PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
424B5, 1995-11-17
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: DELTA PETROLEUM CORP/CO, 10KSB/A, 1995-11-17
Next: FIRSTMISS GOLD INC, 8-K, 1995-11-17



<PAGE>
SUPPLEMENT
(To Prospectus dated February 9, 1994 and Prospectus Supplement dated February
17, 1994)

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

                                     Seller

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1994-10
             INTEREST PAYABLE MONTHLY, COMMENCING IN DECEMBER 1995

                    VARIABLE RATE(1) CLASS A-2 CERTIFICATES
                      (1) ON THE CLASS A-2 NOTIONAL AMOUNT
                            ------------------------

    The  Series 1994-10 Mortgage Pass-Through  Certificates (the "Series 1994-10
Certificates") are the Series 1994-10 Certificates described in the accompanying
Prospectus Supplement dated February 17, 1994 (the "Prospectus Supplement")  and
the  accompanying  Prospectus dated  February  9, 1994  (the  "Prospectus"). The
Series 1994-10 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  three subclasses (each, a
"Subclass") of Certificates designated as the Class A-1, Class A-2 and Class A-R
Certificates. The Class B Certificates are not divided into subclasses. Only the
Class A-2 Certificates are being offered hereby. The Series 1994-10 Certificates
evidence in the aggregate  the entire beneficial ownership  interest in a  trust
fund (the "Trust Estate") established by The Prudential Home Mortgage Securities
Company,  Inc. (the "Seller") and  consisting of a pool  of fixed interest rate,
conventional, monthly pay,  fully amortizing, one-  to four-family,  residential
first  mortgage loans having original terms  to stated maturity of approximately
30 years (the "Mortgage Loans"), together with certain related property. Certain
of the Mortgage Loans may be  secured primarily by shares issued by  cooperative
housing  corporations. The  Mortgage Loans are  serviced by  The Prudential Home
Mortgage Company, Inc. (in its  capacity as servicer, the "Servicer,"  otherwise
"PHMC").  See "Description of  the Mortgage Loans" herein  and in the Prospectus
Supplement.

    PROSPECTIVE INVESTORS  IN THE  CLASS A-2  CERTIFICATES SHOULD  CONSIDER  THE
FACTORS DISCUSSED UNDER "RISK FACTORS AND SPECIAL CONSIDERATIONS" HEREIN ON PAGE
S1-3.

    The  credit  enhancement for  the  Series 1994-10  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-2 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-2 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-2 Certificates  will be  purchased from  the Seller  by Lehman
Brothers Inc. (the "Underwriter")  and will be offered  by the Underwriter  from
time  to time in  negotiated transactions or  otherwise at varying  prices to be
determined, in each case, at the time of sale.

    Proceeds to the Seller  are expected to be  approximately 0.34% of the  Pool
Scheduled Principal Balance as of the Distribution Date in December 1995 without
giving  effect  to  partial  principal prepayments  or  net  partial liquidation
proceeds received on  or after  the Determination  Date in  November 1995,  plus
accrued interest from November 1, 1995 to (but not including) November 20, 1995,
before  deducting expenses  payable by the  Seller estimated to  be $45,000. See
"Underwriting" herein.

    The Class A-2  Certificates are  offered when, as  and if  delivered to  and
accepted  by the Underwriter, subject to  prior sale, withdrawal or modification
of the offer without notice, the approval of counsel and other conditions. It is
expected that the Class A-2 Certificates  will be available for delivery at  the
offices  of Lehman Brothers  Inc., New York,  New York on  or about November 20,
1995.

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

November 16, 1995
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    The Class A-2 Certificates may not be appropriate investments for individual
investors. The Class A-2 Certificates  are offered in the minimum  denominations
described  herein under "Description  of the Certificates."  It is intended that
the Class A-2 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-2 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-2  Certificates. The
Underwriter intends to  act as  a market maker  in the  Class A-2  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-2 Certificate at a  price equal to or
greater than the price at which such Certificate was purchased.

    Distributions in respect of interest are made on the 25th day of each  month
or  the next succeeding business  day to the holders of  record of the Class A-2
Certificates on the last business day of the preceding month, to the extent that
their allocable  portion of  the Pool  Distribution Amount  (as defined  in  the
Prospectus  Supplement) is sufficient therefor.  Interest will accrue monthly on
the Class A-2 Certificates at a per annum rate equal to the weighted average  of
the  Net Mortgage Interest Rates (as defined herein) of the Mortgage Loans as of
the first day of such period minus  7.55%, on the Class A-2 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-2  Certificates
as   described  in   the  Prospectus   Supplement  under   "Description  of  the
Certificates--Interest." The Class  A-2 Certificates  have no  Class A  Subclass
Principal Balance and are not entitled to principal distributions. Distributions
on  the Class A-2 Certificates will be made pro rata among Certificateholders of
such Subclass based on their Percentage Interests (as defined herein).

    This Supplement does  not contain complete  information regarding the  Class
A-2  Certificates and  should be  read only  in conjunction  with the Prospectus
Supplement and the Prospectus.  Sales of the Class  A-2 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 FEBRUARY 15, 1996, ALL DEALERS EFFECTING TRANSACTIONS IN THE CLASS A-2
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 1994-10 Certificates were issued on February 25, 1994. The Class
A-2 Certificates were not offered to the  public at the time of the issuance  of
the Series 1994-10 Certificates.

                    RISK FACTORS AND SPECIAL CONSIDERATIONS

    The yield to maturity of the Class A-2 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-2 Certificates may be affected by the
geographic concentration  of  the  Mortgaged Properties  securing  the  Mortgage
Loans.  As of  October 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 (72.25%)  and New  York  (7.02%). 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-2 Certificates. See "Description of the Mortgage Loans"
herein.

    AN INVESTOR THAT PURCHASES CLASS  A-2 CERTIFICATES, WHICH ARE INTEREST  ONLY
CERTIFICATES  AND HAVE  NO PRINCIPAL  BALANCE, 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-2 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-2 Certificates will be offered in fully registered, certificated
form in minimum denominations of $143,000,000 initial Class A-2 Notional  Amount
and  any amount in excess  thereof; however, prior to the  sale of the Class A-2
Certificates by the Underwriter,  the Underwriter as  holder of 100%  Percentage
Interest  in the  Class A-2  Certificates may consent  to amend  the Pooling and
Servicing Agreement to provide that with respect to the initial transfer by  the
Underwriter of the Class A-2 Certificates such minimum denomination may be lower
than $143,000,000 initial Class A-2 Notional Amount. However, any such amendment
will  provide that  any subsequent transfer  of the Class  A-2 Certificates must
either be in minimum  denominations of at least  $143,000,000 initial Class  A-2
Notional  Amount or to a transferee that after such transfer will hold Class A-2
Certificates in  an amount  at least  equal to  $143,000,000 initial  Class  A-2
Notional  Amount. The Class A-2 Certificates  have no Class A Subclass Principal
Balance.

    Distributions of interest to holders of Class A-2 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 December 1995.

    Distributions  (other than the final distribution in retirement of the Class
A-2 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-2
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
"Percentage Interest" represented by  a Class A-2 Certificate  will be equal  to
the  percentage obtained  by dividing the  initial Class A-2  Notional Amount of
such Class A-2 Certificate by the aggregate initial Class A-2 Notional Amount.

    The Class A-2 Certificates will be entitled to a distribution in respect  of
interest  each month in an amount up to such Subclass' Class A Subclass Interest
Accrual Amount. The Class A Subclass  Interest Accrual Amount for the Class  A-2
Certificates  will equal the product of (i) 1/12th of the difference between (a)
the weighted average of  the Net Mortgage Interest  Rates of the Mortgage  Loans
(based  on the  Scheduled Principal  Balances of the  Mortgage Loans  as of such
Distribution Date) and (b) 7.55% and (ii) the Class A-2 Notional Amount.

    The Class A Subclass Interest Accrual Amount for the Class A-2  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-2 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-2  Notional Amount with
respect to the Distribution Date in October 1995 was approximately $257,756,604.
The Class A-2 Notional Amount with respect to the Distribution Date in  December
1995  will  be  equal to  the  Class A-2  Notional  Amount with  respect  to the
Distribution Date  in  October  1995,  less  the  difference  between  the  Pool
Scheduled  Principal Balance  with respect to  the Distribution  Date in October
1995 and the Pool Scheduled Principal  Balance with respect to the  Distribution
Date  in December 1995. 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-2 Notional Amount was approximately $286,567,485.

    The Prospectus Supplement and the Prospectus contain significant  additional
information  concerning  the  characteristics  of  the  Class  A-2 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 October 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 October 17, 1995 is its unpaid principal balance as of such
date assuming  no delinquencies.  As of  October 17,  1995, the  Mortgage  Loans
included  1,083 promissory notes,  having an aggregate  Unpaid Principal Balance
(the  "Aggregate  Unpaid  Principal  Balance")  of  approximately  $256,126,477,
secured  by first  liens (the  "Mortgages") on  one- to  four-family residential
properties   (the   "Mortgaged   Properties")   and   having   the    additional
characteristics described below and in the Prospectus.

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

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

    As of October 17, 1995, each  Mortgage Loan had an Unpaid Principal  Balance
of not less than $35,966 or more than $984,559, and the average Unpaid Principal
Balance  of the  Mortgage Loans  was approximately  $236,497. The  latest stated
maturity date of any of  the Mortgage Loans was  February 1, 2024; however,  the
actual  date on which any Mortgage Loan is  paid in full may be earlier than the
stated maturity  date  due  to  unscheduled  payments  of  principal.  Based  on
information   supplied  by  the   mortgagors  in  connection   with  their  loan
applications at origination,  1,031 of  the Mortgaged  Properties, which  secure
approximately  95.48% of the Aggregate Unpaid  Principal Balance of the Mortgage
Loans,  were  owner  occupied  primary  residences  and  52  of  the   Mortgaged
Properties,  which secure approximately 4.52%  of the Aggregate Unpaid Principal
Balance of the  Mortgage Loans,  were non-owner  occupied or  second homes.  See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

    As  of October 17, 1995, none of the  Mortgage Loans was a Subsidy Loan. See
"The Trust Estates--Mortgage  Loans" and "PHMC--Mortgage  Loan Underwriting"  in
the Prospectus.

                                      S1-5
<PAGE>
    Set  forth below is  a description of  certain additional characteristics of
the Mortgage Loans as of October 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>
7.750%....................................       433   $103,869,106.01         40.56   %
7.875%....................................       365     86,560,606.34         33.80
8.000%....................................       171     38,750,858.71         15.13
8.125%....................................        61     14,303,141.41          5.58
8.250%....................................        36      7,987,178.86          3.12
8.375%....................................        13      3,075,140.51          1.20
8.500%....................................         2        521,637.59          0.20
8.625%....................................         1        253,080.50          0.10
9.000%....................................         1        805,726.92          0.31
                                            ---------  ---------------       -------
        Total.............................     1,083   $256,126,476.85        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As of  October 17,  1995, the  weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans was  approximately 7.880% 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 October 17,
1995,  the weighted average Net Mortgage Interest Rate of the Mortgage Loans was
approximately 7.680% 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>
327.......................................         1   $    805,726.92          0.31   %
332.......................................         1         72,975.27          0.03
333.......................................         4      1,064,032.36          0.42
334.......................................         6      1,671,982.99          0.65
335.......................................         9      1,595,088.89          0.62
336.......................................        10      2,577,723.08          1.01
337.......................................        14      3,341,177.01          1.30
338.......................................       348     81,075,655.00         31.65
339.......................................       651    155,727,176.78         60.81
340.......................................        39      8,194,938.55          3.20
                                            ---------  ---------------       -------
        Total.............................     1,083   $256,126,476.85        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As of October 17, 1995, the  weighted average remaining term to stated  maturity
of the Mortgage Loans was approximately 339 months.

                              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......................................         1   $    805,726.92          0.31   %
1993......................................     1,061    251,286,107.89         98.11
1994......................................        21      4,034,642.04          1.58
                                            ---------  ---------------       -------
        Total.............................     1,083   $256,126,476.85        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As  of  October 17,  1995, the  earliest month  and year  of origination  of any
Mortgage Loan was December 1992 and the latest month and year of origination  of
any Mortgage Loan was January 1994.

                                      S1-6
<PAGE>
                         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.............................         66  $ 11,768,551.12          4.59   %
50.1-55.0%................................         34     6,648,475.54          2.60
55.1-60.0%................................         44    11,195,719.44          4.37
60.1-65.0%................................         59    16,969,456.57          6.63
65.1-70.0%................................        144    31,907,885.17         12.46
70.1-75.0%................................        185    37,910,047.70         14.80
75.1-80.0%................................        338    82,644,689.44         32.26
80.1-85.0%................................         34     9,419,274.22          3.68
85.1-90.0%................................        179    47,662,377.65         18.61
                                            ---------  ---------------       -------
        Total.............................      1,083  $256,126,476.85        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As  of  October  17,  1995,  the minimum  and  maximum  Loan-to-Value  Ratios at
origination of the Mortgage  Loans were 17.0% and  90.0%, respectively, and  the
weighted  average Loan-to-Value Ratio  at origination of  the Mortgage Loans was
approximately 74.6%. 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 October 17, 1995, 120 of  the
Mortgage  Loans having  Loan-to-Value Ratios  at origination  in excess  of 80%,
representing approximately 13.17% of the  Aggregate Unpaid Principal Balance  of
the  Mortgage  Loans, were  originated without  primary mortgage  insurance. See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
DOCUMENTATION LEVELS                          LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
Full Documentation........................       536   $150,702,869.54         58.84   %
Asset & Mortgage Verification.............       455     87,785,850.17         34.27
Income & Mortgage Verification............        26      7,404,146.02          2.89
Asset Verification........................        12      2,119,224.27          0.83
Mortgage Verification.....................        43      6,813,480.04          2.66
Preferred Processing......................        11      1,300,906.81          0.51
                                            ---------  ---------------       -------
        Total.............................     1,083   $256,126,476.85        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.

                                      S1-7
<PAGE>
                   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............        331  $ 39,980,650.44         15.61   %
$200,001-$250,000.........................        301    67,273,590.01         26.28
$250,001-$300,000.........................        215    57,711,997.79         22.53
$300,001-$350,000.........................        110    34,973,075.47         13.65
$350,001-$400,000.........................         61    22,437,924.93          8.76
$400,001-$450,000.........................         25    10,343,221.57          4.04
$450,001-$500,000.........................         21     9,993,739.95          3.90
$500,001-$550,000.........................          3     1,527,011.69          0.60
$550,001-$600,000.........................          4     2,363,157.80          0.92
$600,001-$650,000.........................          3     1,879,468.51          0.73
$650,001-$700,000.........................          1       687,791.72          0.27
$700,001-$750,000.........................          1       727,309.62          0.28
$750,001-$800,000.........................          1       768,244.85          0.30
$800,001-$850,000.........................          2     1,598,645.00          0.62
$900,001-$950,000.........................          1       912,290.77          0.36
$950,001-$1,000,000.......................          3     2,948,356.73          1.15
                                            ---------  ---------------       -------
        Total.............................      1,083  $256,126,476.85        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As of October  17, 1995, the  average Unpaid Principal  Balance of the  Mortgage
Loans  was approximately $236,497. As of  October 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 63.9% and  72.2%, respectively. See  "The
Trust  Estates--Mortgage Loans"  and "PHMC--Mortgage  Loan Underwriting"  in the
Prospectus.

                              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....................     1,023   $245,912,625.60         96.01   %
Two- to four-family units.................         4      1,182,053.34          0.46
Condominiums..............................        51      8,442,150.85          3.30
Townhouses................................         4        418,770.42          0.16
Planned Unit Developments.................         1        170,876.64          0.07
Cooperative Units.........................         0              0.00          0.00
                                            ---------  ---------------       -------
        Total.............................     1,083   $256,126,476.85        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

                                      S1-8
<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>
Arizona...................................        14   $  2,145,289.64          0.84   %
California................................       698    185,042,329.98         72.25
Colorado..................................         9      1,588,295.96          0.62
Conneticut................................        15      4,371,007.07          1.71
District of Columbia......................         4      1,269,983.90          0.50
Florida...................................        55      7,195,141.64          2.81
Georgia...................................         7        887,654.79          0.35
Hawaii....................................         5      2,701,729.71          1.05
Illinois..................................        13      1,936,372.50          0.76
Indiana...................................         1        236,203.40          0.09
Kansas....................................         1        240,730.34          0.09
Maine.....................................         1         80,935.95          0.03
Maryland..................................         6      1,083,566.45          0.42
Massachusetts.............................        18      3,871,812.99          1.51
Michigan..................................         5        594,614.56          0.23
Missouri..................................         1        238,115.36          0.09
Nevada....................................        18      3,725,747.73          1.45
New Hampshire.............................         2        188,929.20          0.07
New Jersey................................        56      9,899,347.90          3.87
New Mexico................................         3        605,666.69          0.24
New York..................................       102     17,977,516.26          7.02
North Carolina............................         1         68,897.99          0.03
Oklahoma..................................         1         58,263.42          0.02
Oregon....................................         4        998,017.94          0.39
Pennsylvania..............................         4        562,752.85          0.22
Rhode Island..............................         2        415,889.44          0.16
Tennessee.................................         1        181,207.55          0.07
Texas.....................................        11      2,314,523.91          0.90
Utah......................................         1        265,832.43          0.10
Vermont...................................         4      1,121,928.11          0.44
Virginia..................................         9      1,345,858.28          0.53
Washington................................         9      2,637,573.77          1.03
Wyoming...................................         2        274,739.14          0.11
                                            ---------  ---------------       -------
        Total.............................     1,083   $256,126,476.85        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As of October 17, 1995, no more than approximately 1.38% of the Aggregate Unpaid
Principal Balance  of the  Mortgage Loans  was secured  by Mortgaged  Properties
located in any one zip code.

                                      S1-9
<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.........................       206   $ 47,412,334.45         18.51   %
Other Originators.........................       877    208,714,142.40         81.49
                                            ---------  ---------------       -------
        Total.............................     1,083   $256,126,476.85        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..................................       251   $ 51,205,966.98         19.99   %
Rate/term refinance.......................       668    170,499,998.77         66.57
Equity take out refinance.................       164     34,420,511.10         13.44
                                            ---------  ---------------       -------
        Total.............................     1,083   $256,126,476.85        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

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

                               DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                                         AGGREGATE
                                                        ACTUAL             UNPAID
                                         NUMBER OF      UNPAID           PRINCIPAL
                                         MORTGAGE      PRINCIPAL       BALANCE OF THE
STATUS                                   LOANS(1)     BALANCE(1)     MORTGAGE LOANS(2)
- ---------------------------------------  ---------  ---------------  ------------------
<S>                                      <C>        <C>              <C>
30 to 59 days..........................       2     $    498,319.28          0.19      %
60 to 89 days..........................       2          398,508.08          0.16
90 days or more........................       1          108,935.39          0.04
Loans in Foreclosure...................       1          294,226.79          0.12
REO Mortgage Loans.....................       0                0.00          0.00
                                              -
                                                    ---------------           ---
        Total..........................       6     $  1,299,989.54          0.51      %
                                              -
                                              -
                                                    ---------------           ---
                                                    ---------------           ---
</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 October 17, 1995.

(2) As of October 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 October 17, 1995, approximately

                                     S1-10
<PAGE>
8.45%  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
October 17, 1995, approximately 67.67% 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 54.33%  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  October
17,  1995, 0.54% 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 October 17, 1995, 3 of
the delinquent loans  shown in the  preceding table, representing  approximately
0.24%  of  the  Aggregate Unpaid  Principal  Balance  of the  Mortgage  Loans or
approximately $607,194,  were secured  by Mortgaged  Properties located  in  the
Earthquake Counties, the Hurricane Counties or the Flood Counties.

              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

    During  the year ended 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 $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  December  31,  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, 1994 and June 30, 1995.

                                     S1-11
<PAGE>
                              TOTAL PROGRAM LOANS

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

Total Portfolio of Program Loans........   379,075  $62,175,544   400,369  $63,231,863
                                          --------  -----------  --------  -----------
                                          --------  -----------  --------  -----------
Period of Delinquency(1)
  30 to 59 days.........................     3,548  $   548,524     3,570  $   526,515
  60 to 89 days.........................       797      128,053       750      115,898
  90 days or more.......................     1,418      308,124     1,037      190,166
                                          --------  -----------  --------  -----------
Total Delinquent Loans..................     5,763  $   984,701     5,357  $   832,579
                                          --------  -----------  --------  -----------
                                          --------  -----------  --------  -----------
Percent of Portfolio....................      1.52%        1.58%     1.34%        1.32%
</TABLE>
<TABLE>
<CAPTION>
                                                       AS OF               AS OF
                                                 DECEMBER 31, 1994     JUNE 30, 1995
                                                 -----------------   -----------------
<S>                                              <C>                 <C>
                                                     (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)................................  $  354,028          $  352,148
Foreclosure Ratio(3)...........................        0.57%               0.56%

<CAPTION>

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

Net Gain (Loss)(4).............................  $ (195,088)         $  (71,981)
Net Gain (Loss) Ratio(5).......................       (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.

                                     S1-12
<PAGE>
                              FIXED PROGRAM LOANS

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

Total Portfolio of Fixed Program
 Loans..................................   307,975  $48,602,956   330,362  $50,153,906
                                          --------  -----------  --------  -----------
                                          --------  -----------  --------  -----------
Period of Delinquency(1)
  30 to 59 days.........................     2,708  $   389,236     2,753  $   372,873
  60 to 89 days.........................       591       87,687       562       76,927
  90 days or more.......................       965      188,414       730      119,058
                                          --------  -----------  --------  -----------
Total Delinquent Loans..................     4,264  $   665,337     4,045  $   568,858
                                          --------  -----------  --------  -----------
                                          --------  -----------  --------  -----------
Percent of Fixed Program Loan
 Portfolio..............................      1.38%        1.37%     1.22%        1.13%
</TABLE>
<TABLE>
<CAPTION>
                                                          AS OF               AS OF
                                                    DECEMBER 31, 1994     JUNE 30, 1995
                                                    -----------------   -----------------
                                                    -----------------
<S>                                                 <C>                 <C>
                                                        (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)...................................  $  208,253          $  212,188
Foreclosure Ratio(3)..............................        0.43%               0.42%

<CAPTION>

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

Net Gain (Loss)(4)................................  $ (133,569)         $  (53,876)
Net Gain (Loss) Ratio(5)..........................       (0.27)%             (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.

                                     S1-13
<PAGE>
                       FIXED NON-RELOCATION PROGRAM LOANS

<TABLE>
<CAPTION>
                                                  AS OF                  AS OF
                                            DECEMBER 31, 1994        JUNE 30, 1995
                                          ---------------------  ---------------------
                                                     BY DOLLAR              BY DOLLAR
                                           BY NO.    AMOUNT OF    BY NO.    AMOUNT OF
                                          OF LOANS     LOANS     OF LOANS     LOANS
                                          --------  -----------  --------  -----------
<S>                                       <C>       <C>          <C>       <C>
                                                 (DOLLAR AMOUNTS IN THOUSANDS)
Total Portfolio of Fixed Non-relocation
 Program Loans..........................   262,159  $41,589,441   281,157  $42,693,467
                                          --------  -----------  --------  -----------
                                          --------  -----------  --------  -----------
Period of Delinquency(1)
  30 to 59 days.........................     2,424  $   350,629     2,463  $   335,362
  60 to 89 days.........................       539       80,843       527       72,634
  90 days or more.......................       903      179,493       682      112,506
                                          --------  -----------  --------  -----------
Total Delinquent Loans..................     3,866  $   610,965     3,672  $   520,502
                                          --------  -----------  --------  -----------
                                          --------  -----------  --------  -----------
Percent of Fixed Non-relocation Program
 Loan Portfolio.........................      1.47%        1.47%     1.31%        1.22%
</TABLE>
<TABLE>
<CAPTION>
                                                          AS OF               AS OF
                                                    DECEMBER 31, 1994     JUNE 30, 1995
                                                    -----------------   -----------------
                                                        (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                 <C>                 <C>
Foreclosures(2)...................................  $  199,379          $  201,751
Foreclosure Ratio(3)..............................        0.48%               0.47%

<CAPTION>

                                                       YEAR ENDED       SIX MONTHS ENDED
                                                    DECEMBER 31, 1994     JUNE 30, 1995
                                                    -----------------   -----------------
                                                        (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                 <C>                 <C>
Net Gain (Loss)(4)................................  $ (131,834)         $  (53,183)
Net Gain (Loss) Ratio(5)..........................            (0.32)%             (0.12)%
</TABLE>

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

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

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

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

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

                                     S1-14
<PAGE>
                             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 1994-10 Certificates were issued on February 25, 1994. Set forth
below are  the approximate  annualized prepayment  rates of  the Mortgage  Loans
underlying  the Series  1994-10 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>
March 1994..............................         25.65%
April 1994..............................         16.82%
May 1994................................          4.14%
June 1994...............................          2.61%
July 1994...............................          2.81%
August 1994.............................          0.69%
September 1994..........................          4.74%
October 1994............................          1.42%
November 1994...........................          3.03%
December 1994...........................          4.28%

<CAPTION>
MONTH                                     PERCENTAGE OF CPR
- ----------------------------------------  ------------------
<S>                                       <C>
January 1995............................          1.50%
February 1995...........................          1.56%
March 1995..............................          1.93%
April 1995..............................          1.83%
May 1995................................          1.90%
June 1995...............................          3.97%
July 1995...............................          6.62%
August 1995.............................          6.99%
September 1995..........................         10.90%
October 1995............................          6.46%
</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 1994-10 Certificates  with respect to March
1994, reduced by one month for each month thereafter. The prepayment history  of
the  Mortgage  Loans underlying  the Series  1994-10 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-2
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-2 CERTIFICATE.

                                     S1-15
<PAGE>
                 SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED
                   AVERAGE LIFE OF THE CLASS A-2 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-2  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-2 CERTIFICATES,  WHICH ARE  INTEREST
ONLY  CERTIFICATES AND  HAVE NO PRINCIPAL  BALANCE, 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-2 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-2  Certificate is  the average  amount  of time  that will  elapse  from
November 20, 1995 until each dollar in reduction of the principal balance of the
Series  1994-10 Certificates is distributed to the holders thereof. The weighted
average life of the  Class A-2 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 October  17, 1995,  as
described  above under "Description of the  Mortgage Loans," adjusted to reflect
calculated payments  of  principal  on  November 1,  1995  assuming  a  constant
prepayment  rate equal to 0% CPR for  the month of October 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  S1-6.  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-2 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
third full  paragraph on  page S-40  of the  Prospectus Supplement,  and on  the
further  assumptions that  (i) the Class  A-2 Certificates will  be purchased on
November 20,  1995  for  an  aggregate purchase  price  equal  to  approximately
$897,344,  which includes  accrued interest  from November  1, 1995  to (but not
including) November  20,  1995,  (ii)  distributions to  holders  of  Class  A-2
Certificates  will be made on the 25th  day of each month commencing in December
1995, (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 December 1995,  (iv) principal prepayments  on the Mortgage Loans
will be received on the  last day of each month  commencing in November 1995  at
the  respective  percentages of  CPR set  forth in  the table  and there  are no
Prepayment Interest Shortfalls and (v) the Class A-2 Notional Amount  applicable
to  the  Distribution  Date occurring  in  December 1995  will  be approximately
$255,920,520.

           SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED AVERAGE LIFE
                  OF THE CLASS A-2 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).........    36.22%  32.70%  26.72%  20.55%  14.20%   7.64%   0.85%
Weighted Average Life (years)...........    15.36   11.57    7.73    5.57    4.24    3.37    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-2 Certificates,  would  cause the
discounted present  value of  such assumed  stream  of cash  flows to  equal  an
assumed  purchase price for the Class A-2 Certificates of approximately $897,344
which includes accrued  interest from November  1, 1995 to  (but not  including)
November  20, 1995,  and (ii)  converting such  monthly rates  to corporate bond
equivalent rates. Such 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-2 Certificates and consequently does not purport to
reflect  the return on  any investment in  the Class A-2  Certificates when such
reinvestment rates are considered.

                                     S1-16
<PAGE>
    The weighted average lives  of the Class A-2  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  1994-10
Certificates  by  the number  of years  from  November 20,  1995 to  the related
Distribution Date, (ii)  adding the results  and (iii) dividing  the sum by  the
aggregate  distribution  in reduction  of the  principal  balance of  the Series
1994-10 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-2 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 a REMIC (the "REMIC")
for  federal income tax purposes.  The Class A-1 and  Class A-2 Certificates and
the Class B Certificates  are designated as the  regular interests in the  REMIC
and  the Class  A-R Certificate  is designated as  the residual  interest in the
REMIC.

    The Class A-2 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-2  Certificates  generally  are  treated  as  debt instruments
originated on the date of original  issuance of the Series 1994-10  Certificates
for  federal income tax purposes. Holders of  the Class A-2 Certificates will be
required to  report income  thereon in  accordance with  the accrual  method  of
accounting.  Although not free from doubt,  the Seller believes that, under both
the OID Regulations and  proposed OID regulations dated  December 31, 1992,  the
Class  A-2 Certificates are  considered to have been  issued with original issue
discount in  an amount  equal to  the excess  of all  distributions of  interest
expected  to  be  received thereon  over  their issue  price  (including accrued
interest). Any "negative" amounts  of original issue discount  on the Class  A-2
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-2  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-2 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 1994-10
Certificates, less  distributions made,  and losses,  if any,  incurred, on  the
Class A-2 Certificates since the date of original issuance of the Series 1994-10
Certificates.  A purchase price for a Class A-2 Certificate that is less than or
greater than the adjusted issue price of such Class A-2 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--Market Disount" and "--Acquisition Premium".

    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.

                                     S1-17
<PAGE>
                                  UNDERWRITING

    Subject to the terms and conditions of an underwriting agreement and a terms
agreement  (together, the "Underwriting  Agreement") among the  Seller, PHMC and
Lehman  Brothers  Inc.,  as  underwriter  (the  "Underwriter"),  the  Class  A-2
Certificates  offered  hereby  are  being  purchased  from  the  Seller  by  the
Underwriter on  or about  November 20,  1995. The  Underwriter is  committed  to
purchase  all of  the Class  A-2 Certificates  offered hereby  if any  Class A-2
Certificates are  purchased. The  Underwriter  has advised  the Seller  that  it
proposes  to offer the  Class A-2 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-2 Certificates are expected
to be  approximately  0.34% of  the  Pool  Scheduled Principal  Balance  of  the
Mortgage  Loans  as of  the Distribution  Date in  December 1995  without giving
effect to  partial principal  prepayments or  net partial  liquidation  proceeds
received  on  or after  the Determination  Date in  November 1995,  plus accrued
interest from November  1, 1995 to  (but not including)  November 20, 1995.  The
Underwriter  and  any  dealers  that participate  with  the  Underwriter  in the
distribution of the Class A-2 Certificates may be deemed to be underwriters, and
any discounts or commissions received  by them and any  profit on the resale  of
Class  A-2 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-2 Certificates
offered hereby prior to the offering thereof. The Underwriter intends to act  as
a  market maker in the Class  A-2 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-2 Certificates  will develop or, if  such a market does  develop,
that  it  will  provide holders  of  Class  A-2 Certificates  with  liquidity of
investment at any particular time or for the life of the Class A-2 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-2 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-2 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-2
Certificates, see "ERISA Considerations" in the Prospectus.

    On  February  22, 1991,  the  DOL issued  to  the Underwriter  an individual
administrative exemption, Prohibited Transaction  Exemption 91-14, 56 Fed.  Reg.
7413  (the "Exemption"),  from certain  of the  prohibited transaction  rules 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-2  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-2 Certificates, is the
condition that the  ERISA Plan  investing in the  Class A-2  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.

                                     S1-18
<PAGE>
    Before purchasing a  Class A-2  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-2 Certificates. Any fiduciary
of an ERISA Plan considering whether to purchase a Class A-2 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-2 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-2  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-2 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-2
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-2 Certificates constitute
legal investments for such investors. See "Legal Investment" in the Prospectus.

                                 LEGAL MATTERS

    The validity of  the Class  A-2 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-2 Certificates
will be applied by the Seller to the purchase from an affiliate of the Class A-2
Certificates.

                                    RATINGS
    The Class A-2  Certificates have  been rated "Aa2"  by Moody's  and "AA"  by
Fitch.  See "Ratings" in  the Prospectus Supplement for  a further discussion of
the ratings of the Certificates.

