PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
424B5, 1995-12-12
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: ENRON OIL & GAS CO, 424B1, 1995-12-12
Next: PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC, 424B5, 1995-12-12



<PAGE>
SUPPLEMENT
(To Prospectus dated February 9, 1994 and Prospectus Supplement dated March 18,
1994)

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

                                     Seller

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1994-12
              INTEREST PAYABLE MONTHLY, COMMENCING IN JANUARY 1996

                    VARIABLE RATE(1) CLASS A-8 CERTIFICATES
                      (1) ON THE CLASS A-8 NOTIONAL AMOUNT
                            ------------------------

    The  Series 1994-12 Mortgage Pass-Through  Certificates (the "Series 1994-12
Certificates") are the Series 1994-12 Certificates described in the accompanying
Prospectus Supplement dated March 18, 1994 (the "Prospectus Supplement") and the
accompanying Prospectus dated  February 9, 1994  (the "Prospectus"). The  Series
1994-12  Certificates consist of one class  of senior certificates (the "Class A
Certificates") and  two  classes  of subordinated  certificates  (the  "Class  M
Certificates"  and the "Class B Certificates"). The Class A Certificates consist
of nine subclasses (each, a "Subclass") of Certificates designated as the  Class
A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7, Class A-8
and Class A-R Certificates. The Class M and Class B Certificates are not divided
into  subclasses. Only the Class A-8  Certificates are being offered hereby. The
Series 1994-12  Certificates evidence  in the  aggregate the  entire  beneficial
ownership  interest  in a  trust fund  (the "Trust  Estate") established  by The
Prudential Home Mortgage Securities Company, Inc. (the "Seller") and  consisting
of  a pool of fixed interest  rate, conventional, monthly pay, fully amortizing,
one- to four-family, residential first  mortgage loans having original terms  to
stated  maturity of approximately 30 years (the "Mortgage Loans"), together with
certain related property. Certain of the Mortgage Loans may be secured primarily
by shares issued  by cooperative  housing corporations. The  Mortgage Loans  are
serviced  by  The Prudential  Home Mortgage  Company, Inc.  (in its  capacity as
servicer, the "Servicer," otherwise "PHMC"). The Mortgage Loans will consist  of
mortgage  loans originated  in connection  with the  relocation of  employees of
various corporate employers  participating in PHMC's  relocation program and  of
employees  of various  non-participant employers  ("Relocation Mortgage Loans").
See "Description of the Mortgage Loans" herein and in the Prospectus Supplement.

    PROSPECTIVE INVESTORS  IN THE  CLASS A-8  CERTIFICATES SHOULD  CONSIDER  THE
FACTORS DISCUSSED UNDER "RISK FACTORS AND SPECIAL CONSIDERATIONS" HEREIN ON PAGE
S1-3.

    The  credit  enhancement for  the  Series 1994-12  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-8 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-8 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-8 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 1.28% of the  Pool
Scheduled  Principal Balance as of the Distribution Date in January 1996 without
giving effect  to  partial  principal prepayments  or  net  partial  liquidation
proceeds  received on  or after  the Determination  Date in  December 1995, plus
accrued interest from December 1, 1995 to (but not including) December 13, 1995,
before deducting expenses  payable by the  Seller estimated to  be $45,000.  See
"Underwriting" herein.

    The  Class A-8  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-8 Certificates will  be available for delivery at the
offices of Lehman Brothers  Inc., New York,  New York on  or about December  13,
1995.

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

December 8, 1995
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    The Class A-8 Certificates may not be appropriate investments for individual
investors.  The Class A-8 Certificates are  offered in the minimum denominations
described herein under "Description  of the Certificates."  It is intended  that
the  Class A-8 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-8 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-8  Certificates.  The
Underwriter  intends to  act as  a market maker  in the  Class A-8 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-8 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-8
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-8 Certificates at a per annum rate equal to the weighted average of
the Net Mortgage Interest Rates (as defined herein) of the Mortgage Loans as  of
the  first day of such period minus 6.05%,  on the Class A-8 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-8 Certificates
as  described  in   the  Prospectus   Supplement  under   "Description  of   the
Certificates--Interest."  The Class  A-8 Certificates  have no  Class A Subclass
Principal Balance and are not entitled to principal distributions. Distributions
on the Class A-8 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-8 Certificates and  should be  read only  in conjunction  with the  Prospectus
Supplement  and the Prospectus. Sales  of the Class A-8  Certificates may not be
consummated unless the  purchaser has received  this Supplement, the  Prospectus
Supplement  and  the  Prospectus. Capitalized  terms  used herein  that  are not
otherwise defined shall  have the  meanings ascribed thereto  in the  Prospectus
Supplement or the Prospectus, as applicable.

    UNTIL  MARCH 11, 1996,  ALL DEALERS EFFECTING TRANSACTIONS  IN THE CLASS A-8
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 1994-12 Certificates were issued on March 25, 1994. The Class A-8
Certificates  were not offered to the public at  the time of the issuance of the
Series 1994-12 Certificates.

                    RISK FACTORS AND SPECIAL CONSIDERATIONS

    The yield to maturity of the Class A-8 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-8 Certificates may be affected by  the
geographic  concentration  of  the Mortgaged  Properties  securing  the Mortgage
Loans. As of November  17, 1995, Mortgaged Properties  located in the  following
states  secured at least 5.00% of the  Aggregate Unpaid Principal Balance of the
Mortgage Loans: California (19.39%), New Jersey (13.86%), Massachusetts (7.14%),
Connecticut (6.04%),  Georgia (5.47%)  and Illinois  (5.10%). 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-8 Certificates. See "Description of the Mortgage  Loans"
herein.

    AN  INVESTOR THAT PURCHASES CLASS A-8  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-8 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-8 Certificates will be offered in fully registered, certificated
form  in minimum denominations of $41,000,000  initial Class A-8 Notional Amount
and any amount in excess  thereof; however, prior to the  sale of the Class  A-8
Certificates  by the Underwriter,  the Underwriter as  holder of 100% Percentage
Interest in the  Class A-8  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-8 Certificates such minimum denomination may be lower
than $41,000,000 initial Class A-8 Notional Amount. However, any such  amendment
will  provide that  any subsequent transfer  of the Class  A-8 Certificates must
either be in  minimum denominations of  at least $41,000,000  initial Class  A-8
Notional  Amount or to a transferee that after such transfer will hold Class A-8
Certificates in  an amount  at  least equal  to  $41,000,000 initial  Class  A-8
Notional  Amount. The Class A-8 Certificates  have no Class A Subclass Principal
Balance.

    Distributions of interest to holders of Class A-8 Certificates will be  made
monthly, to the extent of such Subclass' entitlement thereto, on the 25th day of
each month or, if such day is not a business day, on the succeeding business day
(each, a "Distribution Date"), beginning in January 1996.

    Distributions  (other than the final distribution in retirement of the Class
A-8 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-8
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-8 Certificate  will be equal  to
the  percentage obtained  by dividing the  initial Class A-8  Notional Amount of
such Class A-8 Certificate by the aggregate initial Class A-8 Notional Amount.

    The Class A-8 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-8
Certificates  will equal the product of (i) 1/12th of the difference between (a)
the weighted average of  the Net Mortgage Interest  Rates of the Mortgage  Loans
(based  on the  Scheduled Principal  Balances of the  Mortgage Loans  as of such
Distribution Date) and (b) 6.05% and (ii) the Class A-8 Notional Amount.

    The Class A Subclass Interest Accrual Amount for the Class A-8  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-8 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-8  Notional Amount with
respect  to  the   Distribution  Date   in  November   1995  was   approximately
$184,086,088.  The Class  A-8 Notional Amount  with respect  to the Distribution
Date in January 1996 will be equal to the Class A-8 Notional Amount with respect
to the Distribution Date in November 1995, less the difference between the  Pool
Scheduled  Principal Balance with  respect to the  Distribution Date in November
1995 and the Pool Scheduled Principal  Balance with respect to the  Distribution
Date  in January 1996.  A notional amount  does not entitle  a holder to receive
distributions of principal on the basis  of such notional amount, but is  solely
used  for the purpose of computing the amount of interest accrued on a Subclass.
The initial Class A-8 Notional Amount was approximately $209,417,728.

    The Prospectus Supplement and the Prospectus contain significant  additional
information  concerning  the  characteristics  of  the  Class  A-8 Certificates.
Investors are urged to read "Description of the Certificates" in the  Prospectus
Supplement and in the Prospectus.

                                      S1-4
<PAGE>
                       DESCRIPTION OF THE MORTGAGE LOANS

    As of November 17, 1995, the Mortgage Loans in the Trust Estate consisted of
fixed  interest  rate,  conventional,  monthly pay,  fully  amortizing,  one- to
four-family, residential first mortgage loans originated or acquired by PHMC for
its own account  or for the  account of  an affiliate having  original terms  to
stated  maturity of approximately 30 years.  The "Unpaid Principal Balance" of a
Mortgage Loan as of November 17, 1995 is its unpaid principal balance as of such
date assuming no  delinquencies. As  of November  17, 1995,  the Mortgage  Loans
included 636 promissory notes, having an aggregate Unpaid Principal Balance (the
"Aggregate  Unpaid Principal Balance") of approximately $182,901,948, secured by
first liens (the "Mortgages") on one- to four-family residential properties (the
"Mortgaged Properties")  and  having the  additional  characteristics  described
below and in the Prospectus.

    No Mortgage Loan is a Buy-Down Loan. See "The Trust Estates--Mortgage Loans"
in the Prospectus.

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

    As  of November 17, 1995, each Mortgage Loan had an Unpaid Principal Balance
of not  less  than  $124,415 or  more  than  $853,353, and  the  average  Unpaid
Principal  Balance of the Mortgage Loans  was approximately $287,582. The latest
stated maturity date of any  of the Mortgage Loans  was March 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, all of the Mortgaged Properties were owner occupied
primary residences. See "PHMC--Mortgage Loan Underwriting" in the Prospectus.

    All of the Mortgage Loans are Relocation Mortgage Loans. Relocation Mortgage
Loans are  mortgage  loans  originated  in connection  with  the  relocation  of
employees  of  various corporate  employers  participating in  PHMC's relocation
program  ("Sponsored  Relocation  Loans")  and  mortgage  loans  originated   in
connection  with the  relocation of employees  whose employers  generally do not
participate in  PHMC's relocation  program ("Non-sponsored  Relocation  Loans").
Non-sponsored Relocation Loans are generated as a result of the referral of loan
applicants  to PHMC  by various  mortgage brokers  and similar  entities and the
acquisition of  mortgage  loans by  PHMC  from various  other  originators.  See
"PHMC--Mortgage  Loan Production Sources"  in the Prospectus.  The persons being
relocated may be existing or newly hired employees. The Seller has not verified,
and makes  no representation  as to,  whether any  individual mortgagor  of  any
Relocation Mortgage Loan continues to be employed by the same employer as at the
time  of  origination. As  of  November 17,  1995,  436 of  the  Mortgage Loans,
representing approximately 67.14% of the  Aggregate Unpaid Principal Balance  of
the  Mortgage Loans,  were Sponsored Relocation  Loans, and 200  of the Mortgage
Loans, representing  approximately  32.86%  of the  Aggregate  Unpaid  Principal
Balance of the Mortgage Loans, were Non-sponsored Relocation Loans.

    As   of  November  17,   1995,  50  of   the  Mortgage  Loans,  representing
approximately 7.16% of the  Aggregate Unpaid Principal  Balance of the  Mortgage
Loans,  were subject to subsidy agreements,  which, except under certain limited
circumstances, require the employers of the mortgagors to make a portion of  the
payments  on the related Mortgage Loans ("Subsidy Loans") for specified periods.
All of the Subsidy Loans are Sponsored Relocation Loans. The subsidy  agreements
relating  to Subsidy Loans  generally provide that monthly  payments made by the
related mortgagors will  be less  than the  scheduled monthly  payments on  such
Mortgage  Loans, with the present value  of the resulting difference in payments
being provided by the  employers of the mortgagors  in advance, generally on  an
annual  basis.  The Subsidy  Loans are  offered  by employers  generally through
either a graduated or fixed subsidy loan program, or a combination thereof.  See
"The  Trust Estates--Mortgage Loans" in the Prospectus. The effective subsidized
rates under  the various  programs  offered generally  range  from one  to  five
percentage  points below  the interest  rate specified  in the  related mortgage
note. These subsidized rates are used to calculate the applicable debt-to-income
ratios that are used to evaluate the creditworthiness of prospective  borrowers.
This procedure may enable certain mortgagors who otherwise would not meet PHMC's
underwriting  guidelines  to obtain  mortgage loans.  See "Prepayment  and Yield
Considerations"  in  the  Prospectus   Supplement  and  "PHMC--  Mortgage   Loan
Underwriting" in the Prospectus.

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

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

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
MORTGAGE INTEREST RATES                       LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
6.250%....................................       21    $  5,324,948.18          2.91   %
6.375%....................................       77      22,313,225.07         12.20
6.500%....................................       63      17,823,838.66          9.75
6.625%....................................       69      21,229,392.54         11.61
6.750%....................................       97      28,845,230.47         15.78
6.875%....................................       95      26,730,738.89         14.61
7.000%....................................       71      20,838,110.22         11.39
7.125%....................................       34       9,526,235.30          5.21
7.250%....................................       45      12,438,380.30          6.80
7.375%....................................       23       6,001,635.51          3.28
7.500%....................................       17       5,129,544.29          2.80
7.625%....................................       11       2,731,016.58          1.49
7.750%....................................        8       2,428,056.30          1.33
7.875%....................................        1         370,880.86          0.20
8.000%....................................        3         776,700.28          0.42
8.125%....................................        1         394,014.75          0.22
                                                ---    ---------------       -------
        Total.............................      636    $182,901,948.20        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

As of November  17, 1995,  the weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans was  approximately 6.830% per  annum. The  Net Mortgage Interest
Rate of  each Mortgage  Loan is  equal to  the Mortgage  Interest Rate  of  such
Mortgage  Loan minus the Servicing  Fee rate of 0.20%  per annum. As of November
17, 1995, the weighted average Net Mortgage Interest Rate of the Mortgage  Loans
was approximately 6.630% 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>
321.......................................        1    $    296,777.64          0.16   %
330.......................................        1         229,634.14          0.13
332.......................................        2         443,767.09          0.24
333.......................................        7       2,012,770.00          1.10
334.......................................       11       3,599,890.30          1.97
335.......................................       29       8,340,876.10          4.56
336.......................................       67      19,235,270.87         10.52
337.......................................      144      39,793,131.21         21.76
338.......................................      178      51,357,069.54         28.07
339.......................................      136      40,029,361.89         21.89
340.......................................       60      17,563,399.42          9.60
                                                ---    ---------------       -------
        Total.............................      636    $182,901,948.20        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

As  of November 17, 1995, the weighted average remaining term to stated maturity
of the Mortgage Loans was approximately 338 months.

                                      S1-7
<PAGE>
                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
YEAR OF ORIGINATION                           LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
1992......................................        1    $    296,777.64          0.16   %
1993......................................      442     125,630,052.96         68.69
1994......................................      193      56,975,117.60         31.15
                                                ---    ---------------       -------
        Total.............................      636    $182,901,948.20        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

As of November  17, 1995,  the earliest  month and  year of  origination of  any
Mortgage  Loan was July 1992 and the latest month and year of origination of any
Mortgage Loan was February 1994.

                         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.............................          5  $  1,598,316.04          0.87   %
50.1-55.0%................................          1       312,434.65          0.17
55.1-60.0%................................         19     5,677,512.67          3.10
60.1-65.0%................................         24     6,525,936.23          3.57
65.1-70.0%................................         33    10,311,707.79          5.64
70.1-75.0%................................         60    18,807,253.73         10.28
75.1-80.0%................................        300    87,281,420.68         47.73
80.1-85.0%................................         29     7,283,019.54          3.98
85.1-90.0%................................        165    45,104,346.87         24.66
                                            ---------  ---------------       -------
        Total.............................        636  $182,901,948.20        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As of  November  17, 1995,  the  minimum  and maximum  Loan-to-Value  Ratios  at
origination  of the Mortgage  Loans were 43.9% and  90.0%, respectively, and the
weighted average Loan-to-Value Ratio  at origination of  the Mortgage Loans  was
approximately  79.1%. The Loan-to-Value  Ratio of a  Mortgage Loan is calculated
using the lesser of (i) the  appraised value of the related Mortgaged  Property,
as  established by an appraisal obtained by  the originator from an appraiser at
the time of  origination and  (ii) the  sale price  for such  property. In  some
instances,  the  Loan-to-Value  Ratio may  be  based  on an  appraisal  that was
obtained by the originator more than four months prior to origination,  provided
that  (i) a recertification of  the original appraisal is  obtained and (ii) the
original appraisal was obtained no more than twelve months prior to origination.
For the purpose of calculating the Loan-to-Value Ratio of any Mortgage Loan that
is the result of the refinancing (including a refinancing for "equity  take-out"
purposes)  of  an existing  mortgage loan,  the appraised  value of  the related
Mortgaged Property is generally determined by reference to an appraisal obtained
in connection  with the  origination of  the replacement  loan. See  "The  Trust
Estates-- Mortgage Loans" in the Prospectus. As of November 17, 1995, 158 of the
Mortgage  Loans having  Loan-to-Value Ratios  at origination  in excess  of 80%,
representing approximately 23.35% of the  Aggregate Unpaid Principal Balance  of
the  Mortgage  Loans, were  originated without  primary mortgage  insurance. See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                                      S1-8
<PAGE>
                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
DOCUMENTATION LEVELS                          LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
Full Documentation........................      343    $ 98,988,709.34         54.11   %
Asset & Income Verification...............        0               0.00          0.00
Asset & Mortgage Verification.............      106      29,660,488.28         16.22
Income & Mortgage Verification............        1         250,120.53          0.14
Asset Verification........................        1         211,842.33          0.12
Income Verification.......................        0               0.00          0.00
Mortgage Verification.....................      185      53,790,787.72         29.41
Preferred Processing......................        0               0.00          0.00
                                                ---    ---------------       -------
        Total.............................      636    $182,901,948.20        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

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

                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                 ORIGINAL                   NUMBER OF      UNPAID           UNPAID
              MORTGAGE LOAN                 MORTGAGE      PRINCIPAL        PRINCIPAL
            PRINCIPAL BALANCE                 LOANS        BALANCE          BALANCE
           --------------------             ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
Less than or equal to $200,000............          6  $    997,147.31          0.55   %
$200,001-$250,000.........................        244    55,228,939.51         30.19
$250,001-$300,000.........................        195    52,717,741.97         28.82
$300,001-$350,000.........................         79    25,297,760.68         13.83
$350,001-$400,000.........................         53    19,574,103.49         10.70
$400,001-$450,000.........................         21     8,767,406.60          4.79
$450,001-$500,000.........................         14     6,546,070.31          3.58
$500,001-$550,000.........................         12     6,188,099.33          3.38
$550,001-$600,000.........................          8     4,645,612.54          2.54
$600,001-$650,000.........................          1       634,742.46          0.35
$700,001-$750,000.........................          1       690,483.46          0.38
$750,001-$800,000.........................          1       760,487.97          0.42
$850,001-$900,000.........................          1       853,352.57          0.47
                                            ---------  ---------------       -------
        Total.............................        636  $182,901,948.20        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As of November 17,  1995, the average Unpaid  Principal Balance of the  Mortgage
Loans  was approximately $287,582. As of November 17, 1995, the weighted average
Loan-to-Value Ratio  at  origination  and the  maximum  Loan-to-Value  Ratio  at
origination  of  the Mortgage  Loans which  had  original principal  balances in
excess of $600,000 were  approximately 73.0% and  75.0%, respectively. See  "The
Trust  Estates--Mortgage Loans"  and "PHMC--Mortgage  Loan Underwriting"  in the
Prospectus.

