     0     0     0     0     0     0
December 2017............

                             32     0     0     0     0     0     0     0
December 2018............

                             23     0     0     0     0     0     0     0
December 2019............

                             13     0     0     0     0     0     0     0
December 2020............

                              3     0     0     0     0     0     0     0
December 2021............

                              0     0     0     0     0     0     0     0
December 2022............

                              0     0     0     0     0     0     0     0
December 2023............

                              0     0     0     0     0     0     0     0
Weighted Average
  Life (years)(1)........  19.32 11.24 4.27  3.66  3.46  3.47  3.34  3.13
</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-60
<PAGE>
 FOR PURPOSES OF THE FOLLOWING TABLES, THE FOLLOWING PREPAYMENT SCENARIOS WERE
                                    ASSUMED:
                              PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
                                         PERCENTAGES OF SPA
                                -------------------------------------
           PERIODS              I   II   III  IV    V   VI   VII  VIII
- ------------------------------  --  ---  ---  ---  ---  ---  ---  ---
<S>                             <C>      <C>  <C>  <C>  <C>  <C>  <C>
Months 1 through 12...........  0%  75%  75%  125% 150% 175% 200% 225%
Months 13 through 72..........  0%  100% 325% 375% 400% 450% 500% 550%
Months 73 and thereafter......  0%  50%  125% 175% 200% 250% 300% 350%
</TABLE>

  PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE(1) OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                      CLASS A-4 AND CLASS A-9                                CLASS A-5
                                        CERTIFICATES AT THE                             CERTIFICATES AT THE
                                        FOLLOWING PREPAYMENT                            FOLLOWING PREPAYMENT
                                             SCENARIOS                                       SCENARIOS
                           ----------------------------------------------  ----------------------------------------------
      DISTRIBUTION
          DATE              I     II   III    IV    V     VI   VII   VIII   I     II   III    IV    V     VI   VII   VIII
- -------------------------  ----------------------------------------------  ----------------------------------------------
<S>                        <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>
Initial..................
                            100   100   100   100   100   100   100   100
                                                                            100   100   100   100   100   100   100   100
December 1994............
                            100   100   100   100    99    99    99    99
                                                                            100   100   100   100   100   100   100   100
December 1995............
                            100    94    81    77    75    75    75    74
                                                                            100   100   100   100   100   100   100   100
December 1996............
                            100    85    57    50    47    47    45    40
                                                                            100   100   100   100   100   100   100   100
December 1997............
                             98    76    37    29    26    26    23    18
                                                                            100   100   100   100   100   100   100   100
December 1998............
                             97    68    23    15    12    12     9     5
                                                                            100   100   100   100   100   100   100   100
December 1999............
                             95    60    12     6     2     3     1     0
                                                                            100   100   100   100   100   100   100    56
December 2000............
                             93    56     9     2     0     0     0     0
                                                                            100   100   100   100    82    91    62    13
December 2001............
                             90    52     6     0     0     0     0     0
                                                                            100   100   100    83    41    52    28     0
December 2002............
                             88    48     3     0     0     0     0     0
                                                                            100   100   100    48     7    23     5     0
December 2003............
                             85    44     1     0     0     0     0     0
                                                                            100   100   100    18     0     1     0     0
December 2004............
                             83    40     0     0     0     0     0     0
                                                                            100   100    85     0     0     0     0     0
December 2005............
                             80    36     0     0     0     0     0     0
                                                                            100   100    58     0     0     0     0     0
December 2006............
                             76    32     0     0     0     0     0     0
                                                                            100   100    33     0     0     0     0     0
December 2007............
                             73    29     0     0     0     0     0     0
                                                                            100   100     9     0     0     0     0     0
December 2008............
                             69    25     0     0     0     0     0     0
                                                                            100   100     0     0     0     0     0     0
December 2009............
                             65    22     0     0     0     0     0     0
                                                                            100   100     0     0     0     0     0     0
December 2010............
                             61    19     0     0     0     0     0     0
                                                                            100   100     0     0     0     0     0     0
December 2011............
                             57    16     0     0     0     0     0     0
                                                                            100   100     0     0     0     0     0     0
December 2012............
                             52    13     0     0     0     0     0     0
                                                                            100   100     0     0     0     0     0     0
December 2013............
                             47    10     0     0     0     0     0     0
                                                                            100   100     0     0     0     0     0     0
December 2014............
                             41     6     0     0     0     0     0     0
                                                                            100   100     0     0     0     0     0     0
December 2015............
                             35     3     0     0     0     0     0     0
                                                                            100   100     0     0     0     0     0     0
December 2016............
                             29     0     0     0     0     0     0     0
                                                                            100   100     0     0     0     0     0     0
December 2017............
                             23     0     0     0     0     0     0     0
                                                                            100    61     0     0     0     0     0     0
December 2018............
                             16     0     0     0     0     0     0     0
                                                                            100    18     0     0     0     0     0     0
December 2019............
                             10     0     0     0     0     0     0     0
                                                                            100     0     0     0     0     0     0     0
December 2020............
                              2     0     0     0     0     0     0     0
                                                                            100     0     0     0     0     0     0     0
December 2021............
                              0     0     0     0     0     0     0     0
                                                                             24     0     0     0     0     0     0     0
December 2022............
                              0     0     0     0     0     0     0     0
                                                                              0     0     0     0     0     0     0     0
December 2023............
                              0     0     0     0     0     0     0     0
                                                                              0     0     0     0     0     0     0     0
Weighted Average
  Life (years)(2)........  18.21 9.89  3.86  3.35  3.17  3.18  3.08  2.90  27.83 24.32 12.42 9.06  7.88  8.26  7.51  6.32

<CAPTION>
                                             CLASS A-6
                                        CERTIFICATES AT THE
                                        FOLLOWING PREPAYMENT
                                             SCENARIOS
                           ----------------------------------------------
      DISTRIBUTION
          DATE              I     II   III    IV    V     VI   VII   VIII
- -------------------------  ----------------------------------------------
<S>                        <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>
Initial..................

                            100   100   100   100   100   100   100   100
December 1994............

                            100   100   100   100   100   100   100   100
December 1995............

                            100   100   100   100   100   100   100   100
December 1996............

                            100   100   100   100   100   100   100   100
December 1997............

                            100   100   100   100   100   100   100   100
December 1998............

                            100   100   100   100   100   100   100   100
December 1999............

                            100   100   100   100   100   100   100   100
December 2000............

                            100   100   100   100   100   100   100   100
December 2001............

                            100   100   100   100   100   100   100    81
December 2002............

                            100   100   100   100   100   100   100    59
December 2003............

                            100   100   100   100    73   100    85    45
December 2004............

                            100   100   100    89    42    77    68    35
December 2005............

                            100   100   100    59    15    57    54    27
December 2006............

                            100   100   100    32     0    40    43    21
December 2007............

                            100   100   100     8     0    26    34    16
December 2008............

                            100   100    84     0     0    14    27    12
December 2009............

                            100   100    58     0     0     4    21     9
December 2010............

                            100   100    35     0     0     0    17     7
December 2011............

                            100   100    13     0     0     0    13     5
December 2012............

                            100   100     0     0     0     0    10     4
December 2013............

                            100   100     0     0     0     0     8     3
December 2014............

                            100   100     0     0     0     0     6     2
December 2015............

                            100   100     0     0     0     0     4     1
December 2016............

                            100   100     0     0     0     0     3     1
December 2017............

                            100   100     0     0     0     0     2     1
December 2018............

                            100   100     0     0     0     0     2     0
December 2019............

                            100    68     0     0     0     0     1     0
December 2020............

                            100    12     0     0     0     0     1     0
December 2021............

                            100     0     0     0     0     0     0     0
December 2022............

                              0     0     0     0     0     0     0     0
December 2023............

                              0     0     0     0     0     0     0     0
Weighted Average

  Life (years)(2)........  28.61 26.38 16.47 12.45 10.87 12.74 13.56 10.89
</TABLE>

- ------------------
(1) With  respect to  the Class A-9  Certificates, percentages  are expressed as
    percentages of the initial Class A-9 Notional Amount.

(2) The weighted average  life of an  Offered Certificate is  determined by  (i)
    multiplying  the  amount  of  each distribution  in  reduction  of principal
    balance or notional amount, as the case may be, 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  or notional amount, as the
    case may be, referred to in clause (i).

                                      S-61
<PAGE>
 FOR PURPOSES OF THE FOLLOWING TABLES, THE FOLLOWING PREPAYMENT SCENARIOS WERE
                                    ASSUMED:
                              PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
                                         PERCENTAGES OF SPA
                                -------------------------------------
           PERIODS              I   II   III  IV    V   VI   VII  VIII
- ------------------------------  --  ---  ---  ---  ---  ---  ---  ---
<S>                             <C>      <C>  <C>  <C>  <C>  <C>  <C>
Months 1 through 12...........  0%  75%  75%  125% 150% 175% 200% 225%
Months 13 through 72..........  0%  100% 325% 375% 400% 450% 500% 550%
Months 73 and thereafter......  0%  50%  125% 175% 200% 250% 300% 350%
</TABLE>

   PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                      CLASS A-7 AND CLASS A-8                          CLASS A-R AND CLASS A-LR
                                        CERTIFICATES AT THE                              CERTIFICATES AT THE
                                        FOLLOWING PREPAYMENT                             FOLLOWING PREPAYMENT
                                             SCENARIOS                                        SCENARIOS
<S>                        <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>    <C>    <C>   <C>   <C>   <C>   <C>   <C>
                           ----------------------------------------------  ------------------------------------------------

<CAPTION>
      DISTRIBUTION
          DATE              I     II   III    IV    V     VI   VII   VIII    I     II    III    IV    V     VI   VII   VIII
- -------------------------  ----------------------------------------------  ------------------------------------------------
<S>                        <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>    <C>    <C>   <C>   <C>   <C>   <C>   <C>
Initial..................
                            100   100   100   100   100   100   100   100
                                                                             100    100   100   100   100   100   100   100
December 1994............
                            100   100   100   100   100    93    86    79
                                                                             100    100   100   100   100   100   100   100
December 1995............
                            100   100   100   100   100    64    27     0
                                                                             100    100   100   100   100   100   100   100
December 1996............
                            100   100   100   100   100    38     0     0
                                                                             100    100   100   100   100   100   100   100
December 1997............
                            100   100   100   100   100    28     0     0
                                                                             100    100   100   100   100   100   100   100
December 1998............
                            100   100   100   100   100    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 1999............
                            100   100   100   100   100    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2000............
                            100   100   100   100   100    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2001............
                            100   100   100   100   100    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2002............
                            100   100   100   100   100    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2003............
                            100   100   100   100   100    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2004............
                            100   100   100   100   100    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2005............
                            100   100   100   100   100    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2006............
                            100   100   100   100    94    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2007............
                            100   100   100   100    80    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2008............
                            100   100   100    91    68    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2009............
                            100   100   100    78    58    27     0     0
                                                                             100    100   100   100   100   100   100   100
December 2010............
                            100   100   100    67    48    24     0     0
                                                                             100    100   100   100   100   100   100   100
December 2011............
                            100   100   100    57    40    20     0     0
                                                                             100    100   100   100   100   100   100   100
December 2012............
                            100   100    95    48    34    16     0     0
                                                                             100    100   100   100   100   100   100   100
December 2013............
                            100   100    82    40    28    13     0     0
                                                                             100    100   100   100   100   100   100   100
December 2014............
                            100   100    70    33    23    10     0     0
                                                                             100    100   100   100   100   100   100   100
December 2015............
                            100   100    60    27    18     8     0     0
                                                                             100    100   100   100   100   100   100   100
December 2016............
                            100   100    50    22    14     6     0     0
                                                                             100    100   100   100   100   100   100   100
December 2017............
                            100   100    40    17    11     4     0     0
                                                                             100    100   100   100   100   100   100   100
December 2018............
                            100   100    32    13     8     3     0     0
                                                                             100    100   100   100   100   100   100   100
December 2019............
                            100   100    24    10     6     2     0     0
                                                                             100    100   100   100   100   100   100   100
December 2020............
                            100   100    17     7     4     1     0     0
                                                                             100    100   100   100   100   100   100   100
December 2021............
                            100    70    10     4     2     1     0     0
                                                                             100    100   100   100   100   100   100   100
December 2022............
                             87    31     4     2     1     0     0     0
                                                                             100    100   100   100   100   100   100   100
December 2023............
                              0     0     0     0     0     0     0     0
                                                                               0      0     0     0     0     0     0     0
Weighted Average
  Life (years)(1)........  29.41 28.57 23.41 19.73 17.95 7.12  1.65  1.36  30.02  30.02  30.02 29.97 29.96 29.90 29.81 29.58
</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-62
<PAGE>
    Interest  on Mortgage Loans prepaid  in full is accrued  only to the date of
such prepayment in full. Any interest  shortfall with respect to prepayments  in
full  will be offset only  to the extent of the  aggregate of the Servicing Fees
relating to mortgagor payments  or other recoveries  distributed on the  related
Distribution  Date. Any excess of such shortfall above the Servicing Fees in any
month will  result in  a pro  rata reduction  of interest  distributable to  the
holders  of each Subclass of Class A Certificates and the holders of the Class B
Certificates. Interest shortfalls resulting  from the timing  of the receipt  of
partial  principal  prepayments on  the Mortgage  Loans and  Partial Liquidation
Proceeds 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  and
then  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 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, other than the Class A-4, Class A-7, Class A-8  and
Class  A-9 Certificates, will be less than the yield otherwise produced by their
respective Pass-Through Rates and the prices  at which the Class A  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).

    Due to the outbreak of fires in southern California, six California counties
(Los Angeles, Orange, San Diego, Riverside, San Bernadino and Ventura  Counties)
were  declared  disaster  areas  eligible for  federal  disaster  assistance. In
addition to  such counties,  other counties  have been  affected by  the  Fires.
Approximately  10%  of  the  Cut-Off Date  Aggregate  Principal  Balance  of the
Mortgage Loans are secured by Mortgaged Properties that are located in  counties
that  have been declared disaster areas. The majority of the damage by the Fires
is believed to have  occurred in certain communities  within such 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.

    With respect to any Mortgage Loan as to which the related Mortgaged Property
(each,  a "Covered  Mortgaged Property") is  situated in a  county in California
which has been declared a disaster area eligible for federal disaster assistance
due to the outbreak of fires (the "Fires") on or before the date of issuance  of
the  Certificates,  the  Seller will  represent  and warrant  that  each Covered
Mortgaged Property is free of material damage arising from the Fires which would
adversely affect  the value  of such  Mortgaged Property  as security  for  such
Mortgage Loan or the use for which such premises were intended as of the date of
issuance  of  the Certificates.  The  Seller is  undertaking  reasonable efforts
consistent with prudent servicing practices  (which may not include physical  or
visual  inspections of the Covered Mortgaged Properties) to generally assess the
effects of the Fires as they relate to the Covered Mortgaged Properties. In  the
event  of (i) the discovery  by the Seller of  the breach of such representation
and warranty within 90 days after the  issuance of the Certificates and (ii)  an
uncured breach of such representation and warranty that materially and adversely
affects  the interests  of Certificateholders,  the Seller  will be  required to
substitute another mortgage loan  for the affected  Mortgage Loan or  repurchase
the  affected Mortgage Loan. The Seller will use reasonable efforts to deliver a
substitute mortgage loan  in such  event, subject to  the substitution  criteria
specified in the Pooling and Servicing Agreement.

    Under the Pooling and Servicing Agreement, the Servicer is required to cause
to  be maintained for each Mortgage Loan a standard hazard insurance policy. The
standard hazard insurance policies  covering the Mortgaged Properties  typically
cover  damage caused by fire. See "The Trust Estates-- Mortgage Loans--Insurance
Policies" in  the Prospectus.  To the  extent insurance  proceeds received  with
respect  to any damaged Mortgaged Properties  are not applied to the restoration
thereof, such proceeds  will be  used to prepay  the related  Mortgage Loans  in
whole or in part. Any such prepayments or

                                      S-63
<PAGE>
repurchase  of the Mortgage Loans  by the Seller will  affect in varying degrees
the yields  and  weighted  average  lives  of the  Subclasses  of  the  Class  A
Certificates,  particularly the yield of any Offered Certificates purchased at a
premium.

SENSITIVITY OF THE CLASS A-8 AND CLASS A-9 CERTIFICATES

    THE YIELD  TO  INVESTORS  IN  THE CLASS  A-8  CERTIFICATES  WILL  BE  HIGHLY
SENSITIVE  TO CHANGES IN THE LEVEL OF LIBOR SUCH THAT INCREASING LEVELS OF LIBOR
WILL HAVE A  NEGATIVE EFFECT ON  THE YIELD TO  SUCH INVESTORS IN  THE CLASS  A-8
CERTIFICATES.