    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-2 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-2 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-2  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-2 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.

                                     S1-19
<PAGE>
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED FEBRUARY 9, 1994)

                                  $271,633,000
                                 (APPROXIMATE)

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

                                     SELLER

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1994-10
        PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN MARCH 1994
                             ---------------------

        The  Series  1994-10  Mortgage  Pass-Through  Certificates  (the "Series
1994-10 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  three subclasses  (each, a
"Subclass") of Certificates designated as the Class A-1, Class A-2 and Class A-R
Certificates. The Class A Certificates,  other than the Class A-2  Certificates,
are  the only Series 1994-10 Certificates  being offered hereby and are referred
to herein collectively as the "Offered Certificates."
        The Series  1994-10  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 primarily 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").   See  "Description  of  the  Mortgage   Loans"  herein.  The  Class  A
Certificates will  initially evidence  in the  aggregate an  approximate  94.75%
undivided interest in the principal balance of the Mortgage Loans. The remaining
approximate  5.25% 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 March  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  any
prepayment interest shortfalls and certain other shortfalls in the collection of
interest  from mortgagors, as well as  certain losses, as described herein under
"Description of the Certificates--Interest."  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.

                                                        (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.

- --------------------
- --------------------
                      INITIAL SUBCLASS
      SUBCLASS           PRINCIPAL          PASS-THROUGH
    DESIGNATION         BALANCE (1)             RATE
Class A-1........... $       271,632,000             7.55    %

- --------------------
- --------------------
                      INITIAL SUBCLASS
      SUBCLASS           PRINCIPAL          PASS-THROUGH
    DESIGNATION         BALANCE (1)             RATE
Class A-R........... $             1,000             7.55    %

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

    The Offered  Certificates  are  being  offered  by  Kidder,  Peabody  &  Co.
Incorporated  (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
approximately 102.640625%  of the  aggregate initial  principal balance  of  the
Class  A Certificates  plus accrued  interest thereon at  the rate  of 7.55% per
annum from February  1, 1994 to  (but not including)  February 25, 1994,  before
deducting  expenses payable by the Seller estimated to be $325,000. The price to
be paid  to the  Seller for  the  Offered Certificates  has not  been  allocated
between the Subclasses of Offered Certificates. See "Underwriting" herein.

    The  Offered Certficates  are offered by  the Underwriter,  subject to prior
sale, when, as and if delivered to  and accepted by the Underwriter and  subject
to  certain other  conditions. The Underwriter  reserves the  right to withdraw,
cancel or modify such offer and to
<PAGE>
reject any  order in  whole  or in  part.  It is  expected  that the  Class  A-1
Certificates  will be ready for  delivery on or about  February 25, 1994 through
the facilities of The Depository Trust Company and, in the case of the Class A-R
Certificate, at  the office  of Kidder,  Peabody &  Co. Incorporated,  60  Broad
Street,  New  York,  New York  10004,  against payment  therefor  in immediately
available funds.

                             KIDDER, PEABODY P CO.
                                  INCORPORATED

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

          The date of this Prospectus Supplement is February 17, 1994.
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

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

    The  Class  A-1 Certificates  will be  issued only  in book-entry  form (the
"Book-Entry Certificates")  and  purchasers  thereof will  not  be  entitled  to
receive  definitive certificates except  in the limited  circumstances set forth
herein. The Book-Entry  Certificates will be  registered in the  name of Cede  &
Co.,  as nominee of The Depository Trust  Company, which will be the "holder" or
"Certificateholder" of such  Certificates, as  such terms are  used herein.  See
"Description of the Certificates" herein.

    The Offered Certificates may not be an appropriate investment for individual
investors.   Each  Subclass  of  Offered  Certificates  is  offered  in  minimum
denominations   described   herein   under   "Summary   Information--Forms    of
Certificates;  Denominations." It is intended  that the Offered Certificates not
be directly or indirectly held or beneficially owned in amounts lower than  such
minimum denominations.

    There  is currently  no secondary  market for  the Offered  Certificates and
there can be no  assurance that a  secondary market will develop  or, if such  a
market  does develop, that it will  provide Certificateholders with liquidity of
investment at any particular time or  for the life of the Offered  Certificates.
The  Underwriter intends to act  as a market maker  in the Offered Certificates,
subject to applicable provisions of federal and state securities laws and  other
regulatory requirements, but is under no obligation to do so and any such market
making  may be  discontinued at  any time.  There can  be no  assurance that any
investor will be  able to sell  an Offered Certificate  at a price  equal to  or
greater  than the price at  which such Certificate was  purchased. THE CLASS A-R
CERTIFICATE MAY  NOT BE  PURCHASED  BY OR  TRANSFERRED  TO (I)  A  "DISQUALIFIED
ORGANIZATION,"  (II) EXCEPT UNDER CERTAIN LIMITED CIRCUMSTANCES, A PERSON WHO IS
NOT A  "U.S.  PERSON," (III)  A  PLAN  OR (IV)  ANY  PERSON OR  ENTITY  WHO  THE
TRANSFEROR  KNOWS OR HAS REASON TO KNOW WILL  BE UNWILLING OR UNABLE TO PAY WHEN
DUE  FEDERAL,  STATE   OR  LOCAL   TAXES  WITH  RESPECT   THERETO.  See   "ERISA
Considerations"  and "Description of  the Certificates--Restrictions on Transfer
of  the  Class  A-R  Certificate"   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.

    An election will be made to treat the Trust Estate as a real estate mortgage
investment  conduit (the "REMIC") for federal  income tax purposes. As described
more  fully  herein  and  in  the  Prospectus,  the  Class  A-1  and  Class  A-2
Certificates   and  the  Class  B  Certificates  will  constitute  the  "regular
interests" in  the REMIC  and  the Class  A-R  Certificate will  constitute  the
"residual  interest" in the REMIC. PROSPECTIVE  INVESTORS ARE CAUTIONED THAT THE
CLASS A-R CERTIFICATEHOLDER'S REMIC TAXABLE INCOME AND THE TAX LIABILITY THEREON
WILL EXCEED, AND  MAY SIGNIFICANTLY  EXCEED, CASH DISTRIBUTIONS  TO SUCH  HOLDER
DURING  CERTAIN  PERIODS,  IN  WHICH  EVENT  SUCH  HOLDER  MUST  HAVE SUFFICIENT
ALTERNATIVE  SOURCES  OF  FUNDS  TO   PAY  SUCH  TAX  LIABILITY.  See   "Summary
Information--Federal  Income Tax Status" and "Federal Income Tax Considerations"
herein  and  "Certain  Federal  Income  Tax  Consequences--Federal  Income   Tax
Consequences for REMIC Certificates" in the Prospectus.

    The  Class A Certificates, other than  the Class A-2 Certificates, represent
two Subclasses of a Class of a separate Series of Certificates being offered  by
the  Seller pursuant to the Prospectus  dated February 9, 1994 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 May  24,  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 subcriptions.
                           --------------------------

                                      S-2
<PAGE>
                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                                                                                            PAGE
                                                                                                                          ---------
<S>                                                                                                                       <C>
Summary Information.....................................................................................................  S-4
Description of the Certificates.........................................................................................  S-14
  Denominations.........................................................................................................  S-14
  Definitive Form.......................................................................................................  S-14
  Book-Entry Form.......................................................................................................  S-14
  Distributions.........................................................................................................  S-15
  Interest..............................................................................................................  S-17
  Principal (Including Prepayments).....................................................................................  S-19
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES.................................................  S-19
    ALLOCATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES..................................................  S-22
  Additional Rights of the Class A-R Certificateholder..................................................................  S-22
  Periodic Advances.....................................................................................................  S-22
  Restrictions on Transfer of the Class A-R Certificate.................................................................  S-23
  Reports...............................................................................................................  S-23
  Subordination of Class B Certificates.................................................................................  S-24
    ALLOCATION OF LOSSES................................................................................................  S-24
Description of the Mortgage Loans.......................................................................................  S-27
  Mandatory Repurchase or Substitution of Mortgage Loans................................................................  S-33
  Optional Repurchase of Defaulted Mortgage Loans.......................................................................  S-33
Origination, Delinquency and Foreclosure Experience.....................................................................  S-34
  Loan Origination......................................................................................................  S-34
  Delinquency and Foreclosure Experience................................................................................  S-34
Prepayment and Yield Considerations.....................................................................................  S-38
Pooling and Servicing Agreement.........................................................................................  S-42
  General...............................................................................................................  S-42
  Voting................................................................................................................  S-43
  Trustee...............................................................................................................  S-43
  Servicing Compensation and Payment of Expenses........................................................................  S-43
  Optional Termination..................................................................................................  S-43
Federal Income Tax Considerations.......................................................................................  S-44
  Regular Certificates..................................................................................................  S-44
  Residual Certificate..................................................................................................  S-44
ERISA Considerations....................................................................................................  S-45
Legal Investment........................................................................................................  S-46
Secondary Market........................................................................................................  S-46
Underwriting............................................................................................................  S-46
Legal Matters...........................................................................................................  S-47
Use of Proceeds.........................................................................................................  S-47
Ratings.................................................................................................................  S-47
Index of Significant Prospectus Supplement Definitions..................................................................  S-48
</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 1994-10 (the  "Series
                                    1994-10 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
                                    that  they  shall  have  been rated  at  least  "Aa2"  by Moody's
                                    Investors Service, Inc.  ("Moody's") and at  least "AA" 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. See "--Effects of Prepayments on Investment  Expectations"
                                    below and "Ratings" in this Prospectus Supplement.
Description of Certificates.......  The  Series  1994-10 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  1994-10 Certificates.  See
                                    "--Distributions of Principal and Interest" below.
                                    Initially,   the  Class  A  Certificates  will  evidence  in  the
                                    aggregate  an  approximate  94.75%  (approximately  $271,633,000)
                                    undivided  interest in the aggregate initial principal balance of
                                    the Mortgage Loans and the Class B Certificates will evidence  in
                                    the  aggregate an  approximate 5.25%  (approximately $15,050,950)
                                    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 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.
</TABLE>

                                      S-4
<PAGE>

<TABLE>
<S>                                 <C>
                                    The  Class  A  Certificates  will  consist  of  three subclasses,
                                    designated  as  the   Class  A-1,   Class  A-2   and  Class   A-R
                                    Certificates.   The  Class  A-2  Certificates  and  the  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-2
                                    Certificates,  are referred  to in this  Prospectus Supplement as
                                    the "Offered Certificates."
                                    The Offered Certificates have  the approximate aggregate  initial
                                    principal  balances  set forth  on the  cover of  this Prospectus
                                    Supplement.  Any  difference  between  the  aggregate   principal
                                    balance of the Class A Certificates as of the date of issuance of
                                    the  Series  1994-10 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
                                    Class  A  Certificates,  exceed  5%  of  the  aggregate   initial
                                    principal  balance  of such  Class A  Certificates stated  on the
                                    cover of this Prospectus Supplement and will be allocated  solely
                                    to the Class A-1 Certificates.
Forms of Certificates;
  Denominations...................  The Offered Certificates will be issued either in book-entry form
                                    or   in   fully   registered,   certificated   form  ("Definitive
                                    Certificates"). The  following  table  sets  forth  the  original
                                    certificate  form, the  minimum denomination  and the incremental
                                    denomination of each subclass of the Offered Certificates. It  is
                                    intended  that  the  Offered  Certificates  not  be  directly  or
                                    indirectly held or beneficially owned in amounts lower than  such
                                    minimum denominations.
</TABLE>
<TABLE>
<S>                                                          <C>            <C>           <C>
- ----------------------------------------------------------------------------------------------------
                            FORM AND DENOMINATIONS OF OFFERED CERTIFICATES

<CAPTION>

                                                               ORIGINAL
                                                              CERTIFICATE     MINIMUM      INCREMENTAL
                         SUBCLASS                                FORM       DENOMINATION  DENOMINATION
- -----------------------------------------------------------  -------------  ------------  -------------
<S>                                                          <C>            <C>           <C>
Class A-1..................................................    Book-Entry    $  100,000     $   1,000
Class A-R..................................................    Definitive    $    1,000        N/A
- ----------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                                 <C>
                                    BOOK-ENTRY  FORM.  The  Class A-1 Certificates  will be issued as
                                    Book-Entry Certificates, through the facilities of The Depository
                                    Trust Company ("DTC"), except as  described below. The Class  A-1
                                    Certificates   are  therefore  sometimes   referred  to  in  this
                                    Prospectus Supplement  as  the  "Book-  Entry  Certificates."  An
                                    investor  in  the  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-R  Certificate will be issued as  a
                                    Definitive Certificate. See "Description of the
                                    Certificates--Denominations"  and  "--Definitive  Form"  in  this
                                    Prospectus Supplement.

Mortgage Loans....................  MORTGAGE LOAN DATA.  The Mortgage Loans, which are the source  of
                                    distributions  to holders of the Series 1994-10 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
</TABLE>

                                      S-5
<PAGE>

<TABLE>
<S>                                 <C>
                                    to  stated maturity of approximately  30 years, which may include
                                    loans  secured   by   shares  issued   by   cooperative   housing
                                    corporations. The Mortgage Loans are expected to have the further
                                    specifications  set forth  in the  following table  and under the
                                    heading "Description of  the Mortgage Loans"  in this  Prospectus
                                    Supplement.
- ----------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                                   <C>
SELECTED MORTGAGE LOAN DATA
(AS OF THE CUT-OFF DATE)
Cut-Off Date:                         February 1, 1994
Number of Mortgage Loans:             1,175
Aggregate Unpaid Principal
  Balance (1):                        $286,683,950
Range of Unpaid Principal             $36,974 to $999,312
  Balances (1):
Average Unpaid Principal
  Balance (1):                        $243,986
Range of Interest Rates:              7.750% to 9.000%
Weighted Average Interest Rate (1):   7.881%
Range  of Remaining  Terms to Stated
  Maturity:                           347 months to 360 months
Weighted Average  Remaining Term  to
  Stated Maturity (1):                359 months
Range   of   Original  Loan-to-Value
  Ratios:                             17.08% to 90.00%
Weighted Average  Original  Loan-to-
  Value Ratio (1):                    74.19%
</TABLE>

<TABLE>
<S>                                   <C>
Geographic Concentration of
  Mortgaged    Properties   Securing
  Mortgage Loans in Excess of 5%  of
  the   Aggregate  Unpaid  Principal
  Balance (1):                        California        72.59%
                                      New York         6.56%
- ------------
(1) Approximate.
</TABLE>

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

<TABLE>
<S>                                 <C>
                                    CHANGES TO POOL.  A number of Mortgage Loans may be removed  from
                                    the  pool, or  a substitution  may be  made for  certain Mortgage
                                    Loans,  in  advance  of  the  issuance  of  the  Series   1994-10
                                    Certificates (which is expected to occur on or about February 25,
                                    1994).  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 1994-10  Certificates,
                                    certain  Mortgage  Loans may  be  removed from  the  pool through
                                    repurchase or, under certain  circumstances, substitution by  the
                                    Seller,  if the Mortgage  Loans are discovered  to have defective
                                    documentation  or  if  they  otherwise  do  not  conform  to  the
                                    standards   established  by  the   Seller's  representations  and
                                    warranties concerning the Mortgage Loans. See "Description of the
                                    Mortgage Loans--Mandatory Repurchase or Substitution of  Mortgage
                                    Loans"  in  this  Prospectus  Supplement.  The  Seller  may  also
                                    repurchase defaulted  Mortgage  Loans. See  "Description  of  the
                                    Mortgage Loans-- Optional Repurchase of Defaulted Mortgage Loans"
                                    in this Prospectus Supplement.
                                    The  Servicer is entitled, subject to certain conditions relating
                                    to  the  then-remaining  size  of  the  pool,  to  purchase   all
                                    outstanding Mortgage Loans in
</TABLE>

                                      S-6
<PAGE>

<TABLE>
<S>                                 <C>
                                    the  pool  and  thereby  effect early  retirement  of  the Series
                                    1994-10 Certificates. See "Pooling and Servicing
                                    Agreement--Optional Termination" in this Prospectus Supplement.
Distributions of Principal and
  Interest........................  DISTRIBUTIONS IN  GENERAL. Distributions  on the  Series  1994-10
                                    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 March  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.
                                    Principal  will  be  distributed   to  holders  of  the   Offered
                                    Certificates  as 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.
                                    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
                                    Class B Certificates.
                                    If  any mortgagor  is delinquent in  the payment  of principal or
                                    interest on  a Mortgage  Loan  in any  month, the  Servicer  will
                                    advance  such  payment unless  the  Servicer determines  that the
                                    delinquent amount will not be recoverable by it from  liquidation
                                    proceeds  or other recoveries  on the related  Mortgage Loan. See
                                    "Description of  the  Certificates--Periodic  Advances"  in  this
                                    Prospectus Supplement.
                                    INTEREST  DISTRIBUTIONS. The amount of  interest to which holders
                                    of the  Offered  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  during each month on each  such subclass according to the
                                    following formula: 1/12th of 7.55% multiplied by the  outstanding
                                    principal  balance of such  subclass as of  the related Distribu-
                                    tion Date.
                                    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
</TABLE>

                                      S-7
<PAGE>

<TABLE>
<S>                                 <C>
                                    prepayments  in  full, to  the extent  they exceed  the aggregate
                                    servicing fees (the "Non-Supported Interest Shortfall"), will  be
                                    allocated  pro  rata between  the classes  of the  Series 1994-10
                                    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 among all classes and subclasses of the Series
                                    1994-10  Certificates,  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 1994-10 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  available  to   be
                                    distributed will be allocated among the outstanding subclasses of
                                    Class A Certificates pro rata in accordance with their respective
                                    entitlements  to interest, and the  amount of any deficiency will
                                    be added to the amount of interest that the Class A  Certificates
                                    are  entitled  to receive  on  subsequent Distribution  Dates. No
                                    interest will accrue on such deficiencies.
                                    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  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 such
                                    percentage will likely decline during the subsequent four  years,
                                    as described under the
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                                 <C>
                                    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 such percentage  is equal  to
                                    zero.  On each Distribution  Date, the Class  B Certificates will
                                    collectively be  entitled  to  receive  the  percentages  of  the
                                    scheduled  and certain  unscheduled payments of  principal on the
                                    Mortgage Loans equal, in each  case, to 100% less the  applicable
                                    percentage for the Class A Certificates described above.
                                    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 1994-10 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
                                    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 a mortgagor.
                                    The protection afforded the holders  of the Class A  Certificates
                                    by  means of this subordination will be effected in two ways: (i)
                                    by  the  preferential  right  of  the  holders  of  the  Class  A
                                    Certificates  to receive, prior to any distribution being made on
                                    any Distribution Date in respect of the Class 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
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                                 <C>
                                    under  a  standard  hazard  insurance  policy,  (ii)  incurred on
                                    defaulted Mortgage  Loans as  to  which there  was fraud  in  the
                                    origination  of  such  Mortgage Loans  or  (iii)  attributable to
                                    certain actions  which may  be  taken by  a bankruptcy  court  in
                                    connection  with  a Mortgage  Loan,  including a  reduction  by a
                                    bankruptcy court of the principal balance of or the interest rate
                                    on a Mortgage Loan or an  extension of its maturity, will not  be
                                    allocated to the Class A Certificates until the date on which the
                                    aggregate  principal balance  of the Class  B Certificates (which
                                    balance is expected  initially to  be approximately  $15,050,950)
                                    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.  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 1994-10  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  1.31%,  2.00% and
                                    0.07%, respectively, of  the aggregate principal  balance of  the
                                    Mortgage  Loans as of the Cut-Off Date (approximately $3,752,405,
                                    $5,733,679 and $189,000, 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,  and based  on their
                                    accrued interest, with  respect to the  interest portion of  such
                                    losses.  See  "Description  of the  Certificates--  Interest" and
                                    "--Subordination of Class  B Certificates--Allocation of  Losses"
                                    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
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                                 <C>
                                    summarized  below. IN  DECIDING WHETHER  TO PURCHASE  ANY OFFERED
                                    CERTIFICATES, AN INVESTOR SHOULD MAKE AN INDEPENDENT DECISION  AS
                                    TO THE APPROPRIATE PREPAYMENT ASSUMPTIONS TO BE USED.
                                    YIELD.   If  an investor purchases  an Offered  Certificate at an
                                    amount equal to its unpaid principal balance (that is, at "par"),
                                    the effective yield to that investor (assuming that there are  no
                                    interest   shortfalls  and  assuming  the   full  return  of  the
                                    purchaser's invested principal) will approximate the pass-through
                                    rate on that Certificate. If an  investor pays less or more  than
                                    the  unpaid principal balance  of the Certificate  (that is, buys
                                    the Certificate  at  a "discount"  or  "premium,"  respectively),
                                    then,  based  on  the  assumptions  set  forth  in  the preceding
                                    sentence, the effective yield to  the investor will be higher  or
                                    lower,  respectively,  than  the  stated  interest  rate  on  the
                                    Certificate, because such discount  or premium will be  amortized
                                    over  the life  of the Certificate.  Any deviation  in the actual
                                    rate of prepayments on the  Mortgage Loans from the rate  assumed
                                    by the investor will affect the period of time over which, or the
                                    rate  at which,  the discount or  premium will  be amortized and,
                                    consequently, will change the  investor's actual yield from  that
                                    anticipated. 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 CONSIDER THE RISK  THAT
                                    A  SLOWER  THAN ANTICIPATED  RATE  OF PRINCIPAL  PAYMENTS  ON THE
                                    MORTGAGE LOANS WILL RESULT IN AN ACTUAL YIELD THAT IS LOWER  THAN
                                    SUCH  INVESTOR'S EXPECTED  YIELD. AN INVESTOR  THAT PURCHASES ANY
                                    OFFERED CERTIFICATES AT A PREMIUM SHOULD CONSIDER THE RISK THAT A
                                    FASTER  THAN  ANTICIPATED  RATE  OF  PRINCIPAL  PAYMENTS  ON  THE
                                    MORTGAGE  LOANS WILL RESULT IN AN ACTUAL YIELD THAT IS LOWER THAN
                                    SUCH INVESTOR'S EXPECTED YIELD 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.
                                    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 investor's investment, includ-
                                    ing 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 prevailing market interest  rates.
                                    During such periods, it is less likely that mortgagors will elect
                                    to  prepay or refinance Mortgage Loans and, therefore, the amount
                                    of  principal  distributions   available  to   an  investor   for
                                    reinvestment  at  such  high  prevailing  interest  rates  may be
                                    relatively small.
                                    WEIGHTED AVERAGE LIFE VOLATILITY.   One indication of the  impact
                                    of  varying prepayment rates  on a security is  the change in its
                                    weighted average life. The "weighted average life" of an  Offered
                                    Certificate is the average
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                                 <C>
                                    amount  of time that will elapse  between the date of issuance of
                                    the Certificate and the date on which each dollar in reduction of
                                    the principal balance  of the Certificate  is distributed to  the
                                    investor.  Low rates of prepayment may result in the extension of
                                    the weighted average life of a Certificate; high rates 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 adversely affected  even though the yield to
                                    maturity on the Certificate  is unaffected. The weighted  average
                                    lives  of  the  Offered  Certificates,  under  various prepayment
                                    scenarios, are displayed in the table appearing under the heading
                                    "Prepayment  and   Yield  Considerations"   in  this   Prospectus
                                    Supplement.
Federal Income Tax Status.........  An  election will  be made  to treat the  Trust Estate  as a real
                                    estate mortgage  investment  conduit (the  "REMIC")  for  federal
                                    income tax purposes. The Class A-1 and Class A-2 Certificates and
                                    the  Class  B  Certificates  will be  designated  as  the regular
                                    interests in the  REMIC, and  the Class A-R  Certificate will  be
                                    designated as the residual interest in the REMIC.
                                    The  Regular Certificates  (as defined herein)  generally will be
                                    treated as newly originated  debt instruments for federal  income
                                    tax  purposes. Beneficial owners of the Regular Certificates will
                                    be required  to  report income  thereon  in accordance  with  the
                                    accrual  method of accounting.  It is anticipated  that the Class
                                    A-1 Certificates will be issued  at a premium for federal  income
                                    tax  purposes. The Class A-2  Certificates, which are not offered
                                    hereby, will be  treated as issued  with original issue  discount
                                    for federal income tax purposes.
                                    The  holder  of the  Class A-R  Certificate  will be  required to
                                    include the taxable income  or loss of  the REMIC in  determining
                                    its  federal  taxable income.  It is  anticipated  that all  or a
                                    substantial portion of the taxable income of the REMIC includible
                                    by the Class  A-R Certificateholder  will be  treated as  "excess
                                    inclusion"  income  subject  to special  limitations  for federal
                                    income tax purposes. FURTHER,  SIGNIFICANT RESTRICTIONS APPLY  TO
                                    THE  TRANSFER  OF  THE  CLASS  A-R  CERTIFICATE.  THE  CLASS  A-R
                                    CERTIFICATE WILL BE CONSIDERED A "NONECONOMIC RESIDUAL INTEREST,"
                                    CERTAIN TRANSFERS OF WHICH MAY BE DISREGARDED FOR FEDERAL  INCOME
                                    TAX PURPOSES.
                                    See "Description of the Certificates--Restrictions on Transfer of
                                    the    Class   A-R   Certificate"   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 Class A Certificates
                                    could give  rise to  a transaction  prohibited or  not  otherwise
                                    permissible  under ERISA, the Code or  Similar Law. THE CLASS A-R
                                    CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO A PLAN. See
                                    "ERISA Considerations" in this  Prospectus Supplement and in  the
                                    Prospectus.
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                                 <C>
Legal Investment..................  The   Offered  Certificates  will  constitute  "mortgage  related
                                    securities"  for  purposes  of  the  Secondary  Mortgage   Market
                                    Enhancement  Act of 1984 so long as  they are rated in one of the
                                    two  highest  rating  categories  by  at  least  one   nationally
                                    recognized  statistical rating organization. As such, the Offered
                                    Certificates are legal  investments for certain  entities to  the
                                    extent  provided  in  such  act.  However,  there  are regulatory
                                    requirements and considerations applicable to regulated financial
                                    institutions and restrictions on the ability of such institutions
                                    to invest  in  certain  types  of  mortgage  related  securities.
                                    Prospective purchasers of the Offered Certificates should consult
                                    their  own legal, tax and  accounting advisors in determining the
                                    suitability  of  and  consequences  to  them  of  the   purchase,
                                    ownership and disposition of the Offered Certificates. See "Legal
                                    Investment" in this Prospectus Supplement.
</TABLE>

                                      S-13
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

DENOMINATIONS

    The  Class  A-1  Certificates will  be  issued in  minimum  denominations of
$100,000 initial  principal balance  and integral  multiples of  $1,000  initial
principal balance in excess thereof. The Class A-R Certificate will be issued as
a single Certificate with a denomination of $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-R Certificate  will
be  issued  as  a Definitive  Certificate.  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 Class  A-1  Certificates will  be  issued  in book-entry  form  and  are
referred  to herein  as "Book-Entry  Certificates." The  Book-Entry Certificates
initially will be represented by one or more physical certificates registered in
the name of Cede & Co. ("Cede"), as  nominee of DTC, which will be the  "holder"
or  "Certificateholder" of such Certificates, as  such terms are used herein. No
person acquiring  an  interest in  the  Book-Entry Certificates  (a  "Beneficial
Owner")  will be entitled to receive  a 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-14
<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 Definitive
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  the
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  Class A Certificates
initially issued  as  Definitive Certificates  will  thereafter apply  to  those
Book-Entry Certificates that have been reissued as Definitive Certificates.

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 March  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

                                      S-15
<PAGE>
day.  Distributions will be made on each  Distribution Date to holders of record
(which, in the case of the Book-Entry Certificates, will be Cede, as nominee for
DTC) at the close of  business on the last business  day of the preceding  month
(each,  a "Record Date"), except that the  final distribution in respect of 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, and  (ii) 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;

           (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;

           (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;

           (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  1994-10
    Certificates.

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

                                      S-16
<PAGE>
        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 by the aggregate initial principal balance of all  Certificates
of such Subclass.

INTEREST

    The  amount  of  interest that  will  accrue  on each  Subclass  of  Class A
Certificates during each month  is referred to herein  as the "Class A  Subclass
Interest  Accrual  Amount"  for such  Subclass.  The Class  A  Subclass Interest
Accrual Amount for each Subclass of  Class A Certificates, other than the  Class
A-2  Certificates, will equal  the product of  (i) 1/12th of  7.55% and (ii) the
outstanding Class A Subclass Principal Balance of such Subclass.

    The Class A Subclass Interest Accrual Amount for the Class A-2  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) 7.55% and (ii) the Class A-2 Notional Amount.

    Each Class A Subclass Interest Accrual Amount will be reduced by the portion
of (i) any Non-Supported Interest Shortfall allocable to such Subclass and  (ii)
the  interest portion of  Excess Special Hazard Losses,  Excess Fraud Losses and
Excess Bankruptcy Losses allocable to such Subclass.

    The amount of interest that will  accrue on the Class B Certificates  during
each  month 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  7.55%
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.

                                      S-17
<PAGE>
    The "Class A Principal Balance" as  of any Determination Date will be  equal
to the sum of the Class A Subclass Principal Balances of the Subclasses of Class
A Certificates as of such date.

    The  "Class B Principal  Balance" as of  any Determination Date  will be the
lesser of (a) the 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 as  of  such
Determination Date.

    With respect to any Distribution Date, the "Adjusted Pool Amount" will equal
the Cut-Off Date Aggregate Principal Balance of the Mortgage Loans minus the sum
of  (i) all amounts in respect of  principal received in respect of the Mortgage
Loans (including amounts  received as Periodic  Advances, principal  prepayments
and  Liquidation Proceeds in respect of principal) and distributed to holders of
the Series  1994-10  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.

    The  "Class A-2 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-2
Notional  Amount  with  respect   to  the  first   Distribution  Date  will   be
approximately  $286,683,950 less  any partial principal  prepayments received in
February  1994.  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.

    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 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.

                                      S-18
<PAGE>
    The  interest  portion of  any Excess  Special  Hazard Losses,  Excess Fraud
Losses or Excess  Bankruptcy Losses will  be allocated between  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 to the Class
A  Certificateholders of the  Pool Distribution Amount  as described above under
"--Distributions."

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

PRINCIPAL (INCLUDING PREPAYMENTS)

    The principal balance of a Class A Certificate of any Subclass (other than a
Class  A-2 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 Certificate, any additional amounts to which a holder of the Class
A-R Certificate may be entitled as described below under "--Additional Rights of
the Class A-R Certificateholder") to which  the holder thereof is entitled  from
the cash flow on the Mortgage Loans at such time, and will decline to the extent
of  distributions in reduction  of the principal balance  of, and allocations of
losses to, such Certificate. The approximate initial Class A Subclass  Principal
Balance   of  each  Subclass  of  Class  A  Certificates  (other  than  the  A-2
Certificates) is set forth on the cover of this Prospectus Supplement. The Class
A-2 Certificates will have no Class A Subclass Principal Balance.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES

    Distributions  in  reduction  of  the  principal  balance  of  the  Class  A
Certificates  (other  than the  Class  A-2 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

                                      S-19
<PAGE>
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
Certificateholder"  below),  less  the  amounts allocable  to  principal  of any
unreimbursed Periodic Advances previously made  by the Servicer 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  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 previously  made by  the Servicer  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 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 advances)
will be  applied first  to accrued  interest and  then to  the unpaid  principal
balance   of   the   Liquidated   Loan.   A   "Special   Hazard   Loss"   is   a

                                      S-20
<PAGE>
Liquidated Loan Loss occurring as a result of a hazard not insured against under
a standard hazard insurance policy of the type described in the Prospectus under
"The  Trust Estates--Mortgage  Loans--Insurance Policies."  A "Fraud  Loss" is a
Liquidated Loan Loss incurred on a Liquidated  Loan as to which there was  fraud
in  the  origination  of such  Mortgage  Loan.  A "Bankruptcy  Loss"  is  a loss
attributable to certain  actions which  may be taken  by a  bankruptcy court  in
connection  with a Mortgage Loan, including a reduction by a bankruptcy court of
the principal balance of or the interest rate on a Mortgage Loan or an extension
of its maturity. A "Debt Service Reduction"  means a reduction in the amount  of
monthly payments due to certain bankruptcy proceedings, but does not include any
permanent  forgiveness of principal.  A "Deficient Valuation"  with respect to a
Mortgage Loan means  a valuation  by a  court of  the Mortgaged  Property in  an
amount  less than  the outstanding indebtedness  under the Mortgage  Loan or any
reduction in  the  amount  of  monthly payments  that  results  in  a  permanent
forgiveness of principal, which valuation or reduction results from a bankruptcy
proceeding.  Liquidated Loan Losses  (including Special Hazard  Losses and Fraud
Losses) and Bankruptcy Losses are referred to herein as "Realized Losses."