                                      S1-9
<PAGE>
                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
PROPERTY                                      LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
Single-family detached....................      624    $179,143,604.42         97.95   %
Two- to four-family units.................        0               0.00          0.00
Condominiums..............................       10       3,189,583.21          1.74
Cooperative Units.........................        0               0.00          0.00
Townhouses................................        1         274,501.10          0.15
Planned Unit Developments.................        1         294,259.47          0.16
                                                ---    ---------------       -------
        Total.............................      636    $182,901,948.20        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

                                     S1-10
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
GEOGRAPHIC AREA                               LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
Alabama...................................        4    $    911,954.72          0.50   %
Alaska....................................        1         227,974.32          0.12
Arizona...................................       10       2,763,950.77          1.51
Arkansas..................................        2         484,031.58          0.26
California................................      118      35,414,119.24         19.39
Colorado..................................       19       5,510,425.81          3.01
Connecticut...............................       40      11,055,248.67          6.04
Delaware..................................        5       1,476,458.56          0.81
Florida...................................       16       4,315,026.88          2.36
Georgia...................................       38       9,996,797.41          5.47
Hawaii....................................        2         811,819.99          0.44
Idaho.....................................        1         294,501.01          0.16
Illinois..................................       34       9,334,736.26          5.10
Indiana...................................        5       1,349,730.44          0.74
Iowa......................................        3         673,549.08          0.37
Kansas....................................        2         533,283.50          0.29
Kentucky..................................        2         442,928.76          0.24
Louisiana.................................        2         569,705.93          0.31
Maine.....................................        2         465,111.74          0.25
Maryland..................................       12       3,018,246.36          1.65
Massachusetts.............................       45      13,050,524.62          7.14
Michigan..................................        8       2,118,446.52          1.16
Minnesota.................................        8       2,743,768.91          1.50
Missouri..................................        9       2,243,711.39          1.23
Nebraska..................................        3         761,804.38          0.42
Nevada....................................        2         499,754.57          0.27
New Hampshire.............................        2         494,057.60          0.27
New Jersey................................       84      25,353,582.79         13.86
New York..................................       25       8,103,590.70          4.43
North Carolina............................       15       3,904,458.72          2.13
Ohio......................................       12       3,328,767.55          1.82
Oklahoma..................................        1         274,501.10          0.15
Oregon....................................        2         664,688.80          0.36
Pennsylvania..............................       29       8,091,986.30          4.42
Rhode Island..............................        1         293,087.26          0.16
South Carolina............................        2         526,194.18          0.29
Tennessee.................................        2         429,762.74          0.23
Texas.....................................       28       8,618,784.80          4.71
Utah......................................        3         846,275.14          0.46
Virginia..................................       24       6,988,214.07          3.82
Washington................................        8       2,193,688.15          1.20
Wisconsin.................................        4       1,381,554.92          0.76
Wyoming...................................        1         341,141.96          0.19
                                                ---    ---------------       -------
        Total.............................      636    $182,901,948.20        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

As of  November 17,  1995, no  more than  approximately 1.21%  of the  Aggregate
Unpaid  Principal  Balance  of  the  Mortgage  Loans  was  secured  by Mortgaged
Properties located in any one zip code.

                                     S1-11
<PAGE>
                         ORIGINATORS OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
ORIGINATOR                                    LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
PHMC or Affiliate.........................      506    $144,392,277.21         78.95   %
Other Originators.........................      130      38,509,670.99         21.05
                                                ---    ---------------       -------
        Total.............................      636    $182,901,948.20        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..................................      633    $181,899,500.71         99.45   %
Rate/term refinance.......................        3       1,002,447.49          0.55
Equity take out refinance.................        0               0.00          0.00
                                                ---    ---------------       -------
        Total.............................      636    $182,901,948.20        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

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

                             SUBSIDY LOAN PROGRAMS

<TABLE>
<CAPTION>
                                                                     PERCENTAGE OF
                                                       AGGREGATE       AGGREGATE
                                         NUMBER OF       UNPAID          UNPAID
                                         MORTGAGE      PRINCIPAL       PRINCIPAL
PROGRAM AND TERM                           LOANS        BALANCE         BALANCE
- ---------------------------------------  ---------   --------------  --------------
<S>                                      <C>         <C>             <C>
Fixed (five years or longer)...........      0       $         0.00        0.00   %
  (less than five years)...............      0                 0.00        0.00
Graduated (five years or longer).......     16         4,023,881.16        2.20
  (less than five years)...............     33         8,793,662.40        4.80
Combination (five years or longer).....      1           283,780.58        0.16
  (less than five years)...............      0                 0.00        0.00
                                            --
                                                     --------------         ---
        Total..........................     50       $13,101,324.14        7.16   %
                                            --
                                            --
                                                     --------------         ---
                                                     --------------         ---
</TABLE>

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

                                     S1-12
<PAGE>
                               DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                                         AGGREGATE
                                                        ACTUAL             UNPAID
                                         NUMBER OF      UNPAID           PRINCIPAL
                                         MORTGAGE      PRINCIPAL       BALANCE OF THE
STATUS                                   LOANS(1)     BALANCE(1)     MORTGAGE LOANS(2)
- ---------------------------------------  ---------  ---------------  ------------------
<S>                                      <C>        <C>              <C>
30 to 59 days..........................       0     $          0.00          0.00      %
60 to 89 days..........................       0                0.00          0.00
90 days or more........................       0                0.00          0.00
Loans in Foreclosure...................       1          316,871.31          0.17
REO Mortgage Loan......................       0                0.00          0.00
                                              -
                                                    ---------------           ---
        Total..........................       1     $    316,871.31          0.17      %
                                              -
                                              -
                                                    ---------------           ---
                                                    ---------------           ---
</TABLE>

- ------------
(1) Reflects the  number of  delinquent  Mortgage Loans  and the  actual  unpaid
    principal  balances of such Mortgage Loans based on information available to
    the Servicer as of November 17, 1995.

(2) As of November 17, 1995.

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

    On January  17, 1994,  southern California  experienced an  earthquake  (the
"Earthquake")  and  thereafter  a number  of  aftershocks.  As a  result  of the
Earthquake, Los Angeles  and Ventura Counties  (the "Earthquake Counties")  were
declared  federal disaster  areas eligible  for federal  disaster assistance. In
addition to the Earthquake  Counties, other counties may  have been affected  by
the  Earthquake. As of  November 17, 1995, approximately  0.51% of the Aggregate
Unpaid Principal  Balance  of  the  Mortgage  Loans  was  secured  by  Mortgaged
Properties  that  are located  in the  Earthquake Counties.  The Seller  has not
undertaken the physical  inspection of  any Mortgaged Properties.  As a  result,
there  can be no assurance that material damage to any Mortgaged Property in the
affected region has not occurred.

    As of January 16, 1995 and March 16,  1995, as a result of flooding, 38  and
49  counties  in California,  respectively,  (the "January  Flood  Counties" and
"March Flood Counties," respectively, and  together, the "Flood Counties")  were
declared  federal disaster areas eligible for federal disaster assistance. As of
November 17,  1995,  approximately  18.56% 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 11.45% of the  Aggregate
Unpaid  Principal  Balance  of  the  Mortgage  Loans  was  secured  by Mortgaged
Properties that are  located in  the March Flood  Counties. The  Seller has  not
undertaken  the physical  inspection of any  Mortgaged Properties.  As a result,
there can be no assurance that material damage to any Mortgaged Property in  the
affected region has not occurred.

    As  of  October 12,  1995, as  a  result of  a hurricane  affecting Georgia,
Alabama and  Florida (the  "Hurricane"), 28,  20 and  11 counties,  in  Georgia,
Alabama  and  Florida,  respectively (the  "Hurricane  Counties")  were declared
federal disaster areas eligible for federal disaster assistance. As of  November
17,  1995, 4.14% of the Aggregate Unpaid Principal Balance of the Mortgage Loans
was secured by Mortgage Properties that  are located in the Hurricane  Counties.
The  Seller  has  not  undertaken  the  physical  inspection  of  any  Mortgaged
Properties. As a result, there can be  no assurance that material damage to  any
Mortgaged Property in the affected region has not occurred.

    Based on information available to the Servicer as of November 17, 1995, none
of  the delinquent loans shown in the  preceding table were secured by Mortgaged
Properties located in  the Earthquake  Counties, the Hurricane  Counties or  the
Flood Counties.

                                     S1-13
<PAGE>
              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

    During  the 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.

                                     S1-14
<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.

                                     S1-15
<PAGE>
                               RELO 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 RELO Program Loans.......................   60,224    $9,543,339   64,873    $10,146,412
                                                              --------   ----------  --------   -----------
                                                              --------   ----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days.............................................      361    $   52,474      377    $    52,244
  60 to 89 days.............................................       68         9,612       44          5,708
  90 days or more...........................................       74        10,965       59          7,925
                                                              --------   ----------  --------   -----------
Total Delinquent Loans......................................      503    $   73,052      480    $    65,877
                                                              --------   ----------  --------   -----------
                                                              --------   ----------  --------   -----------
Percent of RELO Program Loan Portfolio......................     0.84%         0.77%    0.74%          0.65%
</TABLE>
<TABLE>
<CAPTION>
                                                                  AS
                                                              AS  OF
                                                              OF  JUNE
                                                              DECEMBER 30,
                                                              31, 1994 1995
                                                              --  --
                                                              --
<S>                                                           <C>
                                                              (DOLLAR
                                                              AMOUNTS
                                                              IN
                                                              THOUSANDS)

Foreclosures(2).............................................  $10,743 $12,392
Foreclosure Ratio(3)........................................  0.11% 0.12%

<CAPTION>

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

Net Gain (Loss)(4)..........................................  $(1,791) $(894)
Net Gain (Loss) Ratio(5)....................................  (0.02)% (0.01)%
</TABLE>

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

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

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

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

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

                                     S1-16
<PAGE>
                             HISTORICAL PREPAYMENTS

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

    The  Series 1994-12  Certificates were issued  on March 25,  1994. Set forth
below are  the approximate  annualized prepayment  rates of  the Mortgage  Loans
underlying  the Series  1994-12 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>
April 1994..............................          1.55%
May 1994................................          1.45%
June 1994...............................          1.37%
July 1994...............................          8.27%
August 1994.............................          4.66%
September 1994..........................          8.70%
October 1994............................          8.03%
November 1994...........................          5.50%
December 1994...........................          4.02%
January 1995............................         11.46%

<CAPTION>
MONTH                                     PERCENTAGE OF CPR
- ----------------------------------------  ------------------
<S>                                       <C>
February 1995...........................          7.41%
March 1995..............................          3.13%
April 1995..............................          5.96%
May 1995................................          6.28%
June 1995...............................          6.04%
July 1995...............................          9.22%
August 1995.............................          9.63%
September 1995..........................         18.58%
October 1995............................          6.41%
November 1995...........................          6.37%
</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 1994-12 Certificates  with respect to April
1994, reduced by one month for each month thereafter. The prepayment history  of
the  Mortgage  Loans underlying  the Series  1994-12 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-8
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-8 CERTIFICATE.

                                     S1-17
<PAGE>
                 SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED
                   AVERAGE LIFE OF THE CLASS A-8 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-8  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-8 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-8 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-8  Certificate is  the average  amount  of time  that will  elapse  from
December 13, 1995 until each dollar in reduction of the principal balance of the
Series  1994-12 Certificates is distributed to the holders thereof. The weighted
average life of the  Class A-8 Certificates will  be influenced by, among  other
things,  the rate and timing of principal  payments on the Mortgage Loans, which
may be in the form of scheduled amortization or prepayments.

    The following table has been prepared on the basis of the characteristics of
the Mortgage Loans  included in the  Trust Estate  as of November  17, 1995,  as
described  above under "Description of the  Mortgage Loans," adjusted to reflect
calculated payments  of  principal  on  December 1,  1995  assuming  a  constant
prepayment  rate equal to 0% CPR for the month of November 1995. This adjustment
has the  effect of  reducing the  remaining  terms to  stated maturity  of  each
Mortgage  Loan  by  one month  from  the table  shown  on page  S1-7.  The table
indicates the sensitivity to various rates  of prepayment on the Mortgage  Loans
of  the pre-tax yield to maturity, on a corporate bond equivalent ("CBE") basis,
and of  the weighted  average life  of  the Class  A-8 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
first full  paragraph on  page S-47  of the  Prospectus Supplement,  and on  the
further  assumptions that  (i) the Class  A-8 Certificates will  be purchased on
December 13,  1995  for  an  aggregate purchase  price  equal  to  approximately
$2,376,425,  which includes accrued  interest from December 1,  1995 to (but not
including) December  13,  1995,  (ii)  distributions to  holders  of  Class  A-8
Certificates  will be made on  the 25th day of  each month commencing in January
1996, (iii) scheduled monthly payments of principal and interest on the Mortgage
Loans will be timely received on the first day of each month (with no  defaults)
commencing  in January  1996, (iv) principal  prepayments on  the Mortgage Loans
will be received on the  last day of each month  commencing in December 1995  at
the  respective  percentages of  CPR set  forth in  the table  and there  are no
Prepayment Interest Shortfalls and (v) the Class A-8 Notional Amount  applicable
to  the  Distribution  Date  occurring in  January  1996  will  be approximately
$182,722,000.

           SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED AVERAGE LIFE
                  OF THE CLASS A-8 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).........    44.13%  40.55%  34.45%  28.17%  21.69%  15.00%   8.08%
Weighted Average Life (years)...........    14.93   11.30    7.61    5.51    4.22    3.36    2.76
</TABLE>

    The pre-tax yields set forth in  the preceding table were calculated by  (i)
determining the monthly discount rates which, when applied to the assumed stream
of  cash  flows  to be  paid  on the  Class  A-8 Certificates,  would  cause the
discounted present  value of  such assumed  stream  of cash  flows to  equal  an
assumed   purchase  price  for  the  Class  A-8  Certificates  of  approximately
$2,376,425 which includes  accrued interest from  December 1, 1995  to (but  not
including)  December  13,  1995,  and  (ii)  converting  such  monthly  rates to
corporate bond equivalent rates. Such 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-8 Certificates and consequently
does not  purport to  reflect the  return on  any investment  in the  Class  A-8
Certificates when such reinvestment rates are considered.

                                     S1-18
<PAGE>
    The  weighted average lives of  the Class A-8 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 1994-12
Certificates by  the number  of years  from  December 13,  1995 to  the  related
Distribution  Date, (ii) adding  the results and  (iii) dividing the  sum by the
aggregate distribution  in reduction  of  the principal  balance of  the  Series
1994-12 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-8 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, Class A-2, Class A-3, Class A-4,
Class A-5, Class  A-6, Class  A-7 and  Class A-8  Certificates and  the Class  M
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-8 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-8  Certificates  generally  are  treated  as  debt  instruments
originated  on the date of original  issuance of the Series 1994-12 Certificates
for federal income tax purposes. Holders  of the Class A-8 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-8 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-8
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-8  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-8 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  1994-12
Certificates,  less distributions  made, and  losses, if  any, incurred,  on the
Class A-8 Certificates since the date of original issuance of the Series 1994-12
Certificates. A purchase price for a Class A-8 Certificate that is less than  or
greater  than the adjusted issue price of such Class A-8 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.

                                     S1-19
<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-8
Certificates  offered  hereby  are  being  purchased  from  the  Seller  by  the
Underwriter  on  or about  December 13,  1995. The  Underwriter is  committed to
purchase all  of the  Class A-8  Certificates offered  hereby if  any Class  A-8
Certificates  are  purchased. The  Underwriter has  advised  the Seller  that it
proposes to offer the  Class A-8 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-8 Certificates are  expected
to  be  approximately  1.28% of  the  Pool  Scheduled Principal  Balance  of the
Mortgage Loans as of the Distribution Date in January 1996 without giving effect
to partial principal prepayments or net partial liquidation proceeds received on
or after the  Determination Date in  December 1995, plus  accrued interest  from
December  1, 1995 to (but not including)  December 13, 1995. The Underwriter and
any dealers that  participate with the  Underwriter in the  distribution of  the
Class  A-8 Certificates may be  deemed to be underwriters,  and any discounts or
commissions received  by  them  and  any  profit on  the  resale  of  Class  A-8
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-8 Certificates
offered hereby prior to the offering thereof. The Underwriter intends to act  as
a  market maker in the Class  A-8 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-8 Certificates  will develop or, if  such a market does  develop,
that  it  will  provide holders  of  Class  A-8 Certificates  with  liquidity of
investment at any particular time or for the life of the Class A-8 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-8 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-8 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-8
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-8  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-8 Certificates, is the
condition that the  ERISA Plan  investing in the  Class A-8  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.

                                     S1-20
<PAGE>
    Before purchasing a  Class A-8  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-8 Certificates. Any fiduciary
of an ERISA Plan considering whether to purchase a Class A-8 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-8 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-8  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-8 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-8
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-8 Certificates constitute
legal investments for such investors. See "Legal Investment" in the Prospectus.

                                 LEGAL MATTERS

    The validity of  the Class  A-8 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-8 Certificates
will be  applied by  the Seller  to  the purchase  from PHMC  of the  Class  A-8
Certificates,  which have  been owned  by PHMC since  the date  of their initial
issuance. It is expected that  PHMC will use the proceeds  from the sale of  the
Class A-8 Certificates to the Seller for its general business purposes.

                                    RATINGS

    The  Class A-8 Certificates  have been rated  "Aaa" by Moody's  and "AAA" by
Fitch. See "Ratings" in  the Prospectus Supplement for  a further discussion  of
the ratings of the Certificates.

    The  ratings of Moody's 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-8 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-8 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-8  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-8 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.

                                     S1-21
<PAGE>
           PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED FEBRUARY 9, 1994

                                  $200,002,000
                                 (APPROXIMATE)

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

                                     SELLER

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1994-12
        PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN APRIL 1994
                            ------------------------
    The  Series 1994-12 Mortgage Pass-Through  Certificates (the "Series 1994-12
Certificates") will consist of  one class of senior  certificates (the "Class  A
Certificates")  and  two  classes  of subordinated  certificates  (the  "Class M
Certificates" and the  "Class B Certificates,"  respectively, and together,  the
"Subordinated Certificates"). The Class A Certificates are entitled to a certain
priority,  relative  to  the Class  M  and  Class B  Certificates,  in  right of
distributions on the Mortgage Loans. As between the Class M Certificates and the
Class B  Certificates,  the Class  M  Certificates  are entitled  to  a  certain
priority  in  right  of  distributions  on  the  Mortgage  Loans.  The  Class  A
Certificates  will  consist   of  nine  subclasses   (each,  a  "Subclass")   of
Certificates designated as the Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5,  Class A-6, Class  A-7, Class A-8  and Class A-R  Certificates. The Class M
Certificates will  not be  divided into  subclasses. The  Class A  Certificates,
other than the Class A-8 Certificates, and the Class M Certificates are the only
Series  1994-12 Certificates  being offered  hereby and  are referred  to herein
collectively as the "Offered Certificates."

    The Series 1994-12 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 consist of mortgage loans originated in connection  with
the  relocation of employees of various corporate employers participating in the
relocation program of The Prudential Home Mortgage Company, Inc. ("PHMC") and of
employees of various  non-participant employers  ("Relocation Mortgage  Loans").
See  "Description  of the  Mortgage Loans"  herein. The  Mortgage Loans  will be
serviced by PHMC which, in its capacity as servicer, will be referred to  herein
as the "Servicer."

    The  Class  A  Certificates  will initially  evidence  in  the  aggregate an
approximate 92.75% undivided interest in  the principal balance of the  Mortgage
Loans.  The Class  M Certificates  will initially  evidence in  the aggregate an
approximate 2.75% undivided interest  in the principal  balance of the  Mortgage
Loans.  The  remaining approximate  4.50%  undivided interest  in  the principal
balance of the Mortgage Loans will be evidenced by the Class B Certificates.

                                                        (CONTINUED ON NEXT PAGE)
                         ------------------------------

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

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

<TABLE>
<CAPTION>
                        INITIAL                                            INITIAL
                      SUBCLASS OR                                        SUBCLASS OR
                         CLASS                                              CLASS
    SUBCLASS OR        PRINCIPAL     PASS-THROUGH      SUBCLASS OR        PRINCIPAL     PASS-THROUGH
 CLASS DESIGNATION    BALANCE (1)       RATE        CLASS DESIGNATION    BALANCE (1)       RATE
<S>                  <C>             <C>           <C>                  <C>             <C>
Class A-1..........  $30,000,000          6.05%    Class A-6..........  $12,549,000          6.05%
Class A-2..........  $43,172,000          6.05%    Class A-7..........  $3,999,000           6.05%
Class A-3..........  $58,351,000          6.05%    Class A-R..........  $    1,000           6.05%
Class A-4..........  $21,468,000          6.05%    Class M............  $5,760,000           6.05%
Class A-5..........  $24,702,000          6.05%
</TABLE>

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

    The Offered  Certificates will  be  purchased by  the Underwriter  from  the
Seller and will be offered by the Underwriter from time to time to the public in
negotiated  transactions or otherwise at varying  prices to be determined at the
time of sale. Proceeds to the Seller  from the sale of the Offered  Certificates
will  be approximately 96.390625% of the  aggregate initial principal balance of
the Offered Certificates, plus accrued interest thereon at the rate of 6.05% per
annum from March 1, 1994 to (but not including) March 25, 1994, before deducting
expenses payable by the Seller estimated to be $280,000. The price to be paid to
the Seller for the Offered Certificates has not been allocated among the Offered
Certificates. See "Underwriting" herein.

    The Offered Certificates  are offered  by the  Underwriter when,  as and  if
issued  and subject to delivery by the Seller and acceptance by the Underwriter,
to prior  sale and  to withdrawal,  cancellation or  modification of  the  offer
without  notice. It is expected that  the Offered Certificates will be available
for delivery through the facilities of  The Depository Trust Company or, in  the
case  of the Class  A-R and Class  M Certificates, at  the offices of Prudential
Securities Incorporated, 100 Gold Street, New  York, New York, in each case,  on
or about March 25, 1994.