    THE  YIELD  TO  INVESTORS  IN  THE CLASS  A-9  CERTIFICATES  WILL  BE HIGHLY
SENSITIVE TO CHANGES IN THE LEVEL OF LIBOR FOR ANY LIBOR BASED INTEREST  ACCRUAL
PERIOD  COMMENCING ON OR AFTER  DECEMBER 25, 1994 AND TO  THE RATE AND TIMING OF
PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) OF THE MORTGAGE LOANS, WHICH RATE MAY
FLUCTUATE SIGNIFICANTLY  FROM  TIME TO  TIME.  IN  PARTICULAR, THERE  MAY  BE  A
MATERIAL NEGATIVE EFFECT ON THE YIELD TO INVESTORS IN THE CLASS A-9 CERTIFICATES
AS  A  RESULT OF  SMALL INCREASES  IN THE  LEVEL  OF LIBOR  FOR ANY  LIBOR BASED
INTEREST ACCRUAL PERIOD COMMENCING ON OR AFTER DECEMBER 25, 1994 OR AS A  RESULT
OF  FASTER  THAN  ANTICIPATED  PRINCIPAL  PREPAYMENTS  ON  THE  MORTGAGE  LOANS.
INVESTORS SHOULD FULLY CONSIDER  THE ASSOCIATED RISKS,  INCLUDING THE RISK  THAT
SUCH INVESTORS IN THE CLASS A-9 CERTIFICATES MAY NOT FULLY RECOVER THEIR INITIAL
INVESTMENT.

    Since  there can be no assurance that the level of LIBOR will correlate with
the levels of  prevailing mortgage  interest rates,  it is  possible that  lower
prevailing  mortgage  rates,  which  might  be  expected  to  result  in  faster
prepayments, could occur concurrently with an increased level of LIBOR. However,
if, as  generally  expected,  higher  mortgage  rates  and,  accordingly,  lower
prepayment  rates, were to occur concurrently  with an increased level of LIBOR,
the Pass-Through Rate of the Class A-8 Certificates would be reduced at the same
time that the rate of distributions in reduction of the principal balance of the
Class A-8 Certificates may be reduced and interest would accrue on the Class A-9
Certificates at a reduced rate at the  same time that the rate of  distributions
in  reduction  of the  principal balance  of the  Class A-4  Certificates (which
principal balance corresponds to the Class A-9 Notional Amount) may be  reduced.
In  such circumstances,  investors in  the Class  A-8 or  Class A-9 Certificates
could have  a significantly  lower yielding  instrument with  a longer  weighted
average life than anticipated.

    To  illustrate  the  significance  of  changes in  the  level  of  LIBOR and
prepayments on the Class  A-8 and Class A-9  Certificates, the following  tables
indicate  the pre-tax yields to maturity  (on a corporate bond equivalent basis)
under the  assumptions specified  in the  following paragraph  at the  different
combination of percentages of SPA and the constant levels of LIBOR indicated. It
is  not likely that the Mortgage Loans will prepay at any particular rate or any
particular combination  of rates  during  any time  interval,  that all  of  the
Mortgage  Loans will  prepay at the  same rate or  that the level  of LIBOR will
remain constant.  As discussed  above, the  timing  of changes  in the  rate  of
prepayments  may significantly affect the total distributions received, the date
of receipt of such distributions and the actual yield to maturity to an investor
in a Class A-8 or Class A-9  Certificate, even if the average rate of  principal
prepayments  is  consistent  with such  investor's  expectations.  Moreover, the
timing of changes in the level of LIBOR may affect the actual yield to  maturity
to an investor in a Class A-8 or Class A-9 Certificate even if the average level
is consistent with such investor's expectation.

    The  following tables have been prepared on the basis of the assumptions set
forth in clauses (i) through  (vi) of the third  paragraph on page S-58  hereof,
and  the additional  assumptions that (i)  the aggregate purchase  price for the
Class A-8  Certificates  is approximately  96.772982%  of its  initial  Class  A
Subclass  Principal Balance and  the aggregate purchase price  for the Class A-9
Certificates is  approximately  6.902779%  of its  initial  Class  A-9  Notional
Amount,  (ii) such purchase prices are paid  on December 17, 1993 and (iii) with
respect to  the Class  A-8 Certificates,  on the  Rate Determination  Date  with
respect to distributions occurring in January 1994 and with respect to the Class
A-9  Certificates, on the Rate Determination  Date with respect to distributions
occurring in December  1994, and,  in each  case, each  Rate Determination  Date
thereafter,  LIBOR is at the  level specified. The Mortgage  Loans will not have
all of the characteristics assumed above and there can be no assurance that  the
Mortgage  Loans will  prepay at  any of  the combination  of rates  shown in the
tables or at any other particular rate or

                                      S-64
<PAGE>
combination of rates, that the pre-tax yields  to maturity on the Class A-8  and
Class  A-9 Certificates will correspond to any  of the yields shown herein, that
the level  of LIBOR  will correspond  to the  levels shown  herein or  that  the
aggregate purchase prices of the Class A-8 and Class A-9 Certificates will be as
assumed.  The tables do not constitute a representation as to the correlation of
any level of LIBOR with any combination of rates of prepayments on the  Mortgage
Loans.  Each investor  must make an  independent decision as  to the appropriate
prepayment assumptions to  be used  and the appropriate  levels of  LIBOR to  be
assumed  in  deciding  whether or  not  to purchase  a  Class A-8  or  Class A-9
Certificate.

    The pre-tax yields set forth in the following tables 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-8 or Class A-9 Certificates would cause
the discounted present value of  such assumed stream of  cash flows to equal  an
assumed  aggregate  purchase price  of approximately  96.772982% of  the initial
Class A Subclass Principal Balance for the Class A-8 Certificates and an assumed
aggregate purchase price  of approximately  6.902779% of the  initial Class  A-9
Notional  Amount for the Class A-9 Certificates and (ii) converting such monthly
rates to corporate bond  equivalent rates. Such calculation  does not take  into
account  the interest  rates at  which investors may  be able  to reinvest funds
received by them as distributions on the Class A-8 or Class A-9 Certificates and
consequently does not  purport to reflect  the return on  any investment in  the
Class A-8 or Class A-9 Certificates when such reinvestment rates are considered.

 SENSITIVITY OF THE PRE-TAX YIELDS ON THE CLASS A-8 CERTIFICATES TO PREPAYMENTS
                                   AND LIBOR

<TABLE>
<CAPTION>
                                                           PREPAYMENT SCENARIO (1)
                          -----------------------------------------------------------------------------------------
     LEVEL OF LIBOR           II           III          IV            V           VI           VII         VIII
- ------------------------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                       <C>          <C>          <C>          <C>          <C>          <C>          <C>
2.1875%.................      13.18%       13.19%       13.21%       13.22%       13.71%       14.82%       15.21%
3.1875%.................      10.78%       10.80%       10.82%       10.83%       11.32%       12.57%       12.99%
4.1875%.................       8.40%        8.42%        8.45%        8.46%        8.95%       10.34%       10.79%
5.1875%.................       6.04%        6.07%        6.10%        6.11%        6.58%        8.12%        8.60%
6.1875%.................       3.70%        3.73%        3.76%        3.78%        4.22%        5.91%        6.42%
7.1875%.................       1.39%        1.42%        1.45%        1.47%        1.87%        3.72%        4.26%
7.7000% and above.......       0.21%        0.24%        0.27%        0.30%        0.67%        2.60%        3.16%
</TABLE>

 SENSITIVITY OF THE PRE-TAX YIELDS ON THE CLASS A-9 CERTIFICATES TO PREPAYMENTS
                                   AND LIBOR

<TABLE>
<CAPTION>
                                                           PREPAYMENT SCENARIO (1)
                          -----------------------------------------------------------------------------------------
     LEVEL OF LIBOR           II           III          IV            V           VI           VII         VIII
- ------------------------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                       <C>          <C>          <C>          <C>          <C>          <C>          <C>
2.1875%.................      79.19%       67.53%       64.01%       62.23%       62.25%       61.43%       59.38%
3.1875%.................      70.09%       58.08%       54.48%       52.68%       52.70%       51.81%       49.67%
4.1875%.................      59.90%       47.40%       43.69%       41.85%       41.88%       40.90%       38.65%
5.1875%.................      48.20%       34.95%       31.03%       29.13%       29.18%       28.08%       25.70%
6.1875%.................      34.10%       19.57%       15.25%       13.25%       13.32%       12.05%        9.50%
7.1875%.................      15.32%       (2.17)%      (7.46)%      (9.67)%      (9.56)%     (11.09)%     (13.83)%
8.0000% and above.......     (63.63)%     (63.63)%     (63.63)%     (63.63)%     (63.63)%     (63.63)%     (63.63)%
</TABLE>

- ------------
(1) The Prepayment Scenarios are described above the tables on page S-60.

                        POOLING AND SERVICING AGREEMENT

GENERAL

    The  Series 1993-58  Certificates will be  issued pursuant to  a Pooling and
Servicing Agreement to be dated as of the date of initial issuance of the Series
1993-58 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

                                      S-65
<PAGE>
Agreement   and  the  Series  1993-58  Certificates.  See  "Description  of  the
Certificates," "Servicing of the Mortgage Loans" and "The Pooling and  Servicing
Agreement"  in the Prospectus. Distributions  (other than the final distribution
in retirement of  the Class A  Certificates of  each Subclass) will  be made  by
check  mailed to the address of the person entitled thereto as it appears on the
Certificate Register.  However,  with  respect  to  any  holder  of  an  Offered
Certificate  other than a Class A-9 Certificate evidencing at least a $5,000,000
initial principal balance or any holder of a Class A-9 Certificate evidencing  a
100% 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 final distribution  in respect of  each Class A
Certificate will be made  only upon presentation and  surrender of such Class  A
Certificate  at the office or  agency appointed by the  Trustee specified in the
notice of final distribution with respect to the related Subclass.

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

VOTING

    With respect  to  any provisions  of  the Pooling  and  Servicing  Agreement
providing  for the  action, consent  or approval  of the  holders of  all Series
1993-58 Certificates evidencing specified Voting Interests in the Trust  Estate,
the  holders of the  Class A Certificates  will collectively be  entitled to the
then applicable Class A Percentage of the aggregate Voting Interest  represented
by  all Series 1993-58 Certificates and the  holders of the Class B Certificates
will collectively be entitled  to the balance of  the aggregate Voting  Interest
represented  by all Series 1993-58  Certificates. The aggregate Voting Interests
of  the  Class  A  Certificates  other  than  the  Class  A-9  and  Class   A-10
Certificates,  on any date will  be 97% of the Class  A Percentage on such date.
The aggregate Voting Interest of the Class A-9 Certificates on any date will  be
1%  of the Class A Percentage on such date. The aggregate Voting Interest of the
Class A-10 Certificates on any date will be 2% of the Class A Percentage on such
date. The aggregate Voting  Interests of each Subclass  of Class A  Certificates
other  than the Class A-9 and Class A-10  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  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-9 and  Class A-10 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 1993-58 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  1993-58
Certificates  and administrative services provided by it will be 0.20% per annum
of the outstanding principal balance of each such Mortgage Loan (the  "Servicing
Fee").  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

                                      S-66
<PAGE>
Compensation  and  Payment  of  Expenses"  in  the  Prospectus  for  information
regarding other possible compensation to the Servicer. The Servicer will pay all
routine expenses  incurred in  connection with  its responsibilities  under  the
Pooling  and Servicing Agreement, subject to  certain rights of reimbursement as
described in  the Prospectus.  The  servicing fees  and  other expenses  of  the
Upper-Tier  REMIC and Lower-Tier REMIC  will be allocated to  the holders of the
Class A-R  and  Class  A-LR Certificates,  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  1993-58
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
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
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 that is acquired by foreclosure or deed in lieu of foreclosure.

    The second REMIC (the "Upper-Tier REMIC")  will issue all Subclasses of  the
Class  A Certificates, other  than the Class  A-LR Certificate, and  the Class B
Certificates. The Class A-1, Class A-2,  Class A-3, Class A-4, Class A-5,  Class
A-6, Class A-7, Class A-8 and Class A-9 Certificates (collectively, the "Regular
Certificates"),  together with the Class A-10  and 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.

                                      S-67
<PAGE>
    The Offered Certificates will be treated as "qualifying real property loans"
for mutual savings banks and  domestic building and loan associations,  "regular
or  residual interests in a REMIC"  for domestic building and loan associations,
and "real  estate assets"  for  real estate  investment  trusts, to  the  extent
described in the Prospectus.

REGULAR CERTIFICATES

    The  Regular Certificates generally will be treated as newly originated debt
instruments for federal income tax purposes.  Beneficial Owners (or in the  case
of  Definitive  Certificates,  holders)  of  the  Regular  Certificates  will be
required to report income  on such Certificates in  accordance with the  accrual
method  of accounting. It is anticipated that the Class A-5, Class A-6 and Class
A-8 Certificates will be issued with original issue discount in an amount  equal
to  the excess of the  initial principal balances of  such Subclasses over their
respective issue  prices  (including,  except  in the  case  of  the  Class  A-8
Certificates,  accrued interest). It  is further anticipated  that the Class A-1
and Class A-3 Certificates will be issued  at a premium and that the Class  A-2,
Class  A-4 and Class  A-7 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-5, Class A-6 and Class  A-8
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 respective issue prices (including,
except in  the case  of the  Class A-8  Certificates, 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-9  Certificates will be  considered to be  issued with original
issue discount in an amount equal to the excess of all distributions of interest
thereon over  their  issue  price.  Any "negative"  amounts  of  original  issue
discount  on the Class  A-9 Certificates attributable  to rapid prepayments with
respect to  the Mortgage  Loans will  not be  deductible currently,  but may  be
offset  against future  positive accruals  of original  issue discount,  if any.
Finally, the  holder of  a  Class A-9  Certificate may  be  entitled to  a  loss
deduction  to the extent it becomes certain  that such holder will not recover a
portion of  its basis  in  such Certificate,  assuming no  further  prepayments.
Because  the initial interest rate on the Class A-9 Certificates is not based on
"current" values of LIBOR  for all accrual periods  to which such rate  applies,
the  Class A-9 Certificates may  be regarded as paying  an initial fixed rate of
interest followed  by an  "objective rate,"  as such  terms are  defined in  the
Proposed  OID Regulations. Under such proposed  regulations, it is possible that
the Class A-9 Certificates would be treated as issued with contingent  interest.
However,  the Seller believes that such treatment would not result in a material
difference in the timing of reporting of income compared to the treatment of the
Class A-9 Certificates described above.  The Class A-10 Certificates, which  are
not  offered hereby, also will be treated as issued with original issue discount
for federal income tax purposes.

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

RESIDUAL CERTIFICATES

    The holders of the  Class A-R and Class  A-LR Certificates must include  the
taxable  income  or  loss of  the  Upper-Tier  REMIC and  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

                                      S-68
<PAGE>
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  holders to  use net operating
losses to offset such  income from the respective  REMIC, (ii) the treatment  of
such  income as "unrelated  business taxable income" to  certain holders who are
otherwise tax-exempt, and (iii) the treatment  of such income as subject to  30%
withholding  tax  to certain  non-U.S. investors,  with  no exemption  or treaty
reduction.

    Under the REMIC Regulations, because the fair market value of the Class  A-R
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  Class  A-LR  Certificate  may,  be  considered  to   be
"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) historically  has
paid  its debts as they have  come due and intends to  do so in the future, (ii)
understands that it may incur tax liabilities  with respect to the Class A-R  or
Class  A-LR Certificate in excess of cash flows generated thereby, (iii) intends
to pay taxes associated with holding the Class A-R or Class A-LR Certificate  as
such  taxes become due  and (iv) 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 certify in  writing to the Trustee that,  as of the date of
transfer, it had no knowledge  or reason to know  that the affirmations made  by
the transferee pursuant to the preceding sentence were false. Finally, the Class
A-R and Class A-LR Certificates generally may not be transferred to a person who
is   not  a   U.S.  Person  (as   defined  herein).  See   "Description  of  the
Certificates--Restrictions  on  Transfer  of  the  Class  A-R  and  Class   A-LR
Certificates"  herein  and  "Certain  Federal  Income  Tax Consequences--Federal
Income  Tax   Consequences   for  REMIC   Certificates--Taxation   of   Residual
Certificates--Limitations   on  Offset   or  Exemption  of   REMIC  Income"  and
"--Tax-Related Restrictions  on Transfer  of Residual  Certificates--Noneconomic
Residual Interests" in the Prospectus.

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

    An individual,  trust or  estate that  holds  the Class  A-R or  Class  A-LR
Certificate  (whether such  Certificate is  held directly  or indirectly through
certain pass-through  entities)  also  may have  additional  gross  income  with
respect to, but may be subject to limitations on the deductibility of, Servicing
Fees  on the Mortgage Loans and other administrative expenses properly allocable
to such Certificate 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  the Class  A-R or Class  A-LR Certificate  are unclear. The  preamble to the

                                      S-69
<PAGE>
REMIC Regulations  indicates  that  the  Internal  Revenue  Service  anticipates
providing   guidance  with  respect  to  the   federal  tax  treatment  of  such
consideration. Any  transferee  of  the  Class A-R  or  Class  A-LR  Certificate
receiving such consideration should consult its tax advisors.

    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  that 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  that is  subject  to  the fiduciary
responsibility rules  of Sections  401-414 of  ERISA or  Code Section  4975  (an
"ERISA  Plan") or that  is a governmental  plan, as defined  in Section 3(32) of
ERISA, subject to any federal, state or local law ("Similar Law") that is, to  a
material  extent,  similar to  the  foregoing provisions  of  ERISA or  the Code
(collectively, with an ERISA Plan, a "Plan"), or any person utilizing the assets
of such Plan. Accordingly, the following discussion does not purport to  discuss
the considerations under ERISA, Code Section 4975 or Similar Law with respect to
the  purchase,  acquisition  or  resale  of the  Class  A-R  or  the  Class A-LR
Certificate and for purposes of the  following discussion all references to  the
Offered  Certificates are  deemed to  exclude the  Class A-R  or the  Class A-LR
Certificate.