    The "Class A Percentage"  for any Distribution Date  occurring prior to  the
Cross-Over  Date is the percentage (subject to rounding), which in no event will
exceed 100%, obtained by dividing the Class A Principal Balance as of such  date
(before  taking into account distributions in  reduction of principal balance on
such date) by the aggregate Scheduled  Principal Balances of all Mortgage  Loans
for such Distribution Date (the "Pool Scheduled Principal Balance"). The Class A
Percentage  for the  first Distribution Date  will be  approximately 94.75%. 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  February 1999  to and  including the
Distribution Date in February 2000, 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 February 2000 to and including the Distribution
Date in February 2001,  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 February  2001 to  and including  the Distribution  Date  in
February 2002, 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 February 2002 to and  including the Distribution Date in  February
2003,  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 initial  principal balance of the
Class B  Certificates  (the  "Original  Class  B  Principal  Balance")  if  such
Distribution Date occurs between and including March 1999 and February 2000, (b)
35%  of the Original Class B Principal  Balance if such Distribution Date occurs
between and including  March 2000  and February 2001,  (c) 40%  of the  Original
Class B Principal Balance if such Distribution Date occurs between and including
March  2001 and February 2002, (d) 45% of the Original Class B Principal Balance
if such Distribution

                                      S-21
<PAGE>
Date occurs between and including March 2002  and February 2003, and (e) 50%  of
the  Original Class B Principal Balance  if such Distribution Date occurs during
or after March 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-2 Certificates  have no Class A  Subclass Principal Balance  and
are not entitled to principal distributions.

    On  each Distribution Date the Class A Principal Distribution Amount will be
distributed between  the  Class A-1  and  Class  A-R Certificates  pro  rata  in
accordance   with  their  respective  outstanding  Class  A  Subclass  Principal
Balances.

    Amounts distributed  on  each  Distribution  Date to  the  holders  of  each
Subclass  of Class  A Certificates  (other than  the Class  A-2 Certificates) in
reduction of principal balance will be allocated among the holders of the  Class
A  Certificates of  such Subclass pro  rata in accordance  with their respective
Percentage Interests.

ADDITIONAL RIGHTS OF THE CLASS A-R CERTIFICATEHOLDER

    The Class A-R Certificate will remain  outstanding for as long as the  Trust
Estate  shall exist,  whether or  not it  is receiving  current distributions of
principal or interest. The holder of the Class A-R Certificate will be  entitled
to  receive the proceeds of the remaining assets of the Trust Estate, if any, on
the  final  Distribution  Date  for  the  Series  1994-10  Certificates,   after
distributions  in  respect of  any  accrued but  unpaid  interest on  the Series
1994-10 Certificates and after distributions  in reduction of principal  balance
have  reduced the principal balances of the Series 1994-10 Certificates to zero.
It is not anticipated that  there will be any assets  remaining in the REMIC  on
the  final  Distribution Date  following the  distributions  of interest  and in
reduction of principal balance made on  the Series 1994-10 Certificates on  such
date.

    In  addition,  the  Class A-R  Certificateholder  will be  entitled  on each
Distribution Date to receive  any Pool Distribution  Amount remaining after  all
distributions pursuant to the Pool Distribution Amount Allocation have been made
and  any  Net Foreclosure  Profits 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 any 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 1994-10  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

                                      S-22
<PAGE>
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.

RESTRICTIONS ON TRANSFER OF THE CLASS A-R CERTIFICATE

    The Class A-R Certificate will be  subject to the following restrictions  on
transfer and 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 respect to a Class A-R 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 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 things,  such transferee  is not  a Disqualified
Organization and is not purchasing the Class  A-R Certificate as an agent for  a
Disqualified  Organization  (I.E.,  as  a broker,  nominee,  or  other middleman
thereof) and (ii) the transferor states in writing to the Trustee that it has no
actual knowledge that such affidavit is false. Further, such affidavit  requires
the  transferee to affirm  that it (i)  historically has paid  its debts as they
have come due and intends to do so  in the future, (ii) understands that it  may
incur  tax liabilities with  respect to the  Class A-R Certificate  in excess of
cash flows generated thereby, (iii) intends to pay taxes associated with holding
the Class A-R Certificate as  such taxes become due  and (iv) will not  transfer
the  Class  A-R Certificate  to any  person or  entity that  does not  provide a
similar affidavit. The transferor must certify  in writing to the Trustee  that,
as  of the date of the transfer, it had  no knowledge or reason to know that the
affirmations made  by the  transferee pursuant  to the  preceding sentence  were
false.

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

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

    The Class A-R Certificate may not be purchased by or transferred to a  Plan.
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 or Class 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

                                      S-23
<PAGE>
Principal Balance of each Subclass of  Class A Certificates after giving  effect
to  the distribution of principal and the allocation of the principal portion of
Realized Losses to such  Subclass with respect to  such Distribution Date,  (iv)
the  Adjusted  Pool  Amount 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 that are applied as of the Due Date occurring in such month), and
(vi) the amount  of the  remaining Special Hazard  Loss Amount,  the Fraud  Loss
Amount  and  the Bankruptcy  Loss Amount  as of  the close  of business  on such
Distribution  Date.  The  statement  delivered  to  holders  of  the  Class  A-2
Certificates  will also include  the Class A-2 Notional  Amount and the weighted
average Net Mortgage  Interest Rate  of the  Mortgage Loans  applicable to  such
Distribution  Date minus 7.55%. 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 such rights of  the holders of the  Class A Certificates to  the
extent described below. This subordination is intended to enhance the likelihood
of  timely receipt by the holders of the  Class A Certificates (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  most subordinate  Class then-outstanding  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

                                      S-24
<PAGE>
(iv) any interest shortfalls resulting from the timing of the receipt of partial
principal prepayments and  Partial Liquidation  Proceeds, will  result from  the
priority  of  distributions  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 between 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" between  the Class A  and Class B  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 Class A  Interest
Accrual Amount and the 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  1994-10 Certificates, the  "Special Hazard Loss Amount"
with respect  thereto  will  be  equal  to  approximately  1.31%  (approximately
$3,752,405)  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 Class  A 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.

    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 1994-10 Certificates,
the  "Fraud Loss  Amount" with  respect thereto  will be  equal to approximately
2.00% (approximately $5,733,679) of the Cut-Off Date Aggregate Principal Balance
of the Mortgage Loans. As of any Distribution Date

                                      S-25
<PAGE>
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 fifth anniversary of
the Cut-Off Date,  the Fraud  Loss Amount  will be an  amount equal  to (1)  the
lesser  of (a) the  Fraud Loss Amount as  of the most  recent anniversary of the
Cut-Off Date and  (b) 1.00% of  the aggregate  principal balance of  all of  the
Mortgage  Loans as of the most recent  anniversary of the Cut-Off Date minus (2)
the aggregate amounts allocated solely to the Class B Certificates with  respect
to  Fraud Losses since the  most recent anniversary of  the Cut-Off Date through
the related Determination Date.  On and after the  Cross-Over Date or after  the
fifth anniversary of the Cut-Off Date, the Fraud Loss Amount will be zero.

    Bankruptcy  Losses, other than  Excess Bankruptcy Losses,  will be allocated
solely to  the  Class  B  Certificates.  Bankruptcy  losses  in  excess  of  the
Bankruptcy  Loss Amount are "Excess Bankruptcy Losses." Upon initial issuance of
the Series  1994-10  Certificates, the  "Bankruptcy  Loss Amount"  with  respect
thereto  will be  equal to approximately  0.07% (approximately  $189,000) 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  Class A 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 $15,050,950, the risk of Special Hazard Losses,
Fraud Losses  and Bankruptcy  Losses will  be borne  separately 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-26
<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 1,175 promissory notes, to have an aggregate unpaid principal balance as
of the  Cut-Off  Date  (the  "Cut-Off  Date  Aggregate  Principal  Balance")  of
approximately  $286,683,950, to be  secured by first  liens (the "Mortgages") on
one- to  four-family  residential properties  or  Co-op Shares  (the  "Mortgaged
Properties")  and to have the additional  characteristics described below and in
the Prospectus.

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

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

    As of the Cut-Off  Date, each Mortgage  Loan is expected  to have an  unpaid
principal  balance  of not  less than  $36,974  or more  than $999,312,  and the
average unpaid  principal  balance of  the  Mortgage  Loans is  expected  to  be
approximately  $243,986. The latest stated maturity  date of any of the Mortgage
Loans is expected to be February 1, 2024; however, the actual date on which  any
Mortgage  Loan is paid in full may be  earlier than the stated maturity date due
to unscheduled  payments of  principal.  Based on  information supplied  by  the
mortgagors  in connection with their loan  applications at origination, 1,120 of
the Mortgaged Properties, which secure approximately 95.68% of the Cut-Off  Date
Aggregate  Principal Balance  of the  Mortgage Loans,  are expected  to be owner
occupied primary residences  and 55  of the Mortgaged  Properties, which  secure
approximately  4.32%  of the  Cut-Off Date  Aggregate  Principal Balance  of the
Mortgage Loans,  are expected  to be  non-owner occupied  or second  homes.  See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

    It  is expected that none of the Mortgage  Loans will be a Subsidy Loan. See
"The Trust Estates--Mortgage  Loans" and "PHMC--Mortgage  Loan Underwriting"  in
the Prospectus.

    On  January  17, 1994,  southern California  experienced an  earthquake (the
"Earthquake") and  thereafter has  experienced  a number  of aftershocks.  As  a
result of the Earthquake, Los Angeles and Ventura Counties were declared federal
disaster  areas eligible  for federal  disaster assistance.  In addition  to Los
Angeles and  Ventura Counties,  other counties  may have  been affected  by  the
Earthquake. Approximately 8.34% of the Cut-Off Date

- ------------
(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 1994-10 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
    1994-10 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-27
<PAGE>
Aggregate  Principal  Balance of  the Mortgage  Loans  are secured  by Mortgaged
Properties that are located in Los Angeles and Ventura 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. See  "Prepayment and  Yield  Considerations"
herein for a discussion of the Seller's representation and warranty with respect
to damage arising from the Earthquake.

    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>
7.750%..........................................................................      466     $114,788,441.80       40.05   %
7.875%..........................................................................      395       96,963,758.15       33.82
8.000%..........................................................................      191       45,140,279.50       15.75
8.125%..........................................................................       66       15,824,696.69        5.52
8.250%..........................................................................       39        9,026,924.28        3.15
8.375%..........................................................................       13        3,123,631.96        1.09
8.500%..........................................................................        2          528,606.43        0.18
8.625%..........................................................................        2          471,221.62        0.16
9.000%..........................................................................        1          816,389.17        0.28
                                                                                  ---------   ---------------     -------
        Total...................................................................    1,175     $286,683,949.60      100.00   %
                                                                                  ---------   ---------------     -------
                                                                                  ---------   ---------------     -------
</TABLE>

As  of the  Cut-Off Date,  the weighted  average Mortgage  Interest Rate  of the
Mortgage Loans  is  expected to  be  approximately  7.881% per  annum.  The  Net
Mortgage  Interest Rate  of each  Mortgage Loan  will be  equal to  the Mortgage
Interest Rate of such Mortgage  Loan minus the Servicing  Fee rate of 0.20%  per
annum.  As of the Cut-Off Date, the  weighted average Net Mortgage Interest Rate
of the Mortgage Loans is expected to be approximately 7.681% per annum.

                       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>
347.............................................................................        1     $    816,389.17        0.28   %
352.............................................................................        1           74,020.83        0.03
353.............................................................................        4        1,079,946.23        0.38
354.............................................................................        7        2,098,998.48        0.73
355.............................................................................       11        2,211,949.03        0.77
356.............................................................................       11        2,756,291.78        0.96
357.............................................................................       16        4,168,842.33        1.45
358.............................................................................      375       89,787,381.77       31.32
359.............................................................................      710      175,337,879.98       61.17
360.............................................................................       39        8,352,250.00        2.91
                                                                                  ---------   ---------------     -------
        Total...................................................................    1,175     $286,683,949.60      100.00   %
                                                                                  ---------   ---------------     -------
                                                                                  ---------   ---------------     -------
</TABLE>

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

                                      S-28
<PAGE>
                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                                                               PERCENTAGE OF
                                                                                                 AGGREGATE      CUT-OFF DATE
                                                                                  NUMBER OF       UNPAID         AGGREGATE
                                                                                  MORTGAGE       PRINCIPAL       PRINCIPAL
YEAR OF ORIGINATION                                                                 LOANS         BALANCE         BALANCE
- --------------------------------------------------------------------------------  ---------   ---------------  --------------
<S>                                                                               <C>         <C>              <C>
1992............................................................................        1     $    816,389.17        0.28   %
1993............................................................................    1,153      281,751,260.43       98.28
1994............................................................................       21        4,116,300.00        1.44
                                                                                  ---------   ---------------     -------
        Total...................................................................    1,175     $286,683,949.60      100.00   %
                                                                                  ---------   ---------------     -------
                                                                                  ---------   ---------------     -------
</TABLE>

The  earliest month and year of origination  of any Mortgage Loan is expected to
be December 1992 and the latest month and year of origination is expected to  be
January 1994.

                         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..................................................................       79     $ 15,359,258.43        5.36   %
50.01-55.00%....................................................................       36        7,677,428.53        2.68
55.01-60.00%....................................................................       50       13,098,808.07        4.57
60.01-65.00%....................................................................       65       19,096,852.65        6.66
65.01-70.00%....................................................................      155       35,577,028.44       12.41
70.01-75.00%....................................................................      201       42,783,224.95       14.92
75.01-80.00%....................................................................      368       92,971,926.49       32.43
80.01-85.00%....................................................................       32        8,989,613.11        3.14
85.01-90.00%....................................................................      189       51,129,808.93       17.83
                                                                                  ---------   ---------------     -------
        Total...................................................................    1,175     $286,683,949.60      100.00   %
                                                                                  ---------   ---------------     -------
                                                                                  ---------   ---------------     -------
</TABLE>

As  of  the  Cut-Off  Date,  the minimum  and  maximum  Loan-to-Value  Ratios at
origination of  the  Mortgage  Loans  are expected  to  be  17.08%  and  90.00%,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage  Loans is expected to be  approximately 74.19%. 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  123  of the  Mortgage  Loans  having
Loan-to-Value Ratios at origination in excess of 80%, representing approximately
12.24%  of the Cut-Off  Date Aggregate Principal Balance  of the Mortgage Loans,
were originated  without primary  mortgage insurance.  See "PHMC--Mortgage  Loan
Underwriting" in the Prospectus.

                                      S-29
<PAGE>
                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                                                               PERCENTAGE OF
                                                                                                 AGGREGATE      CUT-OFF DATE
                                                                                  NUMBER OF       UNPAID         AGGREGATE
                                                                                  MORTGAGE       PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVEL                                                                 LOANS         BALANCE         BALANCE
- --------------------------------------------------------------------------------  ---------   ---------------  --------------
<S>                                                                               <C>         <C>              <C>
Full Documentation..............................................................      590     $169,366,821.50       59.07   %
Asset and Mortgage Verification.................................................      485       97,957,704.96       34.17
Income and Mortgage Verification................................................       28        8,046,754.88        2.81
Asset and Income Verification...................................................        0                0.00        0.00
Asset Verification..............................................................       13        2,316,880.08        0.81
Mortgage Verification...........................................................       46        7,455,373.49        2.60
Income Verification.............................................................        0                0.00        0.00
Preferred Processing............................................................       13        1,540,414.69        0.54
                                                                                  ---------   ---------------     -------
        Total...................................................................    1,175     $286,683,949.60      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-30
<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..................................................      347     $ 42,952,224.16       14.98   %
$200,001-$250,000...............................................................      321       73,255,530.90       25.56
$250,001-$300,000...............................................................      237       64,996,646.16       22.67
$300,001-$350,000...............................................................      127       41,267,502.00       14.39
$350,001-$400,000...............................................................       69       25,850,616.34        9.02
$400,001-$450,000...............................................................       32       13,599,175.69        4.74
$450,001-$500,000...............................................................       22       10,630,234.92        3.71
$500,001-$550,000...............................................................        4        2,069,832.85        0.72
$550,001-$600,000...............................................................        4        2,398,358.65        0.84
$600,001-$650,000...............................................................        3        1,908,163.13        0.67
$650,001-$700,000...............................................................        1          698,508.24        0.24
$700,001-$750,000...............................................................        1          738,478.42        0.26
$750,001-$800,000...............................................................        1          779,476.64        0.27
$800,001-$850,000...............................................................        2        1,621,276.16        0.57
$900,001-$950,000...............................................................        1          925,628.51        0.32
$950,001-$1,000,000.............................................................        3        2,992,296.83        1.04
                                                                                  ---------   ---------------     -------
        Total...................................................................    1,175     $286,683,949.60      100.00   %
                                                                                  ---------   ---------------     -------
                                                                                  ---------   ---------------     -------
</TABLE>

As  of the Cut-Off  Date, the average  unpaid principal balance  of the Mortgage
Loans is expected  to be  approximately $243,986. 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  63.91%  and
72.22%,    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..........................................................    1,113     $275,977,171.45       96.27   %
Two- to four-family units.......................................................        4        1,200,902.38        0.42
Condominiums
  High-rise (four stories or more)..............................................        8        1,267,119.60        0.44
  Low-rise (less than four stories).............................................       45        7,638,323.73        2.66
Planned unit development........................................................        1          175,176.28        0.06
Townhouses......................................................................        4          425,256.16        0.15
Cooperative units...............................................................        0                0.00        0.00
                                                                                  ---------   ---------------     -------
        Total...................................................................    1,175     $286,683,949.60      100.00   %
                                                                                  ---------   ---------------     -------
                                                                                  ---------   ---------------     -------
</TABLE>

                                      S-31
<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>
Arizona.........................................................................       17     $  2,961,858.94        1.03   %
California......................................................................      764      208,072,430.83       72.59
Colorado........................................................................        9        1,614,725.14        0.56
Connecticut.....................................................................       18        5,425,889.78        1.89
District of Columbia............................................................        4        1,289,399.02        0.45
Florida.........................................................................       58        8,005,501.32        2.79
Georgia.........................................................................        7          910,137.63        0.32
Hawaii..........................................................................        5        2,744,380.62        0.96
Illinois........................................................................       14        2,407,103.30        0.84
Indiana.........................................................................        1          239,830.61        0.08
Kansas..........................................................................        1          245,460.55        0.09
Maine...........................................................................        1           84,443.29        0.03
Maryland........................................................................        9        1,741,556.54        0.61
Massachusetts...................................................................       24        4,985,212.83        1.74
Michigan........................................................................        6          644,734.95        0.22
Missouri........................................................................        1          241,683.55        0.08
Nevada..........................................................................       18        3,799,114.66        1.33
New Hampshire...................................................................        2          194,953.03        0.07
New Jersey......................................................................       59       10,788,364.04        3.76
New Mexico......................................................................        3          615,138.78        0.21
New York........................................................................      104       18,796,363.86        6.56
North Carolina..................................................................        1           69,951.83        0.02
Ohio............................................................................        1          404,136.92        0.14
Oklahoma........................................................................        1           59,158.21        0.02
Oregon..........................................................................        4        1,020,599.38        0.36
Pennsylvania....................................................................        4          581,804.82        0.20
Rhode Island....................................................................        2          424,486.93        0.15
Tennessee.......................................................................        1          183,876.54        0.06
Texas...........................................................................       11        2,380,698.13        0.83
Utah............................................................................        1          269,718.91        0.09
Vermont.........................................................................        4        1,138,875.34        0.40
Virginia........................................................................        9        1,375,463.43        0.48
Washington......................................................................        9        2,687,990.35        0.94
Wyoming.........................................................................        2          278,905.54        0.10
                                                                                  ---------   ---------------     -------
        Total...................................................................    1,175     $286,683,949.60      100.00   %
                                                                                  ---------   ---------------     -------
                                                                                  ---------   ---------------     -------
</TABLE>

No more than approximately 1.31% 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-32
<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...............................................................      221     $ 51,990,495.07       18.14   %
Other Originators...............................................................      954      234,693,454.53       81.86
                                                                                  ---------   ---------------     -------
        Total...................................................................    1,175     $286,683,949.60      100.00   %
                                                                                  ---------   ---------------     -------
                                                                                  ---------   ---------------     -------
</TABLE>

It  is expected that,  as of the  Cut-Off Date, none  of the "Other Originators"
will have accounted for more than 5.00% of the Cut-Off Date Aggregate  Principal
Balance  of the Mortgage Loans. See  "PHMC--Mortgage Loan Production Sources" in
the Prospectus.

                           PURPOSES OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                               PERCENTAGE OF
                                                                                                 AGGREGATE      CUT-OFF DATE
                                                                                  NUMBER OF       UNPAID         AGGREGATE
                                                                                  MORTGAGE       PRINCIPAL       PRINCIPAL
LOAN PURPOSE                                                                        LOANS         BALANCE         BALANCE
- --------------------------------------------------------------------------------  ---------   ---------------  --------------
<S>                                                                               <C>         <C>              <C>
Purchase........................................................................      264     $ 55,931,565.98    19.51   %
Rate/Term Refinance.............................................................      723      189,045,886.92    65.94
Equity Take Out Refinance.......................................................      188       41,706,496.70    14.55
                                                                                  ---------   ---------------  -------
        Total...................................................................    1,175     $286,683,949.60   100.00   %
                                                                                  ---------   ---------------  -------
                                                                                  ---------   ---------------  -------
</TABLE>

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

MANDATORY REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS

    The Seller is required, with respect to Mortgage Loans that are found by the
Trustee  to have defective documentation, or in  respect of which the Seller has
breached a representation or warranty, either to repurchase such Mortgage  Loans
or,  if within two years  of the date of initial  issuance of the Series 1994-10
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-33
<PAGE>
              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

LOAN ORIGINATION

    During the years ended December 31, 1991, December 31, 1992 and December 31,
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 $35,805,498,813, respectively.

DELINQUENCY AND FORECLOSURE EXPERIENCE

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

    Historically,  Relocation  Mortgage  Loans, which  constitute  a significant
percentage of the Mortgage Loans currently serviced by PHMC, have experienced  a
significantly  lower  rate of  delinquency and  foreclosure than  other mortgage
loans included in the portfolios of total Program Loans and Fixed Program Loans.
There can  be no  assurance that  the future  experience on  the Mortgage  Loans
contained  in the Trust  Estate, all of  which are fixed  interest rate mortgage
loans having original terms to stated maturity of 30 years and none of which are
Relocation Mortgage  Loans, will  be comparable  to that  of the  total  Program
Loans, the Fixed Program Loans or the Fixed Non-relocation Program Loans.

    The  following tables reflect  rapid growth during  recent periods in PHMC's
mortgage loan servicing portfolio as a result of the substantially higher volume
of new loan originations and acquisitions of recently originated mortgage loans.
Delinquencies, foreclosures and loan losses generally are expected to occur more
frequently after the first full year of the life of mortgage loans. Accordingly,
because a large number of mortgage  loans serviced by PHMC have been  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-34
<PAGE>
                              TOTAL PROGRAM LOANS

<TABLE>
<CAPTION>
                                                                     AS OF                   AS OF                   AS OF
                                                               DECEMBER 31, 1991       DECEMBER 31, 1992       DECEMBER 31, 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   337,156   $57,687,887
                                                             --------   -----------  --------   -----------  --------   -----------
                                                             --------   -----------  --------   -----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days............................................     2,973   $   396,403     2,913   $   423,662     3,190   $   489,235
  60 to 89 days............................................       706       103,710       574        84,522       703       109,529
  90 days or more..........................................     1,268       220,943     1,205       221,392     1,398       271,637
                                                             --------   -----------  --------   -----------  --------   -----------
Total Delinquent Loans.....................................     4,947   $   721,056     4,692   $   729,576     5,291   $   870,401
                                                             --------   -----------  --------   -----------  --------   -----------
                                                             --------   -----------  --------   -----------  --------   -----------
Percent of Portfolio.......................................      3.61%         3.36%     2.09%         1.89%     1.57%         1.51%
</TABLE>

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

Foreclosures(2)...........................................................................  $189,563   $248,806   $277,533
Foreclosure Ratio(3)......................................................................  0.88     % 0.64     % 0.48     %
</TABLE>

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

Net Gain (Loss)(4).......................................................................  $(11,103 ) $(35,871 ) $(112,603 )
Net Gain (Loss) Ratio(5).................................................................  (0.05    )% (0.09    )% (0.20     )%
</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-35
<PAGE>
                              FIXED PROGRAM LOANS

<TABLE>
<CAPTION>
                                                                  AS OF                   AS OF                   AS OF
                                                            DECEMBER 31, 1991       DECEMBER 31, 1992       DECEMBER 31, 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 Fixed Program Loans..................   120,333   $18,604,937   193,364   $32,825,642   288,556   $48,156,806
                                                          --------   -----------  --------   -----------  --------   -----------
                                                          --------   -----------  --------   -----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days.........................................     2,379   $   311,415     2,379   $   337,097     2,609   $   380,197
  60 to 89 days.........................................       534        72,567       466        67,487       571        86,136
  90 days or more.......................................       859       133,313       921       159,942     1,117       211,870
                                                          --------   -----------  --------   -----------  --------   -----------
Total Delinquent Loans..................................     3,772   $   517,295     3,766   $   564,526     4,297   $   678,203
                                                          --------   -----------  --------   -----------  --------   -----------
                                                          --------   -----------  --------   -----------  --------   -----------
Percent of Fixed Program Loan Portfolio.................      3.13%         2.78%     1.95%         1.72%     1.49%         1.41%
</TABLE>
<TABLE>
<CAPTION>
                                                                                                  AS OF     AS OF      AS OF
                                                                                                 DECEMBER  DECEMBER  DECEMBER
                                                                                                 31, 1991  31, 1992  31, 1993
                                                                                                 --------  --------  ---------
<S>                                                                                              <C>       <C>       <C>
                                                                                                 (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)................................................................................  $93,405   $152,089  $195,361
Foreclosure Ratio(3)...........................................................................  0.50    % 0.46    % 0.41     %

<CAPTION>

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

Net Gain (Loss)(4).............................................................................  $(4,048 ) $(15,817) $(63,575 )
Net Gain (Loss) Ratio(5).......................................................................  (0.02   )% (0.05   )% (0.13    )%
</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-36
<PAGE>
                       FIXED NON-RELOCATION PROGRAM LOANS

<TABLE>
<CAPTION>
                                                                    AS OF                   AS OF                   AS OF
                                                              DECEMBER 31, 1991       DECEMBER 31, 1992       DECEMBER 31, 1993
                                                            ----------------------  ----------------------  ----------------------
                                                                        BY DOLLAR               BY DOLLAR               BY DOLLAR
                                                             BY NO.     AMOUNT OF    BY NO.     AMOUNT OF    BY NO.     AMOUNT OF
                                                            OF LOANS      LOANS     OF LOANS      LOANS     OF LOANS      LOANS
                                                            --------   -----------  --------   -----------  --------   -----------
<S>                                                         <C>        <C>          <C>        <C>          <C>        <C>
                                                                                (DOLLAR AMOUNTS IN THOUSANDS)
Total Portfolio of
 Fixed Non-relocation Program Loans.......................   84,246    $13,352,914   153,210   $26,877,075   247,792   $42,030,123
                                                            --------   -----------  --------   -----------  --------   -----------
                                                            --------   -----------  --------   -----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days...........................................    2,071    $   272,540     2,118   $   303,939     2,326   $   344,861
  60 to 89 days...........................................      495         67,553       431        64,113       530        81,444
  90 days or more.........................................      801        126,752       856       150,830     1,054       203,444
                                                            --------   -----------  --------   -----------  --------   -----------
Total Delinquent Loans....................................    3,367    $   466,845     3,405   $   518,882     3,910   $   629,749
                                                            --------   -----------  --------   -----------  --------   -----------
                                                            --------   -----------  --------   -----------  --------   -----------
Percent of
 Fixed Non-relocation Program Loan Portfolio..............     4.00%          3.50%     2.22%         1.93%     1.58%         1.50%
</TABLE>
<TABLE>
<CAPTION>
                                                                                                  AS OF      AS OF      AS OF
                                                                                                 DECEMBER  DECEMBER   DECEMBER
                                                                                                 31, 1991  31, 1992   31, 1993
                                                                                                 --------  ---------  ---------
                                                                                                 (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                                                              <C>       <C>        <C>
Foreclosures(2)................................................................................  $90,861   $148,746   $190,293
Foreclosure Ratio(3)...........................................................................  0.68    % 0.55     % 0.45     %

<CAPTION>

                                                                                                   YEAR      YEAR       YEAR
                                                                                                  ENDED      ENDED      ENDED
                                                                                                 DECEMBER  DECEMBER   DECEMBER
                                                                                                 31, 1991  31, 1992   31, 1993
                                                                                                 --------  ---------  ---------
                                                                                                 (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                                                              <C>       <C>        <C>
Net Gain (Loss)(4).............................................................................  $(3,859 ) $(15,406 ) $(61,260 )
Net Gain (Loss) Ratio(5).......................................................................  (0.03   )% (0.06    )% (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.

    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

                                      S-37
<PAGE>
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 the 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  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) and mortgage loan brokers to encourage  refinancing
through  such originators and  brokers, 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
Life of Certificates" in the Prospectus.

    Other  factors  affecting prepayment  of mortgage  loans include  changes in
mortgagors' housing  needs,  job transfers,  unemployment  or, in  the  case  of
self-employed mortgagors or mortgagors relying on commission income, substantial
fluctuations  in income, significant declines in  real estate values and adverse
economic  conditions  either  generally  or  in  particular  geographic   areas,
mortgagors'  equity  in the  Mortgaged  Properties and  servicing  decisions. In
addition, all  of the  Mortgage  Loans contain  due-on-sale clauses  which  will
generally  be  exercised  upon the  sale  of the  related  Mortgaged Properties.
Consequently, acceleration of  mortgage payments as  a result of  any such  sale
will  affect the level of prepayments on the Mortgage Loans. The extent to which
defaulted Mortgage Loans  are assumed  by 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

                                      S-38
<PAGE>
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 1994-10 Certificates.  See "Prepayment and  Yield Considerations" in  the
Prospectus.

    THE  YIELD  TO MATURITY  OF THE  OFFERED CERTIFICATES  WILL BE  SENSITIVE IN
VARYING DEGREES  TO  THE  RATE  AND  TIMING  OF  PRINCIPAL  PAYMENTS  (INCLUDING
PREPAYMENTS,  WHICH MAY  BE MADE  AT ANY TIME  WITHOUT PENALTY)  ON THE MORTGAGE
LOANS. INVESTORS  IN THE  OFFERED CERTIFICATES  SHOULD CONSIDER  THE  ASSOCIATED
RISKS,  INCLUDING, IN THE CASE OF  OFFERED CERTIFICATES PURCHASED AT A DISCOUNT,
THE RISK THAT A SLOWER THAN ANTICIPATED RATE OF PAYMENTS IN RESPECT OF PRINCIPAL
(INCLUDING PREPAYMENTS) ON THE  MORTGAGE LOANS COULD RESULT  IN AN ACTUAL  YIELD
THAT  IS LOWER THAN ANTICIPATED.  A FASTER THAN ANTICIPATED  RATE OF PAYMENTS IN
RESPECT OF PRINCIPAL (INCLUDING PREPAYMENTS) ON THE MORTGAGE LOANS COULD  RESULT
IN  AN  ACTUAL YIELD  THAT IS  LOWER THAN  ANTICIPATED FOR  INVESTORS PURCHASING
OFFERED CERTIFICATES AT A PREMIUM. INVESTORS PURCHASING OFFERED CERTIFICATES  AT
A PREMIUM SHOULD ALSO CONSIDER THE RISK THAT A RAPID RATE OF PAYMENTS IN RESPECT
OF  PRINCIPAL (INCLUDING PREPAYMENTS) ON THE  MORTGAGE LOANS COULD RESULT IN THE
FAILURE OF SUCH INVESTORS TO FULLY RECOVER THEIR INITIAL INVESTMENTS.