                       PRUDENTIAL SECURITIES INCORPORATED

March 18, 1994
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    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 April  1994, to the
holders of Offered  Certificates, as  described herein. The  amount of  interest
accrued  on any Subclass or Class 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." On  any  Distribution  Date, the
holders of the Class M Certificates will receive distributions of interest  only
if the holders of the Class A Certificates have received all amounts of interest
and  of principal  to which  they are  entitled on  such date.  Distributions of
principal to holders of  the Class M  Certificates will be  made only after  the
Class  M Certificates have received the amount of interest due them with respect
to such Distribution Date. Distributions  in reduction of the principal  balance
of the Class A Certificates on any Distribution Date will be allocated among the
Subclasses  of the  Class A  Certificates in  the manner  described herein under
"Description   of   the   Certificates--Principal   (Including    Prepayments)."
Distributions  to each Subclass or undivided  Class of Offered Certificates will
be made pro rata among Certificateholders of such Subclass or Class.

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

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

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

    There is  currently no  secondary market  for the  Offered Certificates  and
there  can be no  assurance that a secondary  market will develop  or, if such a
market does develop, that it  will provide Certificateholders with liquidity  of
investment  at any particular time or for  the life of the Offered Certificates.
The Underwriter intends to  act as a market  maker in the Offered  Certificates,
subject  to applicable provisions of federal and state securities laws and other
regulatory requirements, but is under no obligation to do so and any such market
making may be  discontinued at  any time.  There can  be no  assurance that  any
investor  will be  able to sell  an Offered Certificate  at a price  equal to or
greater than the  price at  which such Certificate  was purchased.  THE CLASS  M
CERTIFICATES  MAY NOT BE PURCHASED  BY OR TRANSFERRED TO  A PLAN EXCEPT UPON THE
DELIVERY OF AN OPINION OF COUNSEL  AS PROVIDED IN THE PROSPECTUS SUPPLEMENT.  IN
ADDITION,  THE CLASS A-R CERTIFICATE  MAY NOT BE PURCHASED  BY OR TRANSFERRED TO
(I)  A   "DISQUALIFIED  ORGANIZATION,"   (II)  EXCEPT   UNDER  CERTAIN   LIMITED
CIRCUMSTANCES,  A PERSON WHO  IS NOT A "U.S.  PERSON," (III) A  PLAN OR (IV) ANY
PERSON OR  ENTITY  WHO THE  TRANSFEROR  KNOWS OR  HAS  REASON TO  KNOW  WILL  BE
UNWILLING  OR UNABLE TO PAY WHEN DUE  FEDERAL, STATE OR LOCAL TAXES WITH RESPECT
THERETO. See "ERISA Considerations" and "Description of the
Certificates--Restrictions  on  Transfer   of  the   Class  A-R   and  Class   M
Certificates"  herein  and  "Certain  Federal  Income  Tax Consequences--Federal
Income  Tax   Consequences   for  REMIC   Certificates--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, Class A-2, Class A-3,
Class A-4, Class A-5, Class A-6, Class A-7 and Class A-8 Certificates, the Class
M 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-8 Certificates,  represent
eight  Subclasses of a Class and the Class M Certificates represent a Class, all
of which are  part 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 June 21, 1994,  all dealers effecting  transactions in the  securities
described  in this Prospectus  Supplement, whether or  not participating in this
distribution, may  be required  to deliver  this Prospectus  Supplement and  the
Prospectus.  This is in  addition to the  obligation of dealers  to deliver this
Prospectus Supplement and the  Prospectus when acting  as underwriters and  with
respect to their unsold allotments or subscriptions.

                                      S-2
<PAGE>
                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Summary Information.........................................  S-4
Description of the Certificates.............................  S-16
  Denominations.............................................  S-16
  Definitive Form...........................................  S-16
  Book-Entry Form...........................................  S-16
  Distributions.............................................  S-17
  Interest..................................................  S-19
  Principal (Including Prepayments).........................  S-22
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A
     CERTIFICATES...........................................  S-22
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS M
     CERTIFICATES...........................................  S-25
    ALLOCATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A
     AND CLASS M CERTIFICATES...............................  S-26
  Additional Rights of the Class A-R Certificateholder......  S-26
  Periodic Advances.........................................  S-27
  Restrictions on Transfer of the Class A-R and Class M
   Certificates.............................................  S-28
  Reports...................................................  S-29
  Subordination of Class M and Class B Certificates.........  S-29
    ALLOCATION OF LOSSES....................................  S-30
Description of the Mortgage Loans...........................  S-33
  Mandatory Repurchase or Substitution of Mortgage Loans....  S-40
  Optional Repurchase of Defaulted Mortgage Loans...........  S-40
Origination, Delinquency and Foreclosure Experience.........  S-41
  Loan Origination..........................................  S-41
  Delinquency and Foreclosure Experience....................  S-41
Prepayment and Yield Considerations.........................  S-44
Pooling and Servicing Agreement.............................  S-51
  General...................................................  S-51
  Voting....................................................  S-52
  Trustee...................................................  S-52
  Servicing Compensation and Payment of Expenses............  S-52
  Optional Termination......................................  S-53
Federal Income Tax Considerations...........................  S-53
  Regular Certificates......................................  S-53
  Residual Certificate......................................  S-53
ERISA Considerations........................................  S-54
Legal Investment............................................  S-55
Secondary Market............................................  S-56
Underwriting................................................  S-56
Legal Matters...............................................  S-56
Use of Proceeds.............................................  S-56
Ratings.....................................................  S-56
Index of Significant Prospectus Supplement Definitions......  S-58
</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  1994-12  (the
                    "Series 1994-12 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  "Aaa" by
                    Moody's Investors  Service, Inc.  ("Moody's") and  "AAA"  by
                    Fitch  Investors Service, Inc. ("Fitch").  It is a condition
                    to the issuance of the Class M Certificates that they  shall
                    have  been rated at least "Aa3" by Moody's and at least "AA"
                    by  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 1994-12 Certificates will consist of the Class  A
                    Certificates,  the  Class  M Certificates  and  the  Class B
                    Certificates. The Class A  Certificates represent a type  of
                    interest  referred to in the  Prospectus as "Senior Certifi-
                    cates" and the Class M and Class B Certificates represent  a
                    type   of  interest   referred  to  in   the  Prospectus  as
                    "Subordinated Certificates." As these designations  suggest,
                    the Class A Certificates are entitled to a certain priority,
                    relative  to the Class M and  Class B Certificates, in right
                    of distributions on the Mortgage Loans underlying the Series
                    1994-12 Certificates. As  between the  Class M  Certificates
                    and  the Class B Certificates,  the Class M Certificates are
                    entitled to a certain priority in right of distributions  on
                    the  Mortgage Loans.  See "--Distributions  of Principal and
                    Interest" below.
                    Initially, the  Class A  Certificates will  evidence in  the
                    aggregate an approximate 92.75% (approximately $194,242,000)
                    undivided   interest  in  the  aggregate  initial  principal
                    balance of the Mortgage Loans; the Class M Certificates will
                    evidence   in   the    aggregate   an   approximate    2.75%
                    (approximately   $5,760,000)   undivided  interest   in  the
                    aggregate initial principal balance  of the Mortgage  Loans;
                    and  the Class B Certificates will evidence in the aggregate
                    an approximate  4.50% (approximately  $9,424,229)  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,  Class M and  Class B  Certifi-
                    cates  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
</TABLE>

                                      S-4
<PAGE>

<TABLE>
<S>                 <C>
                    shortfalls first to  the Class B  Certificates, and then  to
                    the  Class M Certificates,  prior to the  allocation of such
                    losses and  shortfalls  to  the  Class  A  Certificates,  as
                    discussed in "--Distributions of Principal and Interest" and
                    "--Credit Enhancement" below.
                    The  Class A  Certificates will consist  of nine subclasses,
                    designated as the  Class A-1,  Class A-2,  Class A-3,  Class
                    A-4,  Class A-5, Class  A-6, Class A-7,  Class A-8 and Class
                    A-R Certificates.  The  Class  M Certificates  will  not  be
                    divided  into subclasses. The Class A-8 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-8  Certificates,  and the  Class  M
                    Certificates  are referred to  in this Prospectus Supplement
                    as the "Offered Certificates."
                    The Offered  Certificates  have  the  approximate  aggregate
                    initial  principal balances set  forth on the  cover of this
                    Prospectus Supplement. Any difference between the  aggregate
                    principal balance of the Class A and Class M Certificates as
                    of  the date of issuance  of the Series 1994-12 Certificates
                    and the approximate aggregate  initial principal balance  of
                    the  Class A and Class M Certificates as of the date of this
                    Prospectus Supplement will not, with respect to the Class  A
                    Certificates,  exceed 5% of  the aggregate initial principal
                    balance of such Class A Certificates stated on the cover  of
                    this  Prospectus Supplement and, with respect to the Class M
                    Certificates, will depend on the final subordination  levels
                    for   the  Series   1994-12  Certificates.   Any  difference
                    allocated to the Class A  Certificates will be allocated  to
                    one  or more of the subclasses of Class A Certificates other
                    than the Class A-8 and Class A-R 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  and class 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>

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

<TABLE>
<CAPTION>
                                        ORIGINAL
                                       CERTIFICATE    MINIMUM      INCREMENTAL
          SUBCLASS OR CLASS               FORM      DENOMINATION   DENOMINATION
- -------------------------------------  -----------  ------------   ------------
<S>                                    <C>          <C>            <C>
Classes A-1, A-2, A-3, A-4, A-5, A-6
 and A-7.............................   Book-Entry  $ 100,000      $  1,000
Class A-R............................   Definitive  $   1,000          N/A
Class M..............................   Definitive  $ 100,000      $  1,000
- -------------------------------------------------------------------------------
</TABLE>

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

                                      S-5
<PAGE>

<TABLE>
<S>                 <C>
                    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 and  Class M Certificates
                    will be issued as Definitive Certificates. See  "Description
                    of  the Certificates--Denominations" and "--Definitive Form"
                    in this Prospectus Supplement.

Mortgage Loans....  MORTGAGE LOAN  DATA.   The  Mortgage  Loans, which  are  the
                    source  of distributions  to holders  of the  Series 1994-12
                    Certificates, are expected to consist of conventional, fixed
                    interest  rate,  monthly  pay,  fully  amortizing,  one-  to
                    four-family,   residential  first   mortgage  loans,  having
                    original terms to stated maturity of approximately 30 years,
                    which  may  include  loans  secured  by  shares  issued   by
                    cooperative  housing corporations.  The Mortgage  Loans will
                    consist of mortgage loans originated in connection with  the
                    relocation  of  employees  of  various  corporate  employers
                    participating in PHMC's relocation program and of  employees
                    of  various non-participant employers.  Some of the Mortgage
                    Loans are  expected  to  be subject  to  subsidy  agreements
                    which,  except under certain  limited circumstances, require
                    the employers of the mortgagors to provide for a portion  of
                    the  monthly  payments  on the  related  Mortgage  Loans for
                    specified periods.
                    The  Mortgage  Loans  are  expected  to  have  the   further
                    specifications  set forth  in the following  table and under
                    the heading  "Description of  the  Mortgage Loans"  in  this
                    Prospectus Supplement.
</TABLE>

<TABLE>
<S>                                                   <C>
- -------------------------------------------------------------------------------
SELECTED MORTGAGE LOAN DATA
(AS OF THE CUT-OFF DATE)
Cut-Off Date:                                         March 1, 1994
Number of Mortgage Loans:                             717
Aggregate Unpaid Principal Balance (1):               $209,426,229
Range of Unpaid Principal Balances (1):               $127,012 to $869,251
Average Unpaid Principal Balance (1):                 $292,087
Aggregate   Unpaid  Principal   Balance  of  Subsidy  $17,442,788
  Loans (1):
Subsidy Loans  as  a  Percentage  of  the  Aggregate
  Unpaid Principal Balance (1):                       8.33%
Range of Interest Rates:                              6.250% to 8.500%
Weighted Average Interest Rate (1):                   6.836%
Range of Remaining Terms to Stated Maturity:          341 months to 360 months
Weighted    Average   Remaining   Term   to   Stated
  Maturity (1):                                       358 months
Range of Original Loan-to-Value Ratios:               43.91% to 90.00%
Weighted Average Original Loan-to-Value Ratio (1):    79.25%
</TABLE>

<TABLE>
<S>                                                   <C>
Geographic  Concentration  of  Mortgaged  Properties
  Securing  Mortgage Loans  in Excess  of 5%  of the
  Aggregate Unpaid Principal Balance (1):             California        19.63%
                                                      New Jersey      13.96%
                                                      Connecticut       6.91%
                                                      Massachusetts    6.62%
                                                      Georgia           5.47%
                                                      Illinois            5.45%
</TABLE>

- ------------
(1) Approximate.

                                      S-6
<PAGE>

<TABLE>
<S>                 <C>
                    CHANGES TO POOL.  A number of Mortgage Loans may be  removed
                    from  the pool,  or a substitution  may be  made for certain
                    Mortgage Loans, in  advance of  the issuance  of the  Series
                    1994-12 Certificates (which is expected to occur on or about
                    March  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  1994-12
                    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  the  pool  and thereby
                    effect early retirement of the Series 1994-12  Certificates.
                    See  "Pooling and Servicing Agreement--Optional Termination"
                    in this Prospectus Supplement.
Distributions of
 Principal and
 Interest.........  DISTRIBUTIONS  IN  GENERAL.  Distributions  on  the   Series
                    1994-12  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 April 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 M and Class B Certificates on that Distribution  Date.
                    The  amount  that  is  available to  be  distributed  on any
                    Distribution Date will  be allocated first  to pay  interest
                    due  holders of  the Class A  Certificates and  then, if the
                    amount available  for  distribution exceeds  the  amount  of
                    interest  due holders of the Class A Certificates, to reduce
                    the  outstanding   principal   balance  of   the   Class   A
                    Certificates.  The likelihood that a  holder of a particular
                    subclass of the Class A Certificates will receive  principal
                    distributions  on any  Distribution Date will  depend on the
                    priority in  which such  subclass is  entitled to  principal
                    distributions,  as set forth  under the heading "Description
                    of   the    Certificates--Principal    (Including    Prepay-
                    ments)--Allocation  of Amount to be Distributed to the Class
                    A and Class M Certificates" in this Prospectus Supplement.
</TABLE>