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

    On April  18,  1991,  the  DOL  issued  to  the  Underwriter  an  individual
administrative  exemption, Prohibited Transaction Exemption  91-23, 56 Fed. Reg.
15936 (the "Exemption"),  from certain  of the prohibited  transaction rules  of
ERISA  with  respect to  the initial  purchase, the  holding and  the subsequent
resale by an  ERISA Plan of  certificates in pass-through  trusts that meet  the
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 and a fiduciary of
a  governmental plan should  make its own  determination as to  the need for and
availability of any exemptive relief under Similar Law. Any fiduciary of a  Plan
considering  whether to  purchase an  Offered Certificate  should also carefully
review with its own legal advisors  the applicability of the fiduciary duty  and
prohibited  transaction provisions  of ERISA,  the Code  or Similar  Law to such
investment. See "ERISA Considerations" in the Prospectus.

                                      S-70
<PAGE>
                                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 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. 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.

                                SECONDARY MARKET

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

                                  UNDERWRITING

    Subject to the terms and conditions  of the underwriting agreement dated  as
of  October 5,  1993 (the "Underwriting  Agreement") among the  Seller, PHMC and
Smith Barney  Shearson Inc.,  as underwriter  (the "Underwriter"),  the  Offered
Certificates  offered  hereby  are  being  purchased  from  the  Seller  by  the
Underwriter upon issuance. The Underwriter is  committed to purchase all of  the
Offered  Certificates if any Offered Certificates are purchased. The Underwriter
has advised the Seller that it proposes to offer the Offered Certificates,  from
time  to  time,  for sale  in  negotiated  transactions or  otherwise  at prices
determined at the  time of sale.  Proceeds to the  Seller from the  sale of  the
Offered  Certificates will be approximately  99.359375% of the aggregate initial
principal balance of the Offered Certificates, plus accrued interest thereon and
on the aggregate initial principal balance of the Class A-10 Certificates at the
rate of 6.25% per annum  from December 1, 1993  to (but not including)  December
17,  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 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.

                                      S-71
<PAGE>
                                 LEGAL MATTERS

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

                                USE OF PROCEEDS

    The net proceeds to  be received from the  sale of the Offered  Certificates
offered  hereby will be applied  by the Seller to the  purchase from PHMC of the
Mortgage Loans represented by  the Series 1993-58  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 1993-58 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 Fitch. A security
rating is  not a  recommendation to  buy, sell  or hold  securities and  may  be
subject  to revision or withdrawal  at any time by  the assigning rating agency.
Each security rating  should be  evaluated independently of  any other  security
rating.

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

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

    The  ratings of Moody's and Fitch 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-9 Certificates may fail to
fully recover their initial investments.

    The Seller has  not requested a  rating on the  Offered Certificates of  any
Subclass  by any rating agency other than  Moody's and Fitch, although data with
respect to the Mortgage  Loans may have been  provided to other rating  agencies
solely  for their informational  purposes. There can  be no assurance  that if a
rating is assigned to any Subclass  of Offered Certificates by any other  rating
agency such rating will be as high as those assigned by Moody's and Fitch.

                                      S-72
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                      PAGE
- ---------------------------------------------------------------------    ------
<S>                                                                      <C>
Adjusted Pool Amount.................................................     S-25
Adjustment Amount....................................................     S-41
Advance Reserve Fund.................................................     S-37
Advance Reserve Fund Available Advance Amount........................     S-38
Advance Reserve Fund Depository......................................     S-38
Advance Reserve Fund Required Amount.................................     S-38
Advance Reserve Fund Trigger Date....................................     S-37
Bankruptcy Loss......................................................     S-29
Bankruptcy Loss Amount...............................................     S-42
Beneficial Owner.....................................................     S-20
Book-Entry Certificates..............................................     S-2
Cede.................................................................     S-20
Class A Certificates.................................................    Cover
Class A Distribution Amount..........................................     S-23
Class A Optimal Amount...............................................     S-27
Class A Optimal Principal Amount.....................................     S-28
Class A Percentage...................................................     S-30
Class A Prepayment Percentage........................................     S-30
Class A Principal Balance............................................     S-25
Class A Principal Distribution Amount................................     S-28
Class A Subclass Interest Accrual Amount.............................     S-24
Class A Subclass Interest Shortfall Amount...........................     S-27
Class A Subclass Principal Balance...................................     S-25
Class A-9 Notional Amount............................................     S-26
Class A-10 Notional Amount...........................................     S-26
Class A-LR Notional Amount...........................................     S-26
Class B Certificates.................................................    Cover
Class B Interest Accrual Amount......................................     S-25
Class B Percentage...................................................     S-31
Class B Prepayment Percentage........................................     S-31
Class B Principal Balance............................................     S-25
Code.................................................................     S-19
Companion Certificates...............................................    Cover
Cooperatives.........................................................     S-43
Co-op Shares.........................................................     S-43
Cross-Over Date......................................................     S-40
Cut-Off Date Aggregate Principal Balance.............................     S-43
Debt Service Reduction...............................................     S-29
Deficient Valuation..................................................     S-30
Definitive Certificates..............................................     S-20
Depository Agreement.................................................     S-38
Determination Date...................................................     S-22
Distribution Date....................................................     S-22
DTC..................................................................     S-6
Enhancement Act......................................................     S-71
ERISA................................................................     S-70
ERISA Plan...........................................................     S-70
Excess Bankruptcy Losses.............................................     S-42
Excess Fraud Losses..................................................     S-42
Excess Special Hazard Losses.........................................     S-41
Exemption............................................................     S-70
Fitch................................................................     S-4
Fraud Loss...........................................................     S-29
Fraud Loss Amount....................................................     S-42
</TABLE>

                                      S-73
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                      PAGE
- ---------------------------------------------------------------------    ------
Indirect Participants................................................     S-20
<S>                                                                      <C>
LIBOR................................................................     S-24
LIBOR Based Interest Accrual Period..................................     S-23
Liquidated Loan......................................................     S-29
Liquidated Loan Loss.................................................     S-29
Lower-Tier REMIC.....................................................     S-2
Lower-Tier REMIC Regular Interest....................................     S-67
Moody's..............................................................     S-4
Mortgage Loans.......................................................     S-2
Mortgaged Properties.................................................     S-43
Mortgages............................................................     S-43
Net Foreclosure Profits..............................................     S-37
Net Mortgage Interest Rate...........................................     S-25
Non-sponsored Relocation Loans.......................................     S-43
Non-Supported Interest Shortfall.....................................     S-26
Partial Liquidation Proceed..........................................     S-29
Participants.........................................................     S-20
Percentage Interest..................................................     S-23
Periodic Advance.....................................................     S-37
PHMC.................................................................     S-2
Plan.................................................................     S-19
Pool Distribution Amount.............................................     S-22
Pool Distribution Amount Allocation..................................     S-23
Pool Scheduled Principal Balance.....................................     S-30
Pooling and Servicing Agreement......................................     S-65
Prepayment Interest Shortfalls.......................................     S-26
Prepayment Scenarios.................................................     S-58
Program Loans........................................................     S-51
Rate Determination Date..............................................     S-25
Realized Losses......................................................     S-30
Reduction Amount.....................................................     S-32
Record Date..........................................................     S-22
Regular Certificates.................................................     S-67
Regular Interest Accrual Period......................................     S-23
Relocation Mortgage Loans............................................     S-2
RELO Program Loans...................................................     S-51
REMIC................................................................     S-2
Rules................................................................     S-20
Scheduled Certificates...............................................    Cover
Scheduled Principal Balance..........................................     S-29
Securities Act.......................................................     S-70
Seller...............................................................     S-2
Series 1993-58 Certificates..........................................    Cover
Servicer.............................................................     S-2
Servicing Fee........................................................     S-66
Similar Law..........................................................     S-19
SPA..................................................................     S-58
Special Hazard Loss..................................................     S-29
Special Hazard Loss Amount...........................................     S-41
Sponsored Relocation Loans...........................................     S-43
Subclass.............................................................    Cover
Subsidy Loans........................................................     S-44
Trust Estate.........................................................     S-2
Upper-Tier REMIC.....................................................     S-2
Underwriter..........................................................     S-71
Underwriting Agreement...............................................     S-71
</TABLE>

                                      S-74
<PAGE>
THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC. [LOGO]
                                     Seller
                       Mortgage Pass-Through Certificates
                              (Issuable in Series)
                             ---------------------

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

    The Certificates of a Series  will represent beneficial ownership  interests
in  a separate  trust formed  by the Seller.  Unless otherwise  specified in the
applicable Prospectus  Supplement, the  property of  each such  trust (for  each
Series,  the "Trust Estate") will be  comprised primarily of fixed or adjustable
interest rate, conventional, monthly pay, fully-amortizing first mortgage  loans
(the  "Mortgage Loans"), secured by  one- to four-family residential properties.
Unless otherwise specified in the applicable prospectus supplement, the Mortgage
Loans will have been acquired by  the Seller from its affiliate, The  Prudential
Home  Mortgage Company, Inc. ("PHMC"), and will have been underwritten 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 September 10, 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.................................................................................          49
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.......................................          56
Evidence as to Compliance..................................................................................          57
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................................................................................................          61
</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...............................................................................          65
"Due-on-Sale" Clauses......................................................................................          65
Applicability of Usury Laws................................................................................          66
Enforceability of Certain Provisions.......................................................................          67
Certain Federal Income Tax Consequences....................................................................          67
Federal Income Tax Consequences for REMIC Certificates.....................................................          67
  General..................................................................................................          67
  Status of REMIC Certificates.............................................................................          68
  Qualification as a REMIC.................................................................................          68
  Taxation of Regular Certificates.........................................................................          70
    GENERAL................................................................................................          70
    ORIGINAL ISSUE DISCOUNT................................................................................          70
    VARIABLE RATE REGULAR CERTIFICATES.....................................................................          72
    MARKET DISCOUNT........................................................................................          73
    PREMIUM................................................................................................          74
    TREATMENT OF LOSSES....................................................................................          74
    SALE OR EXCHANGE OF REGULAR CERTIFICATES...............................................................          75
Taxation of Residual Certificates..........................................................................          75
    TAXATION OF REMIC INCOME...............................................................................          75
    BASIS AND LOSSES.......................................................................................          77
    TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE.................................................          77
      ORIGINAL ISSUE DISCOUNT..............................................................................          77
      MARKET DISCOUNT......................................................................................          77
      PREMIUM..............................................................................................          78
    LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME.....................................................          78
    TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES..........................................          79
      DISQUALIFIED ORGANIZATIONS...........................................................................          79
      NONECONOMIC RESIDUAL INTERESTS.......................................................................          80
      FOREIGN INVESTORS....................................................................................          81
    SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE.............................................................          81
    TAXES THAT MAY BE IMPOSED ON THE REMIC POOL............................................................          81
      PROHIBITED TRANSACTIONS..............................................................................          81
      CONTRIBUTIONS TO THE REMIC POOL AFTER THE STARTUP DAY................................................          82
      NET INCOME FROM FORECLOSURE PROPERTY.................................................................          82
    LIQUIDATION OF THE REMIC POOL..........................................................................          82
    ADMINISTRATIVE MATTERS.................................................................................          82
Limitations on Deduction of Certain Expenses...............................................................          83
Taxation of Certain Foreign Investors......................................................................          83
    REGULAR CERTIFICATES...................................................................................          83
    RESIDUAL CERTIFICATES..................................................................................          84
Backup Withholding.........................................................................................          84
Reporting Requirements.....................................................................................          84
</TABLE>

                                       5
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                                -----
<S>                                                                                                          <C>
Federal Income Tax Consequences for Certificates as to Which No REMIC Election Is Made.....................          85
Standard Certificates......................................................................................          85
    GENERAL................................................................................................          85
    TAX STATUS.............................................................................................          86
    PREMIUM AND DISCOUNT...................................................................................          86
      PREMIUM..............................................................................................          86
      ORIGINAL ISSUE DISCOUNT..............................................................................          86
      MARKET DISCOUNT......................................................................................          87
    RECHARACTERIZATION OF SERVICING FEES...................................................................          87
    SALE OR EXCHANGE OF STANDARD CERTIFICATES..............................................................          88
Stripped Certificates......................................................................................          88
    GENERAL................................................................................................          88
    STATUS OF STRIPPED CERTIFICATES........................................................................          89
    TAXATION OF STRIPPED CERTIFICATES......................................................................          90
    ORIGINAL ISSUE DISCOUNT................................................................................          90
      SALE OR EXCHANGE OF STRIPPED CERTIFICATES............................................................          91
      PURCHASE OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES.............................................          91
      POSSIBLE ALTERNATIVE CHARACTERIZATIONS...............................................................          91
Reporting Requirements and Backup Withholding..............................................................          91
Taxation of Certain Foreign Investors......................................................................          92
ERISA Considerations.......................................................................................          92
General....................................................................................................          92
Certain Requirements Under ERISA...........................................................................          92
    GENERAL................................................................................................          92
    PARTIES IN INTEREST/DISQUALIFIED PERSONS...............................................................          92
    DELEGATION OF FIDUCIARY DUTY...........................................................................          93
Administrative Exemptions..................................................................................          93
    INDIVIDUAL ADMINISTRATIVE EXEMPTIONS...................................................................          93
Exempt Plans...............................................................................................          95
Unrelated Business Taxable Income--Residual Certificates...................................................          95
Legal Investment...........................................................................................          96
Plan of Distribution.......................................................................................          97
Legal Matters..............................................................................................          98
Rating.....................................................................................................          98
Index of Significant Definitions...........................................................................          99
</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  and the  Trustee of an  affidavit signed by  the transferee stating,
among other things, that the transferee  (i) is not a disqualified  organization
within  the meaning  of Code  Section 860E(e) or  an agent  (including a broker,
nominee, or  middleman) thereof  and  (ii) understands  that  it may  incur  tax
liabilities  in excess  of any  cash flows  generated by  the residual interest.
Further, the transferee must state in the affidavit that it (x) historically has
paid its debts as they have come due, (y) intends to pay its debts as they  come
due  in the  future and  (z) intends  to pay  taxes associated  with holding the
residual interest as they become due. The transferor must certify to the Trustee
that, as of the time of the transfer, it has no actual knowledge that any of the
statements made in the transferee affidavit are false and no reason to know that
the statements made by the  transferee pursuant to clauses  (x), (y) and (z)  of
the   preceding   sentence  are   false.   See  "Certain   Federal   Income  Tax
Consequences--Federal Income Tax

                                       22
<PAGE>
Consequences for REMIC Certificates--Taxation of Residual
Certificates--Tax-Related Restrictions on Transfer of Residual Certificates." In
the event  that  an election  is  not  made to  treat  the Trust  Estate  (or  a
segregated  pool of assets therein) as  a REMIC, no Subordinated Certificate may
be transferred unless an appropriate ruling  of the Internal Revenue Service  or
opinion  of counsel is obtained to the  effect that the transfer will not result
in the arrangement contemplated under the Pooling and Servicing Agreement  being
treated as an association taxable as a corporation under the Code.

    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.

                                       23
<PAGE>
    The interest of a Class of Percentage Certificates representing an  interest
in a Trust Estate (or a segregated pool of assets therein) with respect to which
an  election to be  treated as a REMIC  has been made may  be fixed as described
above or may  vary over  time as  a result  of prepayments  received and  losses
realized  on the underlying Mortgage Loans.  A Series of Percentage Certificates
comprised of Classes whose percentage interests in the Trust Estate may vary  is
referred   to  herein   as  a   Series  of   "Shifting  Interest  Certificates."
Distributions on,  and  subordination  arrangements with  respect  to,  Shifting
Interest Certificates are discussed below under the headings "Description of the
Certificates--Distributions  to Percentage Certificateholders--Shifting Interest
Certificates" and "Credit Support--Subordination--Shifting Interest
Certificates."

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");

                                       24
<PAGE>
           (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 (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

                                       25
<PAGE>
       thereto,  of each  Mortgage Loan which  was repurchased by  the Seller or
       purchased by the Servicer, 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 either  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,  or a  minimum  qualifying  rate,  as
determined  by PHMC. 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 include projected rental  income net of certain mortgagor
obligations and other assumed expenses or loss from such property to be included
in the applicant's monthly gross income or total monthly debt in calculating the

                                       46
<PAGE>
foregoing ratios. A  mortgage loan secured  by a two-  to four-family  Mortgaged
Property is considered to be an owner-occupied property if the borrower occupies
one  of the  units; rental  income on  the other  units is  generally taken into
account in evaluating the borrower's ability to repay the mortgage loan.