    The 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.

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

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

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

                                      S-39
<PAGE>
    As  referred to herein, the  weighted average life of  a Subclass of Offered
Certificates refers to the average amount of time that will elapse from the date
of issuance of  such Subclass until  each dollar in  reduction of the  principal
balance  of such Subclass  is distributed to the  investor. The weighted average
life of each Subclass of the Class  A Certificates will be influenced by,  among
other  things, the rate and timing of  principal payments on the Mortgage Loans,
which may be in the form of scheduled amortization or prepayments.

    Prepayments on mortgage loans are commonly measured relative to a prepayment
standard or model. The  model used in this  Prospectus Supplement, the  Standard
Prepayment  Assumption ("SPA"),  represents an  assumed rate  of prepayment each
month relative  to the  then outstanding  principal  balance of  a pool  of  new
mortgage  loans. A prepayment assumption of 100% SPA assumes constant prepayment
rates of  0.2% per  annum of  the  then outstanding  principal balance  of  such
mortgage  loans in  the first  month of the  life of  the mortgage  loans and an
additional 0.2% per annum  in each month thereafter  until the thirtieth  month.
Beginning in the thirtieth month and in each month thereafter during the life of
the  mortgage loans, 100% SPA assumes a constant prepayment rate of 6% per annum
each month. As used in the table below, "0% SPA" assumes prepayment rates  equal
to  0%  of  SPA,  I.E.,  no  prepayments.  Correspondingly,  "75%  SPA"  assumes
prepayment rates equal to 75% of SPA, and so forth. SPA DOES NOT PURPORT TO BE A
HISTORICAL  DESCRIPTION  OF  PREPAYMENT  EXPERIENCE  OR  A  PREDICTION  OF   THE
ANTICIPATED  RATE OF  PREPAYMENT OF  ANY POOL  OF MORTGAGE  LOANS, INCLUDING THE
MORTGAGE LOANS.

    The  table  set  forth  below  has  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
table  assumes, 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  March
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 February 1994
at the respective constant percentages of SPA  set forth in the table and  there
are  no Prepayment Interest  Shortfalls, (v) each Mortgage  Loan has an original
term to maturity of 30  years and (vi) the  Series 1994-10 Certificates will  be
issued  on February 25, 1994. IT IS HIGHLY UNLIKELY THAT THE MORTGAGE LOANS WILL
PREPAY AT ANY CONSTANT RATE OR THAT ALL OF THE MORTGAGE LOANS WILL PREPAY AT THE
SAME RATE. In addition, there may be differences between the characteristics  of
the  mortgage loans  ultimately included  in the  Trust Estate  and the Mortgage
Loans which are expected to be included, as described herein. Any difference may
have an effect upon the actual percentages of initial Class A Subclass Principal
Balance of  the  Subclasses of  Class  A Certificates  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 is reduced to zero.

    Based upon  the foregoing  assumptions, the  following table  indicates  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  that would  be outstanding  after each of  the dates  shown at various
constant percentages of SPA.

                                      S-40
<PAGE>
   PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE OUTSTANDING FOR:

<TABLE>
<CAPTION>
                        CLASS A-1 AND CLASS A-R CERTIFICATES AT THE
                               FOLLOWING PERCENTAGES OF SPA
<S>                   <C>    <C>    <C>    <C>    <C>    <C>    <C>
                      -----------------------------------------------
 DISTRIBUTION DATE       0%    75%   150%   300%   450%   550%   700%
- --------------------  -----------------------------------------------
Initial.............    100    100   100    100    100    100    100
February 1995.......     99     98    97     94     92     90     87
February 1996.......     98     94    90     81     73     68     61
February 1997.......     97     89    80     65     52     44     33
February 1998.......     96     83    72     52     36     27     17
February 1999.......     95     78    64     41     25     16      7
February 2000.......     94     74    57     33     17     10      3
February 2001.......     92     69    51     26     11      6      1
February 2002.......     91     65    46     21      8      3      0
February 2003.......     89     61    41     16      5      2      0
February 2004.......     87     57    36     13      4      1      0
February 2005.......     85     53    32     11      3      1      0
February 2006.......     83     50    29      9      2      1      0
February 2007.......     81     46    25      7      1      0      0
February 2008.......     79     43    22      5      1      0      0
February 2009.......     76     40    20      4      1      0      0
February 2010.......     73     36    17      3      0      0      0
February 2011.......     70     33    15      3      0      0      0
February 2012.......     67     30    13      2      0      0      0
February 2013.......     64     27    11      2      0      0      0
February 2014.......     60     25    10      1      0      0      0
February 2015.......     56     22     8      1      0      0      0
February 2016.......     51     19     7      1      0      0      0
February 2017.......     46     17     6      1      0      0      0
February 2018.......     41     14     5      0      0      0      0
February 2019.......     35     12     4      0      0      0      0
February 2020.......     29      9     3      0      0      0      0
February 2021.......     22      7     2      0      0      0      0
February 2022.......     15      4     1      0      0      0      0
February 2023.......      7      2     1      0      0      0      0
February 2024.......      0      0     0      0      0      0      0
Weighted Average
  Life (years)
  (1)...............  20.35  13.11  9.18   5.47   3.86   3.24   2.63
</TABLE>

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

                                      S-41
<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 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).

    With respect to any Mortgage Loan as to which the related Mortgaged Property
is located in Los Angeles County, Ventura County or an adjoining county (each, a
"Covered  Mortgaged Property"), the  Seller will represent  and warrant that the
Covered  Mortgaged  Property  is  free  of  material  damage  arising  from  the
Earthquake  and any  aftershocks relating to  the Earthquake  occurring prior to
February 25,  1994 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 or  may not  include physical or  visual inspections  of the  Covered
Mortgaged  Properties) to generally assess the effects of the Earthquake as they
relate to  the  Covered  Mortgaged Properties.  In  the  event that  (i)  it  is
established  to the satisfaction  of either the  Servicer or the  Trustee that a
Covered Mortgaged Property suffered damage  that was solely attributable to  the
Earthquake  and any  aftershocks relating to  the Earthquake  occurring prior to
February 25, 1994,  resulting in  an uncured  breach of  the representation  and
warranty  described above and (ii) such  uncured breach 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.  Repurchase  of  any  such
Mortgage  Loan will  affect in varying  degrees the yields  and weighted average
lives of the Subclasses of Class  A Certificates, particularly the yield of  any
Offered  Certificates purchased at  a premium. See  "Description of the Mortgage
Loans" herein.

                        POOLING AND SERVICING AGREEMENT

GENERAL

    The Series 1994-10  Certificates will be  issued pursuant to  a Pooling  and
Servicing Agreement to be dated as of the date of initial issuance of the Series
1994-10  Certificates (the "Pooling and  Servicing Agreement") among the Seller,
the Servicer and the Trustee. Reference is made to the Prospectus for  important
additional  information regarding  the terms and  conditions of  the Pooling and
Servicing Agreement and the Series 1994-10 Certificates. See "Description of the
Certificates," "Servicing of the Mortgage Loans" and "The Pooling and  Servicing
Agreement"  in the Prospectus. Distributions  (other than the final distribution
in retirement of  the Class A  Certificates of  each Subclass) will  be made  by
check  mailed to the address of the person entitled thereto as it appears on the
Certificate Register.  However,  with  respect  to  any  holder  of  an  Offered
Certificate   evidencing  at  least  a  $5,000,000  initial  principal  balance,
distributions will  be  made  on  the Distribution  Date  by  wire  transfer  in
immediately  available funds,  provided that the  Servicer, or  the paying agent
acting  on   behalf  of   the   Servicer,  shall   have  been   furnished   with
appropriate  wiring instructions not less than  seven business days prior to the
related Distribution Date.  The final distribution  in respect of  each Class  A
Certificate  will be made only  upon presentation and surrender  of such Class A
Certificate at the office  or agency appointed by  the Trustee specified in  the
notice of final distribution with respect to the related Subclass.

                                      S-42
<PAGE>
    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
1994-10  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 1994-10 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 1994-10  Certificates. The aggregate Voting  Interests
of  the Class A Certificates other than  the Class A-2 Certificates, on any date
will be 99% of the Class A Percentage  on such date. The Voting Interest of  the
Class  A-2 Certificates on any date will be 1% of the Class A Percentage on such
date. The aggregate Voting  Interests of each Subclass  of Class A  Certificates
other  than the Class A-2 Certificates on any  date will be equal to the product
of (a) 99% 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-2 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 1994-10 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 1994-10
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 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 REMIC will be allocated to a holder of the  Class
A-R Certificate who is an individual, estate, or trust (whether such Certificate
is  held directly or through certain  pass-through entities) as additional gross
income without a corresponding distribution of  cash, and any such investor  (or
its  owners, in the case of a pass-through entity) may be limited in its ability
to deduct such expenses for regular tax  purposes and may not be able to  deduct
such  expenses to any extent for  alternative minimum tax purposes. See "Certain
Federal Income  Tax  Consequences--Federal  Income Tax  Consequences  for  REMIC
Certificates--Limitations on Deduction of Certain Expenses" in the Prospectus.

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 1994-10
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

                                      S-43
<PAGE>
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

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

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

REGULAR CERTIFICATES

    The Regular Certificates generally will be treated as newly originated  debt
instruments  for federal income  tax purposes. Beneficial  Owners 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-1  Certificates will  be issued  at a
premium for federal income tax purposes.  The Class A-2 Certificates, which  are
not  offered hereby, 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  450% SPA. No representation is made
as to the actual rate at which the Mortgage Loans will prepay.

RESIDUAL CERTIFICATE

    The holder of the Class A-R  Certificate must include the taxable income  or
loss  of the  REMIC in  determining its  federal taxable  income. The  Class A-R
Certificate will remain outstanding for federal income tax purposes until  there
are  no Certificates of  any other Class  outstanding. PROSPECTIVE INVESTORS ARE
CAUTIONED THAT THE CLASS  A-R CERTIFICATEHOLDER'S REMIC  TAXABLE INCOME AND  THE
TAX   LIABILITY  THEREON  WILL  EXCEED,   AND  MAY  SIGNIFICANTLY  EXCEED,  CASH
DISTRIBUTIONS TO SUCH HOLDER DURING CERTAIN PERIODS, IN WHICH EVENT SUCH  HOLDER
MUST  HAVE SUFFICIENT  ALTERNATIVE SOURCES OF  FUNDS TO PAY  SUCH TAX LIABILITY.
Furthermore, it is anticipated that all or a substantial portion of the  taxable
income  of the REMIC includible by the  holder of the Class A-R Certificate will
be treated as "excess inclusion" income, resulting in (i) the inability of  such
holder  to use net operating  losses to offset such  income from the REMIC, (ii)
the treatment of such income as  "unrelated business taxable income" to  certain
holders  who are otherwise tax-exempt, and (iii) the treatment of such income as
subject to 30% withholding tax to certain non-U.S. investors, with no  exemption
or treaty reduction.

    Under  the REMIC Regulations, because the fair market value of the Class A-R
Certificate will not exceed 2% of the fair market value of the REMIC, the  Class
A-R  Certificate will not have "significant value," and thrift institutions will
not be  permitted to  offset  their net  operating  losses against  such  excess
inclusion  income.  In  addition, under  the  REMIC Regulations,  the  Class A-R
Certificate will  be  considered a  "noneconomic  residual interest,"  with  the
result  that  transfers  thereof would  be  disregarded for  federal  income tax
purposes if  any  significant  purpose  of the  transferor  was  to  impede  the
assessment  or collection of tax. Accordingly, the transferee affidavit used for
transfers of the  Class A-R Certificate  will require the  transferee to  affirm
that it (i) historically has paid its debts as they have come due and intends to
do  so in the  future, (ii) understands  that it may  incur tax liabilities with
respect to the Class A-R Certificate in excess of cash flows generated  thereby,
(iii)  intends to pay taxes associated with holding the Class A-R Certificate as
such taxes become due and  (iv) will not transfer  the Class A-R Certificate  to
any  person or entity that does not  provide a similar affidavit. The transferor
must certify in writing to the Trustee that, as of the date of the transfer,  it
had  no knowledge or reason to know that the affirmations made by the transferee
pursuant  to  the  preceding  sentence  were  false.  Finally,  the  Class   A-R
Certificate   generally   may   not  be   transferred   to  a   person   who  is

                                      S-44
<PAGE>
not  a   U.S.   Person   (as   defined  herein).   See   "Description   of   the
Certificates--Restrictions   on  Transfer   of  the   Class  A-R   and  Class  M
Certificates" herein  and  "Certain  Federal  Income  Tax  Consequences--Federal
Income   Tax   Consequences   for  REMIC   Certificates--Taxation   of  Residual
Certificates--Limitations  on  Offset   or  Exemption  of   REMIC  Income"   and
"--Tax-Related  Restrictions on  Transfer of  Residual Certificates--Noneconomic
Residual Interests" in the Prospectus.

    An individual, trust or estate that holds the Class A-R Certificate (whether
such Certificate is  held directly  or indirectly  through certain  pass-through
entities)  also may  have additional  gross income with  respect to,  but may be
subject to limitations on the deductibility  of, Servicing Fees on the  Mortgage
Loans  and  other administrative  expenses properly  allocable  to the  REMIC in
computing such holder's  regular tax liability,  and may not  be able to  deduct
such  fees  or expenses  to any  extent in  computing such  holder's alternative
minimum tax liability. In addition, some portion of a purchaser's basis, if any,
in the  Class A-R  Certificate may  not be  recovered until  termination of  the
REMIC.  Furthermore, the  federal income  tax consequences  of any consideration
paid to a transferee on a transfer  of a Class A-R Certificate are unclear.  The
preamble  to the REMIC  Regulations indicates that  the Internal Revenue Service
anticipates providing guidance with respect to the federal tax treatment of such
consideration. Any transferee receiving consideration with respect to the  Class
A-R Certificate should consult its tax advisors.

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

                              ERISA CONSIDERATIONS

    The  Class A-R  Certificate may  not 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.

    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 a
Plan in the Class A-1 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  PTE
83-1 and other important factors to be considered by an ERISA Plan contemplating
investing  in  the Class  A-1 Certificates,  see  "ERISA Considerations"  in the
Prospectus.

    On  May  24,  1990,  the  DOL  issued  to  the  Underwriter  an   individual
administrative  exemption, Prohibited Transaction Exemption  90-28, 55 Fed. Reg.
21456 (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 Class A-1 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-1 Certificates is  the
condition  that the  ERISA Plan  investing in the  Class A-1  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 1993, as amended
(the "Securities Act").

    Before purchasing a  Class A-1  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

                                      S-45
<PAGE>
Class  A-1 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 a
Class A-1 Certificate should also carefully  review with its own legal  advisors
the applicability of the fiduciary duty and prohibited transaction provisions of
ERISA,  the Code and Similar Law  to such investment. See "ERISA Considerations"
in the Prospectus.

                                LEGAL INVESTMENT

    The Offered Certificates will  constitute "mortgage related securities"  for
purposes  of  the  Secondary  Mortgage  Market  Enhancement  Act  of  1984  (the
"Enhancement Act") so long as  they are rated in one  of the two highest  rating
categories   by   at  least   one   nationally  recognized   statistical  rating
organization. As  such,  the  Offered Certificates  are  legal  investments  for
certain  entities  to  the  extent provided  in  the  Enhancement  Act. However,
institutions subject to the jurisdiction of the Office of the Comptroller of the
Currency, the Board  of Governors  of the  Federal Reserve  System, the  Federal
Deposit  Insurance Corporation, the  Office of Thrift  Supervision, the National
Credit Union Administration  or state  banking or  insurance authorities  should
review  applicable rules, supervisory policies  and guidelines of these agencies
before purchasing any of the Offered Certificates, as certain Subclasses 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 the Offered Certificates constitute legal
investments for such investors. See "Legal Investment" in the Prospectus.

                                SECONDARY MARKET

    There  will not  be any  market for  the Offered  Certificates 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 January 27, 1994  (the "Underwriting Agreement") among  the Seller, PHMC  and
Kidder,  Peabody  & Co.  Incorporated, as  underwriter (the  "Underwriter"), the
Offered Certificates offered hereby are being  purchased from the Seller by  the
Underwriter  upon issuance. The Underwriter is  committed to purchase all of the
Offered Certificates if any Offered Certificates are purchased. The  Underwriter
has  advised the Seller that it proposes to offer the Offered Certificates, from
time to  time,  for sale  in  negotiated  transactions or  otherwise  at  prices
determined  at the  time of sale.  Proceeds to the  Seller from the  sale of the
Offered Certificates will be approximately 102.640625% of the aggregate  initial
principal  balance of the Class A Certificates, plus accrued interest thereon at
the rate  of 7.55%  per  annum from  February 1,  1994  to (but  not  including)
February  25,  1994,  before  deducting  expenses  payable  by  the  Seller. The
Underwriter has advised the  Seller that the Underwriter  has not allocated  the
purchase  price  paid to  the Seller  for the  Offered Certificates  between 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-46
<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
will  be applied by the  Seller to the purchase from  PHMC of the Mortgage Loans
represented by the Series  1994-10 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 1994-10 Certificates.

                                    RATINGS

    It  is a  condition to the  issuance of  the Class A  Certificates that each
Subclass will have been  rated at least  "Aa2" by Moody's and  at least "AA"  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 and issuer aspects associated with the certificates, including
the nature of the underlying mortgage loans and the credit quality of the credit
support  provider, if any.  Moody's ratings on  pass-through certificates do not
represent any assessment of the likelihood that principal prepayments may differ
from those originally anticipated.

    The ratings  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.

    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 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-47
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                                                                     PAGE
- ---------------------------------------------------------------------------------------------------------------------  ---------
<S>                                                                                                                    <C>
Adjusted Pool Amount.................................................................................................    S-18
Adjustment Amount....................................................................................................    S-25
Bankruptcy Loss......................................................................................................    S-21
Bankruptcy Loss Amount...............................................................................................    S-26
Beneficial Owner.....................................................................................................    S-15
Book-Entry Certificates..............................................................................................     S-5
Cede.................................................................................................................    S-15
Certificates.........................................................................................................     S-4
Class A Certificates.................................................................................................    Cover
Class A Distribution Amount..........................................................................................    S-17
Class A Optimal Amount...............................................................................................    S-19
Class A Optimal Principal Amount.....................................................................................    S-19
Class A Percentage...................................................................................................    S-21
Class A Prepayment Percentage........................................................................................    S-21
Class A Principal Balance............................................................................................    S-18
Class A Principal Distribution Amount................................................................................    S-19
Class A Subclass Interest Accrual Amount.............................................................................    S-17
Class A Subclass Interest Shortfall Amount...........................................................................    S-19
Class A Subclass Principal Balance...................................................................................    S-17
Class A-2 Notional Amount............................................................................................    S-18
Class B Certificates.................................................................................................    Cover
Class B Interest Accrual Amount......................................................................................    S-17
Class B Percentage...................................................................................................    S-22
Class B Prepayment Percentage........................................................................................    S-22
Class B Principal Balance............................................................................................    S-18
Code.................................................................................................................    S-12
Cooperatives.........................................................................................................    S-27
Co-op Shares.........................................................................................................    S-27
Covered Mortgage Property............................................................................................    S-42
Cross-Over Date......................................................................................................    S-24
Cut-Off Date Aggregate Principal Balance.............................................................................    S-27
Debt Service Reduction...............................................................................................    S-21
Definitive Certificates..............................................................................................    S-15
Deficient Valuation..................................................................................................    S-21
Determination Date...................................................................................................    S-15
Distribution Date....................................................................................................     S-7
DTC..................................................................................................................     S-5
Earthquake...........................................................................................................    S-27
Enhancement Act......................................................................................................    S-46
ERISA................................................................................................................    S-12
Excess Bankruptcy Losses.............................................................................................    S-26
Excess Fraud Losses..................................................................................................    S-25
Excess Special Hazard Losses.........................................................................................    S-25
Fitch................................................................................................................     S-4
Fixed Non-Relocation Program Loans...................................................................................    S-34
Fixed Program Loans..................................................................................................    S-34
Fraud Loss...........................................................................................................    S-21
Fraud Loss Amount....................................................................................................    S-25
Indirect Participants................................................................................................    S-15
</TABLE>

                                      S-48
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                                                                     PAGE
- ---------------------------------------------------------------------------------------------------------------------  ---------
Liquidated Loan......................................................................................................    S-20
<S>                                                                                                                    <C>
Liquidated Loan Loss.................................................................................................    S-20
Moody's..............................................................................................................     S-4
Mortgage Loans.......................................................................................................    Cover
Mortgaged Properties.................................................................................................    S-27
Mortgages............................................................................................................    S-27
Net Foreclosure Profits..............................................................................................    S-22
Net Mortgage Interest Rate...........................................................................................    S-18
Non-Supported Interest Shortfall.....................................................................................    S-18
Original Class B Principal Balance...................................................................................    S-21
Partial Liquidation Proceeds.........................................................................................    S-20
Participants.........................................................................................................    S-15
Percentage Interest..................................................................................................    S-17
Periodic Advance.....................................................................................................    S-22
PHMC.................................................................................................................    Cover
Plan.................................................................................................................    S-12
Pool Distribution Amount.............................................................................................    S-16
Pool Distribution Amount Allocation..................................................................................    S-16
Pool Scheduled Principal Balance.....................................................................................    S-21
Pooling and Servicing Agreement......................................................................................    S-42
Prepayment Interest Shortfall........................................................................................    S-18
Program Loans........................................................................................................    S-34
Realized Losses......................................................................................................    S-21
Record Date..........................................................................................................    S-16
Regular Certificates.................................................................................................    S-44
Relocation Mortgage Loans............................................................................................    S-34
REMIC................................................................................................................     S-2
Rules................................................................................................................    S-15
Scheduled Principal Balance..........................................................................................    S-20
Securities Act.......................................................................................................    S-45
Seller...............................................................................................................    Cover
Senior Certificates..................................................................................................     S-4
Series 1994-10 Certificates..........................................................................................    Cover
Servicer.............................................................................................................    Cover
Servicing Fee........................................................................................................    S-43
Similar Law..........................................................................................................    S-12
SPA..................................................................................................................    S-40
Special Hazard Loss..................................................................................................    S-20
Special Hazard Loss Amount...........................................................................................    S-25
Subclass.............................................................................................................    Cover
Trust Estate.........................................................................................................    Cover
Trustee..............................................................................................................     S-4
Underwriter..........................................................................................................    Cover
Underwriting Agreement...............................................................................................    S-46
</TABLE>

                                      S-49
<PAGE>
                                                                      [LOGO]
THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                                     SELLER
                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)
                             ---------------------
    The  Prudential  Home Mortgage  Securities  Company, Inc.  (the  "Seller" or
"PHMSC") may sell from time to time under this Prospectus and related Prospectus
Supplements Mortgage Pass-Through Certificates (the "Certificates"), issuable in
series (each, a "Series") consisting of one or more classes (each, a "Class") of
Certificates.

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

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

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

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

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

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

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

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

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

                The date of this Prospectus is February 9, 1994
<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..........................................    7
    B. Stripped Certificates..........................................    7
    C. Shifting Interest Certificates.................................    8
    D. Multi-Class Certificates.......................................    8
Cut-Off Date..........................................................    8
Distribution Dates....................................................    8
Record Dates..........................................................    8
Interest..............................................................    8
Principal (Including Prepayments).....................................    8
Distributions in Reduction of Stated Amount...........................    9
Credit Enhancement....................................................    9
Periodic Advances.....................................................   10
Optional Purchase of Mortgage Loans...................................   10
ERISA Limitations.....................................................   10
Tax Status............................................................   10
Rating................................................................   10
The Trust Estates.....................................................   11
General...............................................................   11
Mortgage Loans........................................................   11
    INSURANCE POLICIES................................................   14
    ACQUISITION OF THE MORTGAGE
      LOANS FROM PHMC.................................................   15
    ASSIGNMENT OF MORTGAGE LOANS
      TO THE TRUSTEE..................................................   15
    REPRESENTATIONS AND WARRANTIES....................................   16
    OPTIONAL REPURCHASES..............................................   19
Description of The Certificates.......................................   19
General...............................................................   19
Percentage Certificates...............................................   20
Multi-Class Certificates..............................................   21
Distributions to Percentage
 Certificateholders...................................................   21
    CERTIFICATES OTHER THAN SHIFTING
      INTEREST CERTIFICATES...........................................   21
    CALCULATION OF DISTRIBUTABLE AMOUNTS..............................   22
    DETERMINATION OF AMOUNTS TO
      BE DISTRIBUTED..................................................   23
    SHIFTING INTEREST CERTIFICATES....................................   25
Example of Distribution to
 Percentage Certificateholders........................................   27
</TABLE>

                                       3
<PAGE>
<TABLE>
<CAPTION>
                                                                        PAGE
                                                                        ----
<S>                                                                     <C>
Distributions to Multi-Class Certificateholders.......................   28
    VALUATION OF MORTGAGE LOANS.......................................   29
    SPECIAL DISTRIBUTIONS.............................................   30
    LAST SCHEDULED DISTRIBUTION DATE..................................   30
Credit Support........................................................   30
Subordination.........................................................   30
    CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES............   30
    SHIFTING INTEREST CERTIFICATES....................................   32
Other Credit Enhancement..............................................   34
    LIMITED GUARANTEE.................................................   34
    LETTER OF CREDIT..................................................   34
    POOL INSURANCE POLICIES...........................................   34
    SPECIAL HAZARD INSURANCE POLICIES.................................   34
    MORTGAGOR BANKRUPTCY BOND.........................................   34
Prepayment and Yield Considerations...................................   35
Pass-Through Rates and Interest Rates.................................   35
Scheduled Delays in Distributions.....................................   35
Effect of Principal Prepayments.......................................   35
Weighted Average Life of Certificates.................................   36
The Seller............................................................   37
PHMC..................................................................   37
General...............................................................   37
Mortgage Loan Production Sources......................................   39
Mortgage Loan Underwriting............................................   40
Mortgage Origination Processing.......................................   42
Servicing.............................................................   43
Use of Proceeds.......................................................   43
Servicing of the Mortgage Loans.......................................   43
The Servicer..........................................................   43
Payments on Mortgage Loans............................................   43
Periodic Advances and Limitations Thereon.............................   45
Adjustment to Servicing Fee in Connection with Prepaid Mortgage
 Loans................................................................   46
Reports to Certificateholders.........................................   46
Reports to the Trustee................................................   47
Collection and Other Servicing Procedures.............................   48
Enforcement of Due-on-Sale Clauses;
 Realization Upon Defaulted Mortgage Loans............................   48
Fixed Retained Yield, Servicing Compensation and Payment of
 Expenses.............................................................   49
Evidence as to Compliance.............................................   50
Certain Matters Regarding the Servicer................................   50
The Pooling and Servicing Agreement...................................   52
Events of Default.....................................................   52
Rights Upon Event of Default..........................................   52
Amendment.............................................................   53
Termination; Purchase of Mortgage Loans...............................   53
The Trustee...........................................................   54
Certain Legal Aspects of the Mortgage Loans...........................   54
General...............................................................   54
Foreclosure...........................................................   54
Foreclosure on Shares of Cooperatives.................................   55
</TABLE>

                                       4
<PAGE>
<TABLE>
<CAPTION>
                                                                        PAGE
                                                                        ----
<S>                                                                     <C>
Rights of Redemption..................................................   56
Anti-Deficiency Legislation and Other Limitations on Lenders..........   56
Soldiers' and Sailors' Civil Relief Act and Similar Laws..............   57
Environmental Considerations..........................................   57
"Due-on-Sale" Clauses.................................................   58
Applicability of Usury Laws...........................................   59
Enforceability of Certain Provisions..................................   59
Certain Federal Income Tax Consequences...............................   60
Federal Income Tax Consequences for REMIC Certificates................   60
  General.............................................................   60
  Status of REMIC Certificates........................................   60
  Qualification as a REMIC............................................   61
  Taxation of Regular Certificates....................................   62
    GENERAL...........................................................   62
    ORIGINAL ISSUE DISCOUNT...........................................   62
    ACQUISITION PREMIUM...............................................   64
    VARIABLE RATE REGULAR CERTIFICATES................................   64
    MARKET DISCOUNT...................................................   65
    PREMIUM...........................................................   66
    TREATMENT OF LOSSES...............................................   66
    ELECTION TO TREAT ALL INTEREST UNDER THE CONSTANT YIELD METHOD....   67
    SALE OR EXCHANGE OF REGULAR CERTIFICATES..........................   67
Taxation of Residual Certificates.....................................   68
    TAXATION OF REMIC INCOME..........................................   68
    BASIS AND LOSSES..................................................   69
    TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE............   69
      ORIGINAL ISSUE DISCOUNT.........................................   69
      MARKET DISCOUNT.................................................   69
      PREMIUM.........................................................   70
    LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME................   70
    TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES.....   71
      DISQUALIFIED ORGANIZATIONS......................................   71
      NONECONOMIC RESIDUAL INTERESTS..................................   72
      FOREIGN INVESTORS...............................................   72
    SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE........................   73
    TAXES THAT MAY BE IMPOSED ON THE REMIC POOL.......................   73
      PROHIBITED TRANSACTIONS.........................................   73
      CONTRIBUTIONS TO THE REMIC POOL AFTER THE STARTUP DAY...........   73
      NET INCOME FROM FORECLOSURE PROPERTY............................   74
    LIQUIDATION OF THE REMIC POOL.....................................   74
    ADMINISTRATIVE MATTERS............................................   74
Limitations on Deduction of Certain Expenses..........................   74
Taxation of Certain Foreign Investors.................................   75
    REGULAR CERTIFICATES..............................................   75
    RESIDUAL CERTIFICATES.............................................   75
Backup Withholding....................................................   75
Reporting Requirements................................................   76
Federal Income Tax Consequences for Certificates as to Which No REMIC
 Election Is Made.....................................................   76
Standard Certificates.................................................   76
    GENERAL...........................................................   76
    TAX STATUS........................................................   77
</TABLE>

                                       5
<PAGE>
<TABLE>
<CAPTION>
                                                                        PAGE
                                                                        ----
<S>                                                                     <C>
    PREMIUM AND DISCOUNT..............................................   77
      PREMIUM.........................................................   77
      ORIGINAL ISSUE DISCOUNT.........................................   77
      MARKET DISCOUNT.................................................   78
    RECHARACTERIZATION OF SERVICING FEES..............................   78
    SALE OR EXCHANGE OF STANDARD CERTIFICATES.........................   79
Stripped Certificates.................................................   79
    GENERAL...........................................................   79
    STATUS OF STRIPPED CERTIFICATES...................................   80
    TAXATION OF STRIPPED CERTIFICATES.................................   80
    ORIGINAL ISSUE DISCOUNT...........................................   80
      SALE OR EXCHANGE OF STRIPPED CERTIFICATES.......................   81
      PURCHASE OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES........   81
      POSSIBLE ALTERNATIVE CHARACTERIZATIONS..........................   81
Reporting Requirements and Backup Withholding.........................   82
Taxation of Certain Foreign Investors.................................   82
ERISA Considerations..................................................   82
General...............................................................   82
Certain Requirements Under ERISA......................................   82
    GENERAL...........................................................   82
    PARTIES IN INTEREST/DISQUALIFIED PERSONS..........................   83
    DELEGATION OF FIDUCIARY DUTY......................................   83
Administrative Exemptions.............................................   83
    INDIVIDUAL ADMINISTRATIVE EXEMPTIONS..............................   83
    PTE 83-1..........................................................   84
Exempt Plans..........................................................   85
Unrelated Business Taxable Income--Residual Certificates..............   85
Legal Investment......................................................   86
Plan of Distribution..................................................   87
Legal Matters.........................................................   88
Rating................................................................   88
Index of Significant Definitions......................................   89
</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, 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
</TABLE>

                                       7
<PAGE>

<TABLE>
<S>                                 <C>
                                    payments  and/or  a  specified  portion (which  may  be  zero) of
                                    interest payments (to the extent  of the applicable Net  Mortgage
                                    Interest Rate) on the related Mortgage Loans.
  C.  Shifting Interest
  Certificates....................  Shifting  Interest  Certificates  of  a  Series  are  Standard or
                                    Stripped Certificates, credit enhancement  for which is  supplied
                                    by  the adjustment from time to time of the relative interests in
                                    the Trust Estate of the Senior Certificates and the  Subordinated
                                    Certificates  of such  Series. See  "Description of  the Certifi-
                                    cates--Distributions to  Percentage  Certificateholders--Shifting
                                    Interest Certificates" and "Credit
                                    Support--Subordination--Shifting Interest Certificates."
  D.  Multi-Class Certificates....  Each   Series  of   Multi-Class  Certificates   will  consist  of
                                    Certificates, each of  which evidences a  beneficial interest  in
                                    the  related  Trust Estate  and  entitles the  holder  thereof to
                                    interest payments on the outstanding  Stated Amount thereof at  a
                                    fixed  rate (which may be zero)  specified in, or a variable rate
                                    determined as specified in, the applicable Prospectus Supplement,
                                    and distributions in reduction  of such Stated Amount  determined
                                    in  the  manner and  applied  in the  priority  set forth  in the
                                    applicable Prospectus Supplement. The aggregate Stated Amount  of
                                    a  Series  of  Multi-Class  Certificates  may  be  less  than the
                                    aggregate principal balance of the related Mortgage Loans.
Cut-Off Date......................  The date specified in the applicable Prospectus Supplement.
Distribution Dates................  Distributions on Standard Certificates and Stripped  Certificates
                                    will  generally be made on the 25th day (or, if such day is not a
                                    business day, the business  day following the  25th day) of  each
                                    month, commencing with the month following the month in which the
                                    applicable  Cut-Off  Date occurs  (each, a  "Distribution Date").
                                    Distributions on Multi-Class Certificates  will be made  monthly,
                                    quarterly,  or  semi-annually,  on  the  dates  specified  in the
                                    applicable Prospectus Supplement.
Record Dates......................  Distributions  will  be  made   on  each  Distribution  Date   to
                                    Certificateholders  of record at the close of business on (unless
                                    a different  date  is  specified  in  the  applicable  Prospectus
                                    Supplement)  the  last business  day of  the month  preceding the
                                    month in which  such Distribution  Date occurs  (each, a  "Record
                                    Date").
Interest..........................  With  respect to a Series  of Certificates consisting of Standard
                                    Certificates or Stripped  Certificates, interest  on the  related
                                    Mortgage Loans at the 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 "Servicing 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
</TABLE>

                                       8
<PAGE>

<TABLE>
<S>                                 <C>
                                    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 Certificateholders."
Credit Enhancement................  A Series  of Certificates  may  include one  or more  Classes  of
                                    Senior  Certificates  and  one or  more  Classes  of Subordinated
                                    Certificates.  The  rights   of  the   holders  of   Subordinated
                                    Certificates of a Series to receive distributions with respect to
                                    the related Mortgage Loans will be subordinated to such rights of
                                    the  holders of the Senior Certificates of the same Series to the
                                    extent (the "Subordinated  Amount") specified  in the  applicable
                                    Prospectus  Supplement. This subordination is intended to enhance
                                    the  likelihood   of   the   timely   receipt   by   the   Senior
                                    Certificateholders  of  their  proportionate  share  of scheduled
                                    monthly principal and interest  payments on the related  Mortgage
                                    Loans and to protect them against losses. This protection will be
                                    effected    by   the    preferential   right    of   the   Senior
                                    Certificateholders  to  receive  current  distributions  on   the
                                    related  Mortgage Loans  and (if  so specified  in the applicable
                                    Prospectus Supplement)  by the  establishment of  a reserve  fund
                                    (the "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 Subordi-
                                    nated 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
</TABLE>

                                       9
<PAGE>

<TABLE>
<S>                                 <C>
                                    Certificates and  the Subordinated  Certificates in  the  related
                                    Trust Estate. See "Description of the Certificates--Distributions
                                    to Percentage Certificateholders--Shifting Interest
                                    Certificates."
                                    The  Certificates  of  any Series,  or  any one  or  more Classes
                                    thereof, may be entitled to  the benefits of a guarantee,  letter
                                    of credit, mortgage pool insurance policy or other form of credit
                                    enhancement as specified in the applicable Prospectus Supplement.
                                    See "Description of the Certificates" and "Credit Support."
Periodic Advances.................  In  the event of delinquencies in payments on 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  applicable 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 Revenue 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>

                                       10
<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 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.