                                      S-7
<PAGE>

<TABLE>
<S>                 <C>
                    After all amounts due  on the Class  A Certificates for  any
                    Distribution  Date have been paid, the amount remaining will
                    be distributed, in the following order, to (i) pay  interest
                    due  to the  holders of the  Class M  Certificates, (ii) pay
                    principal due to  the holders of  the Class M  Certificates,
                    (iii)  pay  interest  due  to the  holders  of  the  Class B
                    Certificates and (iv)  pay principal due  to the holders  of
                    the Class B Certificates.
                    If  any mortgagor is delinquent  in the payment of principal
                    or interest on a  Mortgage Loan in  any month, the  Servicer
                    will  advance  such payment  unless the  Servicer determines
                    that the delinquent  amount will  not be  recoverable by  it
                    from liquidation proceeds or other recoveries on the related
                    Mortgage Loan. See "Description of the
                    Certificates--Periodic    Advances"   in   this   Prospectus
                    Supplement.
                    INTEREST DISTRIBUTIONS.  The  amount of  interest  to  which
                    holders  of each  subclass or class  of Offered Certificates
                    will be  entitled  each month  is  calculated based  on  the
                    outstanding  principal balance of that subclass or class, as
                    of the  related  Distribution  Date.  Interest  will  accrue
                    during  each month on each  such subclass or class according
                    to the following  formula: 1/12th of  the pass-through  rate
                    for  such subclass  or class  multiplied by  the outstanding
                    principal balance  of  such  subclass or  class  as  of  the
                    related  Distribution Date.  The pass-through  rate for each
                    subclass or class of Offered Certificates is the  percentage
                    set forth on the cover of this Prospectus Supplement.
                    When  mortgagors  prepay  principal  or  when  principal  is
                    recovered through  foreclosures  or  other  liquidations  of
                    defaulted  Mortgage Loans,  a full month's  interest for the
                    month of payment or recovery  may not be paid or  recovered,
                    resulting  in interest shortfalls.  A shortfall that results
                    from principal  prepayments  IN  FULL will  be  offset  from
                    aggregate  servicing fees that would otherwise be payable to
                    the Servicer  on  any Distribution  Date,  but only  to  the
                    extent  of  servicing  fees  payable  with  respect  to that
                    Distribution Date.  Aggregate shortfalls  in collections  of
                    interest  resulting from  principal prepayments  in full, to
                    the extent  they exceed  the aggregate  servicing fees  (the
                    "Non-Supported  Interest Shortfall"), will  be allocated pro
                    rata among all classes  of the Series 1994-12  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  1994-12 Certificates, but instead
                    will be borne first by  the Class B Certificates, second  by
                    the  Class  M  Certificates  and  finally  by  the  Class  A
                    Certificates. See "Description of the
                    Certificates--Subordination  of   Class   M  and   Class   B
                    Certificates" in this Prospectus Supplement.
                    The amount of interest required to be distributed to holders
                    of the Series 1994-12 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
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                 <C>
                    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.
                    To the extent that the amount available for distribution  on
                    any  Distribution Date, after the payment of all amounts due
                    the Class A Certificates has  been made, is insufficient  to
                    permit distribution in full of accrued interest on the Class
                    M Certificates (net of any Non-Supported Interest Shortfall,
                    other  shortfalls  and  losses  allocable  to  the  Class  M
                    Certificates  as  described  above),   the  amount  of   any
                    deficiency  will be added to the amount of interest that the
                    Class M Certificates are  entitled to receive on  subsequent
                    Distribution   Dates.  No  interest   will  accrue  on  such
                    deficiencies.
                    Interest on  the  Class  A  Certificates  and  the  Class  M
                    Certificates  will be calculated  on the basis  of a 360-day
                    year consisting of twelve 30-day months.
                    See "Description  of  the  Certificates--Interest"  in  this
                    Prospectus Supplement.
                    PRINCIPAL  DISTRIBUTIONS.  The aggregate amount of principal
                    to which  the  holders  of  the  Class  A  Certificates  are
                    entitled each month will be comprised of a percentage of the
                    scheduled  payments of principal on the Mortgage Loans and a
                    percentage of certain unscheduled  payments of principal  on
                    the  Mortgage  Loans. The  percentage of  scheduled payments
                    will be equal,  on each Distribution  Date, to the  fraction
                    that  represents the ratio of the then-outstanding principal
                    balance  of  the  Class  A  Certificates  to  the  aggregate
                    outstanding  principal balance of  the Mortgage Loans (based
                    on  their  amortization  schedules  then  in  effect).   The
                    percentage  of certain unscheduled payments will be equal to
                    the percentage described in  the preceding sentence plus  an
                    additional  amount equal  to a  percentage of  the principal
                    otherwise distributable to the  holders of the  Subordinated
                    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  Subordinated 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  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  Subordinated
                    Certificates  will collectively  be entitled  to receive the
                    percentages  of  the   scheduled  and  certain   unscheduled
                    payments  of principal on the  Mortgage Loans equal, in each
                    case, to 100% less the applicable percentage for the Class A
                    Certificates described above.
                    Except as described below  under "--Effect of  Subordination
                    Level  on  Principal  Distributions,"  on  each Distribution
                    Date, the Class M Certificates will be entitled to a portion
                    of scheduled payments  and certain  unscheduled payments  of
                    principal   on   the   Mortgage  Loans   allocable   to  the
                    Subordinated Certificates that represents  the ratio of  the
                    then-outstanding   principal   balance   of   the   Class  M
                    Certificates to  the then-outstanding  principal balance  of
                    the Subordinated Certificates.
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                 <C>
                    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 1994-12
                    Certificates  on such  Distribution Date.  Principal will be
                    distributed to the  holders of the  Class A Certificates  in
                    accordance  with the payment  priorities described under the
                    heading   "Description   of   the    Certificates--Principal
                    (Including   Prepayments)--Allocation   of   Amount   to  be
                    Distributed to the Class A and Class M Certificates" in this
                    Prospectus Supplement.
                    The amount that is available for distribution to the holders
                    of the Class M  Certificates on any  Distribution Date as  a
                    distribution  of principal is the amount remaining after all
                    interest and  principal distributions  due  on the  Class  A
                    Certificates  and interest  due on the  Class M Certificates
                    have been deducted from the  total amount collected that  is
                    available to be distributed to holders of the Series 1994-12
                    Certificates.
                    EFFECT OF SUBORDINATION LEVEL ON PRINCIPAL DISTRIBUTIONS. In
                    order   to  preserve   the  availability   of  the  original
                    subordination level  as  protection against  losses  on  the
                    Class M Certificates, the Class B Certificates, as described
                    below,  may not be entitled to distributions of principal on
                    certain Distribution Dates.
                    If on  any  Distribution  Date the  percentage  obtained  by
                    dividing  the outstanding  principal balance of  the Class B
                    Certificates  by  the  sum  of  the  outstanding   principal
                    balances of the Class A, Class M and Class B Certificates is
                    less  than such percentage was  upon the initial issuance of
                    the  Series   1994-12  Certificates,   then  the   Class   B
                    Certificates  will  not  be  entitled  to  distributions  of
                    principal  on  such  Distribution  Date  and  the  Class   M
                    Certificates  will  be  entitled  to  all  distributions  of
                    principal allocable  to  the Subordinated  Certificates  for
                    such Distribution Date.
                    In  such  case,  the  Class M  Certificates  will  receive a
                    greater portion  of scheduled  and unscheduled  payments  of
                    principal   on   the   Mortgage  Loans   allocable   to  the
                    Subordinated Certificates  than  the  Class  M  Certificates
                    would  have  received  had  the  Class  B  Certificates been
                    entitled to their  portion of such  principal payments.  See
                    "Description   of  the   Certificates--Principal  (Including
                    Prepayments)--Calculation of Amount to be Distributed to the
                    Class M Certificates" in this Prospectus Supplement.
Credit
 Enhancement......  DESCRIPTION  OF  "SHIFTING-INTEREST"  SUBORDINATION.     The
                    rights of the holders of the Class M Certificates to receive
                    distributions  will  be subordinated  to  the rights  of the
                    holders   of   the   Class   A   Certificates   to   receive
                    distributions, to the extent described herein. The rights of
                    the   holders  of  the  Class   B  Certificates  to  receive
                    distributions will  be subordinated  to  the rights  of  the
                    holders  of the Class A and  Class M Certificates to receive
                    distributions,  to   the  extent   described  herein.   This
                    subordination provides a certain amount of protection to the
                    holders  of the Class  A Certificates (to  the extent of the
                    subordination of the Class M  and Class B Certificates)  and
                    the Class M Certificates (to the extent of the subordination
                    of  the Class B Certificates)  against delays in the receipt
                    of scheduled payments of interest and principal and  against
                    losses associated with the liquidation of defaulted Mortgage
                    Loans  and certain losses resulting from the bankruptcy of a
                    mortgagor.
                    The  protection  afforded  the   holders  of  the  Class   A
                    Certificates by means of this subordination will be effected
                    in   two   ways:   (i)   by   the   preferential   right  of
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                 <C>
                    the holders of the Class A Certificates to receive, prior to
                    any distribution  being made  on  any Distribution  Date  in
                    respect of the Class M and Class B Certificates, the amounts
                    of  interest and  principal due the  holders of  the Class A
                    Certificates on such date and, if necessary, by the right of
                    such holders to receive future distributions on the Mortgage
                    Loans that  would  otherwise  have  been  allocated  to  the
                    holders  of the Class M and Class B Certificates and (ii) by
                    the allocation  to the  Class M  and Class  B  Certificates,
                    until  their  respective principal  balances are  reduced to
                    zero, of certain  losses resulting from  the liquidation  of
                    defaulted  Mortgage  Loans or  the bankruptcy  of mortgagors
                    prior to  the  allocation of  such  losses to  the  Class  A
                    Certificates.
                    The   protection  afforded  the  holders   of  the  Class  M
                    Certificates by  means of  this subordination  will also  be
                    effected  in two ways: (i) by  the preferential right of the
                    holders of the Class M Certificates to receive, prior to any
                    distribution being made on any Distribution Date in  respect
                    of  the Class  B Certificates,  the amounts  of interest and
                    principal due the  holders of  the Class  M Certificates  on
                    such date and, if necessary, by the right of such holders to
                    receive  future  distributions  on the  Mortgage  Loans that
                    would otherwise have  been allocated to  the holders of  the
                    Class B Certificates and (ii) by the allocation to the Class
                    B  Certificates,  until  their  principal  balance  has been
                    reduced to  zero,  of  certain  losses  resulting  from  the
                    liquidation of defaulted Mortgage Loans or the bankruptcy of
                    mortgagors  prior to  the allocation  of such  losses to the
                    Class M Certificates.
                    In addition, in  order to increase  the period during  which
                    the   principal  balances  of  the   Class  M  and  Class  B
                    Certificates remain available as  credit enhancement to  the
                    Class   A   Certificates,  a   disproportionate   amount  of
                    prepayments and certain unscheduled recoveries with  respect
                    to  the  Mortgage Loans  will be  allocated  to the  Class A
                    Certificates. This allocation has the effect of accelerating
                    the amortization of the Class  A 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
                    Subordinated Certificates.
                    EXTENT OF LOSS COVERAGE.  Realized losses on Mortgage Loans,
                    other than  losses that  are  (i) attributable  to  "special
                    hazards"   not  insured  against  under  a  standard  hazard
                    insurance policy, (ii) incurred on defaulted Mortgage  Loans
                    as to which there was fraud in the origination of such Mort-
                    gage  Loans or  (iii) attributable to  certain actions which
                    may be  taken by  a bankruptcy  court in  connection with  a
                    Mortgage  Loan, including a reduction  by a bankruptcy court
                    of the  principal  balance of  or  the interest  rate  on  a
                    Mortgage  Loan or an extension of  its maturity, will not be
                    allocated to  the Class  A Certificates  until the  date  on
                    which  the aggregate  principal balance  of the  Class M and
                    Class B Certificates  (which aggregate  balance is  expected
                    initially  to be approximately $15,184,229) has been reduced
                    to  zero  and  will  not   be  allocated  to  the  Class   M
                    Certificates until the date on which the aggregate principal
                    balance of the Class B Certificates (which aggregate balance
                    is  expected initially  to be  approximately $9,424,229) has
                    been reduced to zero.
                    With respect  to any  Distribution  Date subsequent  to  the
                    first  Distribution  Date,  the availability  of  the credit
                    enhancement provided by the Class M and Class B Certificates
                    will be affected  by the  prior reduction  of the  principal
                    balances  of the Class M and Class B Certificates. Reduction
                    of
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                 <C>
                    the principal balance  of the Class  M Certificates and  the
                    Class   B  Certificates  will  result  from  (i)  the  prior
                    allocation of  losses due  to the  liquidation of  defaulted
                    Mortgage  Loans, including losses due to special hazards and
                    fraud losses up to the respective limits referred to  below,
                    (ii)  the prior  allocation of  bankruptcy losses  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  1994-12
                    Certificates, the amount of  losses attributable to  special
                    hazards,  fraud and bankruptcy that  will be absorbed solely
                    by the holders of the  Class B Certificates and then  solely
                    by   the  holders  of  the  Class  M  Certificates  will  be
                    approximately 1.09%, 2.00% and  0.02%, respectively, of  the
                    aggregate  principal balance of the Mortgage Loans as of the
                    Cut-Off  Date  (approximately  $2,273,585,  $4,188,525   and
                    $50,000,  respectively). If  losses due  to special hazards,
                    fraud or bankruptcy exceed any of such amounts prior to  the
                    principal  balances of the Class  M and Class B Certificates
                    being reduced to zero, such  losses will be shared pro  rata
                    by  the Class A  Certificates, the Class  M 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
                    balances  of the Class M and  Class B Certificates have 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   M  and   Class   B  Certifi-
                    cates--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  M and  Class  B Cer-
                    tificates--Allocation  of   Losses"   in   this   Prospectus
                    Supplement.
                    THE  YIELD TO MATURITY  ON THE CLASS  M CERTIFICATES WILL BE
                    MORE SENSITIVE TO LOSSES DUE TO LIQUIDATIONS OF THE MORTGAGE
                    LOANS  (AND   THE  TIMING   THEREOF)   THAN  THE   CLASS   A
                    CERTIFICATES, IN THE EVENT THAT THE PRINCIPAL BALANCE OF THE
                    CLASS B CERTIFICATES HAS BEEN REDUCED TO ZERO.
                    See "Description of the Certificates--Subordination of Class
                    M and Class B Certificates" in this Prospectus Supplement.
Effects of
 Prepayments on
 Investment
 Expectations.....  The  actual rate of prepayment  of principal on the Mortgage
                    Loans cannot be predicted. The investment performance of the
                    Offered Certificates may vary materially and adversely  from
                    the  investment expectations of investors due to prepayments
                    on the Mortgage Loans being higher or lower than anticipated
                    by investors. The actual yield  to the holder of an  Offered
                    Certificate may not be equal to the yield anticipated at the
                    time of purchase of the Certificate or, notwithstanding that
                    the  actual yield is equal to  the yield anticipated at that
                    time,  the  total  return  on  investment  expected  by  the
                    investor  or  the  expected  weighted  average  life  of the
                    Certificate  may  not   be  realized.   These  effects   are
                    summarized  below.  IN  DECIDING  WHETHER  TO  PURCHASE  ANY
                    OFFERED CERTIFICATES, AN INVESTOR SHOULD MAKE AN INDEPENDENT
                    DECISION AS TO THE APPROPRIATE PREPAYMENT ASSUMPTIONS TO  BE
                    USED.
                    YIELD.   If an investor  purchases an Offered Certificate at
                    an amount equal to its unpaid principal balance (that is, at
                    "par"), the effective yield to that investor (assuming  that
                    there  are  no  interest shortfalls  and  assuming  the full
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                 <C>
                    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, including  an investor who  purchases
                    at  par,  will  be  reduced  to  the  extent  that principal
                    distributions  received   on  its   Certificate  cannot   be
                    reinvested  at a rate as high as the stated interest rate of
                    the  Certificate.  Investors  in  the  Offered  Certificates
                    should  consider the risk that rapid rates of prepayments on
                    the  Mortgage  Loans  may  coincide  with  periods  of   low
                    prevailing  market  interest  rates. During  periods  of low
                    prevailing market interest rates, mortgagors may be expected
                    to prepay or  refinance Mortgage Loans  that carry  interest
                    rates  higher than then-current  interest rates for mortgage
                    loans. Consequently, the  amount of principal  distributions
                    available  to  an  investor  for  reinvestment  at  such low
                    prevailing  interest   rates   may  be   relatively   large.
                    Conversely,  slow rates of prepayments on the Mortgage Loans
                    may coincide with periods of high 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 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
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                 <C>
                    average lives  of the  Offered Certificates,  under  various
                    prepayment  scenarios, are displayed in the tables appearing
                    under the heading "Prepayment  and Yield Considerations"  in
                    this Prospectus Supplement.
Federal Income Tax
 Status...........  An election will be made to treat the Trust Estate as a real
                    estate mortgage investment conduit (the "REMIC") for federal
                    income  tax purposes. The  Class A-1, Class  A-2, Class A-3,
                    Class A-4, Class  A-5, Class  A-6, Class A-7  and Class  A-8
                    Certificates,  the  Class  M 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-3, Class A-4, Class A-5, Class
                    A-6, Class A-7 and Class M Certificates will be issued  with
                    original  issue discount in an amount equal to the excess of
                    the initial principal balances  of such subclasses or  class
                    over   their  respective  issue  prices  (including  accrued
                    interest). It is further anticipated that the Class A-1  and
                    Class  A-2  Certificates will  be  issued at  a  premium for
                    federal income  tax purposes.  The Class  A-8  Certificates,
                    which are not offered hereby, also 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 and  Class M  Certificates"  and
                    "Federal  Income  Tax  Considerations"  in  this  Prospectus
                    Supplement and "Certain Federal Income Tax
                    Consequences--Federal  Income  Tax  Consequences  for  REMIC
                    Certificates" in the Prospectus.
ERISA
 Considerations...  A  fiduciary  of any  employee benefit  plan subject  to the
                    Employee Retirement Income Security Act of 1974, as  amended
                    ("ERISA"),  or Section 4975 of  the Internal Revenue Code of
                    1986, as  amended  (the  "Code")  or  a  governmental  plan,
                    subject  to any federal, state or local law ("Similar Law"),
                    which is, to  a material  extent, similar  to the  foregoing
                    provisions  of ERISA  or the Code  (collectively, a "Plan"),
                    should carefully review with its legal advisors whether  the
                    purchase or holding of Class A or Class M Certificates could
                    give  rise  to  a transaction  prohibited  or  not otherwise
                    permissible under ERISA,  the Code or  Similar Law.  BECAUSE
                    THE  CLASS M  CERTIFICATES ARE  SUBORDINATED TO  THE CLASS A
                    CERTIFICATES, THE CLASS M CERTIFICATES MAY NOT BE  PURCHASED
                    BY  OR TRANSFERRED TO A PLAN, ANY PERSON ACTING ON BEHALF OF
                    A PLAN OR ANY PERSON USING THE ASSETS OF A PLAN, EXCEPT UPON
                    THE DELIVERY OF  AN OPINION  OF COUNSEL  AS DESCRIBED  UNDER
                    "ERISA   CONSIDERATIONS"   IN  THIS   PROSPECTUS  SUPPLEMENT
                    RELATING TO THE OFFERING OF
</TABLE>

                                      S-14
<PAGE>

<TABLE>
<S>                 <C>
                    SUCH CERTIFICATES.  THE CLASS  A-R  CERTIFICATE MAY  NOT  BE
                    PURCHASED   BY  OR   TRANSFERRED  TO  A   PLAN.  See  "ERISA
                    Considerations" in  this Prospectus  Supplement and  in  the
                    Prospectus.
Legal
 Investment.......  The  Offered Certificates will  constitute "mortgage related
                    securities" for purposes  of the  Secondary Mortgage  Market
                    Enhancement  Act of 1984 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-15
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

DENOMINATIONS

    The  Offered Certificates,  other than  the Class  A-R Certificate,  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  and  Class M
Certificates  will  be  issued  as  Definitive  Certificates.  Distributions  of
principal  of, and interest on, the Definitive  Certificates will be made by the
Servicer, or a paying agent  on behalf of the  Servicer, directly to holders  of
the  Definitive Certificates in accordance with  the procedures set forth in the
Pooling  and   Servicing  Agreement.   The  Definitive   Certificates  will   be
transferable  and exchangeable at the offices  of the Trustee or the certificate
registrar. No service charge will be imposed for any registration of transfer or
exchange, but the Trustee may require payment  of a sum sufficient to cover  any
tax or other governmental charge imposed in connection therewith.

BOOK-ENTRY FORM

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

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

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

    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

                                      S-16
<PAGE>
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 each
outstanding class of Book-Entry Certificates advise the Trustee through DTC,  in
writing,  that  the  continuation  of  a book-entry  system  through  DTC  (or a
successor thereto) is no longer in the Beneficial Owners' best interest.

    Upon the  occurrence of  any event  described in  the immediately  preceding
paragraph,  the Trustee will be required to notify all Beneficial Owners through
Participants of the availability of  Definitive Certificates. Upon surrender  by
DTC  of the physical  certificates representing the  Book-Entry Certificates and
receipt of  instructions  for  re-registration, the  Trustee  will  reissue  the
Book-Entry  Certificates as  Definitive Certificates  to Beneficial  Owners. The
procedures relating to  payment on and  transfer of  those Class A  and Class  M
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 April  1994, in an  aggregate amount equal  to the Class  A
Distribution  Amount. Distributions  of interest  and in  reduction of principal
balance to holders of Class M Certificates  will be made monthly, to the  extent
of  the Class M Certificates' entitlement  thereto, on each Distribution Date in
an aggregate amount equal to the  Class M Distribution Amount after all  amounts
in  respect of interest and  principal due on the  Class A Certificates for such
Distribution Date  including all  previously unpaid  Class A  Subclass  Interest
Shortfall  Amounts  with  respect  to  any  Subclass  of  Class  A  Certificates

                                      S-17
<PAGE>
have been paid. The "Determination Date" with respect to each Distribution  Date
will  be the 17th day of  each month, or if such day  is not a business day, the
preceding business day. Distributions will be made on each Distribution Date  to
holders  of record (which, in  the case of the  Book-Entry Certificates, will be
Cede, as nominee for DTC) at the close  of business on the last 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 and  each  Class  M
Certificate will only be made upon presentation and surrender of such Class A or
Class  M  Certificate at  the  office or  agency  appointed by  the  Trustee and
specified in the  notice of final  distribution in respect  of such Subclass  of
Class A Certificates or Class M Certificate.

    The  aggregate amount  available for  distribution to  Certificateholders on
each  Distribution  Date  will  be  the  Pool  Distribution  Amount.  The  "Pool
Distribution  Amount" for a Distribution Date will  be the sum of all previously
undistributed payments  or other  receipts on  account of  principal  (including
principal  prepayments and Liquidation Proceeds in respect of principal, if any)
and interest on or  in respect of  the Mortgage Loans  received by the  Servicer
after the Cut-Off Date (except for amounts due on or prior to the Cut-Off Date),
or  received by the Servicer on  or prior to the Cut-Off  Date but due after the
Cut-Off Date, in either case received on or prior to the business day  preceding
the Determination Date in the month in which such Distribution Date occurs, plus
(i)  all Periodic Advances made  by the Servicer, (ii)  all withdrawals from the
Advance Reserve Fund, if established,  as described under "--Periodic  Advances"
below  and (iii)  all other  amounts required  to be  placed in  the Certificate
Account by the  Servicer pursuant to  the Pooling and  Servicing Agreement,  but
excluding the following:

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

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

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

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

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

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

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

       (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 1994-12
    Certificates.

                                      S-18
<PAGE>
    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"):

        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 and Class M Certificates;"

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

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

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

        SEVENTH, to the  Class B  Certificates first in  an amount  up to  their
    Class B Interest Accrual Amount with respect to such Distribution Date, 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 "Class M Distribution Amount" for any Distribution Date will be equal to
the  sum of the amounts distributed in accordance with priorities FOURTH through
SIXTH of the Pool Distribution Amount Allocation set forth above.

    The undivided percentage interest (the "Percentage Interest") represented by
any Offered Certificate of a Subclass or Class in distributions to such Subclass
or Class  will be  equal to  the  percentage obtained  by dividing  the  initial
principal balance of such Certificate by the aggregate initial principal balance
of all Certificates of such Subclass or Class, as the case may be.

INTEREST

    The  amount  of  interest that  will  accrue  on each  Subclass  of  Class A
Certificates during each month  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-8  Certificates, will equal  the product of  (i) 1/12th of  6.05% and (ii) the
outstanding Class A Subclass Principal Balance of such Subclass.

    The Class A Subclass Interest Accrual Amount for the Class A-8  Certificates
will  equal the product of (i) 1/12th of the difference between (a) the weighted
average of the Net Mortgage Interest Rates of the Mortgage Loans as of the first
day of such month and (b) 6.05% and (ii) the Class A-8 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 M Certificates  during
each  month is referred to herein as  the "Class M Interest Accrual Amount." The
Class M Interest Accrual Amount  will equal the product  of (i) 1/12th of  6.05%
and (ii) the outstanding Class M Principal Balance. The Class M Interest Accrual
Amount will be reduced by

                                      S-19
<PAGE>
(i) the portion of any Non-Supported Interest Shortfall allocable to the Class M
Certificates  and (ii)  the interest  portion of  Excess Special  Hazard Losses,
Excess Fraud  Losses and  Excess  Bankruptcy Losses  allocable  to the  Class  M
Certificates as described below.

    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 6.05%
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  M and Class  B Certificates--Allocation of  Losses." After the Cross-Over
Date, the Class A  Subclass Principal Balance  of a Subclass  may be subject  to
further  reduction in an  amount equal to  such Subclass' pro  rata share of the
difference, if  any,  between (a)  the  Class A  Principal  Balance as  of  such
Determination  Date without regard  to this provision and  (b) the Adjusted Pool
Amount for the preceding  Distribution Date. Any pro  rata allocation among  the
Subclasses  of Class  A Certificates  described in  this paragraph  will be made
among  the  Subclasses  of   Class  A  Certificates  on   the  basis  of   their
then-outstanding  Class A Subclass  Principal Balances immediately  prior to the
preceding Distribution Date.