    Property value  is established  in connection  with the  origination of  any
mortgage  loan  (whether  the loan  is  originated for  purchase  or refinancing
purposes) by means  of an  appraisal, which is  typically ordered  by the  party
originating  the  related  mortgage  loan. Consistent  with  this  practice, the
appraisals with respect  to the  loans generated through  corporate contacts  or
through  referrals from mortgage  brokers or other  similar entities (other than
those certain mortgage brokers or  similar entities that process mortgage  loans
on  PHMC's  behalf) are  generally ordered  by PHMC,  while the  appraisals with
respect to the loans sold  to PHMC by third-party  lenders are ordered by  those
other  originators.  PHMC  may,  however,  at  its  discretion,  order  a review
appraisal with  respect  to any  loan  generated  by a  third-party  lender;  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. PHMC is
an approved servicer of FNMA, FHLMC and GNMA. As of December 31, 1992, PHMC  had
a  net  worth of  approximately  $275 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 presently intends to  subcontract
certain  of  its  administrative  functions  under  the  Pooling  and  Servicing
Agreements to Securitized  Asset Services  Corporation ("SASCOR").  SASCOR is  a
direct,  wholly-owned subsidiary of Residential  Services Corporation of America
and an affiliate of the Seller and the Servicer. SASCOR was formed on  September
23,  1992 to master service residential mortgage loans and to provide securities
administration  services   in   connection   with   mortgage-backed   securities
transactions.  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.

                                       48
<PAGE>
PAYMENTS ON MORTGAGE LOANS

    The Servicer will, as to each Series of Certificates, establish and maintain
a  separate  trust  account  or  accounts  in  the  name  of  the  Trustee  (the
"Certificate Account"), which must be  maintained with a depository  institution
(the  "Depository") either (i) whose long-term debt obligations (or, in the case
of a depository institution  which is part of  a holding company structure,  the
long  term debt obligations  of which) are,  at the time  of any deposit therein
rated  at  least  "AA"  (or  the  equivalent)  by  each  nationally   recognized
statistical  rating organization that rated  the related Series of Certificates,
or (ii) that  is otherwise acceptable  to the Rating  Agency or Rating  Agencies
rating  the Certificates of such Series and,  if a REMIC election has been made,
that would not cause the  related Trust Estate (or  a segregated pool of  assets
therein)  to fail to qualify 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

                                       49
<PAGE>
Certificate Account or (b) to withdraw  the applicable Servicing Fee and/or  the
Fixed  Retained Yield,  if any,  from the  Certificate Account  after the entire
payment or recovery  has been  deposited therein; provided,  however, that  with
respect  to each  Trust Estate (or  a segregated  pool of assets  therein) as to
which a  REMIC election  has been  made, the  Servicer will,  in each  instance,
withhold  and pay to the owner thereof the Fixed Retained Yield prior to deposit
of the related payment or recovery in the Certificate Account.

    Periodic Advances,  amounts  withdrawn from  any  Buy-Down Fund  or  Subsidy
Account,  amounts withdrawn from  any reserve fund,  and amounts available under
any other  form of  credit enhancement,  will 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;

                                       50
<PAGE>
       (viii) to withdraw from the  Certificate Account any amount deposited  in
    the Certificate Account that was not required to be deposited therein;

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

        (x) to clear and terminate the Certificate Account.

    The Servicer  will be  authorized to  appoint a  paying agent  (the  "Paying
Agent")  to make distributions, as agent for the Servicer, to Certificateholders
of a Series. If  the Paying Agent for  a Series is the  Trustee of such  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

                                       51
<PAGE>
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.

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;

                                       52
<PAGE>
       (viii)  to each holder of each  Senior Certificate (other than a Shifting
    Interest Certificate):

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

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

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

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

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

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

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

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

        (xii)  the unpaid principal balance of any Mortgage Loan as to which the
    Servicer has 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

                                       53
<PAGE>
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).

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)

                                       54
<PAGE>
    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 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 unless the Trustee (a) receives an opinion of counsel to the effect
that  the holding of the  Mortgaged Property by the  Trust Estate will not cause
the Trust Estate to be subject  to the tax on "prohibited transactions"  imposed
by  Code Section 860F(a)(1) or cause the Trust Estate (or any segregated pool of
assets therein as to which a REMIC election  has been made or would be made)  to
fail to qualify as a REMIC or (b) applies for and is granted an extension of the
two-year  period  in  the manner  contemplated  by Code  Section  856(e)(3). The
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

                                       55
<PAGE>
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)  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

                                       56
<PAGE>
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).

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

                                       57
<PAGE>
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 reasonable exercise of  its
judgment,  and executes and  delivers to the  Trustee an agreement,  in form and
substance reasonably satisfactory to the  Trustee, which contains an  assumption
by  such  purchaser  or  transferee  of the  due  and  punctual  performance and
observance of each  covenant and condition  to be performed  or observed by  the
Servicer  under the Pooling and  Servicing Agreement from and  after the date of
such  agreement;  and  (ii)  each  applicable  Rating  Agency's  rating  of  any
Certificates  for such  Series in effect  immediately prior  to such assignment,
sale or transfer would not be qualified, downgraded or withdrawn as a result  of
such  assignment, sale or transfer  and the Certificates would  not be placed on
credit review status by  any such Rating Agency.  The 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

                                       58
<PAGE>
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 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 or  mistake, (ii)  to correct  or supplement  any provision
therein that may  be inconsistent  with any  other provision  therein, (iii)  to
modify,  eliminate or add  to any of its  provisions to such  extent as shall be
necessary to maintain  the qualification of  the Trust Estate  (or a  segregated
pool  of  assets therein)  as a  REMIC at  all times  that any  Certificates are
outstanding or to avoid or minimize the risk of the 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

                                       59
<PAGE>
restricting  transfers  of   residual  Certificates   to  certain   disqualified
organizations    described   below    under   "Certain    Federal   Income   Tax
Consequences--Federal Income Tax Consequences for REMIC Certificates--  Taxation
of  Residual  Certificates--Tax-Related  Restrictions  on  Transfer  of Residual
Certificates," (vi) to make certain provisions with respect to the denominations
of, and the manner of payments on, certain Classes or Subclasses of Certificates
initially retained by the  Seller or an  affiliate, or (vii)  to make any  other
provisions  with respect to matters or  questions arising under such Pooling and
Servicing Agreement  that  are not  inconsistent  with the  provisions  thereof,
provided  that such  action will  not, as  evidenced by  an opinion  of counsel,
adversely affect in any material respect the interests of the Certificateholders
of the related Series. The Pooling  and Servicing Agreement may also be  amended
by  the Seller, the Servicer and the Trustee  with the consent of the holders of
Certificates evidencing  interests aggregating  not  less than  66 2/3%  of  the
Voting  Interests  evidenced  by  the Certificates  of  each  Class  or Subclass
affected thereby, for the purpose of adding any provisions to or changing in any
manner or  eliminating any  of  the provisions  of  such Pooling  and  Servicing
Agreement  or of modifying  in any manner the  rights of the Certificateholders;
provided, however,  that no  such amendment  may (i)  reduce in  any manner  the
amount  of, or delay the timing of, any  payments received on or with respect to
Mortgage Loans that are required to be distributed on any Certificates,  without
the  consent of  the holder  of such Certificate,  (ii) adversely  affect in any
material respect  the  interests  of the  holders  of  a Class  or  Subclass  of
Certificates  of a  Series in a  manner other than  that set forth  in (i) above
without the consent  of the holders  of Certificates aggregating  not less  than
66  2/3% of the Voting  Interests evidenced by such  Class or Subclass, or (iii)
reduce the aforesaid percentage  of Certificates of any  Class or Subclass,  the
holders  of which are required to consent to such amendment, without the consent
of the  holders of  all Certificates  of such  Class or  Subclass affected  then
outstanding.  Notwithstanding the foregoing, the Trustee will not consent to any
such amendment if such amendment would subject the Trust Estate (or a segregated
pool of assets therein) to tax or  cause the Trust Estate (or a segregated  pool
of assets therein) to fail to qualify as a REMIC.

TERMINATION; PURCHASE OF MORTGAGE LOANS

    The  obligations created by the Pooling and Servicing Agreement for a Series
of Certificates  will terminate  on the  Distribution Date  following the  final
payment  or other liquidation of the last  Mortgage Loan subject thereto and the
disposition of all property acquired upon foreclosure of any such Mortgage Loan.
In no  event, however,  will the  trust  created by  the Pooling  and  Servicing
Agreement  continue beyond the expiration of 21 years from the death of the last
survivor of certain persons named in  such Pooling and Servicing Agreement.  For
each Series of Certificates, the Trustee will give written notice of termination
of  the Pooling and Servicing Agreement to each Certificateholder, and the final
distribution  will  be  made  only  upon  surrender  and  cancellation  of   the
Certificates at an office or agency appointed by the Seller and specified in the
notice of termination.

    If  so  provided  in  the related  Prospectus  Supplement,  the  Pooling and
Servicing Agreement  for  each  Series  of Certificates  will  permit,  but  not
require,  the  person  or persons  specified  in such  Prospectus  Supplement to
purchase from the Trust Estate for  such Series all remaining Mortgage Loans  at
the  time subject to the Pooling and Servicing Agreement at a price specified in
such Prospectus  Supplement. In  the  event that  the  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 Trust Estate to tax, or (iii) cause the Trust Estate
(or a segregated pool of assets) to fail to qualify as a REMIC. The exercise  of
such  right will effect early retirement of the Certificates of that Series, but
the right so  to purchase may  be exercised only  after the 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.

                                       60
<PAGE>
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.

                  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

                                       61
<PAGE>
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.

    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.

                                       62
<PAGE>
    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.

    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

                                       63
<PAGE>
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.

    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

                                       64
<PAGE>
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. 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

                                       65
<PAGE>
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 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."

                                       66
<PAGE>
ENFORCEABILITY OF CERTAIN PROVISIONS

    Standard  forms  of  note,  mortgage and  deed  of  trust  generally contain
provisions obligating the  borrower to  pay a late  charge if  payments are  not
timely  made  and  in some  circumstances  may  provide for  prepayment  fees or
penalties if the obligation is paid prior to maturity. In certain states,  there
are  or may be specific limitations upon late charges which a lender may collect
from a borrower for delinquent payments.  Certain states also limit the  amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.  Under the Pooling and Servicing Agreement, late charges and prepayment
fees (to the extent  permitted by law  and not waived by  the Servicer) will  be
retained by the Servicer as additional servicing compensation.

    Courts  have imposed  general equitable  principles upon  foreclosure. These
equitable principles are  generally designed  to relieve the  borrower from  the
legal effect of defaults under the loan documents. Examples of judicial remedies
that  may be fashioned  include judicial requirements  that the lender undertake
affirmative and expensive  actions to  determine the causes  for the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In  some cases, courts have substituted their judgment for the lender's judgment
and have required  lenders to  reinstate loans  or recast  payment schedules  to
accommodate  borrowers who are suffering from temporary financial disability. In
some cases, courts have limited the right of lenders to foreclose if the default
under the mortgage instrument is not  monetary, such as the borrower failing  to
adequately  maintain the property or the borrower executing a second mortgage or
deed of trust  affecting the  property. In other  cases, some  courts have  been
faced  with  the issue  of whether  federal  or state  constitutional provisions
reflecting due process concerns for adequate notice require that borrowers under
the deeds of  trust receive  notices in addition  to the  statutorily-prescribed
minimum  requirements. For  the most  part, these  cases have  upheld the notice
provisions as being reasonable or have found that the sale by a trustee under  a
deed  of trust  or under  a mortgage  having a  power of  sale does  not involve
sufficient state action to afford constitutional protections to the borrower.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

    The following 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  applicable provisions of the Code,
as well  as  regulations  (the  "REMIC Regulations")  promulgated  by  the  U.S.
Department  of the  Treasury on December  23, 1992, and  generally effective for
REMICs with startup days on or after 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.

    For purposes of this discussion, where the applicable Prospectus  Supplement
provides  for a  Fixed Retained Yield  with respect  to the Mortgage  Loans of a
Series of Certificates, references to the Mortgage Loans will be deemed to refer
to that portion of  the Mortgage Loans  held by the Trust  Estate that does  not
include    the   Fixed   Retained   Yield.   References   to   a   "Holder"   or
"Certificateholder" in this discussion generally mean the beneficial owner of  a
Certificate.

             FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES

GENERAL

    With respect to a particular Series of Certificates, an election may be made
to  treat the Trust Estate or one or  more segregated pools of assets therein as
one or more REMICs within the meaning of Code Section 860D. A Trust Estate or  a
portion  or portions  thereof as to  which one  or more REMIC  elections will be

                                       67
<PAGE>
made will be referred  to as a  "REMIC Pool." For  purposes of this  discussion,
Certificates of a Series as to which one or more REMIC elections are made, which
will  include all Multi-Class Certificates and may include Standard Certificates
or Stripped Certificates or  both, are referred to  as "REMIC Certificates"  and
will  consist of one or more Classes  of "Regular Certificates" and one Class of
"Residual Certificates" in the case of each REMIC Pool. Qualification as a REMIC
requires ongoing compliance with certain conditions. With respect to each Series
of REMIC Certificates, Cadwalader, Wickersham & Taft, counsel to the Seller, has
advised the Seller that  in the firm's  opinion, assuming (i)  the making of  an
appropriate  election, (ii) compliance with the Pooling and Servicing Agreement,
and (iii) compliance with  any changes in the  law, including any amendments  to
the  Code or  applicable Treasury regulations  thereunder, each  REMIC Pool will
qualify as a REMIC. In such case, the Regular Certificates will be considered to
be "regular  interests" in  the REMIC  Pool and  generally will  be treated  for
federal  income tax purposes as if  they were newly originated debt instruments,
and the Residual Certificates will be  considered to be "residual interests"  in
the  REMIC Pool. The Prospectus Supplement  for each Series of Certificates will
indicate whether one or more REMIC  elections with respect to the related  Trust
Estate will be made, in which event references to "REMIC" or "REMIC Pool" herein
shall be deemed to refer to each such REMIC Pool.

STATUS OF REMIC CERTIFICATES

    REMIC  Certificates held by a mutual savings bank or a domestic building and
loan association will  constitute "qualifying  real property  loans" within  the
meaning  of Code Section 593(d)(1) in the same proportion that the assets of the
REMIC Pool would be so treated.  REMIC Certificates held by a domestic  building
and loan association will constitute "a regular or residual interest in a REMIC"
within  the meaning  of Code Section  7701(a)(19)(C)(xi) in  the same proportion
that the assets of  the REMIC Pool  would be treated  as "loans...secured by  an
interest  in real property" within the meaning of Code Section 7701(a)(19)(C)(v)
or as other assets described in Code Section 7701(a)(19)(C). REMIC  Certificates
held  by a  real estate  investment trust  will constitute  "real estate assets"
within the meaning  of Code Section  856(c)(5)(A), and interest  on the  Regular
Certificates and income with respect to Residual Certificates will be considered
"interest  on obligations secured by mortgages  on real property or on interests
in real property" within  the meaning of Code  Section 856(c)(3)(B) in the  same
proportion  that, for both  purposes, the assets  of the REMIC  Pool would be so
treated. If at all times 95% or more of the assets of the REMIC Pool qualify for
each of the foregoing  treatments, the REMIC Certificates  will qualify for  the
corresponding  status in their entirety. For purposes of Code Sections 593(d)(1)
and 856(c)(5)(A), payments of principal and interest on the Mortgage Loans  that
are reinvested pending distribution to holders of REMIC Certificates qualify for
such treatment. Where two REMIC Pools are a part of a tiered structure they will
be  treated as one  REMIC for purposes  of the tests  described above respecting
asset ownership of  more or less  than 95%. In  addition, if the  assets of  the
REMIC  include Buy-Down Loans, it is possible that the percentage of such assets
constituting "qualifying real property loans" or "loans...secured by an interest
in real property" for purposes of Code Sections 593(d)(1) and 7701(a)(19)(C)(v),
respectively, may  be  required to  be  reduced by  the  amount of  the  related
Buy-Down  Funds. REMIC Certificates held by  a regulated investment company will
not constitute  "Government  securities"  within the  meaning  of  Code  Section
851(b)(4)(A)(i).  REMIC Certificates held by certain financial institutions will
constitute an  "evidence of  indebtedness" within  the meaning  of Code  Section
582(c)(1).

QUALIFICATION AS A REMIC

    In  order for the  REMIC Pool to qualify  as a REMIC,  there must be ongoing
compliance on the part of the REMIC Pool with the requirements set forth in  the
Code.  The REMIC Pool  must fulfill an  asset test, which  requires that no more
than a DE MINIMIS portion of  the assets of the REMIC  Pool, as of the close  of
the  third calendar month beginning after  the "Startup Day" (which for purposes
of this discussion is the date of issuance of the REMIC Certificates) and at all
times 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

                                       68
<PAGE>
safe harbor may nevertheless demonstrate that it holds no more than a DE MINIMIS
amount of  nonqualified  assets. A  REMIC  Pool also  must  provide  "reasonable
arrangements" to prevent its residual interests from being held by "disqualified
organizations"  or agents thereof and must furnish applicable tax information to
transferors or agents that violate  this requirement. See "Taxation of  Residual
Certificates--Tax-Related Restrictions on Transfer of Residual
Certificates--Disqualified Organizations."