                                       11
<PAGE>
    Unless otherwise specified in the  applicable Prospectus Supplement, all  of
the Mortgage Loans in a Trust Estate will have monthly payments due on the first
of  each month (each, a "Due Date") and will be fully-amortizing Mortgage Loans,
each with a fixed rate of interest  and level monthly payments over the term  of
the  Mortgage Loan. If  so specified in the  applicable Prospectus Supplement, a
Trust Estate may include fully  amortizing, adjustable rate Mortgage Loans  with
Mortgage  Interest Rates adjusted  periodically, in the  manner specified in the
related Prospectus  Supplement. Unless  otherwise  specified in  the  applicable
Prospectus Supplement, no adjustable interest rate Mortgage Loan will be subject
to  a  possibility  of negative  amortization.  If specified  in  the applicable
Prospectus Supplement, fixed rates on certain Mortgage Loans may be converted to
adjustable rates and adjustable rates on certain Mortgage Loans may be converted
to fixed rates, in each case after  origination of such Mortgage Loans and  upon
the  satisfaction  of other  conditions specified  in the  applicable Prospectus
Supplement. Unless otherwise specified in the applicable Prospectus  Supplement,
in  either  such event,  the Pooling  and Servicing  Agreement will  require the
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 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,

                                       12
<PAGE>
generally  on  an annual  basis. Unless  otherwise  specified in  the applicable
Prospectus Supplement, Subsidy Payments  will be placed  in a custodial  account
("Subsidy Account") by the Servicer. Despite the existence of a subsidy program,
a  mortgagor remains  primarily liable  for making  all scheduled  payments on a
Subsidy Loan and for all other obligations provided for in the related  Mortgage
Note and Mortgage Loan.

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

    Generally,  employers may terminate subsidy programs in the event of (i) the
mortgagor's death, retirement,  resignation or termination  of employment,  (ii)
the  full prepayment  of the Subsidy  Loan by  the mortgagor, (iii)  the sale or
transfer by the mortgagor of the related Mortgaged Property as a result of which
the mortgagee  is  entitled to  accelerate  the  Subsidy Loan  pursuant  to  the
"due-on-sale"  clause contained  in the  Mortgage, or  (iv) the  commencement of
foreclosure proceedings or the acceptance of  a deed in lieu of foreclosure.  In
addition,  some  subsidy programs  provide that  if  prevailing market  rates of
interest on mortgage loans similar to a Subsidy Loan are less than the  Mortgage
Interest  Rate of such Subsidy Loan, the employer may request that the mortgagor
refinance such Subsidy Loan and may  terminate the related subsidy agreement  if
the  mortgagor fails to refinance such Subsidy  Loan. In the event the mortgagor
refinances such Subsidy Loan,  the new loan  will not be  included in the  Trust
Estate. See "Prepayment and Yield Considerations" herein. In the event a subsidy
agreement  is terminated,  the amount remaining  in the Subsidy  Account will be
returned to the employer, and the mortgagor  will be obligated to make the  full
amount  of all  remaining scheduled  payments, if  any. The  mortgagor's reduced
monthly housing expense as a consequence  of payments under a subsidy  agreement
is  used by  PHMC in  determining certain  expense-to-income ratios  utilized in
underwriting a Subsidy Loan. See "PHMC--Mortgage Loan Underwriting."

    If so specified in the applicable Prospectus Supplement, a Trust Estate  may
contain  Mortgage Loans subject  to temporary buy-down  plans ("Buy-Down Loans")
pursuant to which the  monthly payments made by  the mortgagor during the  early
years  of the Mortgage Loan will be  less than the scheduled monthly payments on
the Mortgage Loan. The resulting difference  in payment will be compensated  for
from  an amount contributed by  the seller of the  related Mortgaged Property or
another source, including the  originator of the Mortgage  Loan (generally on  a
present  value basis) and, if so specified in the related Prospectus Supplement,
placed in a  custodial account  (the "Buy-Down Fund")  by the  Servicer. If  the
mortgagor  on a  Buy-Down Loan  prepays such Mortgage  Loan in  its entirety, or
defaults on such Mortgage Loan and the Mortgaged Property is sold in liquidation
thereof, during the period  when the mortgagor is  not 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

                                       13
<PAGE>
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.

    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.

                                       14
<PAGE>
  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 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

                                       15
<PAGE>
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 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;

                                       16
<PAGE>
        (iv) neither the  Seller nor  any prior holder  of the  Mortgage or  the
    related  Mortgage Note  has modified the  Mortgage in  any material respect;
    satisfied, cancelled or  subordinated the Mortgage  or the related  Mortgage
    Note  in whole or in part; or released the Mortgaged Property in whole or in
    part from the lien of the  Mortgage; or executed any instrument of  release,
    cancellation, modification or satisfaction, except in each case as reflected
    in  a document  delivered by  the Seller  to the  Trustee together  with the
    related Mortgage;

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

        (vi) 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;

        (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;

                                       17
<PAGE>
        (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 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;

                                       18
<PAGE>
        (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.

                        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

                                       19
<PAGE>
interests"  within the meaning of Code Section 860G(a)(1) (such Class or Classes
collectively referred  to  as  the  "Regular Certificates")  and  one  Class  or
Subclass  of Certificates with respect to each  REMIC that will be designated as
"residual  interests"  within  the  meaning  of  Code  Section  860G(a)(2)  (the
"Residual  Certificates")  representing the  right  to receive  distributions as
specified in the  Prospectus Supplement  for such Series.  See "Certain  Federal
Income Tax Consequences" herein.

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

    Unless otherwise  specified in  the  applicable Prospectus  Supplement  with
respect  to a Series of Certificates, each Certificate offered hereby and by the
applicable Prospectus Supplement will  be issued in  fully registered form.  The
Certificates  of  a  Series  offered  hereby  and  by  means  of  the applicable
Prospectus Supplements will be  transferable and exchangeable  at the office  or
agency maintained by the Trustee or such other entity for such purpose set forth
in  the related Prospectus  Supplement. No service  charge will be  made for any
transfer or exchange of Certificates, but  the Trustee or such other entity  may
require  payment of  a sum  sufficient to  cover any  tax or  other governmental
charge in  connection with  such transfer  or  exchange. In  the event  that  an
election  is made  to treat  the Trust  Estate (or  a segregated  pool of assets
therein) as a REMIC, no  legal or beneficial interest in  all or any portion  of
the  "residual interest" thereof  may be transferred without  the receipt by the
transferor and the  Trustee of an  affidavit signed by  the transferee  stating,
among  other things, that the transferee  (i) is not a disqualified organization
within the meaning  of Code  Section 860E(e) or  an agent  (including a  broker,
nominee,  or  middleman) thereof  and  (ii) understands  that  it may  incur tax
liabilities in excess  of any  cash flows  generated by  the residual  interest.
Further, the transferee must state in the affidavit that it (x) historically has
paid  its debts as they have come due, (y) intends to pay its debts as they come
due in the  future and  (z) intends  to pay  taxes associated  with holding  the
residual interest as they become due. The transferor must certify to the Trustee
that, as of the time of the transfer, it has no actual knowledge that any of the
statements made in the transferee affidavit are false and no reason to know that
the  statements made by the  transferee pursuant to clauses  (x), (y) and (z) of
the  preceding   sentence   are  false.   See   "Certain  Federal   Income   Tax
Consequences--Federal  Income Tax Consequences  for REMIC Certificates--Taxation
of Residual  Certificates--Tax-Related  Restrictions  on  Transfer  of  Residual
Certificates."  In the  event that an  election is  not made to  treat the Trust
Estate (or a  segregated pool  of assets therein)  as a  REMIC, no  Subordinated
Certificate  may be  transferred unless  an appropriate  ruling of  the Internal
Revenue Service  or  opinion of  counsel  is obtained  to  the effect  that  the
transfer  will not result in the  arrangement contemplated under the Pooling and
Servicing Agreement being  treated as  an association taxable  as a  corporation
under the Code.

    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

                                       20
<PAGE>
Certificate of a Class will be entitled to receive its Certificate's  percentage
interest  of  the portion  of the  Pool Distribution  Amount (as  defined below)
allocated to such Class.  The percentage interest  of each Standard  Certificate
will  be  equal to  the  percentage obtained  by  dividing the  aggregate unpaid
principal balance of the Mortgage Loans represented by such Standard Certificate
as of the Cut-Off Date by the aggregate unpaid principal balance of the Mortgage
Loans represented by all the Standard Certificates  of the same Class as of  the
Cut-Off Date.

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

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

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

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

                                       21
<PAGE>
Class or  Subclass  of Percentage  Certificates  (other than  Shifting  Interest
Certificates)  except, in the  case of Subordinated  Certificateholders, for any
amounts required to be paid to the holders of the related Senior Certificates or
deposited in the related Subordination Reserve Fund, if any. If the Certificates
of a Class include  two or more Subclasses,  the allocation of distributions  of
principal and interest among such Subclasses will be as specified in the related
Prospectus Supplement.

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

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

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

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

           (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

                                       22
<PAGE>
included in the Distributable Amount for such Senior Certificates to the current
Distribution  Date  (the "Late  Payment  Period"); provided  that  the foregoing
amount  will  be  included  in  the  Senior  Class  Distributable  Amount  on  a
Distribution  Date  only to  the  extent such  amount  is included  in  the Pool
Distribution Amount with respect to such Distribution Date.

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

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

           (a) all Scheduled Principal and all Curtailments;

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

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

                                       23
<PAGE>
        (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;

        (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

                                       24
<PAGE>
the  current Distribution Date, over (b) the  portion of the amount specified in
clause (a) constituting Late Payments, together with interest on such portion at
the applicable Pass-Through Rate from  such prior Distribution Date through  the
current Distribution Date, to the extent such Late Payments and interest thereon
are  included  in  the Pool  Distribution  Amount  with respect  to  the current
Distribution Date.

    With respect to  a Series  of Percentage Certificates  (other than  Shifting
Interest  Certificates) including a Class of Subordinated Certificates, once the
Subordinated Amount is  reduced to  zero, any remaining  Senior Class  Shortfall
with  respect to a  Class of Senior  Certificates will cease  to be payable from
amounts otherwise distributable to  the Subordinated Certificateholders and  the
amounts  in  the related  Subordination Reserve  Fund, if  any, except  that the
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

                                       25
<PAGE>
    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

        (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  Certificates of  a
Series   has  been  issued),  unless   otherwise  specified  in  the  applicable

                                       26
<PAGE>
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 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.

                                         (FOOTNOTES CONTINUED ON FOLLOWING PAGE)

                                       27
<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 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

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

(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.

                                       28
<PAGE>
herein) of the Mortgage Loans included in the Trust Estate for such Series as of
the end  of the  period (a  "Due Period")  specified in  the related  Prospectus
Supplement. For purposes of determining the Multi-Class Certificate Distribution
Amount  with respect to a Distribution Date  for a Series of Certificates having
one or more Classes of Multi-Class Certificates, the Pool Value of the  Mortgage
Loans included in the Trust Estate for such Certificates will be reduced to take
into  account  all  distributions thereon  received  by the  Trustee  during the
applicable Due Period.

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

  VALUATION OF MORTGAGE LOANS

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

                                       29
<PAGE>
  SPECIAL DISTRIBUTIONS

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

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

  LAST SCHEDULED DISTRIBUTION DATE

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

                                 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

                                       30
<PAGE>
resulting from  the  receipt  of  delinquent  principal  or  interest  payments,
Liquidation  Proceeds  and  insurance  proceeds  (net,  in  each  case,  of  any
applicable Fixed  Retained Yield  and  any unpaid  Servicing  Fee to  which  the
Servicer  is entitled, foreclosure costs and other servicing costs, expenses and
advances relating to such Mortgage Loans).

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

    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.

                                       31
<PAGE>
    Amounts  withdrawn  from the  Subordination Reserve  Fund  for a  Series and
deposited in  the Certificate  Account for  such Series  will be  charged  first
against amounts in the Subordination Reserve Fund other than the Initial Deposit
for such Series, and thereafter against such Initial Deposit.

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

    Funds in the  Subordination Reserve Fund  for a Series  will be invested  as
provided  in the applicable Pooling and  Servicing Agreement in certain types of
eligible investments ("Eligible Investments"). If  an election has been made  to
treat  the Trust Estate (or a segregated pool  of assets therein) as a REMIC, no
more than 30% of  the income or  gain of the Subordination  Reserve Fund in  any
taxable  year may be derived  from the sale or  other disposition of investments
held for less than three months in the Subordination Reserve Fund. The  earnings
on   such  investments   will  be  withdrawn   and  paid   to  the  Subordinated
Certificateholders  of  such  Series   or  to  the   holders  of  the   Residual
Certificates,  in the event  that an election  has been made  to treat the Trust
Estate (or a segregated pool of assets therein) with respect to such Series as a
REMIC, in accordance with their  respective interests. Investment income  earned
on  amounts held  in the  Subordination Reserve Fund  will not  be available for
distribution to the Senior Certificateholders or otherwise subject to any claims
or rights of the Senior Certificateholders.

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

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

    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.

                                       32
<PAGE>
    Losses realized on liquidated Mortgage Loans (other than certain  liquidated
Mortgage  Loans that are Special Hazard  Mortgage Loans as described below) will
be allocated to the holders of Subordinated Certificates through a reduction  of
the amount of principal payments on the Mortgage Loans to which such holders are
entitled.  Prior to the Cross-Over Date,  holders of Senior Certificates of each
Class entitled to  a percentage of  principal payments on  the related  Mortgage
Loans  will be  entitled to  receive, as part  of their  respective Senior Class
Distribution Amounts  payable  on each  Distribution  Date in  respect  of  each
Mortgage  Loan that  became a  liquidated Mortgage  Loan in  the preceding month
(subject to the additional limitation  described below applicable to  liquidated
Mortgage  Loans that are Special Hazard Mortgage Loans), their respective shares
of the  Scheduled  Principal Balance  of  each such  liquidated  Mortgage  Loan,
together  with interest  accrued at the  applicable Net  Mortgage Interest Rate,
irrespective of whether net Liquidation Proceeds realized thereon are sufficient
to cover such amount.  For a description of  the full Senior Class  Distribution
Amount   payable  to  holders  of  Senior   Certificates  of  each  Series,  see
"Description of the Certificates--Distributions to Percentage
Certificateholders--Shifting Interest Certificates."

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

                                       33
<PAGE>
percentage  of principal payments to which  such Class is entitled multiplied by
the aggregate  net  Liquidation Proceeds  of  the Mortgage  Loans  which  became
Special  Hazard  Mortgage  Loans  in  the  month  preceding  the  month  of such
Distribution Date  over  (b) the  total  amount of  delinquent  installments  in
respect  of such Special Hazard Mortgage  Loans that were previously the subject
of distributions to such  Class paid out of  amounts otherwise distributable  to
the holders of the related Subordinated Certificates.

    Although  the subordination feature  described above is  intended to enhance
the likelihood of  timely payment of  principal and interest  to the holders  of
Senior  Certificates,  shortfalls  could result  in  certain  circumstances. For
example, a shortfall in  the payment of principal  otherwise due the holders  of
Senior  Certificates could occur if  losses realized on the  Mortgage Loans in a
Trust Estate  were exceptionally  high  and were  concentrated in  a  particular
month.   See  "Description  of  the  Certificates--Distributions  to  Percentage
Certificateholders--Shifting Interest  Certificates" for  a description  of  the
consequences of any shortfall of principal or interest.

    The  holders of Subordinated Certificates will not be required to refund any
amounts previously properly distributed to them, regardless of whether there are
sufficient funds on a subsequent Distribution  Date to make a full  distribution
to holders of each Class of Senior Certificates of the same Series.

OTHER CREDIT ENHANCEMENT

    In  addition to subordination as discussed  above, credit enhancement may be
provided with respect to  any Series of Certificates  in any other manner  which
may  be described  in the applicable  Prospectus Supplement,  including, but not
limited to,  credit enhancement  through an  alternative form  of  subordination
and/or one or more of the methods described below.

  LIMITED GUARANTEE

    If  so specified in  the Prospectus Supplement  with respect to  a Series of
Certificates, credit  enhancement may  be  provided in  the  form of  a  limited
guarantee issued by a guarantor named therein.

  LETTER OF CREDIT

    Alternative  credit support with respect to  a Series of Certificates may be
provided by  the  issuance of  a  letter of  credit  by the  bank  or  financial
institution  specified in  the applicable  Prospectus Supplement.  The coverage,
amount and frequency of any reduction in coverage provided by a letter of credit
issued with  respect to  a  Series of  Certificates will  be  set forth  in  the
Prospectus Supplement relating to such Series.

  POOL INSURANCE POLICIES

    If  so  specified  in the  Prospectus  Supplement  relating to  a  Series of
Certificates, the Seller will  obtain a pool insurance  policy for the  Mortgage
Loans in the related Trust Estate. The pool insurance policy will cover any loss
(subject  to the  limitations described in  a related  Prospectus Supplement) by
reason of default to the  extent a related Mortgage Loan  is not covered by  any
primary  mortgage insurance policy.  The amount and principal  terms of any such
coverage will be set forth in the Prospectus Supplement.

  SPECIAL HAZARD INSURANCE POLICIES

    If so specified in the applicable Prospectus Supplement, for each Series  of
Certificates  as to which a  pool insurance policy is  provided, the Seller will
also obtain a special  hazard insurance policy for  the related Trust Estate  in
the amount set forth in such Prospectus Supplement. The special hazard insurance
policy  will, subject to the limitations  described in the applicable Prospectus
Supplement, protect against  loss by  reason of damage  to Mortgaged  Properties
caused  by certain hazards not insured against under the standard form of hazard
insurance policy for the respective states in which the Mortgaged Properties are
located. The amount and principal terms of  any such coverage will be set  forth
in the Prospectus Supplement.

  MORTGAGOR BANKRUPTCY BOND

    If  so specified in  the applicable Prospectus  Supplement, losses resulting
from a  bankruptcy proceeding  relating to  a mortgagor  affecting the  Mortgage
Loans in a Trust Estate with respect to a Series of Certificates will be covered
under  a mortgagor bankruptcy bond (or any other instrument that will not result
in a downgrading of  the rating of  the Certificates of a  Series by the  Rating
Agency or Rating Agencies that rated such Series). Any mortgagor bankruptcy bond
or  such other  instrument will  provide for coverage  in an  amount meeting the
criteria of the Rating Agency or Rating Agencies rating the Certificates of  the
related  Series,  which  amount will  be  set  forth in  the  related Prospectus
Supplement. The amount  and principal  terms of any  such coverage  will be  set
forth in the Prospectus Supplement.

                                       34
<PAGE>
                      PREPAYMENT AND YIELD CONSIDERATIONS

PASS-THROUGH RATES AND INTEREST RATES

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

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

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

SCHEDULED DELAYS IN DISTRIBUTIONS

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

EFFECT OF PRINCIPAL PREPAYMENTS

    When a Mortgage Loan is prepaid in full, the mortgagor pays interest on  the
amount  prepaid only to  the date of prepayment  and not thereafter. Liquidation
Proceeds (as defined  herein) and  amounts received in  settlement of  insurance
claims  are  also likely  to include  interest only  to the  time of  payment or
settlement. When a Mortgage Loan is  prepaid in part, an interest shortfall  may
result  depending on the timing of the receipt of the partial prepayment and the
timing of when those  prepayments are passed  through to Certificateholders.  To
partially  mitigate this reduction in yield, the Pooling and Servicing Agreement
relating to a Series will provide, unless otherwise specified in the  applicable
Prospectus  Supplement, that with respect to any principal prepayment in full of
any Mortgage Loan underlying the Certificates of such Series, the Servicer  will
pay  into  the Certificate  Account  for such  Series  to the  extent  funds are
available for such purpose from the aggregate Servicing Fees (or portion thereof
as specified  in  the  related  Prospectus Supplement)  which  the  Servicer  is
entitled   to  receive  relating  to  mortgagor  payments  or  other  recoveries
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."

                                       35
<PAGE>
    A  lower  rate of  principal prepayments  than anticipated  would negatively
affect the total return to  investors in any Certificates  of a Series that  are
offered  at a discount to their principal  amount and a higher rate of principal
prepayments than  anticipated  would  negatively  affect  the  total  return  to
investors in the Certificates of a Series that are offered at a premium to their
principal  amount.  The  yield  on  Stripped  Certificates  may  be particularly
sensitive to prepayment rates, and further information with respect to yield  on
such  Stripped  Certificates  will  be  included  in  the  applicable Prospectus
Supplement.

WEIGHTED AVERAGE LIFE OF CERTIFICATES

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

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

    There  is no  assurance that prepayment  of the Mortgage  Loans underlying a
Series of Certificates will conform to  any level of the prepayment standard  or
model  specified  in the  related Prospectus  Supplement.  A number  of factors,
including  homeowner  mobility,  economic  conditions,  changes  in  mortgagors'
housing  needs, job transfers, unemployment or, in the case of borrowers relying
on commission income  and self-employed borrowers,  significant fluctuations  in
income  or adverse economic conditions, mortgagors' net equity in the properties
securing the  mortgages,  servicing  decisions,  enforceability  of  due-on-sale
clauses,  mortgage  market interest  rates,  mortgage recording  taxes,  and the
availability of mortgage  funds, may affect  prepayment experience. In  general,
however,  if  prevailing interest  rates fall  significantly below  the Mortgage
Interest Rates on the  Mortgage Loans underlying a  Series of Certificates,  the
prepayment  rates  of  such Mortgage  Loans  are  likely to  be  higher  than if
prevailing rates remain at or above the  rates borne by such Mortgage Loans.  It
should  be noted  that Certificates of  a Series  may evidence an  interest in a
Trust Estate with different Mortgage Interest Rates. Accordingly, the prepayment
experience of such Certificates will to some extent be a function of the mix  of
interest  rates of the Mortgage Loans. In addition, the terms of the Pooling and
Servicing Agreement will require the Servicer to enforce any due-on-sale  clause
to  the extent it has knowledge of  the conveyance or the proposed conveyance of
the underlying  Mortgaged  Property;  provided, however,  that  any  enforcement
action  that the Servicer in  good faith determines may  be restricted by law or
that would impair or threaten to impair any recovery under any related insurance
policy will not be 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.

                                       36
<PAGE>
    The Seller will  be obligated,  under certain  circumstances, to  repurchase
certain  of  the Mortgage  Loans. In  addition, if  specified in  the applicable
Prospectus Supplement, the Pooling and Servicing Agreement will permit, but  not
require, the Seller, and the terms of certain insurance policies relating to the
Mortgage  Loans may  permit the applicable  insurer, to  purchase any delinquent
Mortgage Loan. The proceeds of any such purchase or repurchase will be deposited
in the related Certificate Account and such purchase or repurchase will have the
same effect as a prepayment in full of the related Mortgage Loan. See "The Trust
Estates--Mortgage Loans--Assignment  of  the  Mortgage  Loans  to  the  Trustee"
and"--Optional  Repurchases."  In addition,  if so  specified in  the applicable
Prospectus Supplement, the Servicer  will have the option  to purchase all,  but
not  less than all, of the Mortgage Loans  in any Trust Estate under the limited
conditions  specified  in  such  Prospectus   Supplement.  For  any  Series   of
Certificates for which an election has been made to treat the Trust Estate (or a
segregated  pool of assets therein) as a  REMIC, any such purchase or repurchase
may be effected only pursuant to  a "qualified liquidation," as defined in  Code
Section  860F(a)(4)(A). See  "The Pooling  and Servicing Agreement--Termination;
Purchase of Mortgage Loans."

                                   THE SELLER

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

    The limited purposes of the Seller are, in general, to acquire, own and sell
mortgage  loans; to  issue, acquire,  own, hold  and sell  mortgage pass-through
securities which represent  ownership interests in  mortgage loans,  collections
thereon  and related properties; and to engage  in any acts which are incidental
to, or necessary, suitable or convenient to accomplish, the foregoing.

    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.

                                       37
<PAGE>
    PHMC was incorporated in the State of New Jersey on September 18, 1978 under
the name Newark Rehabilitation,  Inc., but did not  actively engage in  business
prior to October 31, 1988. On March 3, 1988, Newark Rehabilitation, Inc. changed
its  name to  The Prudential  Home Mortgage Company,  Inc., and,  on October 31,
1988, PHMC acquired  all of the  assets and  assumed all of  the liabilities  of
PHMCo. As used herein and in each Prospectus Supplement, references to PHMC that
relate  to activities  occurring prior  to October 31,  1988 are  to PHMCo. From
October 31,  1988  to  December  19,  1989, PHMC  was  a  direct,  wholly  owned
subsidiary  of PMCC. On December  19, 1989, all of the  common stock of PHMC was
transferred  to,  and  PHMC  became  a  direct,  wholly  owned  subsidiary   of,
Residential  Services Corporation of America,  a direct, wholly owned subsidiary
of Prudential Insurance.

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

    PHMC  is  an affiliate  of Lender's  Service,  Inc., a  Delaware corporation
("LSI"), formerly known as Lender's Service Acquisition Corporation, which is  a
wholly  owned subsidiary of  Residential Services Corporation  of America and an
indirect wholly  owned subsidiary  of  Prudential Insurance,  and which  is  the
successor in interest to Lender's Service, Inc., a Pennsylvania corporation. LSI
maintains  a  relationship  with  a  nationwide  network  of  appraisers;  these
appraisers perform work for LSI on an independent-contractor basis.  Appraisals,
review  appraisals  and recertifications  obtained  in connection  with mortgage
loans  originated  or  acquired  by  PHMC  may  be  obtained  through  LSI.  See
"--Mortgage  Loan Underwriting"  below. LSI  may also  act as  a title insurance
agent for various title insurance companies,  and as a vendor of credit  reports
for  UCB  Services,  a  national mortgage  reporting  company,  with  respect to
mortgage loans,  including the  Mortgage Loans.  PHMC is  also an  affiliate  of
Prudential  Property and  Casualty Insurance  Company, a  wholly owned, indirect
subsidiary  of  Prudential  Insurance,  which  offers  casualty  insurance   for
residential  properties, which may include the  Mortgaged Properties. PHMC is an
affiliate of The Prudential  Bank and Trust Company,  a Georgia bank, for  which
PHMC  processes  applications  for  home  equity  loans  secured  by 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

                                       38
<PAGE>
description  of  PHMC's  activities  elsewhere  in  this  Prospectus  relate  to
conventional rather  than  to FHA/VA  loans,  since  the Mortgage  Loans  to  be
included  in the Trust Estate  for any Series of  Certificates will be comprised
exclusively of conventional loans.

MORTGAGE LOAN PRODUCTION SOURCES

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

    Mortgage loans generated  through contacts  with corporate  clients or  with
mortgage  brokers and similar entities typically  involve the referral of a loan
applicant  to  PHMC;  the  gathering  of  credit-related  and  property-specific
information  by PHMC; and  the decision by  PHMC, based on  its analysis of such
information, as to the suitability of its making the loan. It is  characteristic
of PHMC's practice with respect to loans generated as a result of referrals from
these  two sources  that PHMC, itself,  orders appraisals  (most frequently, the
original appraisals, but in some  cases, review appraisals) and credit  reports.
The  level of involvement  by PHMC in  other aspects of  the processing of these
loans varies considerably; whereas, PHMC typically assists the borrower referred
by corporate clients through the application  stage, PHMC 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

                                       39
<PAGE>
mortgage loans,  (iii) meet  and maintain  certain operational  standards,  (iv)
evaluate  each loan  offered to  PHMC for  consistency with  PHMC's underwriting
guidelines and (v) utilize the services of qualified appraisers. The contractual
arrangements with eligible  originators may  involve the commitment  by PHMC  to
accept  delivery of a certain  dollar amount of mortgage  loans over a period of
time; this commitment may be satisfied either by delivery of mortgage loans  one
at  a  time  or in  multiples  as aggregated  by  the other  originator.  In all
instances, however, acceptance by PHMC is contingent upon the loans being  found
to  satisfy  PHMC's  program  standards. PHMC  may  also  acquire  portfolios of
seasoned loans in negotiated transactions.