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

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

    The  "Class B Principal  Balance" as of  any Determination Date  will be the
lesser of (a) the principal balance on the date of initial issuance of the Class
B Certificates less  (i) all amounts  previously distributed to  holders of  the
Class  B Certificates in reduction of the principal balance thereof and (ii) the
principal portion  of Excess  Special  Hazard Losses,  Excess Fraud  Losses  and
Excess  Bankruptcy Losses  previously allocated  to the  holders of  the Class B
Certificates in the manner described under "--Subordination of Class M and Class
B Certificates-- Allocation of  Losses" and (b) the  Adjusted Pool Amount as  of
the  preceding Distribution Date less  the sum of the  Class A Principal Balance
and the Class M Principal Balance 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  1994-12  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-8 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

                                      S-20
<PAGE>
Class  A-8 Notional Amount with  respect to the first  Distribution Date will be
approximately $209,426,229 less  any partial principal  prepayments received  in
March 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,  Class M  Principal Balance  and Class  B  Principal
Balance,  (ii) the Class M Certificates  according to the percentage obtained by
dividing the  then-outstanding Class  M  Principal Balance  by  the sum  of  the
then-outstanding  Class A Principal Balance, Class M Principal Balance and Class
B Principal  Balance  and  (iii)  the Class  B  Certificates  according  to  the
percentage  obtained by dividing the  then-outstanding Class B Principal Balance
by the sum of the then-outstanding Class A Principal Balance, Class M  Principal
Balance  and Class  B Principal  Balance. Such  allocation of  the Non-Supported
Interest Shortfall will reduce the amount  of interest due to be distributed  to
holders of the Class A Certificates then entitled to distributions in respect of
interest.  Such  allocation of  the Non-Supported  Interest Shortfall  will also
reduce the amount of interest due to be distributed to the holders of the  Class
M  Certificates and the Class  B Certificates. Any such  reduction in respect of
interest will be allocated among the Subclasses of Class A Certificates pro rata
on the basis of their respective  Class A Subclass Interest Accrual Amounts  for
such  Distribution  Date. See  "Servicing of  the Mortgage  Loans--Adjustment to
Servicing Fee in Connection with Prepaid Mortgage Loans" in the Prospectus.

    Interest shortfalls  resulting from  the timing  of the  receipt of  partial
principal  prepayments and  Partial Liquidation Proceeds  will not  be offset by
Servicing Fees  and will,  on  each Distribution  Date  occurring prior  to  the
Cross-Over  Date, be allocated first to the Class B Certificates and then to the
Class M  Certificates  before being  borne  by  the Class  A  Certificates.  See
"--Subordination   of  Class  M  and  Class   B  Certificates"  below.  On  each
Distribution Date  occurring  on or  after  the Cross-Over  Date,  any  interest
shortfalls  resulting  from  the  timing of  the  receipt  of  partial principal
prepayments and Partial Liquidation Proceeds will be considered a  Non-Supported
Interest  Shortfall  and  will  be  allocated to  the  Class  A  Certificates as
described above.

    The interest  portion of  any  Excess Special  Hazard Losses,  Excess  Fraud
Losses  or Excess Bankruptcy Losses will be allocated among the Class A, Class M
and Class B Certificates  pro rata based  on the interest  accrued on each  such
Class  and among the Subclasses of Class A Certificates pro rata on the basis of
their respective Class A Subclass Interest Accrual Amounts for such Distribution
Date.

    Allocations of the interest  portion of Realized  Losses (other than  Excess
Special Hazard Losses, Excess Fraud Losses or Excess Bankruptcy Losses) first to
the  Class B Certificates and then to  the Class M Certificates will result from
the priority of distributions first to  the Class A Certificateholders and  then
to  the Class M Certificateholders of  the Pool Distribution Amount as described
above under "--Distributions."

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

    If,  on any Distribution Date, the Pool Distribution Amount is less than the
sum of the  Class A Subclass  Interest Accrual Amounts,  the amount of  interest
currently   distributed  on  the  Class  A  Certificates  will  equal  the  Pool
Distribution Amount  and will  be  allocated among  the  Subclasses of  Class  A
Certificates  pro rata in  accordance with each such  Subclass' Class A Subclass
Interest Accrual Amount. Amounts so allocated will be distributed in respect  of
interest  to each Subclass  of Class A Certificates.  Any difference between the
portion of  the  Pool Distribution  Amount  distributed in  respect  of  current
interest  to each  Subclass of  Class A  Certificates and  the Class  A Subclass
Interest  Accrual  Amount  for  such  Subclass  with  respect  to  the   related
Distribution Date (as to each Subclass, the

                                      S-21
<PAGE>
"Class  A Subclass Interest Shortfall Amount") will be added to the amount to be
distributed on  subsequent  Distribution  Dates  to the  extent  that  the  Pool
Distribution  Amount  is sufficient  therefor. No  interest  will accrue  on the
unpaid Class A Subclass Interest Shortfall Amounts.

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

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

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

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

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

PRINCIPAL (INCLUDING PREPAYMENTS)

    The principal balance of a Class A Certificate of any Subclass (other than a
Class A-8 Certificate) or of any Class M Certificate at any time is equal to the
product of the Class A Subclass Principal Balance of such Subclass or the  Class
M  Principal  Balance, as  the case  may be,  and such  Certificate's Percentage
Interest, and represents the maximum  specified dollar amount (exclusive of  (i)
any  interest that may accrue on such Class A Certificate or Class M Certificate
and (ii) in the  case of the  Class A-R 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-8 Certificates) and  the approximate  initial
Class  M  Principal  Balance are  set  forth  on the  cover  of  this Prospectus
Supplement. The Class A-8 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-8 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

                                      S-22
<PAGE>
Loan (including each defaulted Mortgage Loan, other than a Liquidated Loan, with
respect to which the related Mortgaged  Property has been acquired by the  Trust
Estate)  on the first  day of the  month in which  the Distribution Date occurs,
less (B) if the Bankruptcy  Loss Amount is zero,  the principal portion of  Debt
Service  Reductions, (ii)  the Class  A Prepayment  Percentage of  the Scheduled
Principal Balance of each  Mortgage Loan which, during  the month preceding  the
month  of such  Distribution Date  was repurchased  by the  Seller, as described
under the heading "The Trust  Estates--Mortgage Loans" in the Prospectus,  (iii)
the  Class A Prepayment Percentage of (A) the aggregate net Liquidation Proceeds
(other than net Partial Liquidation Proceeds) on all Mortgage Loans that  became
Liquidated  Loans during such preceding month (excluding the portion thereof, if
any, constituting Net Foreclosure Profits, as defined under "--Additional Rights
of the  Class  A-R Certificateholder"  below),  less the  amounts  allocable  to
principal  of any unreimbursed Periodic Advances previously made by the Servicer
and any unreimbursed  advances from  the Advance Reserve  Fund (if  established)
with  respect to such Liquidated  Loans and the portion  of such net Liquidation
Proceeds allocable to  interest and  (B) the aggregate  net Partial  Liquidation
Proceeds  on  all  Mortgage Loans  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
and any unreimbursed  advances from  the Advance Reserve  Fund (if  established)
with  respect thereto  and the portion  of the net  Partial Liquidation Proceeds
allocable to interest, (iv) the Class A Prepayment Percentage of an amount equal
to the principal portion of Realized Losses (other than Bankruptcy Losses due to
Debt Service  Reductions) incurred  in such  preceding month  other than  Excess
Special Hazard Losses, Excess Fraud Losses and Excess Bankruptcy Losses, (v) the
Class  A  Prepayment  Percentage  of the  Scheduled  Principal  Balance  of each
Mortgage Loan which was the subject of a principal prepayment in full during the
month preceding the month of such Distribution Date, (vi) the Class A Prepayment
Percentage of all partial principal prepayments  received by the Servicer on  or
after the Determination Date occurring in the month preceding the month in which
such  Distribution Date occurs and prior  to the Determination Date occurring in
the month  in  which  such  Distribution  Date occurs  and  (vii)  the  Class  A
Percentage  of  the  difference  between the  unpaid  principal  balance  of any
Mortgage Loan  substituted  for  a  defective Mortgage  Loan  during  the  month
preceding  the  month in  which  such Distribution  Date  occurs and  the unpaid
principal balance of such defective Mortgage Loan, less the amounts allocable to
principal of any  unreimbursed Periodic Advances  and any unreimbursed  advances
from  the Advance Reserve  Fund (if established) with  respect to such defective
Mortgage Loan. See  "The Trust Estates--Mortgage  Loans--Assignment of  Mortgage
Loans to the Trustee" in the Prospectus.

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

    The  "Scheduled Principal Balance" of a Mortgage Loan as of any Distribution
Date is the unpaid principal balance of  such Mortgage Loan as specified in  the
amortization  schedule at  the time relating  thereto (before  any adjustment to
such schedule  by  reason  of  bankruptcy  (other  than  Deficient  Valuations),
moratorium  or similar waiver or  grace period) as of  the Due Date occurring in
the month preceding  the month  in which  such Distribution  Date occurs,  after
giving  effect to any  principal prepayments or  other unscheduled recoveries of
principal previously received, to any partial principal prepayments and  Partial
Liquidation Proceeds applied as of such Due Date, Deficient Valuations occurring
prior to such Due Date and to the payment of principal due on such Due Date, and
irrespective of any delinquency in payment by the mortgagor.

    "Partial  Liquidation  Proceeds" are  Liquidation  Proceeds received  by the
Servicer on a Mortgage  Loan prior to such  Mortgage Loan becoming a  Liquidated
Loan.  A "Liquidated Loan" is a defaulted Mortgage Loan as to which the Servicer
has determined that all recoverable liquidation and insurance proceeds have been
received. A "Liquidated Loan  Loss" on a Liquidated  Loan is generally equal  to
the excess, if any, of (i) the unpaid principal balance of such Liquidated Loan,
plus  interest thereon in  accordance with the amortization  schedule at the Net
Mortgage Interest Rate through the last day of the month in which such  Mortgage
Loan  was  liquidated,  over  (ii) net  Liquidation  Proceeds.  For  purposes of
calculating the amount of any Liquidated Loan Loss, all net Liquidation Proceeds
(after reimbursement to the Servicer  for any previously unreimbursed  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-23
<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 92.75%. 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 and the Class  M
Certificates.  The Class A Percentage for each Distribution Date occurring on or
after the Cross-Over Date will be 100%.

    The "Class  A Prepayment  Percentage" for  any Distribution  Date  occurring
during  the five years beginning on the  first Distribution Date will, except as
provided below, equal 100%. Thereafter,  the Class A Prepayment Percentage  will
be  subject to gradual  reduction as described in  the following paragraph. This
disproportionate allocation  of  certain  unscheduled  payments  in  respect  of
principal  will have the effect of accelerating  the amortization of the Class A
Certificates while, in the absence of Realized Losses, increasing the respective
interest in the principal balance of the Mortgage Loans evidenced by the Class M
and Class B Certificates. Increasing the respective interest of the Class M  and
Class B Certificates relative to that of the Class A Certificates is intended to
preserve the availability of the subordination provided by the Class M and Class
B Certificates. See "--Subordination of Class M and Class B Certificates" below.

    The  Class A Prepayment Percentage for any Distribution Date occurring on or
after the fifth anniversary of the  first Distribution Date will be as  follows:
for  any  Distribution  Date  subsequent  to March  1999  to  and  including the
Distribution Date in March  2000, the Class A  Percentage for such  Distribution
Date plus 70% of the Subordinated Percentage for such Distribution Date; for any
Distribution  Date subsequent  to March 2000  to and  including the Distribution
Date in March 2001, the Class A  Percentage for such Distribution Date plus  60%
of  the Subordinated Percentage for such Distribution Date; for any Distribution
Date subsequent to March  2001 to and including  the Distribution Date in  March
2002,  the  Class  A Percentage  for  such  Distribution Date  plus  40%  of the
Subordinated Percentage for  such Distribution Date;  for any Distribution  Date
subsequent  to March 2002 to and including  the Distribution Date in March 2003,
the Class A Percentage for such  Distribution Date plus 20% of the  Subordinated
Percentage for such Distribution Date; and for any Distribution Date thereafter,
the  Class  A  Percentage for  such  Distribution  Date (unless  on  any  of the
foregoing Distribution Dates the Class A Percentage exceeds the initial Class  A
Percentage,   in  which  case  the  Class   A  Prepayment  Percentage  for  such
Distribution Date  will  once  again  equal 100%).  See  "Prepayment  and  Yield
Considerations"  herein and in the Prospectus. Notwithstanding the foregoing, no
reduction of the Class  A Prepayment Percentage will  occur 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
Subordinated  Certificates as  of the  Cut-Off Date  (the "Original Subordinated
Principal Balance") if such Distribution Date occurs between and including April
1999 and March 2000, (b) 35%  of the Original Subordinated Principal Balance  if
such Distribution Date occurs

                                      S-24
<PAGE>
between  and  including April  2000  and March  2001,  (c) 40%  of  the Original
Subordinated Principal  Balance if  such Distribution  Date occurs  between  and
including  April  2001 and  March  2002, (d)  45%  of the  Original Subordinated
Principal Balance if such Distribution  Date occurs between and including  April
2002  and March 2003, and (e) 50% of the Original Subordinated Principal Balance
if such Distribution Date occurs during  or after April 2003. The  "Subordinated
Percentage"  for  any Distribution  Date will  be  calculated as  the difference
between 100%  and  the Class  A  Percentage  for such  date.  The  "Subordinated
Prepayment  Percentage"  for any  Distribution Date  will  be calculated  as the
difference between 100% and the Class A Prepayment Percentage for such date.  If
on  any Distribution Date the allocation to the Class A Certificates of full and
partial principal prepayments and other amounts in the percentage required above
would reduce the outstanding Class A  Principal Balance below zero, the Class  A
Prepayment  Percentage  for  such  Distribution  Date  will  be  limited  to the
percentage necessary  to reduce  the  Class A  Principal  Balance to  zero.  See
"Description of the Certificates--Distributions to Percentage
Certificateholders--Shifting Interest Certificates" in the Prospectus.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS M CERTIFICATES

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

    The  "Class M  Optimal Principal Amount"  with respect  to each Distribution
Date will be an amount equal to the sum of (i) the Class M Percentage of (A) all
scheduled payments of principal due on each outstanding Mortgage Loan (including
each defaulted Mortgage  Loan, other  than a  Liquidated Loan,  with respect  to
which  the related Mortgaged Property has been  acquired by the Trust Estate) on
the first day of the  month in which the Distribution  Date occurs, less (B)  if
the  Bankruptcy  Loss Amount  is  zero, the  principal  portion of  Debt Service
Reductions, (ii) the Class  M Prepayment Percentage  of the Scheduled  Principal
Balance  of each Mortgage  Loan which, during  the month preceding  the month of
such Distribution Date  was repurchased by  the Seller, as  described under  the
heading "The Trust Estates--Mortgage Loans" in the Prospectus, (iii) the Class M
Prepayment  Percentage of (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), less  the amounts allocable to  principal
of  any unreimbursed Periodic  Advances previously made by  the Servicer and any
unreimbursed advances  from  the  Advance Reserve  Fund  (if  established)  with
respect  to  such  Liquidated Loans  and  the  portion of  such  net Liquidation
Proceeds allocable to  interest and  (B) the aggregate  net Partial  Liquidation
Proceeds  on  all  Mortgage Loans  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
and any unreimbursed  advances from  the Advance Reserve  Fund (if  established)
with  respect thereto  and the portion  of the net  Partial Liquidation Proceeds
allocable to interest, (iv) on each Distribution Date prior to the reduction  of
the  Class B Principal Balance to zero,  the Class M Prepayment Percentage of an
amount equal to the principal portion of Realized Losses (other than  Bankruptcy
Losses  due to Debt  Service Reductions) incurred in  such preceding month other
than Excess Special  Hazard Losses,  Excess Fraud Losses  and Excess  Bankruptcy
Losses, (v) the Class M Prepayment Percentage of the Scheduled Principal Balance
of  each Mortgage Loan which  was the subject of  a principal prepayment in full
during the month preceding the month of such Distribution Date, (vi) the Class M
Prepayment Percentage  of  all partial  principal  prepayments received  by  the
Servicer on or after the Determination Date occurring in the month preceding the
month in which such Distribution Date occurs and prior to the Determination Date
occurring  in the  month in  which such Distribution  Date occurs  and (vii) the
Class M Percentage of the difference between the unpaid principal balance of any
Mortgage Loan  substituted  for  a  defective Mortgage  Loan  during  the  month
preceding  the  month in  which  such Distribution  Date  occurs and  the unpaid
principal balance of such defective Mortgage Loan, less the amounts allocable to
principal of any  unreimbursed Periodic Advances  and any unreimbursed  advances
from  the Advance Reserve  Fund (if established) with  respect to such defective
Mortgage Loan. See "The Trust  Estates-- Mortgage Loans--Assignment of  Mortgage
Loans to the Trustee" in the Prospectus.

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

                                      S-25
<PAGE>
    The  "Class  M  Percentage"  and "Class  M  Prepayment  Percentage"  for any
Distribution Date will  equal that  portion of the  Subordinated Percentage  and
Subordinated  Prepayment  Percentage, as  the case  may  be, represented  by the
fraction the  numerator  of which  is  the then-outstanding  Class  M  Principal
Balance and the denominator of which is the sum of the Class M Principal Balance
and,  if the  Class B Certificates  are entitled to  principal distributions for
such Distribution Date  as described in  the succeeding paragraph,  the Class  B
Principal Balance.

    In   the  event  that  on  any   Distribution  Date,  the  Current  Class  M
Subordination Level is less than the Original Class M Subordination Level,  then
the  Class B Certificates  will not be  entitled to distributions  in respect of
principal and the Class B  Principal Balance will not  be used to determine  the
Class M Percentage and Class M Prepayment Percentage for such Distribution Date.
For  such  Distribution Date,  the  Class M  Percentage  and Class  M Prepayment
Percentage  will  equal  the   Subordinated  Percentage  and  the   Subordinated
Prepayment Percentage, respectively.

    The  "Original Class  M Subordination Level"  is the  percentage obtained by
dividing the initial  Class B Principal  Balance by the  Cut-Off Date  Aggregate
Principal  Balance of  the Mortgage  Loans. The  Original Class  M Subordination
Level is expected to be approximately 4.50%. The "Current Class M  Subordination
Level"  for any  Distribution Date  is the  percentage obtained  by dividing the
then-outstanding Class B Principal Balance by  the sum of the Class A  Principal
Balance, the Class M Principal Balance and the Class B Principal Balance.

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

    The  Class A-8 Certificates  have no Class A  Subclass Principal Balance and
are not entitled to principal distributions.

    The  Class  A  Principal  Distribution  Amount  on  each  Distribution  Date
occurring  prior to the Cross-Over Date  will be allocated among and distributed
in reduction of the principal balances of the Subclasses of Class A Certificates
as follows:

    FIRST,  concurrently,   approximately   60.33667867%  to   the   Class   A-1
Certificates and approximately 39.66332133% to the Class A-2 Certificates, until
the  Class A Subclass Principal  Balance of the Class  A-1 Certificates has been
reduced to zero;

    SECOND,  concurrently,   approximately  28.66800323%   to  the   Class   A-2
Certificates and approximately 71.33199677% to the Class A-3 Certificates, until
the  Class  A  Subclass  Principal  Balances of  the  Class  A-2  and  Class A-3
Certificates have been reduced to zero; and

    THIRD, sequentially, to the Class A-4,  Class A-5, Class A-6, Class A-7  and
Class  A-R Certificates, until  the Class A  Subclass Principal Balances thereof
have been reduced to zero.

    On each Distribution  Date occurring on  or after the  Cross-Over Date,  the
Class  A Principal Distribution Amount will  be distributed among the Subclasses
of Class A Certificates pro rata in accordance with their respective outstanding
Class A Subclass Principal Balances.

    Amounts distributed on  each Distribution  Date to  the holders  of Class  A
Certificates  (other than the Class A-8  Certificates) in reduction of principal
balance will be  allocated among  the holders of  Class A  Certificates of  each
Subclass pro rata in accordance with their respective Percentage Interests.

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

ADDITIONAL RIGHTS OF THE CLASS A-R 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  1994-12  Certificates,   after
distributions  in  respect of  any  accrued but  unpaid  interest on  the Series
1994-12 Certificates and after distributions  in reduction of principal  balance
have  reduced the principal balances of the Series 1994-12 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 1994-12 Certificates on  such
date.

                                      S-26
<PAGE>
    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 1994-12  Certificates
an amount in cash equal to all delinquent payments of principal and interest due
on  each  Mortgage Loan  in  the Trust  Estate  (with interest  adjusted  to the
applicable Net Mortgage Interest Rate) not previously advanced, but only to  the
extent  that the Servicer believes  that such amounts will  be recoverable by it
from liquidation proceeds or other recoveries in respect of the related Mortgage
Loan (each a "Periodic Advance").

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

    In the event that, at some future date, Moody's should revise its assessment
of the ability  of the Servicer  to make  Periodic Advances, and  so notify  the
Trustee  in writing  (the date  on which  such notification  is received  by the
Servicer being referred to herein as the "Advance Reserve Fund Trigger Date"), a
reserve fund (the "Advance Reserve Fund") will be established by the Servicer in
accordance with the provisions of the Pooling and Servicing Agreement to provide
limited support  for the  Servicer's obligation  to make  Periodic Advances,  as
described  above.  In the  event  that, with  respect  to any  Distribution Date
occurring after  the date  on which  the  Advance Reserve  Fund is  funded,  the
Servicer  fails to make any Periodic Advance  required to be made by it pursuant
to the Pooling and Servicing Agreement,  the Trustee will cause to be  withdrawn
from  the Advance Reserve Fund an advance in an amount equal to the least of (i)
the Periodic Advance  required to  be made by  the Servicer  which the  Servicer
failed  to make,  (ii) the  excess of (A)  the Class  A Optimal  Amount for such
Distribution Date  over (B)  the Pool  Distribution Amount  (determined  without
regard  to any advance from the Advance  Reserve Fund on such Distribution Date)
and (iii) an amount equal to the  amount then in the Advance Reserve Fund,  less
any  reinvestment income or gain to be released from the Advance Reserve Fund as
described in  the  following  paragraph (the  "Advance  Reserve  Fund  Available
Advance Amount"). The Pooling and Servicing Agreement will provide that any such
advance  made from the  Advance Reserve Fund  will be reimbursed  to the Advance
Reserve Fund if  and to the  extent that such  reimbursement would be  permitted
under  the Pooling and Servicing  Agreement if such advance  had been a Periodic
Advance made by the Servicer. The Advance Reserve Fund, if established, will not
be a part of the REMIC comprising the Trust Estate.