    A  qualified mortgage  is any obligation  that is principally  secured by an
interest in real property and  that is either transferred  to the REMIC Pool  on
the  Startup Day or is  purchased by the REMIC  Pool within a three-month period
thereafter pursuant to  a fixed  price contract in  effect on  the Startup  Day.
Qualified  mortgages include whole  mortgage loans, such  as the Mortgage Loans,
and, generally,  certificates of  beneficial interest  in a  grantor trust  that
holds  mortgage loans and regular interests in another REMIC, such as lower-tier
regular interests in a  tiered REMIC. The REMIC  Regulations specify that  loans
secured  by timeshare  interests and  shares held by  a tenant  stockholder in a
cooperative housing corporation can be qualified mortgages. A qualified mortgage
includes a qualified replacement mortgage, which is any property that would have
been treated as a qualified mortgage if it were transferred to the REMIC Pool on
the Startup Day and that  is received either (i)  in exchange for any  qualified
mortgage  within  a three-month  period  thereafter or  (ii)  in exchange  for a
"defective  obligation"  within  a  two-year  period  thereafter.  A  "defective
obligation"  includes  (i) a  mortgage  in default  or  as to  which  default is
reasonably foreseeable, (ii) a mortgage  as to which a customary  representation
or  warranty made at the  time of transfer to the  REMIC Pool has been breached,
(iii) a mortgage  that was fraudulently  procured by the  mortgagor, and (iv)  a
mortgage  that was not in fact principally secured by real property (but only if
such mortgage is disposed of within 90 days of discovery). A Mortgage Loan  that
is  "defective" as described in  clause (iv) that is not  sold or, if within two
years of the Startup Day, exchanged, within 90 days of discovery, ceases to be a
qualified mortgage after such 90-day period.

    Permitted investments  include  cash  flow  investments,  qualified  reserve
assets,  and  foreclosure property.  A cash  flow  investment is  an investment,
earning a return  in the  nature of  interest, of  amounts received  on or  with
respect  to qualified mortgages for a temporary period, not exceeding 13 months,
until the next scheduled distribution to holders of interests in the REMIC Pool.
A qualified reserve asset is any intangible property held for investment that is
part of any reasonably required reserve maintained by the REMIC Pool to  provide
for  payments of  expenses of the  REMIC Pool or  amounts due on  the regular or
residual interests in  the event  of defaults (including  delinquencies) on  the
qualified  mortgages,  lower  than  expected  reinvestment  returns,  prepayment
interest shortfalls and certain  other contingencies. The  reserve fund will  be
disqualified  if more than 30% of the gross  income from the assets in such fund
for the year is derived from the sale or other disposition of property held  for
less  than three  months, unless  required to prevent  a default  on the regular
interests caused by a default on one or more qualified mortgages. A reserve fund
must be reduced "promptly and appropriately"  as payments on the Mortgage  Loans
are  received. Foreclosure property is real  property acquired by the REMIC Pool
in connection with the default or  imminent default of a qualified mortgage  and
generally  held for  not more  than two  years, with  extensions granted  by the
Internal Revenue Service.

    In addition to the foregoing requirements, the various interests in a  REMIC
Pool  also must meet certain requirements. All  of the interests in a REMIC Pool
must be either of the following: (i) one or more classes of regular interests or
(ii) a single class  of residual interests on  which distributions, if any,  are
made  pro rata. A regular interest is an interest in a REMIC Pool that is issued
on the Startup Day with  fixed terms, is designated  as a regular interest,  and
unconditionally  entitles the holder to receive a specified principal amount (or
other similar amount),  and provides  that interest payments  (or other  similar
amounts), if any, at or before maturity either are payable based on a fixed rate
or  a qualified variable rate, or consist  of a specified, nonvarying portion of
the interest  payments on  qualified  mortgages. Such  a specified  portion  may
consist  of a  fixed number  of basis  points, a  fixed percentage  of the total
interest, or a qualified variable 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

                                       69
<PAGE>
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
Tax Reform  Act of  1986  (the "1986  Act") indicates  that  the relief  may  be
accompanied  by sanctions, such as the imposition of a corporate tax on all or a
portion of  the  REMIC  Pool's income  for  the  period of  time  in  which  the
requirements for REMIC status are not satisfied.

TAXATION OF REGULAR CERTIFICATES

  GENERAL
    In  general, interest,  original issue  discount, and  market discount  on a
Regular Certificate  will be  treated as  ordinary  income to  a holder  of  the
Regular Certificate (the "Regular Certificateholder"), and principal payments on
a  Regular Certificate will be  treated as a return of  capital to the extent of
the Regular  Certificateholder's  basis  in the  Regular  Certificate  allocable
thereto.  Regular Certificateholders must  use the accrual  method of accounting
with regard  to Regular  Certificates, regardless  of the  method of  accounting
otherwise used by such Regular Certificateholders.

  ORIGINAL ISSUE DISCOUNT
    Compound  Interest  Certificates  will  be,  and  other  classes  of Regular
Certificates may be, issued with "original issue discount" within the meaning of
Code Section 1273(a). Holders of any  Class or Subclass of Regular  Certificates
having original issue discount generally must include original issue discount in
ordinary  income for  federal income tax  purposes as it  accrues, in accordance
with a  constant interest  method that  takes into  account the  compounding  of
interest,  in advance of  receipt of the  cash attributable to  such income. The
following discussion is based in part on 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  "Non-Pro Rata
Certificate")) will be treated as  a single installment obligation for  purposes
of   determining   the  original   issue  discount   includible  in   a  Regular
Certificateholder's income. The  total amount  of original issue  discount on  a
Regular  Certificate is the excess of  the "stated redemption price at maturity"
of the Regular Certificate over its "issue price." The issue price of a  Regular
Certificate   offered   pursuant   to   this   Prospectus   is   the   price  at

                                       70
<PAGE>
which a substantial amount of such Class is first sold to the public  (excluding
bond  houses, brokers and underwriters), or in the absence of a substantial sale
by the date of issuance, the offer price of that Class as of the date of pricing
the Regular Certificates. The issue price of a Regular Certificate also includes
any amount paid  by an  initial Regular Certificateholder  for accrued  interest
that relates to a period prior to the issue date of the Regular Certificate. 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.   Likewise,  the  Seller   intends  to  treat  an
interest-only  Class   or   a  Class   on   which  interest   is   substantially
disproportionate  to its principal amount (a so-called "super-premium" Class) as
having no qualified stated interest. Where  the interval between the issue  date
and  the first Distribution  Date on a  Regular Certificate is  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
original issue discount  will be  treated as  original issue  discount, 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.

    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 original issue discount pro rata as principal payments are received, and
such income will be capital gain if the Regular Certificate is held as a capital
asset.  Under the Proposed OID Regulations,  however, accrual method holders may
elect to  accrue  all DE  MINIMIS  original issue  discount  as well  as  market
discount  and market premium,  under a constant  interest method. Holders should
consult their own tax advisors regarding  the method of making such an  election
and  the effect on  other debt instruments  acquired by such  holder at a market
discount or market premium.

    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

                                       71
<PAGE>
Report to  the 1986  Act  states that  the rate  of  accrual of  original  issue
discount  is intended to  be based on  the Prepayment Assumption.  Other than as
discussed below with respect to a  Non-Pro Rata Certificate, the original  issue
discount  accruing in a full accrual period would  be the excess, if any, of (i)
the sum of (a)  the present value  of all of the  remaining distributions to  be
made  on the Regular Certificate  as of the end of  that accrual period, and (b)
the distributions made on the Regular Certificate during the accrual period that
are included in the Regular  Certificate's stated redemption price at  maturity,
over  (ii) the adjusted issue price of  the Regular Certificate at the beginning
of the accrual period. The present value of the remaining distributions referred
to in the preceding sentence is calculated based on (i) the yield to maturity of
the Regular  Certificate  at  the  issue date,  (ii)  events  (including  actual
prepayments)  that have  occurred prior  to the end  of the  accrual period, and
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price of
a Regular Certificate at  the beginning of any  accrual period equals the  issue
price  of the Regular Certificate, increased by the aggregate amount of original
issue discount with respect to the Regular Certificate that accrued in all prior
accrual periods  and reduced  by the  amount of  distributions included  in  the
Regular  Certificate's stated redemption price at maturity that were made on 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 both a change  in the priority of principal payments
with respect to certain Classes of  Regular Certificates and either an  increase
or  decrease in the  daily portions of  original issue discount  with respect to
such Regular Certificates.

    In the case of a Non-Pro Rata Certificate, 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  Non-Pro
Rata  Certificate in a full  accrual period would be  its allocable share of the
original issue  discount with  respect to  the entire  Class, as  determined  in
accordance  with the preceding paragraph. However, in the case of a distribution
in retirement  of  the entire  unpaid  principal  balance of  any  Non-Pro  Rata
Certificate  (or portion  of such unpaid  principal balance),  (a) the remaining
unaccrued original  issue discount  allocable to  such Certificate  (or to  such
portion)  will accrue at the  time of such distribution,  and (b) the accrual of
original issue discount allocable  to each remaining  Certificate of such  Class
(or  the remaining unpaid principal balance of a partially redeemed Non-Pro Rata
Certificate after  a  distribution  of  principal has  been  received)  will  be
adjusted  by reducing the present value of  the remaining payments on such Class
and the adjusted issue  price of such  Class to the  extent attributable to  the
portion of the unpaid principal balance thereof that was distributed.

    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

                                       72
<PAGE>
issue  price  does  not exceed  the  original  principal balance,  and  (ii) the
interest compounds or is  payable at least annually  at (a) a single  "qualified
floating  rate,"  (b) a  single  qualified floating  rate  followed by  a second
qualified floating rate, (c) a single fixed rate followed by a single  qualified
floating  rate or (d) a single "objective  rate." A floating rate is a qualified
floating rate if variations  in the rate can  reasonably be expected to  measure
contemporaneous  variations in  the cost of  newly borrowed  funds. An objective
rate is based on or measured by one  or more qualified floating rates 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
qualified floating rates or a fixed  rate followed by a qualified floating  rate
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  original  issue  discount  purposes  without further
clarification from the  Internal Revenue Service.  The Internal Revenue  Service
has  provided guidance in Notice 93-11 that  a rate that meets the definition in
the Proposed  OID  Regulations of  a  qualified  floating rate  is  a  qualified
variable  rate for REMIC  purposes. Accordingly, under  the REMIC Regulations, a
Regular Certificate (i)  bearing a  variable rate tied  to current  values of  a
qualified  floating  rate (or  the highest,  lowest  or average  of two  or more
qualified floating rates, including a rate based on the average cost of funds of
one or more  financial institutions) or  that represents a  weighted average  of
rates  on some or all of  the Mortgage Loans that bear  either a fixed rate or a
qualified floating 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.  Unless  otherwise indicated  in  the applicable
Prospectus Supplement, the  Seller intends  to treat  Regular Certificates  that
qualify  under this  definition as  bearing a  variable rate  for original issue
discount reporting purposes, rather than as having contingent interest.

    The Proposed  OID Regulations  indicate that  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). The Seller,
however,   unless  and  until  required  to   do  otherwise  by  final  Treasury
regulations, intends  to  determine  original issue  discount  with  respect  to
variable  rate Regular Certificates based on the assumption that future interest
payments will be  based on  the initial rate  for the  relevant Class.  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 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.  Such  purchaser
generally will

                                       73
<PAGE>
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  third  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 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.

  TREATMENT OF LOSSES

    Regular  Certificateholders will be  required to report  income with respect
thereto on the accrual method of accounting, without giving effect to delays  or
reductions  in distributions  attributable to  defaults or  delinquencies on the
Mortgage Loans, except to the extent it can be established that such losses  are
uncollectible.  Accordingly, the holder of a Regular Certificate, particularly a
Subordinated Certificate, may  have income, or  may incur a  diminution in  cash
flow  as a result  of a default  or delinquency, but  may not be  able to take a
deduction (subject to the discussion below)  for the corresponding loss until  a
subsequent

                                       74
<PAGE>
taxable   year.   Although  not   entirely  clear,   it  appears   that  Regular
Certificateholders that are corporations should in general be allowed to  deduct
as  an ordinary loss  such loss with  respect to principal  sustained during the
taxable year on  account of  any such  Regular Certificates  becoming wholly  or
partially  worthless, and that, in  general, Regular Certificateholders that are
not corporations will be allowed to deduct as a short term capital loss any loss
sustained during the taxable year  on account of a  portion of any such  Regular
Certificates  becoming wholly  worthless. Although the  matter is  not free from
doubt, non-corporate Regular  Certificateholders should  be allowed  a bad  debt
deduction  at such time as the principal balance of such Regular Certificates is
reduced to  reflect losses  resulting from  any liquidated  Mortgage Loans.  The
Internal  Revenue Service, however,  could take the  position that non-corporate
holders will be allowed a bad debt  deduction to reflect such losses only  after
all the Mortgage Loans remaining in the Trust Estate have been liquidated or the
applicable  Class of  Regular Certificates  has been  otherwise retired. Regular
Certificateholders are urged  to consult  their own tax  advisors regarding  the
appropriate  timing, amount and character of  any loss sustained with respect to
such Regular Certificates. Losses  attributable to interest previously  reported
as  income  should  be  deductible  as ordinary  losses  by  both  corporate and
non-corporate holders. Special  loss rules  are applicable to  banks and  thrift
institutions,  including rules regarding reserves  for bad debts. Such taxpayers
are advised to consult their tax  advisors regarding the treatment of losses  on
Regular Certificates.

  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 Non-Pro Rata Certificates is unclear. In addition, such gain will
be  treated as ordinary income (i) if a Regular Certificate is held as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest  that  would  have  accrued  on  the  Regular  Certificateholder's  net
investment  in the conversion transaction at  120% of the appropriate applicable
Federal rate in  effect at the  time the taxpayer  entered into the  transaction
minus any amount previously treated as ordinary income with respect to any prior
disposition  of property that was held as  part of such transaction, (ii) in the
case of  a non-corporate  taxpayer,  for taxable  years  beginning on  or  after
January  1, 1993, to  the extent such  taxpayer has made  an election under Code
Section 163(d)(4)  to have  net  capital gains  taxed  as investment  income  at
ordinary income rates, or (iii) to the extent that such gain does not exceed the
excess,  if any, of (a) the amount that  would have been includible in the gross
income of the holder if its yield  on such Regular Certificate were 110% of  the
applicable  Federal rate under Code Section 1274(d)  as of the date of purchase,
over (b) the amount of  income actually includible in  the gross income of  such
holder  with  respect to  such Regular  Certificate. In  addition, gain  or loss
recognized from the  sale of a  Regular Certificate by  certain banks or  thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c). Pursuant to the

                                       75
<PAGE>
Revenue  Reconciliation  Act of  1993,  capital gains  of  certain non-corporate
taxpayers are subject to a lower maximum  tax rate than ordinary income of  such
taxpayers.  The maximum tax  rate for corporations  is the same  with respect to
both ordinary income and capital gains.

TAXATION OF RESIDUAL CERTIFICATES

  TAXATION OF REMIC INCOME

    Generally, the "daily portions" of REMIC taxable income or net loss will  be
includible  as ordinary income or loss in determining the federal taxable income
of holders of Residual Certificates ("Residual Holders"), and will not be  taxed
separately  to the REMIC Pool. The daily portions of REMIC taxable income or net
loss of a Residual Holder are determined by allocating the REMIC Pool's  taxable
income or net loss for each calendar quarter ratably to each day in such quarter
and by allocating such daily portion among the Residual Holders in proportion to
their  respective holdings  of Residual Certificates  in the REMIC  Pool on such
day. REMIC taxable  income is  generally determined in  the same  manner as  the
taxable  income of an individual using  the accrual method of accounting, except
that (i) the  limitations on  deductibility of investment  interest expense  and
expenses  for the production of income do not  apply, (ii) all bad loans will be
deductible as business bad debts, and (iii) the limitation on the  deductibility
of  interest and  expenses related  to tax-exempt  income will  apply. The REMIC
Pool's gross  income  includes interest,  original  issue discount  income,  and
market  discount income, if any, on  the Mortgage Loans, reduced by amortization
of any premium on the Mortgage Loans, plus income on reinvestment of cash  flows
and reserve assets, plus any cancellation of indebtedness income upon allocation
of  realized losses  to the  Regular Certificates.  The REMIC  Pool's deductions
include  interest  and   original  issue   discount  expense   on  the   Regular
Certificates,  servicing  fees  on  the  Mortgage  Loans,  other  administrative
expenses of  the REMIC  Pool and  realized  losses on  the Mortgage  Loans.  The
requirement  that Residual Holders report their pro rata share of taxable income
or net loss of the REMIC Pool  will continue until there are no Certificates  of
any class of the related Series outstanding.