MORTGAGE LOAN UNDERWRITING

    In determining  whether to  lend to  a particular  mortgage borrower  or  to
purchase a mortgage loan, PHMC makes an assessment of the applicant's ability to
repay  the loan, as well as an assessment  of the value of the property to which
the financing relates. The underwriting  standards that guide the  determination
represent  a balancing of several factors  that may affect the ultimate recovery
of the loan amount, including, 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

                                       40
<PAGE>
applicant's payment  history for  the existing  mortgage, communicating,  either
verbally  or  in  writing,  with the  applicant's  present  lender  or analyzing
cancelled checks provided by the  applicant. Verifications of income, assets  or
mortgages  may  be waived  under certain  programs offered  by PHMC,  but PHMC's
practice is  to obtain  verification  of employment  for every  loan  applicant.
Waivers  limit the amount of documentation required for an underwriting decision
and have the effect of increasing  the relative importance of the credit  report
and  the  appraisal.  Such  waivers  or  reduced-documentation  options  are, in
general, available for  owner-occupied properties  where the ratio  of 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
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

                                       41
<PAGE>
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%.

    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.

                                       42
<PAGE>
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.

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

                                       43
<PAGE>
on or  prior  thereto,  and, on  a  daily  basis, except  as  specified  in  the
applicable   Pooling  and  Servicing  Agreement,   the  following  payments  and
collections received or made by it with respect to the Mortgage Loans subsequent
to the applicable Cut-Off Date (other than payments due on or before the Cut-Off
Date):

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

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

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

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

        (v) all Periodic Advances made by the Servicer;

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

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

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

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

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

                                       44
<PAGE>
    The  Servicer is permitted, from time to  time, to make withdrawals from the
Certificate Account for the following purposes,  to the extent permitted in  the
applicable Pooling and Servicing Agreement:

         (i) to reimburse itself for Periodic Advances;

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

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

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

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

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

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

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

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

        (x) to clear and terminate the Certificate Account.

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

                                       45
<PAGE>
Prospectus  Supplement, a  reserve fund may  be established with  respect to any
Series of Certificates in  order to provide a  source of liquidity for  Periodic
Advances by the Servicer. Any such reserve fund will be funded by a deposit made
by the Servicer in such an amount specified, and will otherwise be as described,
in the applicable Prospectus Supplement.

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH PREPAID MORTGAGE LOANS

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

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;

                                       46
<PAGE>
        (v)  to  each  holder  of   a  Certificate,  the  amount  of   servicing
    compensation  with  respect  to  the related  Trust  Estate  and  such other
    customary information as the Servicer deems necessary or desirable to enable
    Certificateholders to prepare their tax returns;

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

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

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

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

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

           (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

                                       47
<PAGE>
distribution has not been made by the Servicer, specifying the nature and status
thereof) and showing, for the period covered by such statement, the aggregate of
deposits to and withdrawals  from the Certificate Account  for each category  of
deposits  and withdrawals specified in the Pooling and Servicing Agreement. Such
statement shall  also  include  information  as  to  (i)  the  aggregate  unpaid
principal  balances of all the Mortgage Loans as of the close of business on the
last day  of the  month preceding  the  month in  which such  Distribution  Date
occurs;  and (ii)  the amount  of any Subordination  Reserve Fund  and any other
reserve fund,  as  of  such  Distribution  Date  (after  giving  effect  to  the
distributions on such Distribution Date). Copies of such reports may be obtained
by Certificateholders upon request in writing addressed to the Servicer, c/o The
Prudential  Home  Mortgage Company,  Inc., 7470  New Technology  Way, Frederick,
Maryland 21701. If the Servicer should fail to provide such copies, they may  be
obtained from the Trustee. (Section 3.12).

COLLECTION AND OTHER SERVICING PROCEDURES

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

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

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

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

    The Servicer is obligated under the Pooling and Servicing Agreement for each
Series  to realize upon  defaulted Mortgage Loans in  accordance with its normal
servicing practices, which will conform  generally to those of prudent  mortgage
lending  institutions which service mortgage loans of  the same type in the same
jurisdictions. Notwithstanding the foregoing,  the Servicer is authorized  under
the   Pooling  and   Servicing  Agreement   to  permit   the  assumption   of  a

                                       48
<PAGE>
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  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

                                       49
<PAGE>
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 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

                                       50
<PAGE>
that its duties thereunder are no longer permissible under applicable law or are
in material conflict by reason of applicable law with any other activities of  a
type  and nature  carried on  by it. No  such resignation  will become effective
until the  Trustee for  such Series  or  a successor  servicer has  assumed  the
Servicer's  obligations and  duties under  the Pooling  and Servicing Agreement.
(Section 6.04). If the Servicer resigns for any of the foregoing reasons and the
Trustee is  unable  or unwilling  to  assume responsibility  for  servicing  the
Mortgage Loans, it may appoint another institution as mortgage loan servicer, as
described under "Rights Upon Event of Default" below.

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

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

    The Servicer also has the right to assign its rights and delegate its duties
and  obligations  under the  Pooling and  Servicing  Agreement for  each Series;
provided that  (i) the  purchaser  or transferee  accepting such  assignment  or
delegation  is  qualified  to  service  mortgage loans  for  FNMA  or  FHLMC, is
satisfactory to the Trustee for such  Series, in the 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).

                                       51
<PAGE>
                      THE POOLING AND SERVICING AGREEMENT

EVENTS OF DEFAULT

    Events  of Default under the Pooling and Servicing Agreement for each Series
include (i) any failure by the Servicer to distribute to Certificateholders  any
required  payment which  continues unremedied  for 10  days after  the giving of
written notice of such failure to the  Servicer by the Trustee for such  Series,
or to the Servicer and the Trustee by the holders of Certificates of such Series
having  voting  rights  allocated  to  such  Certificates  ("Voting  Interests")
aggregating not  less  than  25%  of  the  Voting  Interests  allocated  to  all
Certificates  for such Series; (ii) any failure  by the Servicer duly to observe
or perform in any material respect any  other of its covenants or agreements  in
the  Pooling and Servicing Agreement which  continues unremedied for 60 days (or
30 days in the case of a failure to maintain any pool insurance policy  required
to  be maintained  pursuant to  the Pooling  and Servicing  Agreement) after the
giving of written notice of such failure  to the Servicer by the Trustee, or  to
the  Servicer and  Trustee by the  holders of Certificates  aggregating not less
than  25%  of  the  Voting  Interests;  (iii)  certain  events  in   insolvency,
readjustment   of  debt,  marshalling  of  assets  and  liabilities  or  similar
proceedings and  certain  action  by the  Servicer  indicating  its  insolvency,
reorganization  or inability to  pay its obligations and  (iv) both the Servicer
and any subservicer  appointed by it  to become ineligible  to service for  both
FNMA and FHLMC (unless remedied within 90 days). (Section 7.01).

RIGHTS UPON EVENT OF DEFAULT

    So  long as  an Event  of Default remains  unremedied under  the Pooling and
Servicing Agreement for  a Series,  the Trustee for  such Series  or holders  of
Certificates of such Series evidencing not less than 25% of the Voting Interests
in  the  Trust  Estate for  such  Series may  terminate  all of  the  rights and
obligations of the Servicer under the Pooling and Servicing Agreement and in and
to the  Mortgage Loans  (other than  the  Servicer's right  to recovery  of  any
Initial  Deposit for such Series, the aggregate  Servicing Fees due prior to the
date of termination,  and other expenses  and amounts advanced  pursuant to  the
terms  of the  Pooling and Servicing  Agreement, which rights  the Servicer will
retain under all circumstances), whereupon the  Trustee will succeed to all  the
responsibilities,  duties and liabilities of the  Servicer under the Pooling and
Servicing Agreement and will be  entitled to monthly servicing compensation  not
to  exceed  the  aggregate  Servicing Fees  together  with  the  other servicing
compensation in the form of assumption  fees, late payment charges or  otherwise
as  provided  in the  Pooling and  Servicing  Agreement. In  the event  that the
Trustee is unwilling or unable so to act, it may select, pursuant to the  public
bid  procedure described in  the applicable Pooling  and Servicing Agreement, or
petition a  court of  competent  jurisdiction to  appoint,  a housing  and  home
finance  institution, bank or mortgage servicing institution with a net worth of
at least $10,000,000 to act as successor to the Servicer under the provisions of
the Pooling and Servicing  Agreement relating to the  servicing of the  Mortgage
Loans;  provided however, that until such  a successor Servicer is appointed and
has assumed the responsibilities, duties  and liabilities of the Servicer  under
the Pooling and Servicing Agreement, the Trustee shall continue as the successor
to  the Servicer as described  above. In the event  such public bid procedure is
utilized, the successor servicer would be entitled to servicing compensation  in
an  amount  equal  to the  aggregate  Servicing  Fees, together  with  the other
servicing compensation in the form of  assumption fees, late payment charges  or
otherwise,  as provided in the Pooling and Servicing Agreement, and the Servicer
would be entitled to receive the net profits, if any, realized from the sale  of
its  servicing rights and obligations under the Pooling and Servicing Agreement.
(Sections 7.01 and 7.05).

    During the  continuance  of any  Event  of  Default under  the  Pooling  and
Servicing  Agreement for  a Series,  the Trustee for  such Series  will have the
right to take  action to  enforce its  rights and  remedies and  to protect  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

                                       52
<PAGE>
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 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

                                       53
<PAGE>
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.

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

                                       54
<PAGE>
right of foreclosure is  contested, the legal  proceedings necessary to  resolve
the  issue can be time-consuming. After the completion of a judicial foreclosure
proceeding, the court may issue a judgment of foreclosure and appoint a receiver
or other officer to conduct the sale of the property. In some states,  mortgages
may also be foreclosed by advertisement, pursuant to a power of sale provided in
the  mortgage. Foreclosure of a mortgage by advertisement is essentially similar
to foreclosure of a deed of trust by non-judicial power of sale.

    Foreclosure of a deed of trust  is generally accomplished by a  non-judicial
trustee's  sale under a specific provision in  the deed of trust that authorizes
the trustee  to sell  the property  to a  third party  upon any  default by  the
borrower  under the terms of the note or  deed of trust. In certain states, such
foreclosure also may be accomplished by  judicial action in the manner  provided
for  foreclosure of mortgages. In some states,  the trustee must record a notice
of default and send  a copy to  the borrower-trustor and to  any person who  has
recorded  a request for  a copy of  a notice of  default and notice  of sale. In
addition, the trustee must provide notice in some states to any other individual
having an  interest  of  record  in the  real  property,  including  any  junior
lienholders.  If the deed of trust is  not reinstated within any applicable cure
period, a notice of sale must be posted  in a public place and, in most  states,
published for a specified period of time in one or more newspapers. In addition,
some  state laws  require that a  copy of  the notice of  sale be  posted on the
property and sent to all parties having an interest of record in the property.

    In some states, the borrower-trustor has the right to reinstate the loan  at
any  time following default until shortly before the trustee's sale. In general,
the borrower,  or any  other person  having  a junior  encumbrance on  the  real
estate,  may,  during a  reinstatement period,  cure the  default by  paying the
entire amount in arrears plus the  costs and expenses incurred in enforcing  the
obligation.  Certain state laws  control the amount  of foreclosure expenses and
costs, including attorneys' fees, which may be recovered by a lender.

    In case of foreclosure under either a mortgage or a deed of trust, the  sale
by  the receiver  or other designated  officer, or  by the trustee,  is a public
sale. However, because  of the difficulty  a potential buyer  at the sale  would
have in determining the exact status of title and because the physical condition
of  the property may have deteriorated during the foreclosure proceedings, it is
uncommon for a  third party to  purchase the property  at the foreclosure  sale.
Rather, it is common for the lender to purchase the property from the trustee or
receiver for an amount equal to the unpaid principal amount of the note, accrued
and  unpaid interest and the expenses of foreclosure. Thereafter, subject to the
right of  the  borrower  in some  states  to  remain in  possession  during  the
redemption  period, the lender  will assume the  burdens of ownership, including
obtaining hazard insurance  and making such  repairs at its  own expense as  are
necessary  to render  the property suitable  for sale. The  lender commonly will
obtain the services of a real estate  broker and pay the broker a commission  in
connection  with the sale of the property. Depending upon market conditions, the
ultimate proceeds  of  the sale  of  the property  may  not equal  the  lender's
investment  in the property. Any loss may  be reduced by the receipt of mortgage
insurance proceeds, if any, or by  judicial action against the borrower for  the
deficiency,   if  such  action  is  permitted  by  law.  See  "--Anti-Deficiency
Legislation and Other Limitations on Lenders" below.

FORECLOSURE ON SHARES OF COOPERATIVES

    The cooperative shares owned  by the tenant-stockholder  and pledged to  the
lender  are, in  almost all  cases, subject to  restrictions on  transfer as set
forth in the cooperative's Certificate of Incorporation and By-laws, as well  as
in  the proprietary lease  or occupancy agreement,  and may be  cancelled by the
cooperative  for  failure  by  the  tenant-stockholder  to  pay  rent  or  other
obligations  or charges  owed by  such tenant-stockholder,  including mechanics'
liens  against   the   cooperative   apartment   building   incurred   by   such
tenant-stockholder.  The  proprietary  lease  or  occupancy  agreement generally
permits the cooperative  to terminate such  lease or agreement  in the event  an
obligor  fails  to make  payments or  defaults in  the performance  of covenants
required thereunder.  Typically, the  lender and  the cooperative  enter into  a
recognition  agreement  which establishes  the  rights and  obligations  of both
parties in the event of a  default by the tenant-stockholder on its  obligations
under   the  proprietary  lease  or  occupancy   agreement.  A  default  by  the
tenant-stockholder under  the  proprietary  lease or  occupancy  agreement  will
usually constitute a default under the security agreement between the lender and
the tenant-stockholder.

    The  recognition agreement  generally provides that,  in the  event that the
tenant-stockholder has  defaulted  under  the  proprietary  lease  or  occupancy
agreement,  the  cooperative will  take  no action  to  terminate such  lease or
agreement until the lender has been provided an opportunity to cure the default.
The recognition agreement typically  provides that if  the proprietary lease  or
occupancy  agreement is terminated, the  cooperative will recognize the lender's
lien against

                                       55
<PAGE>
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  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.

                                       56
<PAGE>
    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
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

                                       57
<PAGE>
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  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

                                       58
<PAGE>
ability  to accelerate will  not apply to certain  types of transfers, including
(i) the granting of a leasehold interest which has a term of three years or less
and which does not contain an option to purchase, (ii) a transfer to a  relative
resulting  from  the death  of a  borrower, or  a transfer  where the  spouse or
children become an owner  of the property in  each case where the  transferee(s)
will  occupy  the  property,  (iii)  a  transfer  resulting  from  a  decree  of
dissolution of  marriage,  legal  separation agreement  or  from  an  incidental
property  settlement  agreement by  which  the spouse  becomes  an owner  of the
property, (iv) the creation  of a lien or  other encumbrance subordinate to  the
lender's  security instrument which does  not relate to a  transfer of rights of
occupancy in the property (provided that such lien or encumbrance is not created
pursuant to a contract for deed), (v) a transfer by devise, descent or operation
of law on the death of a joint tenant or tenant by the entirety, and (vi)  other
transfers  as set  forth in  the Garn  Act and  the regulations  thereunder. The
extent of the effect of the Garn Act on the average lives and delinquency  rates
of   the  Mortgage  Loans  cannot  be   predicted.  See  "Prepayment  and  Yield
Considerations."

APPLICABILITY OF USURY LAWS

    Title V of the Depository Institutions Deregulation and Monetary Control Act
of  1980,  enacted  in  March  1980  ("Title  V"),  provides  that  state  usury
limitations shall not apply to certain types of residential first mortgage loans
originated  by certain lenders after March 31, 1980. The OTS as successor to the
FHLBB  is   authorized  to   issue  rules   and  regulations   and  to   publish
interpretations  governing implementation of Title V. The statute authorized any
state to reimpose interest rate limits by  adopting before April 1, 1983, a  law
or  constitutional provision which expressly  rejects application of the federal
law. Fifteen  states have  adopted laws  reimposing or  reserving the  right  to
reimpose  interest  rate limits.  In  addition, even  where  Title V  is  not so
rejected, any state is  authorized to adopt a  provision limiting certain  other
loan charges.

    The Seller will represent and warrant in the Pooling and Servicing Agreement
to the Trustee for the benefit of Certificateholders that all Mortgage Loans are
originated  in full compliance with applicable state laws, including usury laws.
See "The Pooling and  Servicing Agreement--Assignment of  Mortgage Loans to  the
Trustee."

ENFORCEABILITY OF CERTAIN PROVISIONS

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

    Courts  have imposed  general equitable  principles upon  foreclosure. These
equitable principles are  generally designed  to relieve the  borrower from  the
legal effect of defaults under the loan documents. Examples of judicial remedies
that  may be fashioned  include judicial requirements  that the lender undertake
affirmative and expensive  actions to  determine the causes  for the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In  some cases, courts have substituted their judgment for the lender's judgment
and have required  lenders to  reinstate loans  or recast  payment schedules  to
accommodate  borrowers who are suffering from temporary financial disability. In
some cases, courts have limited the right of lenders to foreclose if the default
under the mortgage instrument is not  monetary, such as the borrower failing  to
adequately  maintain the property or the borrower executing a second mortgage or
deed of trust  affecting the  property. In other  cases, some  courts have  been
faced  with  the issue  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.

                                       59
<PAGE>
                    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 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

                                       60
<PAGE>
ownership of more  or less than  95%. In addition,  if the assets  of the  REMIC
include  Buy-Down  Loans, it  is  possible that  the  percentage of  such assets
constituting "qualifying real property loans" or "loans...secured by an interest
in real property" for purposes of Code Sections 593(d)(1) and 7701(a)(19)(C)(v),
respectively, may  be  required to  be  reduced by  the  amount of  the  related
Buy-Down  Funds. REMIC Certificates held by  a regulated investment company will
not constitute  "Government  securities"  within the  meaning  of  Code  Section
851(b)(4)(A)(i).  REMIC Certificates held by certain financial institutions will
constitute an  "evidence of  indebtedness" within  the meaning  of Code  Section
582(c)(1).

QUALIFICATION AS A REMIC

    In  order for the  REMIC Pool to qualify  as a REMIC,  there must be ongoing
compliance on the part of the REMIC Pool with the requirements set forth in  the
Code.  The REMIC Pool  must fulfill an  asset test, which  requires that no more
than a DE MINIMIS portion of  the assets of the REMIC  Pool, as of the close  of
the  third calendar month beginning after  the "Startup Day" (which for purposes
of this discussion is the date of issuance of the REMIC Certificates) and at all
times thereafter, may  consist of  assets other than  "qualified mortgages"  and
"permitted investments." The REMIC Regulations provide a safe harbor pursuant to
which  the DE  MINIMIS requirement  will be  met if  at all  times the aggregate
adjusted basis  of the  nonqualified assets  is less  than 1%  of the  aggregate
adjusted  basis of all the REMIC Pool's assets. An entity that fails to meet the
safe harbor may nevertheless demonstrate that it holds no more than a DE MINIMIS
amount of  nonqualified  assets. A  REMIC  Pool also  must  provide  "reasonable
arrangements" to prevent its residual interests from being held by "disqualified
organizations"  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

                                       61
<PAGE>
(ii) a single class  of residual interests on  which distributions, if any,  are
made  pro rata. A regular interest is an interest in a REMIC Pool that is issued
on the Startup Day with  fixed terms, is designated  as a regular interest,  and
unconditionally  entitles the holder to receive a specified principal amount (or
other similar amount),  and provides  that interest payments  (or other  similar
amounts), if any, at or before maturity either are payable based on a fixed rate
or  a qualified variable rate, or consist  of a specified, nonvarying portion of
the interest  payments on  qualified  mortgages. Such  a specified  portion  may
consist  of a  fixed number  of basis  points, a  fixed percentage  of the total
interest, or a qualified variable or inverse variable rate on some or all of the
qualified mortgages. The specified principal  amount of a regular interest  that
provides  for interest payments consisting of a specified, nonvarying portion of
interest payments on qualified mortgages may be zero. A residual interest is  an
interest  in a REMIC  Pool other than a  regular interest that  is issued on the
Startup Day and  that is designated  as a  residual interest. An  interest in  a
REMIC  Pool may be treated  as a regular interest  even if payments of principal
with respect to  such interest  are subordinated  to payments  on other  regular
interests  or the residual interest in the  REMIC Pool, and are dependent on the
absence of  defaults  or  delinquencies  on  qualified  mortgages  or  permitted
investments,  lower than  reasonably expected returns  on permitted investments,
expenses  incurred  by  the  REMIC  Pool  or  prepayment  interest   shortfalls.
Accordingly,  the Regular Certificates  of a Series will  constitute one or more
classes of regular interests, and the Residual Certificates with respect to that
Series  will  constitute  a  single   class  of  residual  interests  on   which
distributions are made pro rata.

    If  an entity, such as the  REMIC Pool, fails to comply  with one or more of
the ongoing requirements of the Code  for REMIC status during any taxable  year,
the  Code provides that the entity will not  be treated as a REMIC for such year
and thereafter. In  this event,  an entity  with multiple  classes of  ownership
interests  may be  treated as  a separate  association taxable  as a corporation
under Treasury  regulations, and  the  Regular Certificates  may be  treated  as
equity  interests therein. The Code, however, authorizes the Treasury Department
to issue regulations that address situations  where failure to meet one or  more
of the requirements for REMIC status occurs inadvertently and in good faith, and
disqualification  of  the  REMIC  Pool  would  occur  absent  regulatory relief.
Investors should be aware, however, that the Conference Committee Report to  the
Tax  Reform  Act of  1986  (the "1986  Act") indicates  that  the relief  may be
accompanied by sanctions, such as the imposition of a corporate tax on all or  a
portion  of  the  REMIC  Pool's income  for  the  period of  time  in  which the
requirements for REMIC status are not satisfied.

TAXATION OF REGULAR CERTIFICATES

  GENERAL

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

  ORIGINAL ISSUE DISCOUNT

    Compound Interest  Certificates  will  be,  and  other  classes  of  Regular
Certificates may be, issued with "original issue discount" within the meaning of
Code  Section 1273(a). Holders of any  Class or Subclass of Regular Certificates
having original issue discount generally must include original issue discount in
ordinary income for  federal income tax  purposes as it  accrues, in  accordance
with  a  constant interest  method that  takes into  account the  compounding of
interest, in advance  of receipt of  the cash attributable  to such income.  The
following   discussion  is  based  in  part  on  temporary  and  final  Treasury
regulations issued on February 2, 1994 under Code Sections 1271 through 1273 and
1275 (the "OID Regulations") and in part on the provisions of the 1986 Act.  The
OID  Regulations generally are effective for debt instruments issued on or after
April 4, 1994, but  generally may be  relied upon as  authority with respect  to
Regular  Certificates issued  after December  21, 1992.  Alternatively, proposed
Treasury regulations  issued December  21,  1992 may  be  relied upon  for  debt
instruments  issued prior to April 4, 1994. Regular Certificateholders should be
aware, however, that neither  the OID Regulations  nor the proposed  regulations
adequately address certain issues relevant to prepayable securities, such as the
Regular  Certificates. To the  extent such issues  are not addressed  in the OID
Regulations, the Seller intends to apply the principles of such regulations  and
the  methodology described in  the Conference Committee Report  to the 1986 Act.
Moreover, the OID Regulations include  an anti-abuse rule allowing the  Internal
Revenue  Service to apply or depart from  the OID Regulations where necessary or
appropriate to  ensure  a reasonable  tax  result  in light  of  the  applicable
statutory   provisions.  A  tax  result  will  not  be  considered  unreasonable

                                       62
<PAGE>
under the anti-abuse rule in the absence of a substantial effect on the  present
value  of a taxpayer's tax liability. Investors are advised to consult their own
tax advisors  as  to  the  discussion herein  and  the  appropriate  method  for
reporting  interest  and original  issue discount  with  respect to  the Regular
Certificates.

    Each Regular Certificate (except to the extent described below with  respect
to  a  Regular  Certificate  on  which  principal  is  distributed  in  a single
installment or by  lots of  specified principal amounts  upon the  request of  a
Certificateholder  or  by random  lot (a  "Non-Pro  Rata Certificate"))  will be
treated as  a single  installment  obligation for  purposes of  determining  the
original  issue discount includible in a Regular Certificateholder's income. The
total amount of original issue discount  on a Regular Certificate is the  excess
of the "stated redemption price at maturity" of the Regular Certificate over its
"issue price." The issue price of a Regular Certificate offered pursuant to this
Prospectus  generally is the first  price at which a  substantial amount of such
Class is sold to the public  (excluding bond houses, brokers and  underwriters).
Although  unclear under  the OID  Regulations, the  Seller intends  to treat the
issue price of a Class as to which there is no substantial sale as of the  issue
date or that is retained by the Seller as the fair market value of that Class as
of  the issue date. The  issue price of a  Regular Certificate also includes any
amount paid by an  initial Regular Certificateholder  for accrued interest  that
relates  to a period prior to the  issue date of the Regular Certificate, unless
the Regular Certificateholder elects on its federal income tax return to exclude
such amount from the  issue price and  to recover it  on the first  Distribution
Date.  The stated redemption  price at maturity of  a Regular Certificate always
includes the original  principal amount  (in the  case of  Standard or  Stripped
Certificates) or initial Stated Amount (in the case of Multi-Class Certificates)
of  the Regular  Certificate, but  generally will  not include  distributions of
interest if such distributions constitute "qualified stated interest." Under the
OID Regulations, qualified stated interest generally means interest payable at a
single fixed rate  or a qualified  variable rate (as  described below)  provided
that such interest payments are unconditionally payable at intervals of one year
or  less during  the entire  term of  the Regular  Certificate. Distributions of
interest on a Compound  Interest Certificate, or  on other Regular  Certificates
with  respect  to  which  deferred interest  will  accrue,  will  not constitute
qualified stated interest 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  shorter than the
interval between subsequent Distribution Dates, the interest attributable to the
additional days will be included in the stated redemption price at maturity.

    Under a DE MINIMIS  rule, original issue discount  on a Regular  Certificate
will be considered to be zero if such original issue discount is less than 0.25%
of the stated redemption price at maturity of the Regular Certificate multiplied
by  the weighted average maturity of  the Regular Certificate. For this purpose,
the weighted average maturity of the Regular Certificate is computed as the  sum
of  the  amounts  determined by  multiplying  the  number of  full  years (I.E.,
rounding down partial  years) from  the issue  date until  each distribution  in
reduction  of stated redemption price  at maturity is scheduled  to be made by a
fraction, the numerator of which is the amount of each distribution included  in
the  stated  redemption price  at maturity  of the  Regular Certificate  and the
denominator of which is the stated  redemption price at maturity of the  Regular
Certificate.  The Conference Committee Report to  the 1986 Act provides that the
schedule of  such distributions  should  be determined  in accordance  with  the
assumed   rate  of  prepayment  of  the   Mortgage  Loans  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  OID Regulations,  however,
Regular  Certificateholders may  elect to accrue  all DE  MINIMIS original issue
discount as well as market discount and market premium, under the constant yield
method. See "Election to Treat All Interest Under the Constant Yield Method."

    A Regular Certificateholder generally must  include in gross income for  any
taxable  year the sum of the "daily portions," as defined below, of the original
issue discount on the Regular Certificate  accrued during an accrual period  for
each  day  on which  it holds  the  Regular Certificate,  including the  date of
purchase but  excluding the  date  of disposition.  The  Seller will  treat  the
monthly  period ending on the  day before each Distribution  Date as the accrual
period. With respect to each Regular Certificate, a calculation will be made  of
the  original issue  discount that accrues  during each  successive full accrual
period (or shorter period from the date of original issue) that ends on the  day
before

                                       63
<PAGE>
the  related  Distribution  Date  on  the  Regular  Certificate.  The Conference
Committee Report to the  1986 Act states  that the rate  of accrual of  original
issue  discount is intended to be based on the Prepayment Assumption. Other than
as discussed below  with respect  to a  Non-Pro Rata  Certificate, the  original
issue discount accruing in a full accrual period would be the excess, if any, of
(i) the sum of (a) the present value of all of the remaining distributions to be
made  on the Regular Certificate  as of the end of  that accrual period, and (b)
the distributions made on the Regular Certificate during the accrual period that
are included in the Regular  Certificate's stated redemption price at  maturity,
over  (ii) the adjusted issue price of  the Regular Certificate at the beginning
of the accrual period. The present value of the remaining distributions referred
to in the preceding sentence is calculated based on (i) the yield to maturity of
the Regular  Certificate  at  the  issue date,  (ii)  events  (including  actual
prepayments)  that have  occurred prior  to the end  of the  accrual period, and
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price of
a Regular Certificate at  the beginning of any  accrual period equals the  issue
price  of the Regular Certificate, increased by the aggregate amount of original
issue discount with respect to the Regular Certificate that accrued in all prior
accrual periods  and reduced  by the  amount of  distributions included  in  the
Regular  Certificate's stated redemption price at maturity that were made on the
Regular Certificate in such prior periods. The original issue discount  accruing
during any accrual period (as determined in this paragraph) will then be divided
by  the number of days in the period  to determine the daily portion of original
issue discount for each day  in the period. With  respect to an initial  accrual
period  shorter than a full accrual period, the daily portions of original issue
discount must be  determined according  to an appropriate  allocation under  any
reasonable method.

    Under  the  method described  above, the  daily  portions of  original issue
discount required  to  be included  in  income by  a  Regular  Certificateholder
generally  will  increase  to  take  into  account  prepayments  on  the Regular
Certificates as a result  of prepayments on the  Mortgage Loans that exceed  the
Prepayment  Assumption, and generally will decrease  (but not below zero for any
period) if  the  prepayments  are  slower than  the  Prepayment  Assumption.  An
increase  in  prepayments on  the Mortgage  Loans  with respect  to a  Series of
Regular Certificates can result  in both a change  in the priority of  principal
payments  with respect to certain Classes  of Regular Certificates and either an
increase or  decrease in  the daily  portions of  original issue  discount  with
respect to such Regular Certificates.

    In  the case of a Non-Pro Rata  Certificate, the Seller intends to determine
the yield to  maturity of such  Certificate based upon  the anticipated  payment
characteristics  of the  Class as  a whole  under the  Prepayment Assumption. In
general, the original issue discount  accruing on each Non-Pro Rata  Certificate
in  a full  accrual period would  be its  allocable share of  the original issue
discount with respect to the entire Class, as determined in accordance with  the
preceding paragraph. However, in the case of a distribution in retirement of the
entire  unpaid principal balance of any  Non-Pro Rata Certificate (or portion of
such unpaid  principal  balance), (a)  the  remaining unaccrued  original  issue
discount  allocable to such Certificate (or to  such portion) will accrue at the
time of  such distribution,  and  (b) the  accrual  of original  issue  discount
allocable  to each remaining Certificate of  such Class (or the remaining unpaid
principal balance  of a  partially  redeemed Non-Pro  Rata Certificate  after  a
distribution  of principal has  been received) will be  adjusted by reducing the
present value of  the remaining payments  on such Class  and the adjusted  issue
price  of such  Class to the  extent attributable  to the portion  of the unpaid
principal balance thereof  that was  distributed. The Seller  believes that  the
foregoing  treatment is consistent  with the "pro rata  prepayment" rules of the
OID Regulations,  but  with the  rate  of  accrual of  original  issue  discount
determined  based  on  the  Prepayment  Assumption for  the  Class  as  a whole.
Investors are advised to consult their tax advisors as to this treatment.

  ACQUISITION PREMIUM

    A purchaser of a  Regular Certificate at a  price greater than its  adjusted
issue  price  but less  than its  stated  redemption price  at maturity  will be
required to include  in gross income  the daily portions  of the original  issue
discount  on  the  Regular  Certificate  reduced pro  rata  by  a  fraction, the
numerator of which is the excess of its purchase price over such adjusted  issue
price  and  the denominator  of  which is  the  excess of  the  remaining stated
redemption price at maturity over the adjusted issue price. Alternatively,  such
a subsequent purchaser may elect to treat all such acquisition premium under the
constant  yield method, as described below  under the heading "Election to Treat
All Interest Under the Constant Yield Method."