    The Advance  Reserve Fund,  if  required, will  be  established as  a  trust
account  pursuant to a depository agreement  (the "Depository Agreement") by and
among a  depository institution  (the "Advance  Reserve Fund  Depository"),  the
Servicer  and  the  Trustee  and  will  be  held  by  the  Advance  Reserve Fund
Depository. Following the Advance  Reserve Fund Trigger  Date, should such  date
occur,  the Advance Reserve Fund  will be funded by  the deposit by the Servicer
with the Advance Reserve Fund Depository of an amount in cash equal to (i) 0.20%
of the outstanding principal balance  of the Mortgage Loans  as of the close  of
business  on the Advance Reserve Fund Trigger Date or (ii) such lesser amount as
Moody's may  specify (the  "Advance Reserve  Fund Required  Amount"). After  the
Advance  Reserve Fund Required Amount has  been deposited in the Advance Reserve
Fund, no person

                                      S-27
<PAGE>
will have any further obligation to deposit amounts in the Advance Reserve  Fund
or  to maintain the amounts in the Advance Reserve Fund at that level even if at
some future date  amounts in  the Advance Reserve  Fund fall  below the  Advance
Reserve  Fund Required Amount as a result of unreimbursed advances made from the
Advance Reserve Fund  or withdrawals permitted  by Moody's. The  amounts in  the
Advance  Reserve Fund  may be  invested in investments  that will  not cause the
then-current ratings of the Class A  Certificates to be lowered by Moody's,  and
reinvestment  income or gain will be released  to the Servicer (or its designee)
on each Distribution Date  free and clear  of any interest  of the Trustee,  the
Advance Reserve Fund Depository or any other person. After the Class A Principal
Balance  has been reduced to zero, any  amounts in the Advance Reserve Fund will
be released to the Servicer (or its designee).

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

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

    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.

                                      S-28
<PAGE>
    The Class A-R Certificate may not be purchased by or transferred to a  Plan.
Because  the Class M Certificates are  subordinated to the Class A Certificates,
the Class M Certificates may not be purchased by or transferred to a Plan except
upon the delivery  of an  opinion of counsel  as described  herein under  "ERISA
Considerations." See "ERISA Considerations" herein and in the Prospectus.

REPORTS

    In  addition to the applicable information  specified in the Prospectus, the
Servicer will include in the statement delivered to holders of Class A and Class
M Certificates with respect to each Distribution Date the following information:
(i) the  amount  of such  distribution  allocable  to interest,  the  amount  of
interest  currently distributable on the Class  A Certificates allocated to each
Subclass and  to  the  Class  M Certificates,  any  Class  A  Subclass  Interest
Shortfall  Amount arising with respect to each  Subclass or any Class M Interest
Shortfall Amount  on  such  Distribution  Date, any  remaining  unpaid  Class  A
Subclass  Interest  Shortfall  Amount  with respect  to  each  Subclass,  or any
remaining unpaid Class M Interest Shortfall Amount, after giving effect to  such
distribution and any Non-Supported Interest Shortfall or the interest portion of
Realized  Losses  allocable  to such  Subclass  or  Class with  respect  to such
Distribution Date, (ii) the amount of such distribution allocable to  principal,
(iii)  the Class A Principal Balance, the Class M Principal Balance, the Class A
Subclass Principal Balance of each Subclass of Class A Certificates after giving
effect to the  distribution of  principal and  the allocation  of 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 and
Class M 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
occuring 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-8 Certificates  will also include the  Class A-8 Notional Amount
and the  weighted average  Net  Mortgage Interest  Rate  of the  Mortgage  Loans
applicable to such Distribution Date minus 6.05%. 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 M AND CLASS B CERTIFICATES

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

    The protection afforded to the holders  of Class A Certificates by means  of
the subordination feature will be accomplished by the preferential right of such
holders  to receive, prior to any distribution being made on a Distribution Date
in respect of the Class M and Class B Certificates, the amounts of principal and
interest due the Class A Certificateholders on each Distribution Date out of the
Pool Distribution Amount  with respect to  such date and,  if necessary, by  the
right of such holders to receive future distributions on the Mortgage Loans that
would  otherwise  have  been payable  to  the holders  of  Class M  and  Class B
Certificates. The application  of this  subordination to  cover Realized  Losses
experienced  in periods  prior to  the periods  in which  a Subclass  of Class A
Certificates is entitled to distributions in reduction of principal balance will
decrease the protection provided by the subordination to any such Subclass.

                                      S-29
<PAGE>
    The protection afforded to the holders  of Class M Certificates by means  of
the subordination feature will be accomplished by the preferential right of such
holders  to receive, prior to any distribution being made on a Distribution Date
in respect of the  Class B Certificates, the  amounts of principal and  interest
due  the  Class M  Certificateholders on  each Distribution  Date from  the Pool
Distribution Amount with respect  to such date (after  all required payments  on
the Class A Certificates have been made) and, if necessary, by the right of such
holders  to  receive  future  distributions on  the  Mortgage  Loans  that would
otherwise have been payable to the holders of the Class B Certificates.

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

  ALLOCATION OF LOSSES

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

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

    Allocations to the Class M Certificates  or the Class B Certificates of  (i)
the  principal portion of Debt Service  Reductions, (ii) the interest portion of
Realized Losses (other than  Excess Special Hazard  Losses, Excess Fraud  Losses
and  Excess  Bankruptcy Losses),  (iii) any  interest shortfalls  resulting from
delinquencies for which  the Servicer  does not  advance and  (iv) any  interest
shortfalls  resulting  from  the  timing of  the  receipt  of  partial principal
prepayments and Partial Liquidation Proceeds,  will result from the priority  of
distributions  first to the Class  A Certificateholders and then  to the Class M
Certificateholders of  the Pool  Distribution Amount  as described  above  under
"--Distributions."

    The  principal  portion  of any  Realized  Loss  occurring on  or  after the
Cross-Over Date will be  allocated among the outstanding  Subclasses of Class  A
Certificates pro rata in accordance with their then-outstanding Class A Subclass
Principal Balances and the interest portion of any Realized Loss occurring on or
after  the Cross-Over Date will be allocated among the outstanding Subclasses of
Class A Certificates pro rata in accordance with their Class A Subclass Interest
Accrual Amounts. Any such losses will be allocated among the outstanding Class A
Certificates within each Subclass pro  rata in accordance with their  respective
Percentage Interests.

    Any  Excess Special Hazard Losses, Excess  Fraud Losses or Excess Bankruptcy
Losses will be  allocated on a  pro rata basis  among the Class  A, Class M  and
Class  B Certificates (any such losses so  allocated to the Class A Certificates
will be allocated among the outstanding  Subclasses of Class A Certificates  pro
rata  in  accordance  with  their then-outstanding  Class  A  Subclass Principal
Balances with respect to the principal portion of such losses and their Class  A
Subclass  Interest Accrual Amounts with respect  to the interest portion of such
losses, and among the outstanding Class A Certificates within each Subclass  pro
rata in accordance with their respective Percentage Interests). An allocation of
a  loss on a "pro rata basis" among two or more Classes of Certificates means an
allocation on a pro rata basis to  each such Class of Certificates on the  basis
of  their  then-outstanding  principal balances  in  the case  of  the principal
portion of a loss  or based on the  accrued interest thereon in  the case of  an
interest portion of a loss.

                                      S-30
<PAGE>
    The  interest portion of  Excess Special Hazard  Losses, Excess Fraud Losses
and Excess Bankruptcy Losses will be allocated by reducing the Class A  Subclass
Interest  Accrual Amounts, Class M Interest  Accrual Amount and Class B Interest
Accrual Amount.

    As described above, the Pool  Distribution Amount for any Distribution  Date
will  include  current  receipts  (other than  certain  unscheduled  payments in
respect of principal) from  the Mortgage Loans otherwise  payable to holders  of
the  Class M and  Class B Certificates.  If the Pool  Distribution Amount is not
sufficient to cover the amount of principal payable to the holders of the  Class
A Certificates on a particular Distribution Date (other than any portion thereof
representing  the difference  between the  Class A  Percentage of  the Scheduled
Principal Balances of Liquidated Loans and the Class A Prepayment Percentage  of
such  amounts), then the percentage of  principal payments on the Mortgage Loans
to which the holders  of the Class  A Certificates will  be entitled (I.E.,  the
Class   A  Percentage)  on  and  after   the  next  Distribution  Date  will  be
proportionately  increased,  thereby  reducing,   as  a  relative  matter,   the
respective  interest of the Class M and  Class B Certificates in future payments
of principal on the Mortgage Loans in  the Trust Estate. Such a shortfall  could
occur,  for example, if a  considerable number of Mortgage  Loans were to become
Liquidated Loans in a particular month.

    Special Hazard  Losses, other  than Excess  Special Hazard  Losses, will  be
allocated  solely to the Class B Certificates, or following the reduction of the
Class B Principal Balance to zero,  solely to the Class M Certificates.  Special
Hazard  Losses in excess of  the Special Hazard Loss  Amount are "Excess Special
Hazard Losses." Upon initial  issuance of the  Series 1994-12 Certificates,  the
"Special Hazard Loss Amount" with respect thereto will be equal to approximately
1.09% (approximately $2,273,585) of the Cut-Off Date Aggregate Principal Balance
of  the Mortgage  Loans. As  of any Distribution  Date, the  Special Hazard Loss
Amount will equal the initial Special Hazard Loss Amount less the sum of (A) any
Special Hazard Losses allocated  solely to the Class  B or Class M  Certificates
and  (B) the Adjustment  Amount. The "Adjustment Amount"  on each anniversary of
the Cut-Off Date  will be  equal to  the amount, if  any, by  which the  Special
Hazard  Amount, without giving effect to  the deduction of the Adjustment Amount
for such anniversary,  exceeds the  greater of (i)  1.00% (or,  if greater  than
1.00%,  the highest  percentage of  Mortgage Loans  by principal  balance in any
California zip code) times the aggregate  principal balance of all the  Mortgage
Loans  on  such  anniversary (ii)  twice  the  principal balance  of  the single
Mortgage Loan having  the largest  principal balance,  and (iii)  that which  is
necessary  to  maintain  the  original  ratings  on  the  Class  A  and  Class M
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, or  following the reduction of  the Class B Principal
Balance to zero, solely to the Class  M Certificates. Fraud Losses in excess  of
the  Fraud Loss Amount are  "Excess Fraud Losses." Upon  initial issuance of the
Series 1994-12 Certificates, the "Fraud  Loss Amount" with respect thereto  will
be  equal to approximately 2.00% (approximately  $4,188,525) of the Cut-Off Date
Aggregate Principal Balance of the Mortgage  Loans. As of any Distribution  Date
prior  to the first anniversary of the  Cut-Off Date, the Fraud Loss Amount will
equal the initial Fraud Loss Amount  minus the aggregate amount of Fraud  Losses
allocated  solely to  the Class  B or Class  M Certificates  through the related
Determination Date. As  of any Distribution  Date from the  first through  fifth
anniversary  of the Cut-Off Date, the Fraud  Loss Amount will be an amount equal
to (1) the lesser of (a) the Fraud Loss Amount as of the most recent anniversary
of the Cut-Off Date and (b) 1.00%  of the aggregate principal balance of all  of
the  Mortgage Loans as of the most  recent anniversary of the Cut-Off Date minus
(2)  the  aggregate  amounts  allocated  solely  to  the  Class  B  or  Class  M
Certificates  with respect to Fraud Losses  since the most recent anniversary of
the Cut-Off  Date through  the  related Determination  Date.  On and  after  the
Cross-Over  Date or after the  fifth anniversary of the  Cut-Off Date, the Fraud
Loss Amount will be zero.

    Bankruptcy Losses, other  than Excess Bankruptcy  Losses, will be  allocated
solely  to the Class B  Certificates, or following the  reduction of the Class B
Principal Balance to zero, solely to the Class M Certificates. Bankruptcy losses
in excess of  the Bankruptcy Loss  Amount are "Excess  Bankruptcy Losses."  Upon
initial  issuance  of  the  Series 1994-12  Certificates,  the  "Bankruptcy Loss
Amount" with respect thereto will be equal to approximately 0.02% (approximately
$50,000) of the Cut-Off Date Aggregate Principal Balance of the Mortgage  Loans.
As  of any Distribution Date prior to the first anniversary of the Cut-Off Date,
the Bankruptcy Loss Amount will equal  the initial Bankruptcy Loss Amount  minus
the  aggregate amount of Bankruptcy  Losses allocated solely to  the Class B and
Class  M  Certificates  through  the  related  Determination  Date.  As  of  any
Distribution Date on or after the first

                                      S-31
<PAGE>
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 or Class M Certificates since such anniversary.
The Bankruptcy Loss Amount and the  related coverage levels described above  may
be  reduced or  modified upon written  confirmation from Moody's  and Fitch that
such reduction  or  modification  will not  adversely  affect  the  then-current
ratings  assigned to the Class A and  Class M Certificates by Moody's and 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 $9,424,229,  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-32
<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  717 promissory notes, to have  an aggregate unpaid principal balance as
of the  Cut-Off  Date  (the  "Cut-Off  Date  Aggregate  Principal  Balance")  of
approximately  $209,426,229, to be  secured by first  liens (the "Mortgages") on
one- to  four-family  residential properties  or  Co-op Shares  (the  "Mortgaged
Properties")  and to have the additional  characteristics described below and in
the Prospectus.

    No Mortgage Loan is a Buy-Down Loan. See "The Trust Estates--Mortgage Loans"
in the Prospectus.

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

    All of the Mortgage Loans are Relocation Mortgage Loans. Relocation Mortgage
Loans  are  mortgage  loans  originated in  connection  with  the  relocation of
employees of  various corporate  employers  participating in  PHMC's  relocation
program   ("Sponsored  Relocation  Loans")  and  mortgage  loans  originated  in
connection with the  relocation of  employees whose employers  generally do  not
participate  in  PHMC's relocation  program ("Non-sponsored  Relocation Loans").
Non-sponsored Relocation Loans are generated as a result of the referral of loan
applicants to PHMC  by various  mortgage brokers  and similar  entities and  the
acquisition  of  mortgage  loans by  PHMC  from various  other  originators. See
"PHMC--Mortgage Loan Production  Sources" in the  Prospectus. The persons  being
relocated may be existing or newly hired employees. The Seller has not verified,
and  makes  no representation  as to,  whether any  individual mortgagor  of any
Relocation Mortgage Loan continues to be employed by the same employer as at the
time of origination. It  is expected that,  as of the Cut-Off  Date, 493 of  the
Mortgage  Loans, representing approximately 67.40% of the Cut-Off Date Aggregate
Principal Balance of the Mortgage Loans, will be Sponsored Relocation Loans  and
224 of the Mortgage Loans, representing approximately 32.60% of the Cut-Off Date
Aggregate  Principal  Balance  of  the  Mortgage  Loans,  will  be Non-sponsored
Relocation Loans. One individual corporation's relocated employees are  expected
to account for Sponsored Relocation Loans representing 5.99% of the Cut-Off Date
Aggregate  Principal Balance of the  Mortgage Loans. No individual corporation's
relocated employees are expected to  account for Non-sponsored Relocation  Loans
representing  more than 5.00% of the Cut-Off Date Aggregate Principal Balance of
the Mortgage Loans. No mortgage broker  (or similar entity) or other  originator
is  expected to have  accounted for Non-sponsored  Relocation Loans representing
more than 5.00% of the Cut-Off Date Aggregate Principal Balance of the  Mortgage
Loans.

- ------------
(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 1994-12 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
    1994-12 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-33
<PAGE>
    It  is expected  that 64 of  the Mortgage  Loans, representing approximately
8.33% of the  Cut-Off Date Aggregate  Principal Balance of  the Mortgage  Loans,
will  be  subject to  subsidy agreements,  which,  except under  certain limited
circumstances, require the employers of the mortgagors to make a portion of  the
payments  on the related Mortgage Loans ("Subsidy Loans") for specified periods.
All of the Subsidy Loans are Sponsored Relocation Loans. The subsidy  agreements
relating  to Subsidy Loans generally will  provide that monthly payments made by
the related mortgagors will be less than the scheduled monthly payments on  such
Mortgage  Loans, with the present value  of the resulting difference in payments
being provided by the  employers of the mortgagors  in advance, generally on  an
annual  basis.  The Subsidy  Loans are  offered  by employers  generally through
either a graduated or fixed subsidy loan program, or a combination thereof.  See
"The  Trust Estates--Mortgage Loans" in the Prospectus. The effective subsidized
rates under  the various  programs  offered generally  range  from one  to  five
percentage  points below  the interest  rate specified  in the  related mortgage
note. These subsidized rates are used to calculate the applicable debt-to-income
ratios that are used to evaluate the creditworthiness of prospective  borrowers.
This procedure may enable certain mortgagors who otherwise would not meet PHMC's
underwriting  guidelines  to obtain  mortgage loans.  See "Prepayment  and Yield
Considerations" herein and "PHMC--Mortgage Loan Underwriting" in the Prospectus.

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

    As  of the Cut-Off  Date, each Mortgage  Loan is expected  to have an unpaid
principal balance  of not  less than  $127,012 or  more than  $869,251, and  the
average  unpaid  principal  balance of  the  Mortgage  Loans is  expected  to be
approximately $292,087. The latest stated maturity  date of any of the  Mortgage
Loans  is expected to  be March 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, all of the
Mortgaged Properties are expected to  be owner occupied primary residences.  See
"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 1% of the Cut-Off Date Aggregate Principal Balance of
the Mortgage Loans are secured by  Mortgaged Properties that are located in  Los
Angeles  and Ventura  Counties. There  can be no  assurance that  the Seller has
undertaken the physical inspection of any Mortgaged Properties and therefore, as
a result, 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.

                                      S-34
<PAGE>
    Set   forth  below   is  a   description  of   certain  additional  expected
characteristics of  the  Mortgage  Loans  as of  the  Cut-Off  Date  (except  as
otherwise indicated).

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                       PERCENTAGE
                                                           OF
                                                        CUT-OFF
                           NUMBER       AGGREGATE         DATE
                             OF          UNPAID        AGGREGATE
                           MORTGAGE     PRINCIPAL      PRINCIPAL
MORTGAGE INTEREST RATE      LOANS        BALANCE        BALANCE
- -------------------------  -------   ---------------   ----------
<S>                        <C>       <C>               <C>
6.250%...................      26    $  6,873,870.76         3.28%
6.375%...................      86      25,495,676.85        12.17
6.500%...................      66      19,016,150.24         9.08
6.625%...................      75      23,536,114.35        11.24
6.750%...................     107      32,141,935.52        15.34
6.875%...................     109      31,301,568.99        14.95
7.000%...................      80      23,886,783.51        11.41
7.125%...................      42      11,604,270.42         5.54
7.250%...................      51      14,391,602.54         6.87
7.375%...................      26       6,987,222.96         3.34
7.500%...................      21       6,154,670.46         2.94
7.625%...................      12       3,119,129.46         1.49
7.750%...................      10       3,120,832.97         1.49
7.875%...................       1         376,479.38         0.18
8.000%...................       3         789,263.68         0.38
8.125%...................       1         399,738.35         0.19
8.500%...................       1         230,918.88         0.11
                           -------   ---------------   ----------
        Total............     717    $209,426,229.32       100.00%
                           -------   ---------------   ----------
                           -------   ---------------   ----------
</TABLE>

As  of the  Cut-Off Date,  the weighted  average Mortgage  Interest Rate  of the
Mortgage Loans  is  expected to  be  approximately  6.836% per  annum.  The  Net
Mortgage  Interest Rate  of each  Mortgage Loan  will be  equal to  the Mortgage
Interest Rate of such Mortgage  Loan minus the Servicing  Fee rate of 0.20%  per
annum.  As of the Cut-Off Date, the  weighted average Net Mortgage Interest Rate
of the Mortgage Loans is expected to be approximately 6.636% per annum.