    The  taxable income recognized by a Residual Holder in any taxable year will
be affected by,  among other  factors, the  relationship between  the timing  of
recognition of interest and original issue discount or market discount income or
amortization of premium with respect to the Mortgage Loans, on the one hand, and
the timing of deductions for interest (including original issue discount) on the
Regular  Certificates, on the other  hand. In the event  that an interest in the
Mortgage Loans is acquired by the REMIC Pool  at a discount, and one or more  of
such Mortgage Loans is prepaid, the Residual Holder may recognize taxable income
without being entitled to receive a corresponding amount of cash because (i) the
prepayment may be used in whole or in part to make distributions in reduction of
principal or Stated Amount on the Regular Certificates, and (ii) the discount on
the  Mortgage  Loans which  is  includible in  income  may exceed  the deduction
allowed upon such distributions on those Regular Certificates on account of  any
unaccrued  original issue discount relating  to those Regular Certificates. When
there is more than one Class  of Regular Certificates that distribute  principal
or  payments in  reduction of  Stated Amount  sequentially, this  mismatching of
income and  deductions  is particularly  likely  to  occur in  the  early  years
following  issuance of the Regular  Certificates when distributions in reduction
of principal or Stated Amount  are being made in  respect of earlier Classes  of
Regular  Certificates  to  the extent  that  such  Classes are  not  issued with
substantial discount. If taxable  income attributable to  such a mismatching  is
realized, in general, losses would be allowed in later years as distributions on
the  later Classes of Regular Certificates are  made. Taxable income may also be
greater in  earlier years  than in  later years  as a  result of  the fact  that
interest  expense  deductions,  expressed  as a  percentage  of  the outstanding
principal amount of  such a Series  of Regular Certificates,  may increase  over
time as distributions in reduction of principal or Stated Amount are made on the
lower yielding Classes of Regular Certificates, whereas, to the extent the REMIC
Pool  consists of fixed rate Mortgage Loans, interest income with respect to any
given Mortgage  Loan will  remain constant  over  time as  a percentage  of  the
outstanding  principal amount of that  loan. Consequently, Residual Holders must
have sufficient other sources of cash to pay any federal, state, or local income
taxes due as a result of such mismatching or unrelated deductions against  which
to offset such income, subject to the discussion of

                                       76
<PAGE>
"excess  inclusions" below  under "Limitations on  Offset or  Exemption of REMIC
Income." The timing of  such mismatching of income  and deductions described  in
this  paragraph, if present with respect to a Series of Certificates, may have a
significant adverse effect upon a Residual Holder's after-tax rate of return. In
addition, a Residual Holder's taxable  income during certain periods may  exceed
the income reflected by such Residual Holder for such periods in accordance with
generally  accepted accounting  principles. Investors  should consult  their own
accountants concerning the accounting treatment of their investment in  Residual
Certificates.

  BASIS AND LOSSES

    The  amount of any net loss of the REMIC Pool that may be taken into account
by the  Residual  Holder  is limited  to  the  adjusted basis  of  the  Residual
Certificate  as  of the  close of  the quarter  (or time  of disposition  of the
Residual Certificate if earlier), determined without taking into account the net
loss for the quarter. The  initial adjusted basis of  a purchaser of a  Residual
Certificate  is the  amount paid  for such  Residual Certificate.  Such adjusted
basis will  be increased  by the  amount of  taxable income  of the  REMIC  Pool
reportable  by the Residual Holder  and will be decreased  (but not below zero),
first, by a cash distribution from the REMIC Pool and, second, by the amount  of
loss  of the  REMIC Pool  reportable by  the Residual  Holder. Any  loss that is
disallowed on account of this limitation  may be carried over indefinitely  with
respect  to the Residual Holder  as to whom such loss  was disallowed and may be
used by such Residual  Holder only to  offset any income  generated by the  same
REMIC Pool.

    A Residual Holder will not be permitted to amortize directly the cost of its
Residual  Certificate as  an offset to  its share  of the taxable  income of the
related REMIC Pool. However, that taxable income will not include cash  received
by  the REMIC Pool that  represents a recovery of the  REMIC Pool's basis in its
assets. Such  recovery of  basis  by the  REMIC Pool  will  have the  effect  of
amortization  of the issue  price of the Residual  Certificates over their life.
However, in view of the possible acceleration of the income of Residual  Holders
described  above under "Taxation of REMIC Income," the period of time over which
such issue price is effectively amortized  may be longer than the economic  life
of the Residual Certificates.

    A Residual Certificate may have a negative value if the net present value of
anticipated tax liabilities exceeds the present value of anticipated cash flows.
The  REMIC  Regulations appear  to  treat the  issue  price of  such  a residual
interest as zero rather  than such negative amount  for purposes of  determining
the  REMIC Pool's  basis in  its assets. The  preamble to  the REMIC Regulations
states that the  Internal Revenue  Service may  provide future  guidance on  the
proper  tax  treatment of  payments  made by  a  transferor of  such  a residual
interest to induce the transferee to acquire the interest, and Residual  Holders
should consult their own tax advisors in this regard.

    Further,  to the extent that the initial adjusted basis of a Residual Holder
(other than an original holder) in the Residual Certificate is greater than  the
corresponding  portion  of the  REMIC Pool's  basis in  the Mortgage  Loans, the
Residual Holder will not  recover a portion of  such basis until termination  of
the   REMIC  Pool  unless  future  Treasury  regulations  provide  for  periodic
adjustments to the REMIC income otherwise  reportable by such holder. The  REMIC
Regulations  currently in  effect do not  so provide. See  "Treatment of Certain
Items of REMIC Income and Expense--Market Discount" below regarding the basis of
Mortgage  Loans  to  the  REMIC  Pool  and  "Sale  or  Exchange  of  a  Residual
Certificate"  below regarding possible  treatment of a  loss upon termination of
the REMIC Pool as a capital loss.

  TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE

    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

                                       77
<PAGE>
balances.  The REMIC Pool's basis  in such Mortgage Loans  is generally the fair
market value of the Mortgage Loans immediately after the transfer thereof to the
REMIC Pool.  The REMIC  Regulations provide  that  such basis  is equal  in  the
aggregate to the issue prices of all regular and residual interests in the REMIC
Pool.  The accrued portion of such market discount would be recognized currently
as an item of ordinary income. Market discount income generally should accrue in
the manner  described  above  under "Taxation  of  Regular  Certificates--Market
Discount."

    PREMIUM.   Generally, if the  basis of the REMIC  Pool in the Mortgage Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to have acquired such Mortgage  Loans at a premium equal  to the amount of  such
excess.  As stated above, the  REMIC Pool's basis in  Mortgage Loans is the fair
market value of the Mortgage Loans, based  on the aggregate of the issue  prices
of  the regular and residual  interests in the REMIC  Pool immediately after the
transfer thereof to  the REMIC  Pool. In a  manner analogous  to the  discussion
above  under "Taxation of Regular Certificates--Premium,"  a person that holds a
Mortgage Loan as a capital  asset under Code Section  1221 may elect under  Code
Section 171 to amortize premium on Mortgage Loans originated after September 27,
1985  under a constant interest method. Amortizable bond premium will be treated
as an offset to interest income on the Mortgage Loans, rather than as a separate
deduction item.  Because substantially  all of  the mortgagors  on the  Mortgage
Loans are expected to be individuals, Code Section 171 will not be available for
premium  on Mortgage Loans originated on or prior to September 27, 1985. Premium
with respect  to such  Mortgage Loans  may be  deductible in  accordance with  a
reasonable  method regularly employed  by the holder  thereof. The allocation of
such premium pro rata among principal payments should be considered a reasonable
method; however, the Internal Revenue Service may argue that such premium should
be allocated in a different manner, such as allocating such premium entirely  to
the final payment of principal.

  LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME

    The  Code  provides that,  to  the extent  provided  in regulations,  if the
aggregate value of the Residual Certificates relative to the aggregate value  of
the   Regular  Certificates  and  Residual  Certificates  is  considered  to  be
"significant," as described  below, then a  portion (but not  all) of the  REMIC
taxable  income includible in determining the  federal income tax liability of a
Residual Holder will be subject to special treatment. That portion, referred  to
as  the "excess inclusion," is  equal to the excess  of REMIC taxable income for
the calendar quarter allocable to a Residual Certificate over the daily accruals
for such quarterly period of (i)  120% of the long-term applicable Federal  rate
that  would  have  applied  to  the Residual  Certificate  (if  it  were  a debt
instrument) on the Startup  Day under Code Section  1274(d), multiplied by  (ii)
the  adjusted issue price of such Residual  Certificate at the beginning of such
quarterly period.  For this  purpose, the  adjusted issue  price of  a  Residual
Certificate  at the beginning  of a quarter  is the issue  price of the Residual
Certificate, plus the amount of such daily accruals of REMIC income described in
this paragraph for all prior quarters, decreased by any distributions made  with
respect  to such Residual  Certificate prior to the  beginning of such quarterly
period. Although the Conference Committee Report to the 1986 Act indicates  that
the  value of all Residual Certificates would be considered significant in cases
where such  value  is  at  least  2% of  the  aggregate  value  of  the  Regular
Certificates  and Residual Certificates, the  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"),

                                       78
<PAGE>
and  the portion thereof  attributable to excess inclusions  is not eligible for
any reduction  in the  rate of  withholding tax  (by treaty  or otherwise).  See
"Taxation  of Certain Foreign  Investors--Residual Certificates" below. Finally,
if a  real estate  investment trust  or a  regulated investment  company owns  a
Residual  Certificate, a portion (allocated under Treasury regulations yet to be
issued) of  dividends paid  by the  real estate  investment trust  or  regulated
investment  company  could  not  be  offset  by  net  operating  losses  of  its
shareholders, would constitute unrelated business taxable income for  tax-exempt
shareholders,  and would be  ineligible for reduction  of withholding to certain
persons who are not U.S. Persons.

    An exception  to  the  inability  of a  Residual  Holder  to  offset  excess
inclusions  with unrelated deductions  and net operating  losses applies to Code
Section 593 institutions ("thrift institutions"). For purposes of applying  this
rule,  all  members of  an  affiliated group  filing  a consolidated  return are
treated as one taxpayer, except that  thrift institutions to which Code  Section
593  applies,  together  with their  subsidiaries  formed to  issue  REMICs, are
treated  as  separate   corporations.  Furthermore,  the   Code  provides   that
regulations  may disallow the ability of  a thrift institution to use deductions
to offset excess inclusions if necessary or appropriate to prevent the avoidance
of tax. A thrift institution may not so offset its excess inclusions unless  the
Residual  Certificates  have "significant  value," which  requires that  (i) the
Residual Certificates have an issue  price that is at least  equal to 2% of  the
aggregate  of  the  issue  prices  of  all  Residual  Certificates  and  Regular
Certificates with respect to the REMIC  Pool, and (ii) the anticipated  weighted
average  life of the  Residual Certificates is  at least 20%  of the anticipated
weighted average life of the REMIC  Pool. The anticipated weighted average  life
of  the Residual  Certificates is based  on all distributions  anticipated to be
received with respect thereto (using the Prepayment Assumption). The anticipated
weighted average life of the REMIC  Pool is the aggregate weighted average  life
of   all  classes   of  interests   therein  (computed   using  all  anticipated
distributions on a regular interest with  nominal or no principal). Finally,  an
ordering rule under the REMIC Regulations provides that a thrift institution may
only  offset  its excess  inclusion income  with deductions  after it  has first
applied its deductions against  income that is not  excess inclusion income.  If
applicable,  the Prospectus Supplement  with respect to a  Series will set forth
whether the  Residual  Certificates are  expected  to have  "significant  value"
within the meaning of the REMIC Regulations.

  TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES

    DISQUALIFIED  ORGANIZATIONS.    If any  legal  or beneficial  interest  in a
Residual Certificate is transferred to  a Disqualified Organization (as  defined
below),  a tax would  be imposed in  an amount equal  to the product  of (i) the
present value of the  total anticipated excess inclusions  with respect to  such
Residual  Certificate  for  periods  after the  transfer  and  (ii)  the highest
marginal  federal  income  tax  rate  applicable  to  corporations.  The   REMIC
Regulations  provide that the anticipated excess  inclusions are based on actual
prepayment experience to the date of  the transfer and projected payments  based
on  the  Prepayment Assumption.  The present  value  rate equals  the applicable
federal rate under Code  Section 1274(d) as  of the date of  the transfer for  a
term  ending  with the  last  calendar quarter  in  which excess  inclusions are
expected to accrue. Such  rate is applied to  the anticipated excess  inclusions
from  the end of the remaining calendar quarters in which they arise to the date
of the transfer. Such a tax generally would be imposed on the transferor of  the
Residual  Certificate,  except  that where  such  transfer is  through  an agent
(including  a  broker,   nominee,  or  other   middleman)  for  a   Disqualified
Organization,  the  tax  would instead  be  imposed  on such  agent.  However, a
transferor of a Residual Certificate  would in no event  be liable for such  tax
with  respect to  a transfer  if the transferee  furnishes to  the transferor an
affidavit stating that the transferee is not a Disqualified Organization and, as
of the time of the transfer, the transferor does not have actual knowledge  that
such  affidavit is  false. The tax  also may  be waived by  the Internal Revenue
Service if  the  Disqualified Organization  promptly  disposes of  the  residual
interest and the transferor pays income tax at the highest corporate rate on the
excess inclusion for the period the Residual Certificate is actually held by the
Disqualified Organization.

    In  addition,  if  a "Pass-Through  Entity"  (as defined  below)  has excess
inclusion income with respect  to a Residual Certificate  during a taxable  year
and  a Disqualified Organization is  the record holder of  an equity interest in
such entity, then a tax  is imposed on such entity  equal to the product of  (i)
the  amount  of excess  inclusions that  are  allocable to  the interest  in the
Pass-Through   Entity    during   the    period    such   interest    is    held

                                       79
<PAGE>
by  such  Disqualified  Organization,  and  (ii)  the  highest  marginal federal
corporate income tax rate. Such tax would be deductible from the ordinary  gross
income  of the Pass-Through Entity for the taxable year. The Pass-Through Entity
would not be  liable for  such tax  if it has  received an  affidavit from  such
record  holder  that  it is  not  a  Disqualified Organization  or  stating such
holder's taxpayer identification number  and, during the  period such person  is
the  record holder of the Residual Certificate, the Pass-Through Entity does not
have actual knowledge that such affidavit is false.

    For these purposes, (i) "Disqualified Organization" means the United States,
any  state  or  political  subdivision  thereof,  any  foreign  government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing (provided, that such term does  not include an instrumentality if  all
of its activities are subject to tax and a majority of its board of directors is
not  selected  by any  such governmental  entity), any  cooperative organization
furnishing electric energy or  providing telephone service  to persons in  rural
areas  as described in  Code Section 1381(a)(2)(C),  and any organization (other
than a farmers' cooperative described in  Code Section 521) that is exempt  from
taxation  under  the Code  unless such  organization  is subject  to the  tax on
unrelated business income imposed  by Code Section  511, and (ii)  "Pass-Through
Entity"  means any regulated  investment company, real  estate investment trust,
common trust  fund,  partnership,  trust  or  estate  and  certain  corporations
operating  on  a  cooperative  basis.  Except as  may  be  provided  in Treasury
regulations, any  person holding  an  interest in  a  Pass-Through Entity  as  a
nominee  for  another will,  with  respect to  such  interest, be  treated  as a
Pass-Through Entity.

    The Pooling and Servicing  Agreement with respect to  a Series will  provide
that  no  legal  or  beneficial  interest  in  a  Residual  Certificate  may  be
transferred or registered unless  (i) the proposed  transferee furnishes to  the
Seller and the Trustee an affidavit providing its taxpayer identification number
and  stating  that  such transferee  is  the  beneficial owner  of  the Residual
Certificate and is not  a Disqualified Organization and  is not purchasing  such
Residual  Certificate  on  behalf of  a  Disqualified Organization  (I.E.,  as a
broker, nominee,  or  middleman thereof)  and  (ii) the  transferor  provides  a
statement  in  writing to  the  Seller and  the Trustee  that  it has  no actual
knowledge that  such affidavit  is false.  Moreover, the  Pooling and  Servicing
Agreement  will provide that any attempted or purported transfer in violation of
these transfer restrictions will be null and void and will vest no rights in any
purported transferee. Each Residual  Certificate with respect  to a Series  will
bear  a legend  referring to  such restrictions  on transfer,  and each Residual
Holder will be deemed to  have agreed, as a  condition of ownership thereof,  to
any amendments to the related Pooling and Servicing Agreement required under the
Code   or   applicable  Treasury   regulations   to  effectuate   the  foregoing
restrictions. Information necessary to compute an applicable excise tax must  be
furnished  to the Internal Revenue Service and to the requesting party within 60
days of  the request,  and  the Seller  or  the Trustee  may  charge a  fee  for
computing and providing such information.

    NONECONOMIC  RESIDUAL  INTERESTS.   The  REMIC  Regulations  would disregard
certain transfers of Residual Certificates,  in which case the transferor  would
continue  to be treated as the owner of the Residual Certificates and thus would
continue to be subject to tax on its allocable portion of the net income of  the
REMIC  Pool. Under the REMIC Regulations,  a transfer of a "noneconomic residual
interest" (as defined below) to a Residual Holder (other than a Residual  Holder
who  is  not a  U.S.  Person, as  defined  below under  "Foreign  Investors") is
disregarded for all federal income tax purposes if a significant purpose of  the
transferor is to impede the assessment or collection of tax. A residual interest
in  a REMIC (including a residual interest with a positive value at issuance) is
a "noneconomic residual interest" unless, at  the time of the transfer, (i)  the
present  value of the expected future  distributions on the residual interest at
least equals  the  product  of  the present  value  of  the  anticipated  excess
inclusions  and the highest corporate income tax  rate in effect for the year in
which the transfer occurs, and (ii)  the transferor reasonably expects that  the
transferee  will receive distributions  from the REMIC  at or after  the time at
which taxes accrue on the anticipated excess inclusions in an amount  sufficient
to  satisfy the accrued  taxes on each excess  inclusion. The anticipated excess
inclusions and the present value rate are  determined in the same manner as  set
forth  above under  "Disqualified Organizations." The  REMIC Regulations explain
that a significant purpose to impede the assessment or collection of tax  exists
if the transferor, at the time of the transfer, either knew or should have known
that  the transferee would be unwilling or unable  to pay taxes due on its share
of the  taxable income  of the  REMIC.  A safe  harbor is  provided if  (i)  the
transferor conducted, at

                                       80
<PAGE>
the  time of the transfer, a reasonable investigation of the financial condition
of the transferee and found that the transferee historically had paid its  debts
as  they  came  due and  found  no  significant evidence  to  indicate  that the
transferee would not continue to pay its  debts as they came due in the  future,
and  (ii) the transferee represents to  the transferor that it understands that,
as the holder of  the non-economic residual interest,  the transferee may  incur
tax  liabilities in excess of any cash  flows generated by the interest and that
the transferee  intends  to  pay  taxes associated  with  holding  the  residual
interest as they become due. The Pooling and Servicing Agreement with respect to
each   Series  of  Certificates  will  require  the  transferee  of  a  Residual
Certificate to certify to the matters in  the preceding sentence as part of  the
affidavit described above under the heading "Disqualified Organizations."