  VARIABLE RATE REGULAR CERTIFICATES

    Regular Certificates  may provide  for interest  based on  a variable  rate.
Under the OID Regulations, interest is treated as payable at a variable rate if,
generally, (i) the issue price does not exceed the original principal balance by

                                       64
<PAGE>
more  than a specified amount  and (ii) the interest  compounds or is payable at
least annually at (a) one or more "qualified floating rates," (b) a single fixed
rate and one or more qualified floating rates, (c) a single "objective rate," or
(d) a single fixed rate and a single objective rate that is a "qualified inverse
floating rate." A floating  rate is a qualified  floating rate if variations  in
the rate can reasonably be expected to measure contemporaneous variations in the
cost  of newly borrowed funds,  where such rate is subject  to a multiple of not
less than zero nor more than 1.35. Such rate may also be increased or  decreased
by  a fixed spread or subject to a fixed cap or floor, or a cap or floor that is
not reasonably  expected  as of  the  issue date  to  affect the  yield  of  the
instrument  significantly. An objective rate includes  a rate determined using a
single fixed formula and that is based  on one or more qualified floating  rates
or  the yield or  changes in the  price of actively  traded personal property. A
qualified inverse  floating  rate is  a  rate equal  to  a fixed  rate  minus  a
qualified  floating rate that inversely  reflects the contemporaneous variations
in the cost  of newly borrowed  funds. A  Class of Regular  Certificates may  be
issued  under  this Prospectus  that does  not  have a  variable rate  under the
foregoing  rules,  for  example,  a   Class  that  bears  an  interest-only   or
super-premium  floating rate, or a  fixed rate for one  year or more followed by
the inverse of an index multiplied by more than 1.35. It is possible that such a
Class may be  considered to bear  "contingent interest," within  the meaning  of
proposed   Treasury  regulations  issued  on   April  8,  1986.  These  proposed
regulations under certain circumstances could result in a deferral of the timing
of reporting  of  such interest  income  when  compared to  the  original  issue
discount  rules. However, the proposed regulations regarding contingent interest
have not  been adopted  in final  form and  may not  currently be  relied  upon.
Moreover,  under the REMIC Regulations, a Regular Certificate (i) bearing a rate
that qualifies as  a variable rate  under the  OID Regulations that  is tied  to
current  values of a variable rate (or the  highest, lowest or average of two or
more variable rates, including a rate based on the average cost of funds of  one
or  more financial institutions), or  a positive or negative  multiple of such a
rate (plus or minus a  specified number of basis  points), or that represents  a
weighted  average of rates on some or all of the Mortgage Loans that bear either
a fixed rate or a variable rate, including such a rate that is subject to one or
more caps or floors, or (ii) bearing one or more such variable rates for one  or
more  periods,  or one  or  more fixed  rates  for one  or  more periods,  and a
different variable rate or fixed rate for other periods, qualifies as a  regular
interest  in a REMIC. Accordingly, unless  otherwise indicated in the applicable
Prospectus Supplement, the  Seller intends  to treat  Regular Certificates  that
qualify  as regular  interests under  this rule as  bearing a  variable rate for
original issue discount reporting purposes.

    The amount of original issue discount with respect to a Regular  Certificate
bearing  a variable rate of  interest will accrue in  the manner described above
under "Original Issue Discount," with the yield to maturity and future  payments
on such Regular Certificate generally to be determined by assuming that interest
will  be payable for  the life of  the Regular Certificate  based on the initial
rate (or, if  different, the value  of the  applicable variable rate  as of  the
pricing  date)  for  the  relevant  Class.  Unless  otherwise  specified  in the
applicable Prospectus  Supplement, the  Seller intends  to treat  such  variable
interest  as  qualified  stated interest,  other  than variable  interest  on an
interest-only or super-premium  Class, which  will be  treated as  non-qualified
stated  interest includible in the stated redemption price at maturity. Ordinary
income reportable for any period will be adjusted based on subsequent changes in
the applicable interest rate index.

    Although unclear  under the  OID Regulations,  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
non-qualified  stated interest. The applicable index used to compute interest on
the Mortgage Loans in effect  on the pricing date  (or possibly the issue  date)
will  be deemed  to be in  effect beginning with  the period in  which the first
weighted  average  adjustment  date  occurring  after  the  issue  date  occurs.
Adjustments  will be made in each accrual period either increasing or decreasing
the amount of ordinary income reportable to reflect the actual Pass-Through Rate
on the Regular Certificates.

  MARKET DISCOUNT

    A purchaser  of a  Regular Certificate  also may  be subject  to the  market
discount  rules of Code Sections 1276 through 1278. Under these sections and the
principles applied  by the  OID Regulations  in the  context of  original  issue
discount,  "market discount"  is the  amount by  which the  purchaser's original
basis in the Regular Certificate (i)  is exceeded by the then-current  principal
amount  of the Regular Certificate, or (ii) in the case of a Regular Certificate
having original issue discount, is exceeded by the adjusted issue price of  such
Regular  Certificate at the  time of purchase. Such  purchaser generally will be
required to recognize ordinary income to  the extent of accrued market  discount
on such Regular Certificate as distributions includible in the stated redemption
price at maturity thereof are

                                       65
<PAGE>
received, in an amount not exceeding any such distribution. Such market discount
would  accrue in a manner to be provided in Treasury regulations and should take
into account the Prepayment Assumption.  The Conference Committee Report to  the
1986  Act provides that until such  regulations are issued, such market discount
would accrue either (i) on the basis of a constant interest rate, or (ii) in the
ratio of stated  interest allocable to  the relevant  period to the  sum of  the
interest  for such  period plus  the remaining  interest as  of the  end of such
period, or  in the  case of  a Regular  Certificate issued  with original  issue
discount,  in  the ratio  of original  issue discount  accrued for  the relevant
period to the sum of  the original issue discount  accrued for such period  plus
the  remaining  original issue  discount  as of  the  end of  such  period. Such
purchaser also generally will be  required to treat a portion  of any gain on  a
sale  or exchange of the Regular Certificate as ordinary income to the extent of
the market  discount  accrued  to the  date  of  disposition under  one  of  the
foregoing  methods,  less any  accrued  market discount  previously  reported as
ordinary income as partial distributions  in reduction of the stated  redemption
price  at  maturity were  received.  Such purchaser  will  be required  to defer
deduction of  a  portion of  the  excess of  the  interest paid  or  accrued  on
indebtedness  incurred  to  purchase or  carry  a Regular  Certificate  over the
interest distributable thereon. The deferred portion of such interest expense in
any taxable year generally  will not exceed the  accrued market discount on  the
Regular  Certificate for  such year. Any  such deferred interest  expense is, in
general, allowed as a  deduction not later  than the year  in which the  related
market  discount income is recognized or the Regular Certificate is disposed of.
As an alternative to the inclusion of market discount in income on the foregoing
basis, the Regular  Certificateholder may  elect to include  market discount  in
income  currently as it  accrues on all market  discount instruments acquired by
such Regular Certificateholder in that taxable year or thereafter, in which case
the interest deferral rule will not  apply. See "Election to Treat All  Interest
Under  the Constant Yield Method" below regarding an alternative manner in which
such election may be deemed to be made.

    By analogy to the OID Regulations, market discount with respect to a Regular
Certificate will be considered to be zero  if such market discount is less  than
0.25%  of  the remaining  stated redemption  price at  maturity of  such Regular
Certificate  multiplied  by  the  weighted  average  maturity  of  the   Regular
Certificate  (determined  as  described  above  in  the  third  paragraph  under
"Original Issue  Discount")  remaining  after the  date  of  purchase.  Treasury
regulations implementing the market discount rules have not yet been issued, and
therefore  investors  should  consult  their  own  tax  advisors  regarding  the
application of  these rules.  Investors should  also consult  Revenue  Procedure
92-67  concerning the elections  to include market  discount in income currently
and to accrue market discount on the basis of the constant yield method.

  PREMIUM

    A Regular Certificate purchased at a cost greater than its remaining  stated
redemption  price  at maturity  generally  is considered  to  be purchased  at a
premium. If the Regular  Certificateholder holds such  Regular Certificate as  a
"capital   asset"  within  the  meaning  of   Code  Section  1221,  the  Regular
Certificateholder may  elect under  Code Section  171 to  amortize such  premium
under  the constant 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.  See
"Election to Treat All Interest Under the Constant Yield Method" below regarding
an alternative manner in which the Code Section 171 election may be deemed to be
made.

  TREATMENT OF LOSSES

    Regular Certificateholders will be required to report income with respect to
Regular  Certificates on the accrual method of accounting, without giving effect
to  delays  or   reductions  in  distributions   attributable  to  defaults   or
delinquencies  on the Mortgage Loans, except to the extent it can be established
that such  losses  are  uncollectible.  Accordingly, the  holder  of  a  Regular
Certificate,  particularly a Subordinated  Certificate, may have  income, or may
incur a diminution in cash flow as a result of a default or delinquency, but may
not be  able to  take a  deduction (subject  to the  discussion below)  for  the
corresponding  loss until a subsequent taxable year.  To the extent the rules of
Code Section 166  regarding bad debts  are applicable, it  appears that  Regular
Certificateholders  that are corporations 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

                                       66
<PAGE>
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.  The
Internal   Revenue  Service  could  also  assert  that  losses  on  the  Regular
Certificates are  deductible based  on some  other method  that may  defer  such
deductions  for all holders, such  as reducing future cash  flow for purposes of
computing original  issue  discount.  This  may  have  the  effect  of  creating
"negative" original issue discount which would be deductible only against future
positive  original issue  discount or otherwise  upon termination  of the Class.
Regular Certificateholders are urged to consult their own tax advisors regarding
the appropriate timing, amount and character of any loss sustained with  respect
to  such  Regular  Certificates.  Losses  attributable  to  interest  previously
reported as income should be deductible as ordinary losses by both corporate and
non-corporate holders. Special  loss rules  are applicable to  banks and  thrift
institutions,  including rules regarding reserves  for bad debts. Such taxpayers
are advised to consult their tax  advisors regarding the treatment of losses  on
Regular Certificates.

  ELECTION TO TREAT ALL INTEREST UNDER THE CONSTANT YIELD METHOD

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

  SALE OR EXCHANGE OF REGULAR CERTIFICATES

    If a Regular Certificateholder sells or exchanges a Regular Certificate, the
Regular  Certificateholder will recognize gain or  loss equal to the difference,
if any,  between the  amount received  and  its adjusted  basis in  the  Regular
Certificate.  The adjusted basis  of a Regular  Certificate generally will equal
the cost of  the Regular Certificate  to the seller,  increased by any  original
issue  discount or  market discount  previously included  in the  seller's gross
income with respect to the Regular  Certificate and reduced by amounts  included
in  the stated redemption price at maturity of the Regular Certificate that were
previously received by the seller 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  (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, 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

                                       67
<PAGE>
recognized from the  sale of a  Regular Certificate by  certain banks or  thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c).  Pursuant to  the Revenue Reconciliation  Act of 1993,  capital gains of
certain non-corporate taxpayers  are subject to  a lower maximum  tax rate  than
ordinary  income of such taxpayers. The maximum tax rate for corporations is the
same with respect to both ordinary income and capital gains.

TAXATION OF RESIDUAL CERTIFICATES

  TAXATION OF REMIC INCOME

    Generally, the "daily portions" of REMIC taxable income or net loss will  be
includible  as ordinary income or loss in determining the federal taxable income
of holders of Residual Certificates ("Residual Holders"), and will not be  taxed
separately  to the REMIC Pool. The daily portions of REMIC taxable income or net
loss of a Residual Holder are determined by allocating the REMIC Pool's  taxable
income or net loss for each calendar quarter ratably to each day in such quarter
and by allocating such daily portion among the Residual Holders in proportion to
their  respective holdings  of Residual Certificates  in the REMIC  Pool on such
day. REMIC taxable  income is  generally determined in  the same  manner as  the
taxable  income of an individual using  the accrual method of accounting, except
that (i) the  limitations on  deductibility of investment  interest expense  and
expenses  for the production of income do not  apply, (ii) all bad loans will be
deductible as business bad debts, and (iii) the limitation on the  deductibility
of  interest and  expenses related  to tax-exempt  income will  apply. The REMIC
Pool's gross  income  includes interest,  original  issue discount  income,  and
market  discount income, if any, on  the Mortgage Loans, reduced by amortization
of any premium on the Mortgage Loans, plus income 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 "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.

                                       68
<PAGE>
  BASIS AND LOSSES

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

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

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

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

  TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE

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

    ORIGINAL ISSUE  DISCOUNT.    Generally,  the  REMIC  Pool's  deductions  for
original  issue discount will be determined in the same manner as original issue
discount income on Regular  Certificates as described  above under "Taxation  of
Regular  Certificates--Original  Issue  Discount" and  "--Variable  Rate Regular
Certificates," without regard to the DE MINIMIS rule described therein.

    MARKET DISCOUNT.  The REMIC Pool will have market discount income in respect
of Mortgage Loans if, in general, the  basis of the REMIC Pool in such  Mortgage
Loans  is exceeded by their unpaid principal balances. The REMIC Pool's basis in
such Mortgage Loans  is generally the  fair market value  of the Mortgage  Loans
immediately  after the transfer thereof to the REMIC Pool. The REMIC Regulations
provide that such basis  is equal in  the aggregate to the  issue prices of  all
regular  and residual interests in  the REMIC Pool. The  accrued portion of such
market discount would  be recognized currently  as an item  of ordinary  income.
Market  discount income  generally should accrue  in the  manner described above
under "Taxation of Regular Certificates--Market Discount."

                                       69
<PAGE>
    PREMIUM.   Generally, if the  basis of the REMIC  Pool in the Mortgage Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to have acquired such Mortgage  Loans at a premium equal  to the amount of  such
excess.  As stated above, the  REMIC Pool's basis in  Mortgage Loans is the fair
market value of the Mortgage Loans, based  on the aggregate of the issue  prices
of  the regular and residual  interests in the REMIC  Pool immediately after the
transfer thereof to  the REMIC  Pool. In a  manner analogous  to the  discussion
above  under "Taxation of Regular Certificates--Premium,"  a person that holds a
Mortgage Loan as a capital  asset under Code Section  1221 may elect under  Code
Section 171 to amortize premium on Mortgage Loans originated after September 27,
1985  under a constant interest method. Amortizable bond premium will be treated
as an offset to interest income on the Mortgage Loans, rather than as a separate
deduction item.  Because substantially  all of  the mortgagors  on the  Mortgage
Loans are expected to be individuals, Code Section 171 will not be available for
premium  on Mortgage Loans originated on or prior to September 27, 1985. Premium
with respect  to such  Mortgage Loans  may be  deductible in  accordance with  a
reasonable  method regularly employed  by the holder  thereof. The allocation of
such premium pro rata among principal payments should be considered a reasonable
method; however, the Internal Revenue Service may argue that such premium should
be allocated in a different manner, such as allocating such premium entirely  to
the final payment of principal.

  LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME

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

    The  portion of a  Residual Holder's REMIC taxable  income consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss carryforwards, on such Residual Holder's return. Further, if  the
Residual  Holder is  an organization  subject to  the tax  on unrelated business
income imposed by Code Section 511, the Residual Holder's excess inclusions will
be treated as  unrelated business  taxable income  of such  Residual Holder  for
purposes  of Code Section 511.  In addition, REMIC taxable  income is subject to
30% withholding tax with respect to certain persons who are not U.S. Persons (as
defined  below  under   "Tax-Related  Restrictions  on   Transfer  of   Residual
Certificates--Foreign  Investors"),  and  the  portion  thereof  attributable to
excess inclusions is not eligible for  any reduction in the rate of  withholding
tax   (by   treaty   or   otherwise).   See   "Taxation   of   Certain   Foreign
Investors--Residual Certificates" below.  Finally, if a  real estate  investment
trust  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

                                       70
<PAGE>
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 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.

                                       71
<PAGE>
    The Pooling and Servicing  Agreement with respect to  a Series will  provide
that  no  legal  or  beneficial  interest  in  a  Residual  Certificate  may  be
transferred or registered unless  (i) the proposed  transferee furnishes to  the
Seller and the Trustee an affidavit providing its taxpayer identification number
and  stating  that  such transferee  is  the  beneficial owner  of  the Residual
Certificate and is not  a Disqualified Organization and  is not purchasing  such
Residual  Certificate  on  behalf of  a  Disqualified Organization  (I.E.,  as a
broker, nominee,  or  middleman thereof)  and  (ii) the  transferor  provides  a
statement  in  writing to  the  Seller and  the Trustee  that  it has  no actual
knowledge that  such affidavit  is false.  Moreover, the  Pooling and  Servicing
Agreement  will provide that any attempted or purported transfer in violation of
these transfer restrictions will be null and void and will vest no rights in any
purported transferee. Each Residual  Certificate with respect  to a Series  will
bear  a legend  referring to  such restrictions  on transfer,  and each Residual
Holder will be deemed to  have agreed, as a  condition of ownership thereof,  to
any amendments to the related Pooling and Servicing Agreement required under the
Code   or   applicable  Treasury   regulations   to  effectuate   the  foregoing
restrictions. Information necessary to compute an applicable excise tax must  be
furnished  to the Internal Revenue Service and to the requesting party within 60
days of  the request,  and  the Seller  or  the Trustee  may  charge a  fee  for
computing and providing such information.

    NONECONOMIC  RESIDUAL  INTERESTS.   The  REMIC  Regulations  would disregard
certain transfers of Residual Certificates,  in which case the transferor  would
continue  to be treated as the owner of the Residual Certificates and thus would
continue to be subject to tax on its allocable portion of the net income of  the
REMIC  Pool. Under the REMIC Regulations,  a transfer of a "noneconomic residual
interest" (as defined below) to a Residual Holder (other than a Residual  Holder
who  is  not a  U.S.  Person, as  defined  below under  "Foreign  Investors") is
disregarded for all federal income tax purposes if a significant purpose of  the
transferor is to impede the assessment or collection of tax. A residual interest
in  a REMIC (including a residual interest with a positive value at issuance) is
a "noneconomic residual interest" unless, at  the time of the transfer, (i)  the
present  value of the expected future  distributions on the residual interest at
least equals  the  product  of  the present  value  of  the  anticipated  excess
inclusions  and the highest corporate income tax  rate in effect for the year in
which the transfer occurs, and (ii)  the transferor reasonably expects that  the
transferee  will receive distributions  from the REMIC  at or after  the time at
which taxes accrue on the anticipated excess inclusions in an amount  sufficient
to  satisfy the accrued  taxes on each excess  inclusion. The anticipated excess
inclusions and the present value rate are  determined in the same manner as  set
forth  above under  "Disqualified Organizations." The  REMIC Regulations explain
that a significant purpose to impede the assessment or collection of tax  exists
if the transferor, at the time of the transfer, either knew or should have known
that  the transferee would be unwilling or unable  to pay taxes due on its share
of the  taxable income  of the  REMIC.  A safe  harbor is  provided if  (i)  the
transferor conducted, at the time of the transfer, a reasonable investigation of
the  financial  condition  of  the  transferee  and  found  that  the transferee
historically had  paid its  debts as  they  came due  and found  no  significant
evidence  to indicate that the transferee would not continue to pay its debts as
they came  due  in  the  future,  and (ii)  the  transferee  represents  to  the
transferor  that it understands that, as the holder of the non-economic residual
interest, the transferee may incur tax  liabilities in excess of any cash  flows
generated  by  the  interest  and  that  the  transferee  intends  to  pay taxes
associated with holding the  residual interest as they  become due. The  Pooling
and Servicing Agreement with respect to each Series of Certificates will require
the  transferee  of a  Residual Certificate  to  certify to  the matters  in the
preceding sentence as part  of the affidavit described  above under the  heading
"Disqualified Organizations."

    FOREIGN  INVESTORS.   The REMIC Regulations  provide that the  transfer of a
Residual Certificate that has  "tax avoidance potential"  to a "foreign  person"
will  be disregarded for all federal tax purposes. This rule appears intended to
apply to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's income is  effectively connected  with the  conduct of  a trade  or
business  within the United States. A Residual Certificate is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected distributions equals at least 30% of the anticipated excess  inclusions
after  the  transfer,  and  (ii)  the  transferor  reasonably  expects  that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess inclusions accrue and prior 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

                                       72
<PAGE>
United States, a corporation, partnership  or other entity created or  organized
in  or under the laws of the United States or any political subdivision thereof,
or an estate or trust that is  subject to U.S. federal income tax regardless  of
the source of its income.

  SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE

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

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

    The  Conference Committee  Report to the  1986 Act provides  that, except as
provided in Treasury regulations yet to be  issued, the wash sale rules of  Code
Section  1091  will apply  to dispositions  of  Residual Certificates  where the
seller of  the Residual  Certificate,  during the  period beginning  six  months
before the sale or disposition of the Residual Certificate and ending six months
after  such sale or disposition, acquires  (or enters into any other transaction
that results in the application of  Code Section 1091) any residual interest  in
any  REMIC or  any interest in  a "taxable  mortgage pool" (such  as a non-REMIC
owner trust) that is economically comparable to a Residual Certificate.

  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

                                       73
<PAGE>
contributions to  the REMIC  Pool  (i) during  the  three months  following  the
Startup  Day, (ii) made to a qualified  reserve fund by a Residual Holder, (iii)
in the nature of a guarantee, (iv) made to facilitate a qualified liquidation or
clean-up call, and (v) as otherwise permitted in Treasury regulations yet to  be
issued.

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

  LIQUIDATION OF THE REMIC POOL

    If a REMIC Pool adopts a plan of complete liquidation, within the meaning of
Code Section 860F(a)(4)(A)(i), which may  be accomplished by designating in  the
REMIC  Pool's final tax return a date on which such adoption is deemed to occur,
and sells all of its assets (other  than cash) within a 90-day period  beginning
on  such date, the REMIC Pool will recognize no  gain or loss on the sale of its
assets, provided that the REMIC Pool  credits or distributes in liquidation  all
of  the sale proceeds plus its cash (other than amounts retained to meet claims)
to holders  of  Regular Certificates  and  Residual Holders  within  the  90-day
period.

  ADMINISTRATIVE MATTERS

    The  REMIC Pool will  be required to  maintain its books  on a calendar year
basis and to file federal income tax returns for federal income tax purposes  in
a  manner similar to a partnership. The form  for such income tax return is Form
1066, U.S.  Real  Estate Mortgage  Investment  Conduit Income  Tax  Return.  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,

                                       74
<PAGE>
individuals,  estates or trusts  holding REMIC Certificates  (either directly or
indirectly through  a  grantor  trust, partnership,  S  corporation,  REMIC,  or
certain  other  pass-through  entities  described  in  the  foregoing  temporary
Treasury regulations) may have taxable income  in excess of the interest  income
at  the pass-through rate  on Regular Certificates  that are issued  in a single
class or otherwise consistently with fixed investment trust status or in  excess
of cash distributions for the related period on Residual Certificates.

TAXATION OF CERTAIN FOREIGN INVESTORS

  REGULAR CERTIFICATES

    Interest,  including  original  issue  discount,  distributable  to  Regular
Certificateholders who are non-resident  aliens, foreign corporations, or  other
Non-U.S.  Persons (as  defined below),  will be  considered "portfolio interest"
and, therefore, generally will not be  subject to 30% United States  withholding
tax,  provided that such  Non-U.S. Person (i) is  not a "10-percent shareholder"
within the  meaning  of  Code  Section  871(h)(3)(B)  or  a  controlled  foreign
corporation  described  in  Code  Section  881(c)(3)(C)  and  (ii)  provides the
Trustee, or the person who would otherwise be required to withhold tax from such
distributions under Code Section  1441 or 1442,  with an appropriate  statement,
signed under penalties of perjury, identifying the beneficial owner and stating,
among  other things, that the  beneficial owner of the  Regular Certificate is a
Non-U.S. Person. If  such statement,  or any  other required  statement, is  not
provided, 30% withholding will apply unless reduced or eliminated pursuant to an
applicable  tax  treaty or  unless the  interest on  the Regular  Certificate is
effectively connected with the conduct of a trade or business within the  United
States by such Non-U.S. Person. In the latter case, such Non-U.S. Person will be
subject  to United States federal income tax at regular rates. Investors who are
Non-U.S. Persons should consult  their own tax  advisors regarding the  specific
tax  consequences to  them of owning  a Regular Certificate.  The term "Non-U.S.
Person" means any person who is not a U.S. Person.

  RESIDUAL CERTIFICATES

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

BACKUP WITHHOLDING

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

                                       75
<PAGE>
REPORTING REQUIREMENTS

    Reports  of  accrued  interest,  original  issue  discount  and  information
necessary to compute the accrual of market discount will be made annually to the
Internal Revenue  Service  and  to individuals,  estates,  non-exempt  and  non-
charitable  trusts, and partnerships who are either holders of record of Regular
Certificates or beneficial owners who own Regular Certificates through a  broker
or  middleman as nominee. All brokers, nominees and all other non-exempt holders
of record  of Regular  Certificates (including  corporations, non-calendar  year
taxpayers,  securities or  commodities dealers,  real estate  investment trusts,
investment companies,  common trust  funds, thrift  institutions and  charitable
trusts) may request such information for any calendar quarter by telephone or in
writing  by  contacting  the  person  designated  in  Internal  Revenue  Service
Publication 938 with  respect to  a particular Series  of Regular  Certificates.
Holders through nominees must request such information from the nominee.

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

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

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

STANDARD CERTIFICATES

  GENERAL

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

                                       76
<PAGE>
may  have aggregate  taxable income  in excess of  the aggregate  amount of cash
received  on  such  Standard  Certificates  with  respect  to  interest  at  the
pass-through  rate  or  as discount  income  on such  Standard  Certificates. In
addition, such expenses are not deductible at all for purposes of computing  the
alternative  minimum  tax,  and  may  cause  such  investors  to  be  subject to
significant additional tax  liability. Moreover, where  there is Fixed  Retained
Yield  with  respect  to the  Mortgage  Loans  underlying a  Series  of Standard
Certificates or where the servicing fees  are in excess of reasonable  servicing
compensation,  the  transaction  will  be  subject  to  the  application  of the
"stripped bond" and  "stripped coupon"  rules of  the Code,  as described  below
under  "Stripped  Certificates"  and  "Recharacterization  of  Servicing  Fees,"
respectively.

  TAX STATUS

    Cadwalader, Wickersham & Taft has advised the Seller that:

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

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

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

        4.   A Standard  Certificate owned  by  a REMIC  will be  considered  to
    represent  an  "obligation (including  any  participation or  certificate of
    beneficial ownership therein) which is principally secured by an interest in
    real property"  within the  meaning  of Code  Section 860G(a)(3)(A)  to  the
    extent  that the  assets of the  related Trust Estate  consist of "qualified
    mortgages" within the meaning of Code Section 860G(a)(3).

    An issue arises as to whether  Buy-Down Loans may be characterized in  their
entirety under the Code provisions cited in the immediately preceding paragraph.
Code Section 593(d)(1)(C) provides that the term "qualifying real property loan"
does  not include a loan "to the extent secured  by a deposit in or share of the
taxpayer." The application of  this provision to a  Buy-Down Fund is  uncertain,
but  may require that a  taxpayer's investment in a  Buy-Down Loan be reduced by
the Buy-Down Fund.  As to the  treatment of Buy-Down  Loans as "qualifying  real
property  loans" under Code  Section 593(d)(1) if the  exception of Code Section
593(d)(1)(C) is  inapplicable,  as  "loans...secured  by  an  interest  in  real
property"  under Code Section  7701(a)(19)(C)(v), as "real  estate assets" under
Code Section 856(c)(5)(A), and as "obligation[s] . . . principally secured by an
interest in real property" under  Code Section 860G(a)(3)(A), there is  indirect
authority  supporting treatment of an investment  in a Buy-Down Loan as entirely
secured by real property if the fair market value of the real property  securing
the  loan exceeds the  principal amount of the  loan at the  time of issuance or
acquisition, as  the case  may be.  There  is no  assurance that  the  treatment
described above is proper. Accordingly, Standard Certificateholders are urged to
consult  their own tax  advisors concerning the effects  of such arrangements on
the characterization of such Standard Certificateholder's investment for federal
income tax purposes.

  PREMIUM AND DISCOUNT

    Standard Certificateholders are advised to  consult with their tax  advisors
as  to the federal income  tax treatment of premium  and discount arising either
upon initial acquisition of Standard Certificates or thereafter.

    PREMIUM.  The treatment of premium incurred upon the purchase of a  Standard
Certificate  will  be determined  generally  as described  above  under "Federal
Income  Tax   Consequences   for  REMIC   Certificates--Taxation   of   Residual
Certificates--Premium."

    ORIGINAL ISSUE DISCOUNT.  The original issue discount rules of Code Sections
1271  through 1275 will be applicable to a Standard Certificateholder's interest
in those Mortgage Loans as to which the conditions for the application of  those
sections  are met. Rules regarding periodic inclusion of original issue discount
income are applicable to mortgages of

                                       77
<PAGE>
corporations originated after May 27, 1969, mortgages of noncorporate mortgagors
(other than  individuals)  originated  after  July 1,  1982,  and  mortgages  of
individuals  originated after  March 2,  1984. Under  the OID  Regulations, such
original issue discount could arise by the charging of points by the  originator
of  the mortgages in an amount greater  than the statutory DE MINIMIS exception,
including a payment of points that is currently deductible by the borrower under
applicable Code provisions or, under  certain circumstances, by the presence  of
"teaser" rates on the Mortgage Loans.

    Original  issue discount generally must be reported as ordinary gross income
as it  accrues under  a constant  interest method  that takes  into account  the
compounding  of interest,  in advance of  the cash attributable  to such income.
However, Code Section 1272  provides for a reduction  in the amount of  original
issue  discount  includible in  the income  of  a holder  of an  obligation that
acquires the obligation after its initial  issuance at a price greater than  the
sum  of  the original  issue  price and  the  previously accrued  original issue
discount, less prior payments of principal. Accordingly, if such Mortgage  Loans
acquired  by a Standard Certificateholder are purchased  at a price equal to the
then unpaid principal amount of such Mortgage Loans, no original issue  discount
attributable  to  the  difference  between  the  issue  price  and  the original
principal amount of  such Mortgage Loans  (I.E., points) will  be includible  by
such holder.

    MARKET  DISCOUNT.  Standard  Certificateholders also will  be subject to the
market discount rules to the extent that the conditions for application of those
sections are met. Market discount on  the Mortgage Loans will be determined  and
will  be reported  as ordinary  income generally  in the  manner described above
under "Federal  Income  Tax  Consequences for  REMIC  Certificates--Taxation  of
Residual Certificates--Market Discount."

  RECHARACTERIZATION OF SERVICING FEES

    If  the servicing fees paid to the Servicer were deemed to exceed reasonable
servicing compensation, the amount of  such excess would be nondeductible  under
Code  Section 162 or 212. In this  regard, there are no authoritative guidelines
for federal income  tax purposes as  to either the  maximum amount of  servicing
compensation that may be considered reasonable in the context of this or similar
transactions   or  whether,  in  the  case  of  the  Standard  Certificate,  the
reasonableness of  servicing compensation  should be  determined on  a  weighted
average  or  loan-by-loan basis.  If a  loan-by-loan  basis is  appropriate, the
likelihood that such amount would exceed reasonable servicing compensation as to
some of the Mortgage Loans would be increased. Recently issued Internal  Revenue
Service  guidance  indicates  that  a  servicing  fee  in  excess  of reasonable
compensation ("excess servicing") will  cause the Mortgage  Loans to be  treated
under  the  "stripped  bond"  rules. Such  guidance  provides  safe  harbors for
servicing deemed to be reasonable and requires taxpayers to demonstrate that the
value of servicing fees in excess of such amounts is not greater than the  value
of the services provided.

    Accordingly,  if  the  Internal  Revenue  Service's  approach  is  upheld, a
Servicer who receives a servicing fee in excess of such amounts would be  viewed
as  retaining an ownership interest in a portion of the interest payments on the
Mortgage Loans.  Under  the  rules  of Code  Section  1286,  the  separation  of
ownership  of the right  to receive some or  all of the  interest payments on an
obligation from the right to  receive some or all  of the principal payments  on
the  obligation would  result in treatment  of such Mortgage  Loans as "stripped
coupons" and "stripped bonds."  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

                                       78
<PAGE>
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, to the extent  such
taxpayer  has made an election under Code  Section 163(d)(4) to have net capital
gains taxed  as investment  income at  ordinary income  rates. Pursuant  to  the
Revenue  Reconciliation  Act  of  1993  capital  gains  of  certain noncorporate
taxpayers are subject to a lower maximum  tax rate than ordinary income of  such
taxpayers.  The maximum tax  rate for corporations  is the same  with respect to
both ordinary income and capital gains.