                       REMAINING TERMS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                       PERCENTAGE
                                                           OF
                                                        CUT-OFF
                           NUMBER       AGGREGATE         DATE
                             OF          UNPAID        AGGREGATE
REMAINING STATED TERM      MORTGAGE     PRINCIPAL      PRINCIPAL
 (MONTHS)                   LOANS        BALANCE        BALANCE
- -------------------------  -------   ---------------   ----------
<S>                        <C>       <C>               <C>
341......................       1    $    302,916.02         0.14%
350......................       1         240,135.44         0.11
351......................       1         237,363.08         0.11
352......................       2         453,183.75         0.22
353......................       7       2,052,094.39         0.98
354......................      14       4,555,980.22         2.18
355......................      31       9,037,150.10         4.32
356......................      76      22,266,301.19        10.63
357......................     167      47,359,007.24        22.61
358......................     199      58,125,581.84        27.76
359......................     151      44,750,966.05        21.37
360......................      67      20,045,550.00         9.57
                           -------   ---------------   ----------
        Total............     717    $209,426,229.32       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 358 months.

                                      S-35
<PAGE>
                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                       PERCENTAGE
                                                           OF
                                                        CUT-OFF
                           NUMBER       AGGREGATE         DATE
                             OF          UNPAID        AGGREGATE
                           MORTGAGE     PRINCIPAL      PRINCIPAL
YEAR OF ORIGINATION         LOANS        BALANCE        BALANCE
- -------------------------  -------   ---------------   ----------
<S>                        <C>       <C>               <C>
1992.....................       1    $    302,916.02         0.14%
1993.....................     502     145,263,842.04        69.37
1994.....................     214      63,859,471.26        30.49
                           -------   ---------------   ----------
        Total............     717    $209,426,229.32       100.00%
                           -------   ---------------   ----------
                           -------   ---------------   ----------
</TABLE>

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

                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                       PERCENTAGE
                                                           OF
                                                        CUT-OFF
                           NUMBER       AGGREGATE         DATE
                             OF          UNPAID        AGGREGATE
ORIGINAL LOAN-TO-VALUE     MORTGAGE     PRINCIPAL      PRINCIPAL
RATIO                       LOANS        BALANCE        BALANCE
- -------------------------  -------   ---------------   ----------
<S>                        <C>       <C>               <C>
50.00% or less...........       6    $  1,992,816.36         0.95%
50.01-55.00%.............       2         642,981.13         0.31
55.01-60.00%.............      19       5,787,558.84         2.76
60.01-65.00%.............      25       6,878,030.28         3.28
65.01-70.00%.............      35      11,049,508.10         5.28
70.01-75.00%.............      69      21,680,451.08        10.35
75.01-80.00%.............     343     101,394,876.77        48.42
80.01-85.00%.............      32       7,960,986.87         3.80
85.01-90.00%.............     186      52,039,019.89        24.85
                           -------   ---------------   ----------
        Total............     717    $209,426,229.32       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  43.91%  and  90.00%,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage  Loans is expected to be  approximately 79.25%. 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  176  of the  Mortgage  Loans  having
Loan-to-Value Ratios at origination in excess of 80%, representing approximately
23.09%  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-36
<PAGE>
                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                       PERCENTAGE
                                                           OF
                                                        CUT-OFF
                           NUMBER       AGGREGATE         DATE
                             OF          UNPAID        AGGREGATE
                           MORTGAGE     PRINCIPAL      PRINCIPAL
DOCUMENTATION LEVEL         LOANS        BALANCE        BALANCE
- -------------------------  -------   ---------------   ----------
<S>                        <C>       <C>               <C>
Full Documentation.......     389    $114,001,511.63        54.44%
Asset and Income
 Verification............       0               0.00         0.00
Asset and Mortgage
 Verification............     115      32,655,960.96        15.59
Income and Mortgage
 Verification............       2         486,116.59         0.23
Asset Verification.......       1         223,185.43         0.11
Income Verification......       0               0.00         0.00
Mortgage Verification....     210      62,059,454.71        29.63
Preferred Processing.....       0               0.00         0.00
                           -------   ---------------   ----------
        Total............     717    $209,426,229.32       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-37
<PAGE>
                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                          NUMBER       AGGREGATE      CUT-OFF DATE
                ORIGINAL                    OF          UNPAID          AGGREGATE
             MORTGAGE LOAN                MORTGAGE     PRINCIPAL        PRINCIPAL
           PRINCIPAL BALANCE               LOANS        BALANCE          BALANCE
          --------------------            -------   ---------------   -------------
<S>                                       <C>       <C>               <C>
Less than or equal to $200,000..........      6     $  1,018,065.95            0.49%
$200,001-$250,000.......................    276       63,736,616.79           30.42
$250,001-$300,000.......................    221       60,949,790.45           29.10
$300,001-$350,000.......................     92       30,061,743.16           14.35
$350,001-$400,000.......................     58       21,855,432.61           10.44
$400,001-$450,000.......................     26       11,074,719.64            5.29
$450,001-$500,000.......................     14        6,676,597.18            3.19
$500,001-$550,000.......................     12        6,303,870.61            3.01
$550,001-$600,000.......................      8        4,734,350.27            2.26
$600,001-$650,000.......................      1          647,586.43            0.31
$700,001-$750,000.......................      1          703,212.94            0.34
$750,001-$800,000.......................      1          794,992.35            0.38
$850,001-$900,000.......................      1          869,250.94            0.42
                                          -------   ---------------   -------------
        Total...........................    717     $209,426,229.32          100.00%
                                          -------   ---------------   -------------
                                          -------   ---------------   -------------
</TABLE>

As  of the Cut-Off  Date, the average  unpaid principal balance  of the Mortgage
Loans is expected  to be  approximately $292,087. As  of the  Cut-Off Date,  the
weighted  average  Loan-to-Value  Ratio  at origination  and  the  maximum Loan-
to-Value Ratio at origination of the Mortgage Loans which had original principal
balances in  excess of  $600,000 are  expected to  be approximately  72.97%  and
75.00%,    respectively.   See   "The   Trust   Estates--Mortgage   Loans"   and
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                          NUMBER       AGGREGATE      CUT-OFF DATE
                                            OF          UNPAID          AGGREGATE
                                          MORTGAGE     PRINCIPAL        PRINCIPAL
PROPERTY                                   LOANS        BALANCE          BALANCE
- ----------------------------------------  -------   ---------------   -------------
<S>                                       <C>       <C>               <C>
Single family detached..................    703     $205,046,367.97           97.92%
Two- to four-family units...............      0                0.00            0.00
Condominiums
  High-rise (four stories or more)......      3        1,277,039.39            0.61
  Low-rise (less than four stories).....      9        2,523,552.09            1.20
Planned unit development................      1          299,741.70            0.14
Townhouses..............................      1          279,528.17            0.13
Cooperative units.......................      0                0.00            0.00
                                          -------   ---------------   -------------
        Total...........................    717     $209,426,229.32          100.00%
                                          -------   ---------------   -------------
                                          -------   ---------------   -------------
</TABLE>

                                      S-38
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                          NUMBER       AGGREGATE      CUT-OFF DATE
                                            OF          UNPAID          AGGREGATE
                                          MORTGAGE     PRINCIPAL        PRINCIPAL
STATE                                      LOANS        BALANCE          BALANCE
- ----------------------------------------  -------   ---------------   -------------
<S>                                       <C>       <C>               <C>
Alabama.................................      4     $    933,349.32            0.45%
Alaska..................................      1          232,682.20            0.11
Arizona.................................     10        2,813,540.44            1.34
Arkansas................................      2          494,992.33            0.24
California..............................    134       41,042,071.82           19.63
Colorado................................     20        5,857,974.84            2.80
Connecticut.............................     51       14,477,023.36            6.91
Delaware................................      5        1,516,547.54            0.72
Florida.................................     17        4,636,592.77            2.21
Georgia.................................     43       11,466,030.92            5.47
Hawaii..................................      3        1,151,934.68            0.55
Idaho...................................      1          300,218.16            0.14
Illinois................................     41       11,419,945.69            5.45
Indiana.................................      5        1,385,500.77            0.66
Iowa....................................      3          689,638.73            0.33
Kansas..................................      2          543,408.56            0.26
Kentucky................................      3          679,647.97            0.32
Louisiana...............................      3          794,950.68            0.38
Maine...................................      2          473,165.17            0.23
Maryland................................     12        3,076,543.95            1.47
Massachusetts...........................     47       13,860,571.49            6.62
Michigan................................     10        2,635,926.66            1.26
Minnesota...............................     10        3,296,050.65            1.57
Missouri................................     10        2,563,755.97            1.22
Nebraska................................      3          776,174.58            0.37
Nevada..................................      2          509,074.43            0.24
New Hampshire...........................      2          505,341.71            0.24
New Jersey..............................     95       29,229,622.03           13.96
New York................................     29        9,283,068.64            4.43
North Carolina..........................     17        4,468,810.76            2.13
Ohio....................................     12        3,393,691.52            1.62
Oklahoma................................      1          279,528.17            0.13
Oregon..................................      3          899,316.48            0.43
Pennsylvania............................     31        8,817,446.05            4.21
Rhode Island............................      1          298,693.90            0.14
South Carolina..........................      2          536,018.94            0.26
Tennessee...............................      3          645,554.57            0.31
Texas...................................     33       10,214,858.45            4.88
Utah....................................      3          862,083.14            0.41
Virginia................................     26        7,895,055.42            3.77
Washington..............................      9        2,501,019.62            1.19
Wisconsin...............................      5        1,622,084.80            0.77
Wyoming.................................      1          346,721.44            0.17
                                          -------   ---------------   -------------
        Total...........................    717     $209,426,229.32          100.00%
                                          -------   ---------------   -------------
                                          -------   ---------------   -------------
</TABLE>

No more than approximately 1.28% 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-39
<PAGE>
                         ORIGINATORS OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                          NUMBER       AGGREGATE      CUT-OFF DATE
                                            OF          UNPAID          AGGREGATE
                                          MORTGAGE     PRINCIPAL        PRINCIPAL
ORIGINATOR                                 LOANS        BALANCE          BALANCE
- ----------------------------------------  -------   ---------------   -------------
<S>                                       <C>       <C>               <C>
PHMC or Affiliate.......................    570     $165,163,068.60           78.86%
Other Originators.......................    147       44,263,160.72           21.14
                                          -------   ---------------   -------------
        Total...........................    717     $209,426,229.32          100.00%
                                          -------   ---------------   -------------
                                          -------   ---------------   -------------
</TABLE>

No  single "Other Originator" is expected to  have accounted for more than 5.00%
of the  Cut-Off Date  Aggregate Principal  Balance of  the Mortgage  Loans.  See
"PHMC--Mortgage Loan Production Sources" in the Prospectus.

                             SUBSIDY LOAN PROGRAMS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                                        AGGREGATE         DATE
                                          NUMBER OF       UNPAID        AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
PROGRAM AND TERM                            LOANS        BALANCE         BALANCE
- ----------------------------------------  ---------   --------------   -----------
<S>                                       <C>         <C>              <C>
Fixed (five years or longer)............        0     $         0.00          0.00%
  (less than five years)................        0               0.00          0.00
Graduated (five years or longer)........       21       5,589,659.19          2.67
  (less than five years)................       42      11,562,646.40          5.52
Combination (five years or longer)......        1         290,482.49          0.14
  (less than five years)................        0               0.00          0.00
                                              ---     --------------      -----
        Total...........................       64     $17,442,788.08          8.33%
                                              ---     --------------      -----
                                              ---     --------------      -----
</TABLE>

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

MANDATORY REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS

    The Seller is required, with respect to Mortgage Loans that are found by the
Trustee to have defective documentation, or  in respect of which the Seller  has
breached  a representation or warranty, either to repurchase such Mortgage Loans
or, if within two years  of the date of initial  issuance of the Series  1994-12
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-40
<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")  and on  the Program Loans
which are Relocation Mortgage Loans ("RELO Program Loans"). See "Description  of
the   Mortgage  Loans"  herein  and  "The  Trust  Estates--Mortgage  Loans"  and
"PHMC--General,"  "--Mortgage  Loan  Underwriting"  and  "--Servicing"  in   the
Prospectus. The delinquency, foreclosure and loan loss experience represents the
recent  experience of PHMC and The Prudential Mortgage Capital Company, Inc., an
affiliate of PHMC which serviced the Program Loans prior to June 30, 1989. There
can be no assurance that the  delinquency, foreclosure and loan loss  experience
set  forth with  respect to PHMC's  total servicing portfolio  of Program Loans,
which  includes  both  fixed  and  adjustable  interest  rate  mortgage   loans,
Relocation  Mortgage Loans and non-relocation mortgage loans, and loans having a
variety of payment characteristics,  such as Subsidy  Loans, Buy-Down Loans  and
Balloon  Loans,  and PHMC's  servicing portfolio  of  RELO Program  Loans, which
include loans having  a variety of  original terms to  stated maturity, will  be
representative  of  the results  that  may be  experienced  with respect  to the
Mortgage Loans included in the Trust Estate.

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

                                      S-41
<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 31,       DECEMBER 31,       DECEMBER 31,
                                 1991               1992               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%

<CAPTION>

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

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-42
<PAGE>
                               RELO PROGRAM LOANS

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

<S>                        <C>      <C>           <C>      <C>           <C>      <C>
Total Portfolio of RELO
 Program Loans...........  38,875   $ 5,744,524   45,121   $ 6,847,625   47,083   $ 7,298,795
                           -------  -----------   -------  -----------   -------  -----------
                           -------  -----------   -------  -----------   -------  -----------
Period of Delinquency(1)
  30 to 59 days..........     342   $    44,822      287   $    37,312      330   $    43,295
  60 to 89 days..........      43         5,499       38         4,038       43         4,967
  90 days or more........      68         8,233       73        10,314       69         9,687
                           -------  -----------   -------  -----------   -------  -----------
Total Delinquent Loans...     453   $    58,554      398   $    51,664      442   $    57,949
                           -------  -----------   -------  -----------   -------  -----------
                           -------  -----------   -------  -----------   -------  -----------
Percent of RELO Program
 Loan Portfolio..........    1.17 %        1.02%    0.88 %        0.75%    0.94 %        0.79%
</TABLE>

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

Foreclosures(2)..........  $    2,729       $    3,431           $5,346
Foreclosure Ratio(3).....        0.05%            0.05%            0.07%
</TABLE>

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

Net Gain (Loss)(4).......  $   (311)      $   (453)      $   (2,774)
Net Gain (Loss)
 Ratio(5)................     (0.01)%        (0.01)%          (0.04)%
</TABLE>

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

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

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

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

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

                                      S-43
<PAGE>
                      PREPAYMENT AND YIELD CONSIDERATIONS

    The rate  of distributions  in reduction  of the  principal balance  of  any
Subclass of the Class A Certificates and the Class M Certificates, the aggregate
amount  of distributions  on any  Subclass of the  Class A  Certificates and the
Class M Certificates and the  yield to maturity of any  Subclass of the Class  A
Certificates  and the  Class M Certificates  purchased at a  discount or premium
will be directly related to  the rate of payments  of principal on the  Mortgage
Loans  in  the Trust  Estate and  the  amount and  timing of  mortgagor defaults
resulting in Realized  Losses. The rate  of principal payments  on the  Mortgage
Loans  will in turn  be affected by  the amortization schedules  of the Mortgage
Loans, the  rate of  principal prepayments  (including partial  prepayments  and
those  resulting  from  refinancing)  thereon  by  mortgagors,  liquidations  of
defaulted Mortgage  Loans, repurchases  by the  Seller of  Mortgage Loans  as  a
result of defective documentation or breaches of representations and warranties,
optional  repurchase  by the  Seller of  defaulted  Mortgage Loans  and optional
purchase by the Servicer  of all of  the Mortgage Loans  in connection with  the
termination   of   the  Trust   Estate.   See  "Description   of   the  Mortgage
Loans--Optional  Repurchase  of  Defaulted  Mortgage  Loans"  and  "Pooling  and
Servicing    Agreement--Optional    Termination"   herein    and    "The   Trust
Estates--Mortgage  Loans--Assignment  of   Mortgage  Loans   to  the   Trustee,"
"--Optional  Repurchases" and "The Pooling and Servicing Agreement--Termination;
Purchase of  Mortgage Loans"  in  the Prospectus.  Mortgagors are  permitted  to
prepay  the Mortgage Loans, in whole or in part, at any time without penalty. As
described  under   "Description   of  the   Certificates--Principal   (Including
Prepayments)"   herein,  all  or  a  disproportionate  percentage  of  principal
prepayments on the  Mortgage Loans  (including liquidations  and repurchases  of
Mortgage  Loans) will be distributed to the  holders of 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
Class M Certificates or the aggregate amount of distributions on any Subclass of
Class A Certificates or the Class M Certificates.

    The  rate of payments (including prepayments)  on pools of mortgage loans is
influenced by a variety  of economic, geographic, social  and other factors.  If
prevailing  rates for  similar mortgage loans  fall 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.

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

                                      S-44
<PAGE>
Loans"  and "PHMC--Mortgage Loan  Underwriting" in the  Prospectus. From time to
time, the amount of  the subsidy payment  or the term  of the subsidy  agreement
may, upon the request of the corporate employer, be modified.

    Other  factors  affecting prepayment  of mortgage  loans include  changes in
mortgagors' housing  needs,  job transfers,  unemployment  or, in  the  case  of
self-employed mortgagors or mortgagors relying on commission income, substantial
fluctuations  in income, significant declines in  real estate values and adverse
economic  conditions  either  generally  or  in  particular  geographic   areas,
mortgagors'  equity in the Mortgaged Properties and servicing decisions. In this
regard, mortgagors of Relocation Mortgage Loans  are thought by some within  the
mortgage  industry to be more  likely to be transferred  by their employers than
mortgagors generally. There can be no  assurance as to the likelihood of  future
transfers  of mortgagors of  either Sponsored Relocation  Loans or Non-sponsored
Relocation Loans or as  to such mortgagors' continued  employment with the  same
employers by which they were employed when their mortgage loans were originated.
No  representation  is made  as  to the  rate  of prepayment  on  the Relocation
Mortgage Loans.  In addition,  all  of the  Mortgage Loans  contain  due-on-sale
clauses which will generally be exercised upon the sale of the related Mortgaged
Properties.  Consequently, acceleration of mortgage payments  as a result of any
such sale will affect the level of prepayments on the Mortgage Loans. The extent
to which defaulted  Mortgage Loans  are assumed  by transferees  of the  related
Mortgaged  Properties will also affect the  rate of principal payments. The rate
of prepayment and, therefore, the yield to  maturity of the Class A and Class  M
Certificates  will be affected by  the extent to which  (i) the Seller elects to
repurchase, rather than substitute  for, Mortgage Loans which  are found by  the
Trustee  to have defective documentation or with respect to which the Seller has
breached a representation or warranty or  (ii) the Servicer elects to  encourage
the  refinancing  of  any  defaulted  Mortgage Loan  rather  than  to  permit an
assumption  thereof  by   a  mortgagor  meeting   the  Servicer's   underwriting
guidelines.  See "Servicing  of the  Mortgage Loans--Enforcement  of Due-on-Sale
Clauses; Realization Upon Defaulted Mortgage Loans" in the Prospectus. There can
be no certainty as to the rate  of prepayments on the Mortgage Loans during  any
period  or over the life of the Series 1994-12 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 or  Class M Certificate at a  price other than par, even  if
the  average rate of principal payments experienced over time is consistent with
such investor's expectation. In general,  the earlier a prepayment of  principal
on  the underlying  Mortgage Loans,  the greater  the effect  on such investor's
yield to maturity. As a result, the effect on such investor's yield of principal
payments occurring at a rate higher (or lower) than the rate anticipated by  the
investor during the period immediately following the issuance of the Class A and
Class  M Certificates would not  be fully offset by  a subsequent like reduction
(or increase) in the rate of principal payments.

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

                                      S-45
<PAGE>
Such delinquencies, to the extent not covered by the Class B Certificates,  even
if  subsequently cured, may affect the timing of the receipt of distributions by
the holders  of  Class  M  Certificates, because  the  entire  amount  of  those
delinquencies  would be borne by  the Class M Certificates  prior to the Class A
Certificates.

    No representation  is made  as to  the  rate of  principal payments  on  the
Mortgage  Loans  or as  to the  yield to  maturity  of any  Subclass of  Class A
Certificates or  the Class  M Certificates.  An  investor is  urged to  make  an
investment  decision with respect to any Subclass of Class A Certificates or the
Class M Certificates based on the anticipated yield to maturity of such Subclass
of Class A Certificates or the Class M Certificates resulting from its  purchase
price  and such  investor's own  determination as  to anticipated  Mortgage Loan
prepayment rates under a variety of scenarios. The extent to which any  Subclass
of  Class A Certificates or the Class M Certificates are purchased at a discount
or a premium and the degree to which such Subclass or Class is sensitive to  the
timing  of prepayments will determine the extent  to which the yield to maturity
of such  Subclass or  Class may  vary from  the anticipated  yield. An  investor
should  carefully consider the  associated risks, including, in  the case of any
Class A or Class M Certificates purchased at a discount, the risk that a  slower
than  anticipated rate of principal payments  on the Mortgage Loans could result
in an actual yield  to such investor  that is lower  than the anticipated  yield
and,  in the case of any Class A or Class M Certificates purchased at a premium,
the risk that a faster than anticipated rate of principal payments could  result
in an actual yield to such investor that is lower than the anticipated yield.