    FOREIGN  INVESTORS.   The REMIC Regulations  provide that the  transfer of a
Residual Certificate that has  "tax avoidance potential"  to a "foreign  person"
will  be disregarded for all federal tax purposes. This rule appears intended to
apply to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's income is  effectively connected  with the  conduct of  a trade  or
business  within the United States. A Residual Certificate is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected distributions equals at least 30% of the anticipated excess  inclusions
after  the  transfer,  and  (ii)  the  transferor  reasonably  expects  that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess inclusions accrue and prior to the end of the  next
succeeding  taxable year  for the  accumulated withholding  tax liability  to be
paid. If the non-U.S. Person transfers  the Residual Certificate back to a  U.S.
Person,  the  transfer  will  be disregarded  and  the  foreign  transferor will
continue to be treated  as the owner  unless arrangements are  made so that  the
transfer  does not have  the effect of  allowing the transferor  to avoid tax on
accrued excess inclusions.

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

  SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE

    Upon  the sale  or exchange of  a Residual Certificate,  the Residual Holder
will recognize gain or loss equal to the excess, if any, of the amount  realized
over  the  adjusted  basis  (as  described  above  under  "Taxation  of Residual
Certificates--Basis and  Losses")  of  such Residual  Holder  in  such  Residual
Certificate  at the time of  the sale or exchange.  In addition to reporting the
taxable income of the REMIC Pool, a Residual Holder will have taxable income  to
the  extent that any  cash distribution to  it from the  REMIC Pool exceeds such
adjusted basis on that  Distribution Date. Such income  will be treated as  gain
from  the sale or exchange of the  Residual Certificate. It is possible that the
termination of the REMIC Pool may be treated as a sale or exchange of a Residual
Holder's Residual Certificate,  in which  case, if  the Residual  Holder has  an
adjusted  basis in its  Residual Certificate remaining when  its interest in the
REMIC Pool terminates, and  if it holds such  Residual Certificate as a  capital
asset  under Code Section  1221, then it  will recognize a  capital loss at that
time in the amount of such remaining adjusted basis.

    Any gain on the sale of a  Residual Certificate will be treated as  ordinary
income  (i)  if  a  Residual  Certificate  is  held  as  part  of  a "conversion
transaction" as defined in  Code Section 1258(c), up  to the amount of  interest
that  would have accrued  on the Residual  Certificateholder's net investment in
the conversion transaction at 120% of the appropriate applicable Federal rate in
effect at the time  the taxpayer entered into  the transaction minus any  amount
previously  treated as ordinary income with  respect to any prior disposition of
property that was held as a  part of such transaction or  (ii) in the case of  a
non-corporate taxpayer, for taxable years beginning on or after January 1, 1993,
to the extent such taxpayer has made an election under Code Section 163(d)(4) to
have  net capital gains taxed as investment  income at ordinary income rates. In
addition, gain or  loss recognized from  the sale of  a Residual Certificate  by
certain  banks or thrift institutions will be treated as ordinary income or loss
pursuant to Code Section 582(c).

                                       81
<PAGE>
    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 costs when no more than a small percentage of the Certificates is
outstanding). The REMIC Regulations indicate that the modification of a Mortgage
Loan  generally will not  be treated as a  disposition if it  is occasioned by a
default or reasonably foreseeable default,  an assumption of the Mortgage  Loan,
the  waiver of a due-on-sale or  due-on-encumbrance clause, or the conversion of
an interest  rate  by  a  mortgagor  pursuant to  the  terms  of  a  convertible
adjustable rate Mortgage Loan.

    CONTRIBUTIONS  TO THE  REMIC POOL  AFTER THE STARTUP  DAY.   In general, the
REMIC Pool will be subject to a tax at a 100% rate on the value of any  property
contributed to the REMIC Pool after the Startup Day. Exceptions are provided for
cash  contributions to the REMIC Pool (i)  during the three months following the
Startup Day, (ii) made to a qualified  reserve fund by a Residual Holder,  (iii)
in the nature of a guarantee, (iv) made to facilitate a qualified liquidation or
clean-up  call, and (v) as otherwise permitted in Treasury regulations yet to be
issued.

    NET INCOME FROM  FORECLOSURE PROPERTY.   The REMIC Pool  will be subject  to
federal income tax at the highest corporate rate on "net income from foreclosure
property,"  determined  by  reference to  the  rules applicable  to  real estate
investment trusts. Generally, property acquired  by deed in lieu of  foreclosure
would  be treated  as "foreclosure  property" for  a period  of two  years, with
possible extensions. Net income from  foreclosure property generally means  gain
from  the sale of  a foreclosure property  that is inventory  property and gross
income  from  foreclosure  property  other  than  qualifying  rents  and   other
qualifying income for a real estate investment trust.

  LIQUIDATION OF THE REMIC POOL

    If a REMIC Pool adopts a plan of complete liquidation, within the meaning of
Code  Section 860F(a)(4)(A)(i), which may be  accomplished by designating in the
REMIC Pool's final tax return a date on which such adoption is deemed to  occur,
and  sells all of its assets (other  than cash) within a 90-day period beginning
on such date, the REMIC Pool will 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.

                                       82
<PAGE>
  ADMINISTRATIVE MATTERS

    The REMIC Pool will  be required to  maintain its books  on a calendar  year
basis  and to file federal income tax returns for federal income tax purposes in
a manner similar to a partnership. The  form for such income tax return is  Form
1066,  U.S.  Real  Estate Mortgage  Investment  Conduit Income  Tax  Return. The
Trustee will be required to sign the REMIC Pool's returns. Treasury  regulations
provide  that, except  where there  is a  single Residual  Holder for  an entire
taxable  year,  the  REMIC   Pool  will  be  subject   to  the  procedural   and
administrative  rules  of the  Code  applicable to  partnerships,  including the
determination by the Internal Revenue Service of any adjustments to, among other
things, items of  REMIC income, gain,  loss, deduction, or  credit in a  unified
administrative proceeding. The 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) (subject  to adjustment for inflation), or
(ii) 80% of the amount of itemized deductions otherwise allowable for such year.
In the case of a REMIC Pool,  such deductions may include deductions under  Code
Section  212 for  the Servicing  Fee and  all administrative  and other expenses
relating to the REMIC Pool, or any similar expenses allocated to the REMIC  Pool
with respect to a regular interest it holds in another REMIC. Such investors who
hold   REMIC  Certificates   either  directly  or   indirectly  through  certain
pass-through entities may have their pro  rata share of such expenses  allocated
to  them as additional  gross income, but  may be subject  to such limitation on
deductions. In addition, such expenses are not deductible at all for purposes of
computing the  alternative minimum  tax,  and may  cause  such investors  to  be
subject  to significant additional tax liability. Temporary Treasury regulations
provide that the additional  gross income and  corresponding amount of  expenses
generally  are to be allocated entirely  to the holders of Residual Certificates
in the case of a REMIC Pool that  would not qualify as a fixed investment  trust
in  the absence of a  REMIC election. However, such  additional gross income and
limitation on deductions will apply to the allocable portion of such expenses to
holders of Regular Certificates,  as well as  holders of Residual  Certificates,
where  such  Regular Certificates  are issued  in  a manner  that is  similar to
pass-through  certificates  in  a  fixed  investment  trust.  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

                                       83
<PAGE>
(ii) provides the  Trustee, or  the person who  would otherwise  be required  to
withhold  tax from such distributions  under Code Section 1441  or 1442, with an
appropriate statement,  signed  under  penalties  of  perjury,  identifying  the
beneficial  owner and stating, among other  things, that the beneficial owner of
the Regular Certificate is  a Non-U.S. Person. If  such statement, or any  other
required  statement, is not provided, 30%  withholding will apply unless reduced
or eliminated pursuant to an applicable tax treaty or unless the interest on the
Regular Certificate is  effectively connected  with the  conduct of  a trade  or
business  within the United States by such  Non-U.S. Person. In the latter case,
such Non-U.S. Person  will be  subject to United  States federal  income tax  at
regular  rates. Investors who are Non-U.S.  Persons should consult their own tax
advisors regarding the  specific tax consequences  to them of  owning a  Regular
Certificate.  The term  "Non-U.S. Person"  means any  person who  is not  a U.S.
Person.

  RESIDUAL CERTIFICATES

    The Conference Committee Report to the 1986 Act indicates that amounts  paid
to  Residual  Holders  who are  Non-U.S.  Persons  are treated  as  interest for
purposes of  the 30%  (or  lower treaty  rate)  United States  withholding  tax.
Treasury  regulations provide that  amounts distributed to  Residual Holders may
qualify as "portfolio interest," subject to the conditions described in "Regular
Certificates" above, but  only to the  extent that (i)  the Mortgage Loans  were
issued  after July  18, 1984  and (ii)  the Trust  Estate or  segregated pool of
assets therein (as to which  a separate REMIC election  will be made), to  which
the  Residual Certificate relates, consists of obligations issued in "registered
form" within the meaning  of Code Section  163(f)(1). Generally, Mortgage  Loans
will  not be, but  regular interests in  another REMIC Pool  will be, considered
obligations issued in registered form.  Furthermore, a Residual Holder will  not
be entitled to any exemption from the 30% withholding tax (or lower treaty rate)
to  the  extent of  that portion  of  REMIC taxable  income that  constitutes an
"excess inclusion."  See  "Taxation  of  Residual  Certificates--Limitations  on
Offset  or Exemption of REMIC  Income." If the amounts  paid to Residual Holders
who are Non-U.S. Persons are effectively  connected with the conduct of a  trade
or  business within the  United States by  such Non-U.S. Persons,  30% (or lower
treaty rate)  withholding will  not apply.  Instead, the  amounts paid  to  such
Non-U.S.  Persons will be subject to United States federal income tax at regular
rates. If 30%  (or lower treaty  rate) withholding is  applicable, such  amounts
generally  will be taken into account for purposes of withholding only when paid
or otherwise distributed (or when the Residual Certificate is disposed of) under
rules similar  to withholding  upon disposition  of debt  instruments that  have
original  issue discount. See "Tax-Related  Restrictions on Transfer of Residual
Certificates--Foreign Investors"  above  concerning  the  disregard  of  certain
transfers  having "tax avoidance potential."  Investors who are Non-U.S. Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Residual Certificates.

BACKUP WITHHOLDING

    Distributions made on the Regular  Certificates, and proceeds from the  sale
of  the Regular Certificates to or through  certain brokers, may be subject to a
"backup" withholding tax under Code Section 3406 of 31% on "reportable 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

                                       84
<PAGE>
companies,  common trust funds,  thrift institutions and  charitable trusts) may
request such information for any calendar quarter by telephone or in writing  by
contacting  the person  designated in  Internal Revenue  Service Publication 938
with respect to  a particular  Series of Regular  Certificates. Holders  through
nominees must request such information from the nominee.

    The  Internal Revenue  Service's Form 1066  has an  accompanying Schedule Q,
Quarterly Notice to  Residual Interest Holders  of REMIC Taxable  Income or  Net
Loss  Allocation. Treasury regulations  require that Schedule  Q be furnished by
the REMIC Pool to  each Residual Holder  by the end of  the month following  the
close  of  each calendar  quarter  (41 days  after the  end  of a  quarter under
proposed Treasury regulations) in which the REMIC Pool is in existence.

    Treasury  regulations   require  that,   in   addition  to   the   foregoing
requirements,  information  must  be furnished  quarterly  to  Residual Holders,
furnished annually, if applicable, to holders of Regular Certificates, and filed
annually with the Internal Revenue  Service concerning Code Section 67  expenses
(see  "Limitations on  Deduction of Certain  Expenses" above)  allocable to such
holders. Furthermore,  under such  regulations,  information must  be  furnished
quarterly  to  Residual  Holders,  furnished  annually  to  holders  of  Regular
Certificates, and filed  annually with the  Internal Revenue Service  concerning
the  percentage of  the REMIC  Pool's assets  meeting the  qualified asset tests
described above under "Status of REMIC Certificates."

                FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES
                     AS TO WHICH NO REMIC ELECTION IS MADE

STANDARD CERTIFICATES

  GENERAL

    In the  event that  no  election is  made  to treat  a  Trust Estate  (or  a
segregated  pool  of  assets  therein)  with respect  to  a  Series  of Standard
Certificates as a REMIC, the Trust Estate will be classified as a grantor  trust
under  subpart E, Part 1 of  subchapter J of the Code  and not as an association
taxable as a corporation or a "taxable mortgage pool" within the meaning of Code
Section 7701(i). Where  there is  no Fixed Retained  Yield with  respect to  the
Mortgage  Loans  underlying  the  Certificates  of  a  Series,  and  where  such
Certificates are not designated  as "Stripped Certificates"  the holder of  each
such  Certificate in  such Series  will be treated  as the  owner of  a pro rata
undivided interest  in the  ordinary income  and corpus  portions of  the  Trust
Estate  represented  by  its Standard  Certificate  and will  be  considered the
beneficial owner of a pro rata undivided interest in each of the Mortgage Loans,
subject to the  discussion below under  "Recharacterization of Servicing  Fees."
Accordingly, the holder of a Standard Certificate of a particular Series will be
required  to report on its  federal income tax return its  pro rata share of the
entire income from the Mortgage  Loans represented by its Standard  Certificate,
including  interest at  the coupon rate  on such Mortgage  Loans, original issue
discount (if any), prepayment  fees, assumption fees,  and late payment  charges
received  by the Servicer, in  accordance with such Standard Certificateholder's
method of accounting.  A Standard  Certificateholder generally will  be able  to
deduct  its share of the Servicing Fee and all administrative and other expenses
of the Trust Estate in accordance  with its method of accounting, provided  that
such  amounts are  reasonable compensation for  services rendered  to that Trust
Estate. However,  investors  who are  individuals,  estates or  trusts  who  own
Standard  Certificates,  either  directly or  indirectly  through  certain pass-
through entities, will be subject to limitation with respect to certain itemized
deductions described in Code Section 67, including deductions under Code Section
212 for the Servicing Fee and all such 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

                                       85
<PAGE>
the pass-through rate or  as discount income on  such Standard Certificates.  In
addition,  such expenses are not deductible at all for purposes of computing the
alternative minimum  tax,  and  may  cause  such  investors  to  be  subject  to
significant  additional tax liability.  Moreover, where there  is Fixed Retained
Yield with  respect  to the  Mortgage  Loans  underlying a  Series  of  Standard
Certificates  or where the servicing fees  are in excess of reasonable servicing
compensation, the  transaction  will  be  subject  to  the  application  of  the
"stripped  bond" and  "stripped coupon"  rules of  the Code,  as described below
under  "Stripped  Certificates"  and  "Recharacterization  of  Servicing  Fees,"
respectively.

  TAX STATUS

    Cadwalader, Wickersham & Taft has advised the Seller that:

        1.    A Standard  Certificate  owned by  a  "domestic building  and loan
    association"  within  the  meaning  of  Code  Section  7701(a)(19)  will  be
    considered  to represent "loans...secured  by an interest  in real property"
    within the meaning of Code Section 7701(a)(19)(C)(v), provided that the real
    property  securing  the   Mortgage  Loans  represented   by  that   Standard
    Certificate is of the type described in such section of the Code.

        2.  A Standard Certificate owned by a financial institution described in
    Code  Section  593(a)  will  be  considered  to  represent  "qualifying real
    property loans" within the meaning of Code Section 593(d)(1), provided  that
    the  real property securing the Mortgage  Loans represented by that Standard
    Certificate is of the type described in such section of the Code.

        3.  A Standard Certificate owned by a real estate investment trust  will
    be  considered to represent "real estate  assets" within the meaning of Code
    Section 856(c)(5)(A) to  the extent  that the  assets of  the related  Trust
    Estate  consist of qualified assets, and interest income on such assets will
    be  considered  "interest  on  obligations  secured  by  mortgages  on  real
    property" 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.

                                       86
<PAGE>
  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.