STRIPPED CERTIFICATES

  GENERAL

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

    In general, a  holder of a  Stripped Certificate will  be considered to  own
"stripped  bonds" with respect to its pro rata  share of all or a portion of the
principal payments on each Mortgage Loan and/or "stripped coupons" with  respect
to  its pro  rata share of  all or  a portion of  the interest  payments on each
Mortgage Loan,  including  the Stripped  Certificate's  allocable share  of  the
servicing  fees paid  to 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

                                       79
<PAGE>
counsel that (i)  the Trust  Estate will  be treated  as a  grantor trust  under
subpart  E, Part I of subchapter J of the Code and not as an association taxable
as a corporation or a "taxable mortgage pool" within the meaning of Code Section
7701(i), and  (ii) each  Stripped  Certificate should  be  treated as  a  single
installment  obligation for purposes of  calculating original issue discount and
gain or loss on disposition. This treatment is based on the interrelationship of
Code Section 1286,  Code Sections 1272  through 1275, and  the OID  Regulations.
Although  it is possible that computations with respect to Stripped Certificates
could be made in  one of the  ways described below  under "Taxation of  Stripped
Certificates--Possible   Alternative  Characterizations,"  the  OID  Regulations
state, in general, that two or more  debt instruments issued by a single  issuer
to  a single investor in a single transaction should be treated as a single debt
instrument.  Accordingly,  for  OID  purposes,  all  payments  on  any  Stripped
Certificates  should be  aggregated and  treated as though  they were  made on a
single debt instrument. The  Pooling and Servicing  Agreement will require  that
the  Trustee  make  and  report  all  computations  described  below  using this
aggregate approach, unless substantial legal authority requires otherwise.

    Furthermore, Treasury  regulations  issued  December 28,  1992  provide  for
treatment  of a Stripped Certificate  as a single debt  instrument issued on the
date it is 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 OID Regulations. Further,  these
final regulations provide that the purchaser of such a Stripped Certificate will
be  required to account for any discount as market discount rather than original
issue discount if either (i) the  initial discount with respect to the  Stripped
Certificate  was treated as zero under the DE MINIMIS rule, or (ii) no more than
100 basis points in excess of  reasonable servicing is stripped off the  related
Mortgage  Loans. Any such market discount would be reportable as described above
under "Federal  Income  Tax  Consequences for  REMIC  Certificates--Taxation  of
Regular  Certificates--Market Discount," without  regard to the  DE MINIMIS rule
therein. Pursuant to Revenue Procedure  91-49, issued August 8, 1991,  investors
using  a method of accounting inconsistent  with the above treatment must change
their method  of accounting  and request  the consent  to the  Internal  Revenue
Service  to such change  on a statement  attached to their  first timely federal
income tax returned for the first tax year ending after August 8, 1991.

  STATUS OF STRIPPED CERTIFICATES

    No specific  legal authority  exists  as to  whether  the character  of  the
Stripped Certificates, for federal income tax purposes, will be the same as that
of  the Mortgage Loans. Although  the issue is not  free from doubt, counsel has
advised the Seller that Stripped Certificates owned by applicable holders should
be considered to represent "qualifying  real property loans" within the  meaning
of  Code  Section 593(d)(1),  "real estate  assets" within  the meaning  of Code
Section 856(c)(5)(A), "obligation[s] . . . principally secured by an interest in
real  property"  within   the  meaning  of   Code  Section  860G(a)(3)(A),   and
"loans...secured  by an  interest in real  property" within the  meaning of Code
Section 7701(a)(19)(C)(v),  and  interest (including  original  issue  discount)
income  attributable to Stripped Certificates  should be considered to represent
"interest on  obligations secured  by  mortgages on  real property"  within  the
meaning  of Code Section  856(c)(3)(B), provided that in  each case the Mortgage
Loans and  interest on  such  Mortgage Loans  qualify  for such  treatment.  The
application  of  such  Code  provisions  to  Buy-Down  Loans  is  uncertain. See
"Standard Certificates--Tax Status" above.

  TAXATION OF STRIPPED CERTIFICATES

    ORIGINAL ISSUE DISCOUNT.   Except as described  above under "General,"  each
Stripped Certificate will be considered to have been issued at an original issue
discount  for federal income tax purposes.  Original issue discount with respect
to a Stripped Certificate must be included in ordinary income as it accrues,  in
accordance  with  a  constant  interest  method  that  takes  into  account  the
compounding of  interest,  which  may  be  prior to  the  receipt  of  the  cash
attributable  to  such income.  Based in  part  on the  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

                                       80
<PAGE>
MINIMIS original issue discount  as described above  under "General," the  issue
price  of a Stripped Certificate will be  the purchase price paid by each holder
thereof, and the stated redemption price at maturity will include the  aggregate
amount  of the payments to be made  on the Stripped Certificate to such Stripped
Certificateholder, presumably under the Prepayment Assumption.

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

    As an alternative to the method described  above, the fact that some or  all
of  the interest payments with respect to  the Stripped Certificates will not be
made if the  Mortgage Loans are  prepaid could lead  to the interpretation  that
such  interest payments are "contingent" within the meaning of proposed Treasury
regulations issued April  8, 1986 (the  "Prior Proposed OID  Regulations").These
proposed  regulations generally  would result  in differences  in the  timing or
reporting of interest income until it  became "fixed" in each period, and  under
certain  circumstances could result in a deferral  of the timing of reporting of
such interest income when compared to  the original issue discount rules.  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 Prior
Proposed OID  Regulations to  apply to  interest with  respect to  the  Stripped
Certificates.  Moreover, the contingent  payment rules have  not been adopted as
final regulations and may not currently be relied upon.

    SALE OR EXCHANGE OF STRIPPED CERTIFICATES.   Sale or exchange of a  Stripped
Certificate  prior to  its maturity  will result  in gain  or loss  equal to the
difference,  if   any,   between   the  amount   received   and   the   Stripped
Certificateholder's  adjusted basis  in such Stripped  Certificate, as described
above under "Federal Income Tax Consequences for REMIC Certificates--Taxation of
Regular Certificates--Sale or Exchange of  Regular Certificates." To the  extent
that  a  subsequent  purchaser's purchase  price  is exceeded  by  the remaining
payments on  the  Stripped  Certificates,  such  subsequent  purchaser  will  be
required  for federal income tax purposes to accrue and report such excess as if
it were original issue discount in the  manner described above. It is not  clear
for  this purpose whether the assumed prepayment rate  that is to be used in the
case  of  a   Stripped  Certificateholder  other   than  an  original   Stripped
Certificateholder should be the Prepayment Assumption or a new rate based on the
circumstances at the date of subsequent purchase.

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

    POSSIBLE  ALTERNATIVE  CHARACTERIZATIONS.    The  characterizations  of  the
Stripped Certificates discussed above are not the only possible  interpretations
of  the applicable Code provisions.  For example, the Stripped Certificateholder
may be treated as the owner of (i) one installment obligation consisting of such
Stripped Certificate's pro rata share of the payments attributable to  principal
on  each Mortgage  Loan and a  second installment obligation  consisting of such
Stripped Certificate's pro rata share  of the payments attributable to  interest
on  each Mortgage Loan, (ii) as many stripped bonds or stripped coupons as there
are scheduled payments of  principal and/or interest on  each Mortgage Loan,  or
(iii) a separate installment obligation for each Mortgage Loan, representing the
Stripped  Certificate's pro rata share of  payments of principal and/or interest
to be  made with  respect thereto.  Alternatively,  the holder  of one  or  more
Classes  of Stripped  Certificates may  be treated  as the  owner of  a pro rata
fractional undivided interest  in each  Mortgage Loan  to the  extent that  such
Stripped  Certificate,  or Classes  of Stripped  Certificates in  the aggregate,
represent the  same pro  rata portion  of principal  and interest  on each  such
Mortgage  Loan, and  a stripped bond  or stripped  coupon (as the  case may be),
treated as an installment obligation or contingent payment obligation, as to the
remainder. Final  regulations issued  on December  28, 1992  regarding  original
issue  discount on stripped obligations  make the foregoing interpretations less
likely to be applicable. The preamble to those regulations states that they  are
premised  on  the assumption  that an  aggregation  approach is  appropriate for
determining whether  original issue  discount  on a  stripped bond  or  stripped
coupon is DE MINIMIS, and solicits comments on appropriate rules for aggregating
stripped bonds and stripped coupons under Code Section 1286.

                                       81
<PAGE>
    Because of these possible varying characterizations of Stripped Certificates
and   the  resultant   differing  treatment  of   income  recognition,  Stripped
Certificateholders are urged  to consult  their own tax  advisors regarding  the
proper treatment of Stripped Certificates for federal income tax purposes.

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING

    The  Trustee will furnish,  within a reasonable  time after the  end of each
calendar year, to each Standard Certificateholder or Stripped  Certificateholder
at  any time during such year, such information (prepared on the basis described
above) as  the  Trustee  deems to  be  necessary  or desirable  to  enable  such
Certificateholders to prepare their federal income tax returns. Such information
will  include the amount of original issue discount accrued on Certificates held
by  persons   other  than   Certificateholders  exempted   from  the   reporting
requirements. The amount required to be reported by the Trustee may not be equal
to  the proper  amount of  original issue  discount required  to be  reported as
taxable income by a Certificateholder, other than an original Certificateholder.
The Trustee will  also file such  original issue discount  information with  the
Internal  Revenue Service.  If a Certificateholder  fails to  supply an accurate
taxpayer identification number or  if the Secretary  of the Treasury  determines
that  a  Certificateholder has  not reported  all  interest and  dividend income
required to be shown  on his federal income  tax return, 31% backup  withholding
may  be required in respect of any reportable payments, as described above under
"Federal Income Tax Consequences for REMIC Certificates--Backup Withholding."

TAXATION OF CERTAIN FOREIGN INVESTORS

    To the extent that a Standard Certificate or Stripped Certificate  evidences
ownership in Mortgage Loans that are issued on or before July 18, 1984, interest
or  original issue discount  paid by the  person required to  withhold tax under
Code Section 1441 or 1442 to nonresident aliens, foreign corporations, or  other
non-U.S.  persons ("foreign  persons") generally will  be subject  to 30% United
States withholding tax, or such lower rate as may be provided for interest by an
applicable tax  treaty.  Accrued  original  issue  discount  recognized  by  the
Standard Certificateholder or Stripped Certificateholder on the sale or exchange
of  such a Certificate  also will be subject  to federal income  tax at the same
rate.

    Treasury regulations provide that interest  or original issue discount  paid
by  the  Trustee  or other  withholding  agent  to a  foreign  person evidencing
ownership interest  in  Mortgage  Loans  issued after  July  18,  1984  will  be
"portfolio interest" and will be treated in the manner, and such persons will be
subject  to the same certification  requirements, described above under "Federal
Income Tax  Consequences for  REMIC  Certificates--Taxation of  Certain  Foreign
Investors-- Regular Certificates."

                              ERISA CONSIDERATIONS

GENERAL

    The  Employee Retirement Income Security Act  of 1974, as amended ("ERISA"),
imposes certain requirements on those employee benefit plans to which it applies
("Plans") and on those persons who  are fiduciaries with respect to such  Plans.
The  following  is  a  general  discussion  of  such  requirements,  and certain
applicable exceptions to and  administrative exemptions from such  requirements.
For  purposes of this discussion, a person  investing on behalf of an individual
retirement account established under Code Section 408 (an "IRA") is regarded  as
a fiduciary and the IRA as a Plan.

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

CERTAIN REQUIREMENTS UNDER ERISA

    GENERAL.   In  accordance with  ERISA's general  fiduciary standards, before
investing in a Certificate a Plan fiduciary should determine whether to do so is
permitted under the governing Plan instruments  and is appropriate for the  Plan
in view of its overall investment policy and the composition and diversification
of its portfolio. A Plan fiduciary should

                                       82
<PAGE>
especially  consider  the  ERISA  requirement  of  investment  prudence  and the
sensitivity of  the  return  on  the  Certificates  to  the  rate  of  principal
repayments  (including  prepayments)  on  the Mortgage  Loans,  as  discussed in
"Prepayment and Yield Considerations" herein.

    PARTIES IN INTEREST/DISQUALIFIED  PERSONS.  Other  provisions of ERISA  (and
corresponding  provisions of  the Code) prohibit  certain transactions involving
the assets of a Plan and persons who have certain specified relationships to the
Plan  (so-called  "parties  in  interest"   within  the  meaning  of  ERISA   or
"disqualified persons" within the meaning of the Code). The Seller, the Servicer
or the Trustee or certain affiliates thereof might be considered or might become
"parties  in interest" or "disqualified persons" with  respect to a Plan. If so,
the acquisition or holding of Certificates by or on behalf of such Plan could be
considered to give  rise to  a "prohibited  transaction" within  the meaning  of
ERISA  and the Code  unless an administrative exemption  described below or some
other exemption is available.

    Special caution should be exercised before  the assets of a Plan  (including
assets  that may be held in an  insurance company's separate or general accounts
where assets in such accounts may be  deemed Plan assets for purposes of  ERISA)
are  used to purchase a Certificate if, with respect to such assets, the Seller,
the Servicer or the Trustee or  an affiliate thereof either: (a) has  investment
discretion  with respect to the  investment of such assets  of such Plan; or (b)
has authority or responsibility to  give, or regularly gives, investment  advice
with  respect  to  such  assets  for  a fee  and  pursuant  to  an  agreement or
understanding that such  advice will  serve as  a primary  basis for  investment
decisions  with respect to such assets and that such advice will be based on the
particular investment needs of the Plan.

    DELEGATION OF FIDUCIARY DUTY.   Further, if the  assets included in a  Trust
Estate  were deemed  to constitute  Plan assets,  it is  possible that  a Plan's
investment in the Certificates might be deemed to constitute a delegation, under
ERISA, of the duty to manage Plan assets by the fiduciary deciding to invest  in
the  Certificates, and  certain transactions  involved in  the operation  of the
Trust Estate might be deemed  to constitute prohibited transactions under  ERISA
and the Code. Neither ERISA nor the Code define the term "plan assets."

    The  U.S. Department of Labor (the "Department") has issued regulations (the
"Regulations") concerning whether  or not  a Plan's  assets would  be deemed  to
include  an interest  in the  underlying assets  of an  entity (such  as a Trust
Estate) for  purposes of  the  reporting and  disclosure and  general  fiduciary
responsibility  provisions of ERISA,  as well as  for the prohibited transaction
provisions of ERISA  and the  Code, if the  Plan acquires  an "equity  interest"
(such as a Certificate) in such an entity.

    Certain  exceptions  are provided  in the  Regulations whereby  an investing
Plan's assets would be deemed merely to include its interest in the Certificates
instead of being deemed to include an interest in the assets of a Trust  Estate.
However,  it cannot  be predicted  in advance  nor can  there be  any continuing
assurance whether such exceptions may be  met, because of the factual nature  of
certain  of the  rules set  forth in  the Regulations.  For example,  one of the
exceptions in the  Regulations states that  the underlying assets  of an  entity
will  not be  considered "plan  assets" if  less than  25% of  the value  of all
classes of equity  interests are  held by  "benefit plan  investors," which  are
defined  as Plans, IRAs,  and employee benefit  plans not subject  to ERISA (for
example, governmental plans),  but this  exception is  tested immediately  after
each  acquisition  of an  equity  interest in  the  entity whether  upon initial
issuance or in the secondary market.

ADMINISTRATIVE EXEMPTIONS

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

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

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

                                       83
<PAGE>
        (2)  The rights and interests evidenced  by Certificates acquired by the
    Plan are not  subordinated to the  rights and interests  evidenced by  other
    Certificates of the Trust Estate;

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

    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.

                                       84
<PAGE>
    The term "mortgage pool pass-through certificate" is defined in PTE 83-1  as
"a  certificate  representing a  beneficial undivided  fractional interest  in a
mortgage pool and  entitling the holder  of such a  certificate to  pass-through
payment  of principal and interest from the pooled mortgage loans, less any fees
retained by the pool sponsor."  It appears that, for  purposes of PTE 83-1,  the
term  "mortgage pool pass-through certificate" would include Certificates issued
in a single Class or in multiple Classes that evidence the beneficial  ownership
of  both a  specified percentage  of future  interest payments  (after permitted
deductions) and a specified percentage of  future principal payments on a  Trust
Estate.

    However,  it appears that PTE  83-1 does or might  not apply to the purchase
and holding of (a) Certificates that evidence the beneficial ownership only of a
specified percentage of future interest payments (after permitted deductions) on
a Trust Estate or only of a specified percentage of future principal payments on
a Trust Estate, (b) Residual Certificates, (c) Certificates evidencing ownership
interests in a Trust Estate which includes Mortgage Loans secured by multifamily
residential properties or shares issued by cooperative housing corporations,  or
(d) Certificates which are subordinated to other Classes of Certificates of such
Series.  Accordingly, unless exemptive relief other than PTE 83-1 applies, Plans
should not purchase any such Certificates.

    PTE 83-1 sets forth  "general conditions" and  "specific conditions" to  its
applicability.  Section  II  of  PTE  83-1  sets  forth  the  following  general
conditions to the application of the exemption: (i) the maintenance of a  system
of  insurance or other protection for the  pooled mortgage loans or the property
securing such loans, and for indemnifying certificateholders against  reductions
in  pass-through payments due  to property damage or  defaults in loan payments;
(ii) the  existence of  a pool  trustee  who is  not an  affiliate of  the  pool
sponsor;  and  (iii) a  requirement that  the sum  of all  payments made  to and
retained by the pool sponsor, and all  funds inuring to the benefit of the  pool
sponsor  as a result of the administration  of the mortgage pool, must represent
not more  than  adequate  consideration  for selling  the  mortgage  loans  plus
reasonable  compensation for services provided by  the pool sponsor to the pool.
The system  of insurance  or protection  referred to  in clause  (i) above  must
provide  such protection and indemnification  up to an amount  not less than the
greater of one percent of the  aggregate unpaid principal balance of the  pooled
mortgages  or the unpaid principal balance of  the largest mortgage in the pool.
It should be noted that in promulgating PTE 83-1 (and a predecessor  exemption),
the  Department did not have  under its consideration interests  in pools of the
exact nature as some of the Certificates described herein.

EXEMPT PLANS

    Employee benefit plans which are  governmental plans (as defined in  Section
3(32) of ERISA), and certain church plans (as defined in Section 3(33) of ERISA)
are  not subject to ERISA requirements and  assets of such plans may be invested
in Certificates without regard to  the ERISA considerations described above  but
such  plans may  be subject  to the provisions  of other  applicable federal and
state law.

UNRELATED BUSINESS TAXABLE INCOME--RESIDUAL CERTIFICATES

    The purchase  of  a  Residual  Certificate  by  any  employee  benefit  plan
qualified  under Code Section 401(a) and exempt from taxation under Code Section
501(a), including most  varieties of ERISA  Plans, may give  rise to  "unrelated
business  taxable  income"  as  described in  Code  Sections  511-515  and 860E.
Further,  prior  to  the  purchase  of  Residual  Certificates,  a   prospective
transferee  may be required to  provide an affidavit to  a transferor that it is
not, nor is it purchasing a  Residual Certificate on behalf of, a  "Disqualified
Organization,"  which term as defined above includes certain tax-exempt entities
not subject to Code Section 511 such as certain governmental plans, as discussed
above under the caption "Certain Federal Income Tax Consequences--Federal Income
Tax Consequences for REMIC Certificates--Taxation of Residual
Certificates--Tax-Related Restrictions on Transfer of Residual
Certificates--Disqualified Organizations."

    DUE TO THE COMPLEXITY OF THESE RULES AND THE PENALTIES IMPOSED UPON  PERSONS
INVOLVED IN PROHIBITED TRANSACTIONS, IT IS PARTICULARLY IMPORTANT THAT POTENTIAL
INVESTORS  WHO ARE  PLAN FIDUCIARIES  CONSULT WITH  THEIR COUNSEL  REGARDING THE
CONSEQUENCES UNDER ERISA OF THEIR ACQUISITION AND OWNERSHIP OF CERTIFICATES.

    THE SALE OF CERTIFICATES TO A PLAN IS IN NO RESPECT A REPRESENTATION BY  THE
SELLER  OR THE  APPLICABLE UNDERWRITER THAT  THIS INVESTMENT  MEETS ALL RELEVANT
LEGAL REQUIREMENTS  WITH  RESPECT  TO  INVESTMENTS BY  PLANS  GENERALLY  OR  ANY
PARTICULAR  PLAN, OR THAT THIS INVESTMENT  IS APPROPRIATE FOR PLANS GENERALLY OR
ANY PARTICULAR PLAN.

                                       85
<PAGE>
                                LEGAL INVESTMENT

    Standard Certificates which are not rated, as discussed below under "Rating"
will not constitute "mortgage related securities" for purposes of the  Secondary
Mortgage  Market  Enhancement  Act  of  1984  (the  "Enhancement  Act").  Unless
otherwise specified in the related Prospectus Supplement, the Certificates other
than Residual  Certificates  (and if  so  specified in  the  related  Prospectus
Supplement,   the  Residual  Certificates)  will  constitute  "mortgage  related
securities" for  purposes of  the Enhancement  Act  and as  such will  be  legal
investments  for  persons,  trusts,  corporations,  partnerships,  associations,
business  trusts  and   business  entities   (including  but   not  limited   to
state-chartered  savings banks, commercial banks,  savings and loan associations
and insurance  companies, as  well  as trustees  and state  government  employee
retirement systems) created pursuant to or existing under the laws of the United
States  or of  any state  (including the District  of Columbia  and Puerto Rico)
whose authorized investments are subject to state regulation to the same  extent
that,  under applicable law, obligations issued by or guaranteed as to principal
and interest  by the  United States  or any  agency or  instrumentality  thereof
constitute legal investments for such entities. Pursuant to the Enhancement Act,
a number of states enacted legislation, on or before the October 3, 1991 cut-off
for such enactments, limiting to varying extents the ability of certain entities
(in particular insurance companies) to invest in mortgage related securities, in
most  cases by  requiring the  affected investors  to rely  solely upon existing
state law, and not the Enhancement  Act. Accordingly, the investors affected  by
such  legislation will be authorized  to invest in the  Certificates only to the
extent provided in such legislation.

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

    All depository institutions  considering an investment  in the  Certificates
should  review the "Supervisory Policy Statement on Securities Activities" dated
January 28, 1992 (the "Policy Statement") of the Federal Financial  Institutions
Examination  Council. 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.

                                       86
<PAGE>
                              PLAN OF DISTRIBUTION

    The  Certificates are being offered hereby in  Series through one or more of
the methods  described  below. The  applicable  Prospectus Supplement  for  each
Series  will describe the method of offering  being utilized for that Series and
will state the public offering or  purchase price of each Class of  Certificates
of  such Series, or the method by which  such price is to be determined, and the
net proceeds to the Seller from such sale.

    The Certificates will be offered through the following methods from time  to
time  and offerings  may be  made concurrently  through more  than one  of these
methods or  an offering  of a  particular  Series of  Certificates may  be  made
through a combination of two or more of these methods:

        1.  By negotiated firm commitment underwriting and public re-offering by
    underwriters specified in the applicable Prospectus Supplement;

        2.  By placements by the Seller with investors through dealers; and

        3.  By direct placements by the Seller with investors.

    If  underwriters are used  in a sale of  any Certificates, such Certificates
will be acquired by  the underwriters for  their own account  and may be  resold
from   time  to  time   in  one  or   more  transactions,  including  negotiated
transactions, at  a fixed  public offering  price  or at  varying prices  to  be
determined  at the  time of  sale or  at the  time of  commitment therefor. Firm
commitment underwriting  and  public  reoffering by  underwriters  may  be  done
through  underwriting syndicates or through one  or more firms acting alone. The
specific managing underwriter or underwriters, if any, with respect to the offer
and sale of a particular Series of  Certificates will be set forth on the  cover
of  the Prospectus Supplement applicable  to such Series and  the members of the
underwriting syndicate, if any, will be named in such Prospectus Supplement. The
Prospectus Supplement will describe any discounts and commissions to be  allowed
or  paid  by  the  Seller  to the  underwriters,  any  other  items constituting
underwriting compensation and  any discounts  and commissions to  be allowed  or
paid  to the  dealers. The  obligations of the  underwriters will  be subject to
certain conditions precedent.  The underwriters with  respect to a  sale of  any
Class of Certificates will be obligated to purchase all such Certificates if any
are  purchased. The Seller  and 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.

                                       87
<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.

                                       88
<PAGE>
                        INDEX OF SIGNIFICANT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                    PAGE
- ----------------------------------------------------------------------  ----
<S>                                                                     <C>
Aggregate Losses......................................................   30
Assumed Reinvestment Rate.............................................   29
Balloon Loan..........................................................   13
Balloon Period........................................................   14
Buy-Down Fund.........................................................   13
Buy-Down Loans........................................................   13
Certificate Account...................................................   43
Certificates..........................................................    1
Class.................................................................    1
Code..................................................................   10
Compound Interest Certificates........................................   21
Cross-Over Date.......................................................   26
Curtailments..........................................................   22
Cut-Off Date..........................................................    8
Depository............................................................   43
Determination Date....................................................   21
Distributable Amount..................................................   22
Distribution Date.....................................................    8
Due Date..............................................................   12
Due Period............................................................   29
Eligible Investments..................................................   32
ERISA.................................................................   10
FDIC..................................................................   43
FHLMC.................................................................   12
Fixed Retained Yield..................................................    8
FNMA..................................................................   12
Initial Deposit.......................................................   31
Interest Rate.........................................................    1
Last Scheduled Distribution Date......................................   30
Late Payment..........................................................   22
Late Payment Period...................................................   23
Liquidation Proceeds..................................................   44
Loan-to-Value Ratio...................................................   12
Mortgage Interest Rate................................................    8
Mortgage Loans........................................................    1
Mortgage Notes........................................................   11
Mortgaged Properties..................................................   11
Mortgages.............................................................   11
Multi-Class Certificate Distribution Amount...........................   28
Multi-Class Certificates..............................................    1
Net Foreclosure Profits...............................................   24
Net Mortgage Interest Rate............................................    8
Non-Pro Rata Certificate..............................................   63
OTS...................................................................   58
Payment Deficiencies..................................................   30
Pass-Through Rate.....................................................    8
Percentage Certificates...............................................   20
Periodic Advances.....................................................   10
PHMC..................................................................    1
PMCC..................................................................   37
Pool Distribution Amount..............................................   23
Pool Scheduled Principal Balance......................................   26
</TABLE>

                                       89
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                    PAGE
- ----------------------------------------------------------------------  ----
<S>                                                                     <C>
Pool Value............................................................   29
Pool Value Group......................................................   29
Pooling and Servicing Agreement.......................................    7
Prepayment Assumption.................................................   63
Prepayment Interest Shortfall.........................................   22
Prudential Insurance..................................................    7
Rating Agency.........................................................   10
Record Date...........................................................    8
Registration Statement................................................    2
Regular Certificateholder.............................................   62
Regular Certificates..................................................   20
REMIC.................................................................    1
Residual Certificates.................................................   20
Scheduled Principal...................................................   22
Scheduled Principal Balance...........................................   22
Seller................................................................    1
Senior Certificates...................................................    1
Senior Class..........................................................   22
Senior Class Carryover Shortfall......................................   24
Senior Class Distributable Amount.....................................   22
Senior Class Distribution Amount......................................   25
Senior Class Principal Portion........................................   22
Senior Class Pro Rata Share...........................................   24
Senior Class Shortfall................................................   24
Senior Class Shortfall Accruals.......................................   25
Series................................................................    1
Servicer..............................................................    1
Servicing Fee.........................................................    8
Shifting Interest Certificates........................................   21
Special Distributions.................................................   30
Special Hazard Loss Amount............................................   33
Special Hazard Mortgage Loan..........................................   33
Special Hazard Termination Date.......................................   33
Specified Subordination Reserve Fund Balance..........................   31
Spread................................................................   29
Standard Certificates.................................................    1
Standard Hazard Insurance Policy......................................   14
Stated Amount.........................................................    1
Stripped Certificates.................................................    1
Subclass..............................................................    1
Subordinated Amount...................................................    9
Subordinated Certificates.............................................    1
Subordinated Class Distributable Amount...............................   23
Subordinated Class Principal Portion..................................   23
Subordinated Class Pro Rata Share.....................................   24
Subordination Reserve Fund............................................    9
Subsidy Account.......................................................   13
Subsidy Loans.........................................................   12
Treasury Regulations..................................................   15
Trust Estate..........................................................    1
Trustee...............................................................   54
UCC...................................................................   56
Unpaid Interest Shortfall.............................................   25
Voting Interests......................................................   52
</TABLE>

                                       90
<PAGE>
- -----------------------------------------------------------------
               -----------------------------------------------------------------
- -----------------------------------------------------------------
               -----------------------------------------------------------------

    No  dealer, salesman  or any  other person has  been authorized  to give any
information or to make  any representations other than  those contained in  this
Supplement,  the Prospectus Supplement or the  Prospectus in connection with the
offer  herein   contained  and,   if  given   or  made,   such  information   or
representations  must  not  be  relied  upon  as  having  been  authorized. This
Supplement, the Prospectus Supplement  and the Prospectus  do not constitute  an
offer to sell or a solicitation of an offer to buy any securities other than the
Class A-2 Certificates offered by this Supplement, the Prospectus Supplement and
the  Prospectus or any offer to sell or  the solicitation of an offer to buy the
Class A-2 Certificates in any jurisdiction to any person to whom it is  unlawful
to make such offer or solicitation in such jurisdiction. Neither the delivery of
this  Supplement, the Prospectus Supplement and the Prospectus nor any sale made
hereunder  shall,  under   any  circumstances,  create   any  implication   that
information  herein or therein is correct as of  any time since the date of this
Supplement, the Prospectus Supplement or the Prospectus.
                          ---------------------------
                                     INDEX
                                   SUPPLEMENT

<TABLE>
<CAPTION>
                                                             PAGE
                                                           ---------
<S>                                                        <C>
General..................................................       S1-3
Risk Factors and Special Considerations..................       S1-3
Description of the Certificates..........................       S1-4
Description of the Mortgage Loans........................       S1-5
Origination, Delinquency and Foreclosure Experience......      S1-11
Historical Prepayments...................................      S1-15
Sensitivity of the Pre-Tax Yield and Weighted Average
  Life of the Class A-2 Certificates.....................      S1-16
Certain Federal Income Tax Consequences..................      S1-17
Underwriting.............................................      S1-18
Secondary Market.........................................      S1-18
ERISA Considerations.....................................      S1-18
Legal Investment.........................................      S1-19
Legal Matters............................................      S1-19
Use of Proceeds..........................................      S1-19
Ratings..................................................      S1-19
Incorporation of Certain Information by Reference........      S1-19
</TABLE>

                             PROSPECTUS SUPPLEMENT

<TABLE>
<S>                                                 <C>
Table of Contents.................................        S-3
Summary Information...............................        S-4
Description of the Certificates...................       S-14
Description of the Mortgage Loans.................       S-27
Origination, Delinquency and Foreclosure
  Experience......................................       S-34
Prepayment and Yield Considerations...............       S-38
Pooling and Servicing Agreement...................       S-42
Federal Income Tax Considerations.................       S-44
ERISA Considerations..............................       S-45
Legal Investment..................................       S-46
Secondary Market..................................       S-46
Underwriting......................................       S-46
Legal Matters.....................................       S-47
Use of Proceeds...................................       S-47
Ratings...........................................       S-47
Index of Significant Prospectus Supplement
  Definitions.....................................       S-48
</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.................................         11
Description of the Certificates...................         19
Credit Support....................................         30
Prepayment and Yield Considerations...............         35
The Seller........................................         37
PHMC..............................................         37
Use of Proceeds...................................         43
Servicing of the Mortgage Loans...................         43
The Pooling and Servicing Agreement...............         52
Certain Legal Aspects of the Mortgage Loans.......         54
Certain Federal Income Tax Consequences...........         60
ERISA Considerations..............................         82
Legal Investment..................................         86
Plan of Distribution..............................         87
Legal Matters.....................................         88
Rating............................................         88
Index of Significant Definitions..................         89
</TABLE>

                              THE PRUDENTIAL HOME
                              MORTGAGE SECURITIES
                                 COMPANY, INC.

                      MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1994-10

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

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

                                VARIABLE RATE(1)
                             CLASS A-2 CERTIFICATES

                      (1)ON THE CLASS A-2 NOTIONAL AMOUNT

                                LEHMAN BROTHERS

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


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