    Original  issue discount generally must be reported as ordinary gross income
as it  accrues under  a constant  interest method  that takes  into account  the
compounding  of interest,  in advance of  the cash attributable  to such income.
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

                                       87
<PAGE>
some  or all of the interest payments on an obligation from the right to receive
some or  all  of  the principal  payments  on  the obligation  would  result  in
treatment  of such  Mortgage Loans as  "stripped coupons"  and "stripped bonds."
Subject to the DE MINIMIS rule discussed below under "--Stripped  Certificates,"
each  stripped bond or stripped coupon could be considered for this purpose as a
non-interest bearing obligation  issued on  the date  of issue  of the  Standard
Certificates,  and the original issue discount rules  of the Code would apply to
the holder thereof. While Standard Certificateholders would still be treated  as
owners  of  beneficial  interests in  a  grantor  trust for  federal  income tax
purposes, the corpus of such trust could  be viewed as excluding the portion  of
the  Mortgage Loans the ownership of which  is attributed to the Servicer, or as
including such  portion as  a  second class  of equitable  interest.  Applicable
Treasury  regulations treat  such an  arrangement as  a fixed  investment trust,
since the  multiple classes  of  trust interests  should  be treated  as  merely
facilitating  direct  investments  in  the trust  assets  and  the  existence of
multiple classes  of  ownership interests  is  incidental to  that  purpose.  In
general,  such a recharacterization should not  have any significant effect upon
the timing or amount of income reported by a Standard Certificateholder,  except
that  the income reported by  a cash method holder  may be slightly accelerated.
See "Stripped  Certificates" below  for  a further  description of  the  federal
income tax treatment of stripped bonds and stripped coupons.

    In  the alternative, the amount, if any, by which the servicing fees paid to
the Servicer are deemed to exceed reasonable compensation for servicing could be
treated   as   deferred   payments   of   purchase   price   by   the   Standard
Certificateholders  to  the Seller  to purchase  its  undivided interest  in the
Mortgage Loans. In  such event, the  present value of  such additional  payments
might  be included in  the Standard Certificateholder's  basis in such undivided
interests for  purposes  of determining  whether  the Standard  Certificate  was
acquired  at  a discount,  at  par, or  at  a premium.  Under  this alternative,
Standard Certificateholders may  also be  entitled to a  deduction for  unstated
interest with respect to each deferred payment. The Internal Revenue Service may
take  the position that  the specific statutory provisions  of Code Section 1286
described above override the alternative  described in this paragraph.  Standard
Certificateholders  are advised to  consult their tax advisors  as to the proper
treatment of the amounts paid to the  Servicer as set forth herein as  servicing
compensation or under either of the alternatives set forth above.

  SALE OR EXCHANGE OF STANDARD CERTIFICATES

    Upon   sale   or   exchange   of   a   Standard   Certificate,   a  Standard
Certificateholder will recognize gain  or loss equal  to the difference  between
the amount realized on the sale and its aggregate adjusted basis in the Mortgage
Loans  and other assets represented by the Standard Certificate. In general, the
aggregate adjusted basis  will equal the  Standard Certificateholder's cost  for
the  Standard  Certificate, increased  by the  amount  of any  income previously
reported with respect to the Standard Certificate and decreased by the amount of
any losses previously reported with respect to the Standard Certificate and  the
amount  of any  distributions received  thereon. Except  as provided  above with
respect to  market  discount on  any  Mortgage  Loans, and  except  for  certain
financial  institutions subject  to the provisions  of Code  Section 582(c), any
such gain  or loss  generally would  be capital  gain or  loss if  the  Standard
Certificate was held as a capital asset. However, gain on the sale of a Standard
Certificate  will be treated as ordinary income (i) if a Standard Certificate is
held as part of a "conversion  transaction" as defined in Code Section  1258(c),
up  to  the  amount  of  interest  that  would  have  accrued  on  the  Standard
Certificateholder's net investment in the conversion transaction at 120% of  the
appropriate  applicable Federal rate in effect  at the time the taxpayer entered
into the transaction minus any amount previously treated as ordinary income with
respect to any prior  disposition of property  that was held as  a part of  such
transaction  or (ii) in the case of  a non-corporate taxpayer, for taxable years
beginning on or after January 1, 1993,  to the extent such taxpayer has made  an
election  under  Code  Section 163(d)(4)  to  have  net capital  gains  taxed as
investment  income  at   ordinary  income   rates.  Pursuant   to  the   Revenue
Reconciliation  Act of 1993 capital gains  of certain noncorporate taxpayers are
subject to a lower maximum tax rate than ordinary income of such taxpayers.  The
maximum  tax rate  for corporations  is the same  with respect  to both ordinary
income and capital gains.

                                       88
<PAGE>
STRIPPED CERTIFICATES

  GENERAL

    Pursuant to Code Section 1286, the  separation of ownership of the right  to
receive some or all of the principal payments on an obligation from ownership of
the  right  to receive  some  or all  of the  interest  payments results  in the
creation of "stripped bonds"  with respect to  principal payments and  "stripped
coupons"  with respect  to interest payments.  For purposes  of this discussion,
Certificates that are subject  to those rules will  be referred to as  "Stripped
Certificates." The Certificates will be subject to those rules if (i) the Seller
or  any  of its  affiliates  retains (for  its own  account  or for  purposes of
resale), in the form of Fixed Retained Yield or otherwise, an ownership interest
in a portion of the  payments on the Mortgage Loans,  (ii) the Seller or any  of
its  affiliates is treated as having an ownership interest in the Mortgage Loans
to the  extent it  is paid  (or  retains) servicing  compensation in  an  amount
greater  than  reasonable consideration  for servicing  the Mortgage  Loans (see
"Standard Certificates--Recharacterization of Servicing Fees" above), and  (iii)
a  Class  of  Certificates are  issued  in  two or  more  Classes  or Subclasses
representing the right to non-pro-rata percentages of the interest and principal
payments on the Mortgage Loans.

    In general, a  holder of a  Stripped Certificate will  be considered to  own
"stripped  bonds" with respect to its pro rata  share of all or a portion of the
principal payments on each Mortgage Loan and/or "stripped coupons" with  respect
to  its pro  rata share of  all or  a portion of  the interest  payments on each
Mortgage Loan,  including  the Stripped  Certificate's  allocable share  of  the
servicing  fees paid  to the  Servicer, to the  extent that  such fees represent
reasonable compensation for  services rendered. See  the 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 or a "taxable mortgage pool" within the meaning of Code
Section 7701(i),  and (ii)  each Stripped  Certificate should  be treated  as  a
single  installment  obligation  for  purposes  of  calculating  original  issue
discount and  gain  or loss  on  disposition. This  treatment  is based  on  the
interrelationship of Code Section 1286, Code Sections 1272 through 1275, and the
Proposed OID Regulations. Although it is possible that computations with respect
to  Stripped Certificates could be made in one of the ways described below under
"Taxation of Stripped Certificates--Possible Alternative Characterizations," the
Proposed OID Regulations state,  in general, that two  or more debt  instruments
issued by a single issuer to a single investor in a single transaction should be
treated as a single debt instrument. Accordingly, for OID purposes, all payments
on  any Stripped  Certificates should be  aggregated and treated  as though they
were made on a single debt instrument. The Pooling and Servicing Agreement  will
require  that the Trustee make and report all computations described below using
this aggregate approach, unless substantial legal authority requires otherwise.

    Furthermore, Treasury  regulations  issued  December 28,  1992  provide  for
treatment  of a Stripped Certificate  as a single debt  instrument issued on the
date it is 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

                                       89
<PAGE>
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")
in any taxable year likely will  be computed generally as described above  under
"Federal  Income Tax  Consequences for  REMIC Certificates--Taxation  of Regular
Certificates--Original Issue Discount" and
"--Variable Rate Regular Certificates." However, with the apparent exception  of
a  Stripped  Certificate  issued  with DE  MINIMIS  original  issue  discount as
described above under "General," the issue price of a Stripped Certificate  will
be  the purchase price  paid by each  holder thereof, and  the stated redemption
price at maturity will include the aggregate  amount of the payments to be  made
on the Stripped Certificate to such Stripped Certificateholder, presumably under
the Prepayment Assumption.

    If  the Mortgage Loans  prepay at a  rate either faster  or slower than that
under the Prepayment Assumption,  a Stripped Certificateholder's recognition  of
original issue discount will be either accelerated or decelerated and the amount
of  such original issue discount will be either increased or decreased depending
on the  relative interests  in  principal and  interest  on each  Mortgage  Loan
represented by such Stripped Certificateholder's Stripped Certificate. While the
matter  is not free from  doubt, the holder of  a Stripped Certificate should be
entitled in the year that it  becomes certain (assuming no further  prepayments)
that  the  holder will  not  recover a  portion of  its  adjusted basis  in such
Stripped Certificate to recognize a loss (which may be a capital loss) equal  to
such portion of unrecoverable basis.

                                       90
<PAGE>
    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 proposed  Treasury
regulations  issued April 8, 1986 (the "Prior Proposed OID Regulations"). If the
rules of  the Prior  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.

    PURCHASE  OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES.  When an investor
purchases more than one Class of Stripped Certificates, it is currently  unclear
whether  for federal income  tax purposes such  Classes of Stripped Certificates
should be treated separately or aggregated  for purposes of the rules  described
above.

    POSSIBLE  ALTERNATIVE  CHARACTERIZATIONS.    The  characterizations  of  the
Stripped Certificates discussed above are not the only possible  interpretations
of  the applicable Code provisions.  For example, the Stripped Certificateholder
may be treated as the owner of (i) one installment obligation consisting of such
Stripped Certificate's pro rata share of the payments attributable to  principal
on  each Mortgage  Loan and a  second installment obligation  consisting of such
Stripped Certificate's pro rata share  of the payments attributable to  interest
on  each Mortgage Loan, (ii) as many stripped bonds or stripped coupons as there
are scheduled payments of  principal and/or interest on  each Mortgage Loan,  or
(iii) a separate installment obligation for each Mortgage Loan, representing the
Stripped  Certificate's pro rata share of  payments of principal and/or interest
to be  made with  respect thereto.  Alternatively,  the holder  of one  or  more
Classes  of Stripped  Certificates may  be treated  as the  owner of  a pro rata
fractional undivided interest  in each  Mortgage Loan  to the  extent that  such
Stripped  Certificate,  or Classes  of Stripped  Certificates in  the aggregate,
represent the  same pro  rata portion  of principal  and interest  on each  such
Mortgage Loan, and a stripped bond or

                                       91
<PAGE>
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.

    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.

                                       92
<PAGE>
    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  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

                                       93
<PAGE>
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

        (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.

                                       94
<PAGE>
    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.

    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

                                       95
<PAGE>
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.

                                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

                                       96
<PAGE>
particular insurance companies)  to invest  in mortgage  related securities,  in
most  cases by  requiring the  affected investors  to rely  solely upon existing
state law, and not the Enhancement  Act. Accordingly, the investors affected  by
such  legislation will be authorized  to invest in the  Certificates only to the
extent provided in such legislation.

    The Enhancement Act also amended the legal investment authority of federally
chartered  depository  institutions  as   follows:  federal  savings  and   loan
associations  and federal  savings banks may  invest in, sell  or otherwise deal
with mortgage  related securities  without limitation  as to  the percentage  of
their  assets represented thereby, federal credit  unions may invest in mortgage
related securities, and national banks may purchase mortgage related  securities
for  their own account without regard to the limitations generally applicable to
investment securities set forth  in 12 U.S.C. Section  24 (Seventh), subject  in
each case to such regulations as the applicable federal regulatory authority may
prescribe.  In  this connection,  federal credit  unions should  review National
Credit Union  Administration Letter  to Credit  Unions No.  96, as  modified  by
Letter  to Credit  Unions No. 108,  which includes guidelines  to assist federal
credit unions in  making investment decisions  for mortgage related  securities.
The  National  Credit Union  Administration has  adopted  rules, codified  as 12
C.F.R. Section 703.5(f)-(k), which prohibit federal credit unions from investing
in certain mortgage related securities such as the Residual Certificates and the
Stripped Certificates, except under limited circumstances.

    All depository institutions  considering an investment  in the  Certificates
should  review the "Supervisory Policy Statement on Securities Activities" dated
January 28, 1992 (the "Policy Statement") of the Federal Financial  Institutions
Examination  Council. The Policy Statement, which  has been adopted by the Board
of Governors  of  the Federal  Reserve  System, the  Federal  Deposit  Insurance
Corporation,   the  Comptroller  of  the  Currency  and  the  Office  of  Thrift
Supervision, effective  February 10,  1992,  and by  the National  Credit  Union
Administration  (with certain modifications), effective June 26, 1992, prohibits
depository  institutions   from  investing   in  certain   "high-risk   mortgage
securities"  (including securities  such as  certain series  and classes  of the
Certificates), except  under  limited  circumstances,  and  sets  forth  certain
investment practices deemed to be unsuitable for regulated institutions.

    Institutions  whose  investment  activities  are  subject  to  regulation by
federal or state authorities should review policies and guidelines adopted  from
time  to time by such authorities before  purchasing any of the Certificates, as
certain Series or Classes (in  particular, Stripped Certificates) may be  deemed
unsuitable  investments, or may otherwise be  restricted, under such policies or
guidelines (in certain instances irrespective of the Enhancement Act).

    The  foregoing  does  not  take  into  consideration  the  applicability  of
statutes,   rules,  regulations,  orders,  guidelines  or  agreements  generally
governing investments made by a particular investor, including, but not  limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may   restrict   or   prohibit   investment   in   securities   which   are  not
"interest-bearing" or  "income-paying," and,  with  regard to  any  Certificates
issued in book-entry form, provisions which may restrict or prohibit investments
in securities which are issued in book-entry form.

    All  investors should consult  with their own  legal advisors in determining
whether and to  what extent  the Certificates constitute  legal investments  for
such investors.

                              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.

                                       97
<PAGE>
    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
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.

                                       98
<PAGE>
                                 LEGAL MATTERS

    Certain legal matters  will be  passed upon  for the  Seller by  Cadwalader,
Wickersham  & Taft, New York, New York and for any underwriters by Brown & Wood,
New York, New York.

                                     RATING

    It is  a condition  to the  issuance of  the Stripped  Certificates and  the
Multi-Class  Certificates of any  Series that they  be rated in  one of the four
highest categories by at least one  Rating Agency. Standard Certificates may  or
may not be rated by a Rating Agency.

    A  securities rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning Rating
Agency. Each securities rating  should be evaluated  independently of any  other
rating.

                                       99
<PAGE>
                        INDEX OF SIGNIFICANT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                                                            PAGE
- -----------------------------------------------------------------------------------------------------------     -----
<S>                                                                                                          <C>
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
Non-Pro Rata Certificate...................................................................................          70
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
</TABLE>

                                      100
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                                                            PAGE
- -----------------------------------------------------------------------------------------------------------     -----
<S>                                                                                                          <C>
Pool Value.................................................................................................          32
Pool Value Group...........................................................................................          32
Pooling and Servicing Agreement............................................................................           7
Prepayment Assumptions.....................................................................................          71
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....................................................................................................          61
UCC........................................................................................................          63
Unpaid Interest Shortfall..................................................................................          28
Voting Interests...........................................................................................          58
</TABLE>

                                      101
<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 SUPPLEMENT  AND THE ACCOMPANYING PROSPECTUS
SUPPLEMENT  AND  PROSPECTUS  AND,  IF   GIVEN  OR  MADE,  SUCH  INFORMATION   OR
REPRESENTATION  MUST  NOT  BE  RELIED  UPON  AS  HAVING  BEEN  AUTHORIZED.  THIS
SUPPLEMENT, THE PROSPECTUS SUPPLEMENT  AND THE PROSPECTUS  DO NOT CONSTITUTE  AN
OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY 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  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>
              SUPPLEMENT
General.........................   S1-3
Risk Factors and Special
 Considerations.................   S1-3
Description of the
 Certificates...................   S1-4
Description of the Mortgage
 Loans..........................   S1-5
Origination, Delinquency and
 Foreclosure Experience.........  S1-14
Historical Prepayments..........  S1-17
Sensitivity of the Pre-Tax Yield
 and Weighted Average Life of
 the Class A-10 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
</TABLE>

                             PROSPECTUS SUPPLEMENT

<TABLE>
<S>                               <C>
Table of Contents...............    S-3
Summary Information.............    S-4
Description of the
 Certificates...................   S-20
Description of the Mortgage
 Loans..........................   S-43
Origination, Delinquency and
 Foreclosure
 Experience.....................   S-51
Prepayment and Yield
 Considerations.................   S-54
Pooling and Servicing
 Agreement......................   S-65
Federal Income Tax
 Considerations.................   S-67
ERISA Considerations............   S-70
Legal Investment................   S-71
Secondary Market................   S-71
Underwriting....................   S-71
Legal Matters...................   S-72
Use of Proceeds.................   S-72
Ratings.........................   S-72
Index of Significant Prospectus
 Supplement
 Definitions....................   S-73
</TABLE>

                                   PROSPECTUS

<TABLE>
<S>                               <C>
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...................     98
Rating..........................     98
Index of Significant
 Definitions....................     99
</TABLE>

                              THE PRUDENTIAL HOME
                              MORTGAGE SECURITIES
                                 COMPANY, INC.

                                 VARIABLE RATE1
                            CLASS A-10 CERTIFICATES
                       1ON THE CLASS A-10 NOTIONAL AMOUNT

                             MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 1993-58

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

                                   SUPPLEMENT
                                ----------------

                                     [LOGO]

                                DECEMBER 7, 1995

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


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