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

    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.

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

    Prepayments on mortgage loans are commonly measured relative to a prepayment
standard or model. The  model used in this  Prospectus Supplement, the  Standard
Prepayment  Assumption ("SPA"),  represents an  assumed rate  of prepayment each
month relative  to the  then outstanding  principal  balance of  a pool  of  new
mortgage  loans. A prepayment assumption of 100% SPA assumes constant prepayment
rates of  0.2% per  annum of  the  then outstanding  principal balance  of  such
mortgage  loans in  the first  month of the  life of  the mortgage  loans and an
additional 0.2% per annum  in each month thereafter  until the thirtieth  month.
Beginning in the thirtieth month and in each month thereafter during the life of
the  mortgage loans, 100% SPA assumes a constant prepayment rate of 6% per annum
each month. As used in the table below, "0% SPA" assumes prepayment rates  equal
to  0%  of  SPA,  I.E.,  no  prepayments.  Correspondingly,  "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.

                                      S-46
<PAGE>
    The  tables  set  forth  below  have  been  prepared  on  the  basis  of the
characteristics of the Mortgage  Loans that are expected  to be included in  the
Trust  Estate, as described above under "Description of the Mortgage Loans." The
tables assume, among other things, that (i) the scheduled payment in each  month
for each Mortgage Loan has been based on its outstanding balance as of the first
day of the month preceding the month of such payment, its Mortgage Interest Rate
and its remaining term to stated maturity, so that such scheduled payments would
amortize  the  remaining balance  by its  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 April
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 March 1994 at
the respective constant percentages of SPA set forth in the tables and there are
no Prepayment Interest Shortfalls, (v) each  Mortgage Loan has an original  term
to  maturity of 30 years and (vi) the Series 1994-12 Certificates will be issued
on March 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 and initial principal  balance
of  the Class M  Certificates outstanding, the actual  weighted average lives of
the Subclasses of Class A Certificates and the Class M Certificates and the date
on which the  Class A  Subclass Principal  Balance of  any Subclass  of Class  A
Certificates  and the principal balance of  the Class M Certificates are reduced
to zero.

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

                                      S-47
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                       CLASS A-1                                        CLASS A-2
                                  CERTIFICATES AT THE                              CERTIFICATES AT THE
                                 FOLLOWING PERCENTAGES                            FOLLOWING PERCENTAGES
                                        OF SPA                                           OF SPA
<S>                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
                    -----------------------------------------------  -----------------------------------------------

<CAPTION>
   DISTRIBUTION
       DATE          0%     75%   165%   275%   350%   400%   675%    0%     75%   165%   275%   350%   400%   675%
- ------------------  -----------------------------------------------  -----------------------------------------------
<S>                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial...........   100    100    100    100    100    100    100     100   100    100    100    100    100    100
March 1995........    96     90     84     75     70     66     46      98    96     93     89     86     85     75
March 1996........    91     73     52     26      9      0      0      96    88     78     66     59     54     34
March 1997........    87     51     12      0      0      0      0      94    78     60     43     34     28      0
March 1998........    81     30      0      0      0      0      0      92    68     46     27     15      8      0
March 1999........    76     10      0      0      0      0      0      89    59     35     13      1      0      0
March 2000........    70      0      0      0      0      0      0      86    51     26      2      0      0      0
March 2001........    64      0      0      0      0      0      0      84    45     18      0      0      0      0
March 2002........    57      0      0      0      0      0      0      80    40     11      0      0      0      0
March 2003........    50      0      0      0      0      0      0      77    34      4      0      0      0      0
March 2004........    42      0      0      0      0      0      0      74    29      0      0      0      0      0
March 2005........    34      0      0      0      0      0      0      70    24      0      0      0      0      0
March 2006........    25      0      0      0      0      0      0      66    20      0      0      0      0      0
March 2007........    16      0      0      0      0      0      0      62    15      0      0      0      0      0
March 2008........     6      0      0      0      0      0      0      57    11      0      0      0      0      0
March 2009........     0      0      0      0      0      0      0      53     7      0      0      0      0      0
March 2010........     0      0      0      0      0      0      0      49     3      0      0      0      0      0
March 2011........     0      0      0      0      0      0      0      45     0      0      0      0      0      0
March 2012........     0      0      0      0      0      0      0      40     0      0      0      0      0      0
March 2013........     0      0      0      0      0      0      0      36     0      0      0      0      0      0
March 2014........     0      0      0      0      0      0      0      31     0      0      0      0      0      0
March 2015........     0      0      0      0      0      0      0      25     0      0      0      0      0      0
March 2016........     0      0      0      0      0      0      0      20     0      0      0      0      0      0
March 2017........     0      0      0      0      0      0      0      13     0      0      0      0      0      0
March 2018........     0      0      0      0      0      0      0       7     0      0      0      0      0      0
March 2019........     0      0      0      0      0      0      0       0     0      0      0      0      0      0
March 2020........     0      0      0      0      0      0      0       0     0      0      0      0      0      0
March 2021........     0      0      0      0      0      0      0       0     0      0      0      0      0      0
March 2022........     0      0      0      0      0      0      0       0     0      0      0      0      0      0
March 2023........     0      0      0      0      0      0      0       0     0      0      0      0      0      0
March 2024........     0      0      0      0      0      0      0       0     0      0      0      0      0      0
Weighted Average
  Life (years)
  (1).............  8.49   3.08   2.00   1.52   1.34   1.25   0.93   14.97  7.22   4.24   2.94   2.49   2.28   1.64

<CAPTION>
                                       CLASS A-3                                        CLASS A-4
                                  CERTIFICATES AT THE                              CERTIFICATES AT THE
                                 FOLLOWING PERCENTAGES                            FOLLOWING PERCENTAGES
                                        OF SPA                                           OF SPA
<S>                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
                    -----------------------------------------------  -----------------------------------------------
   DISTRIBUTION
       DATE          0%     75%   165%   275%   350%   400%   675%    0%     75%   165%   275%   350%   400%   675%
- ------------------  -----------------------------------------------  -----------------------------------------------
<S>                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial...........    100    100   100    100    100    100    100     100    100    100   100    100    100    100
March 1995........    100    100   100    100    100    100    100     100    100    100   100    100    100    100
March 1996........    100    100   100    100    100     99     63     100    100    100   100    100    100    100
March 1997........    100    100   100     80     62     52      0     100    100    100   100    100    100     97
March 1998........    100    100    85     49     28     15      0     100    100    100   100    100    100      0
March 1999........    100    100    65     24      1      0      0     100    100    100   100    100     54      0
March 2000........    100     95    48      4      0      0      0     100    100    100   100     29      0      0
March 2001........    100     84    33      0      0      0      0     100    100    100    55      0      0      0
March 2002........    100     73    19      0      0      0      0     100    100    100     7      0      0      0
March 2003........    100     63     8      0      0      0      0     100    100    100     0      0      0      0
March 2004........    100     54     0      0      0      0      0     100    100     91     0      0      0      0
March 2005........    100     45     0      0      0      0      0     100    100     57     0      0      0      0
March 2006........    100     36     0      0      0      0      0     100    100     26     0      0      0      0
March 2007........    100     28     0      0      0      0      0     100    100      0     0      0      0      0
March 2008........    100     20     0      0      0      0      0     100    100      0     0      0      0      0
March 2009........     97     12     0      0      0      0      0     100    100      0     0      0      0      0
March 2010........     90      5     0      0      0      0      0     100    100      0     0      0      0      0
March 2011........     82      0     0      0      0      0      0     100     91      0     0      0      0      0
March 2012........     74      0     0      0      0      0      0     100     65      0     0      0      0      0
March 2013........     66      0     0      0      0      0      0     100     39      0     0      0      0      0
March 2014........     57      0     0      0      0      0      0     100     15      0     0      0      0      0
March 2015........     47      0     0      0      0      0      0     100      0      0     0      0      0      0
March 2016........     36      0     0      0      0      0      0     100      0      0     0      0      0      0
March 2017........     25      0     0      0      0      0      0     100      0      0     0      0      0      0
March 2018........     13      0     0      0      0      0      0     100      0      0     0      0      0      0
March 2019........      0      0     0      0      0      0      0      99      0      0     0      0      0      0
March 2020........      0      0     0      0      0      0      0      46      0      0     0      0      0      0
March 2021........      0      0     0      0      0      0      0       0      0      0     0      0      0      0
March 2022........      0      0     0      0      0      0      0       0      0      0     0      0      0      0
March 2023........      0      0     0      0      0      0      0       0      0      0     0      0      0      0
March 2024........      0      0     0      0      0      0      0       0      0      0     0      0      0      0
Weighted Average
  Life (years)
  (1).............  20.41  10.70  6.12   4.13   3.46   3.15   2.24   25.95  18.65  11.30  7.17   5.76   5.12   3.32
</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-48
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                       CLASS A-5                                        CLASS A-6
                                  CERTIFICATES AT THE                              CERTIFICATES AT THE
                                 FOLLOWING PERCENTAGES                            FOLLOWING PERCENTAGES
                                        OF SPA                                           OF SPA
<S>                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
                    -----------------------------------------------  -----------------------------------------------

<CAPTION>
   DISTRIBUTION
       DATE          0%     75%   165%   275%   350%   400%   675%    0%     75%   165%   275%   350%   400%   675%
- ------------------  -----------------------------------------------  -----------------------------------------------
<S>                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial...........    100    100    100    100   100    100    100     100    100    100    100    100    100   100
March 1995........    100    100    100    100   100    100    100     100    100    100    100    100    100   100
March 1996........    100    100    100    100   100    100    100     100    100    100    100    100    100   100
March 1997........    100    100    100    100   100    100    100     100    100    100    100    100    100   100
March 1998........    100    100    100    100   100    100     57     100    100    100    100    100    100   100
March 1999........    100    100    100    100   100    100      0     100    100    100    100    100    100    65
March 2000........    100    100    100    100   100     84      0     100    100    100    100    100    100     0
March 2001........    100    100    100    100    76     39      0     100    100    100    100    100    100     0
March 2002........    100    100    100    100    40      8      0     100    100    100    100    100    100     0
March 2003........    100    100    100     73    14      0      0     100    100    100    100    100     74     0
March 2004........    100    100    100     47     0      0      0     100    100    100    100     92     47     0
March 2005........    100    100    100     26     0      0      0     100    100    100    100     64     27     0
March 2006........    100    100    100      9     0      0      0     100    100    100    100     41     11     0
March 2007........    100    100     99      0     0      0      0     100    100    100     89     24      0     0
March 2008........    100    100     78      0     0      0      0     100    100    100     65     11      0     0
March 2009........    100    100     58      0     0      0      0     100    100    100     46      1      0     0
March 2010........    100    100     41      0     0      0      0     100    100    100     31      0      0     0
March 2011........    100    100     26      0     0      0      0     100    100    100     18      0      0     0
March 2012........    100    100     13      0     0      0      0     100    100    100      8      0      0     0
March 2013........    100    100      1      0     0      0      0     100    100    100      0      0      0     0
March 2014........    100    100      0      0     0      0      0     100    100     81      0      0      0     0
March 2015........    100     92      0      0     0      0      0     100    100     62      0      0      0     0
March 2016........    100     72      0      0     0      0      0     100    100     45      0      0      0     0
March 2017........    100     52      0      0     0      0      0     100    100     31      0      0      0     0
March 2018........    100     33      0      0     0      0      0     100    100     18      0      0      0     0
March 2019........    100     15      0      0     0      0      0     100    100      6      0      0      0     0
March 2020........    100      0      0      0     0      0      0     100     94      0      0      0      0     0
March 2021........     90      0      0      0     0      0      0     100     60      0      0      0      0     0
March 2022........     38      0      0      0     0      0      0     100     26      0      0      0      0     0
March 2023........      0      0      0      0     0      0      0      63      0      0      0      0      0     0
March 2024........      0      0      0      0     0      0      0       0      0      0      0      0      0     0
Weighted Average
  Life (years)
  (1).............  27.81  23.19  15.70  10.08  7.87   6.86   4.14   29.16  27.34  21.96  15.13  11.88  10.16  5.26

<CAPTION>
                                       CLASS A-7
                                  CERTIFICATES AT THE
                                 FOLLOWING PERCENTAGES
                                        OF SPA
<S>                 <C>    <C>    <C>    <C>    <C>    <C>    <C>
                    -----------------------------------------------
   DISTRIBUTION
       DATE          0%     75%   165%   275%   350%   400%   675%
- ------------------  -----------------------------------------------
<S>                 <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial...........    100    100    100    100    100    100   100
March 1995........    100    100    100    100    100    100   100
March 1996........    100    100    100    100    100    100   100
March 1997........    100    100    100    100    100    100   100
March 1998........    100    100    100    100    100    100   100
March 1999........    100    100    100    100    100    100   100
March 2000........    100    100    100    100    100    100    86
March 2001........    100    100    100    100    100    100     0
March 2002........    100    100    100    100    100    100     0
March 2003........    100    100    100    100    100    100     0
March 2004........    100    100    100    100    100    100     0
March 2005........    100    100    100    100    100    100     0
March 2006........    100    100    100    100    100    100     0
March 2007........    100    100    100    100    100    100     0
March 2008........    100    100    100    100    100     74     0
March 2009........    100    100    100    100    100     54     0
March 2010........    100    100    100    100     78     39     0
March 2011........    100    100    100    100     59     29     0
March 2012........    100    100    100    100     44     21     0
March 2013........    100    100    100     98     33     15     0
March 2014........    100    100    100     77     24     10     0
March 2015........    100    100    100     59     18      7     0
March 2016........    100    100    100     45     13      5     0
March 2017........    100    100    100     34      9      3     0
March 2018........    100    100    100     25      6      2     0
March 2019........    100    100    100     18      4      1     0
March 2020........    100    100     89     12      3      1     0
March 2021........    100    100     61      8      2      1     0
March 2022........    100    100     36      4      1      0     0
March 2023........    100     80     15      2      0      0     0
March 2024........      0      0      0      0      0      0     0
Weighted Average
  Life (years)
  (1).............  29.74  29.35  27.56  22.34  18.46  16.14  6.35
</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-49
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                                       CLASS A-R                                         CLASS M
                                                  CERTIFICATE AT THE                               CERTIFICATES AT THE
                                                 FOLLOWING PERCENTAGES                            FOLLOWING PERCENTAGES
                                                        OF SPA                                           OF SPA
<S>                                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
                                    -----------------------------------------------  -----------------------------------------------

<CAPTION>
           DISTRIBUTION
               DATE                  0%     75%   165%   275%   350%   400%   675%    0%     75%   165%   275%   350%   400%   675%
- ----------------------------------  -----------------------------------------------  -----------------------------------------------
<S>                                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial...........................    100    100    100    100    100    100   100     100    100    100    100   100    100    100
March 1995........................    100    100    100    100    100    100   100      99     99     99     99    99     99     99
March 1996........................    100    100    100    100    100    100   100      98     98     98     98    98     98     98
March 1997........................    100    100    100    100    100    100   100      97     97     97     97    97     97     97
March 1998........................    100    100    100    100    100    100   100      95     95     95     95    95     95     95
March 1999........................    100    100    100    100    100    100   100      94     94     94     94    94     94     94
March 2000........................    100    100    100    100    100    100   100      92     91     90     88    86     85     79
March 2001........................    100    100    100    100    100    100     0      91     88     84     80    77     75     60
March 2002........................    100    100    100    100    100    100     0      89     84     78     71    66     62     35
March 2003........................    100    100    100    100    100    100     0      87     79     70     60    53     49     20
March 2004........................    100    100    100    100    100    100     0      85     74     62     49    41     37     12
March 2005........................    100    100    100    100    100    100     0      83     69     54     40    32     27      7
March 2006........................    100    100    100    100    100    100     0      81     64     48     32    24     20      4
March 2007........................    100    100    100    100    100    100     0      78     59     42     26    19     15      2
March 2008........................    100    100    100    100    100    100     0      76     55     36     21    14     11      1
March 2009........................    100    100    100    100    100    100     0      73     50     31     17    11      8      1
March 2010........................    100    100    100    100    100    100     0      70     46     27     14     8      6      0
March 2011........................    100    100    100    100    100    100     0      67     42     23     11     6      4      0
March 2012........................    100    100    100    100    100    100     0      64     38     20      9     5      3      0
March 2013........................    100    100    100    100    100    100     0      60     34     17      7     3      2      0
March 2014........................    100    100    100    100    100    100     0      56     31     14      5     3      2      0
March 2015........................    100    100    100    100    100    100     0      52     27     12      4     2      1      0
March 2016........................    100    100    100    100    100    100     0      47     24     10      3     1      1      0
March 2017........................    100    100    100    100    100    100     0      43     20      8      2     1      1      0
March 2018........................    100    100    100    100    100    100     0      38     17      6      2     1      0      0
March 2019........................    100    100    100    100    100    100     0      32     14      5      1     0      0      0
March 2020........................    100    100    100    100    100    100     0      26     11      4      1     0      0      0
March 2021........................    100    100    100    100    100    100     0      20      8      2      1     0      0      0
March 2022........................    100    100    100    100    100    100     0      13      5      1      0     0      0      0
March 2023........................    100    100    100    100    100    100     0       6      2      1      0     0      0      0
March 2024........................      0      0      0      0      0      0     0       0      0      0      0     0      0      0
Weighted Average Life (years)
  (1).............................  30.00  30.00  30.00  29.97  29.88  29.76  6.83   19.67  15.69  12.81  10.78  9.89   9.44   7.57
</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-50
<PAGE>
    Interest  on Mortgage Loans prepaid  in full is accrued  only to the date of
such prepayment in full. Any interest  shortfall with respect to prepayments  in
full  will be offset only  to the extent of the  aggregate of the Servicing Fees
relating to mortgagor payments  or other recoveries  distributed on the  related
Distribution  Date. Any excess of such shortfall above the Servicing Fees in any
month will  result in  a pro  rata reduction  of interest  distributable to  the
holders  of each Subclass  of Class A  Certificates, the holders  of the Class M
Certificates and the holders  of the Class  B Certificates. Interest  shortfalls
resulting from the timing of the receipt of partial principal prepayments on the
Mortgage Loans 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, second to the  Class M Certificates until the Class M
Principal Balance has  been reduced  to zero and  finally to  the Subclasses  of
Class A Certificates. See "Description of the Certificates--Interest" herein and
"Prepayment and Yield Considerations" in the Prospectus.

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

    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
March 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
March  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 and  the Class M 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 1994-12  Certificates will be  issued pursuant to  a Pooling and
Servicing Agreement to be dated as of the date of initial issuance of the Series
1994-12 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 1994-12 Certificates. See "Description of the
Certificates,"  "Servicing of the Mortgage Loans" and "The Pooling and Servicing
Agreement" in the Prospectus. Distributions  (other than the final  distribution
in  retirement of the Class  A Certificates of each Subclass  and of the Class M
Certificates) will be made by check mailed to the address of the person entitled
thereto as it appears on the Certificate Register. However, with respect to  any
holder  of  an  Offered Certificate  evidencing  at least  a  $5,000,000 initial
principal balance or  any holder of  a Class A-7  Certificate evidencing a  100%
Percentage Interest, distributions will be made on the Distribution Date by wire
transfer  in immediately  available funds,  provided that  the Servicer,  or the
paying agent acting on  behalf of the Servicer,  shall have been furnished  with
appropriate  wiring instructions not less than  seven business days prior to the
related Distribution Date. The final

                                      S-51
<PAGE>
distribution in respect of  each Class A  and Class M  Certificate will be  made
only  upon presentation and surrender of such  Class A or Class M Certificate at
the office or agency appointed by the  Trustee specified in the notice of  final
distribution with respect to the related Subclass or Class.

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

VOTING

    With  respect  to  any provisions  of  the Pooling  and  Servicing Agreement
providing for  the action,  consent or  approval of  the holders  of all  Series
1994-12  Certificates evidencing specified Voting Interests in the Trust Estate,
the holders of  the Class A  Certificates will collectively  be entitled to  the
then  applicable Class A Percentage, and the holders of the Class M Certificates
will collectively be entitled to the then applicable percentage of the aggregate
Voting Interest  represented  by all  Series  1994-12 Certificates  obtained  by
dividing  the  then-outstanding Class  M  Principal Balance  by  the sum  of the
then-outstanding Class A Principal Balance, Class M Principal Balance and  Class
B   Principal  Balance  and  the  holders  of  the  Class  B  Certificates  will
collectively be  entitled  to  the  balance of  the  aggregate  Voting  Interest
represented  by all Series 1994-12  Certificates. The aggregate Voting Interests
of the Class A Certificates other than  the Class A-8 Certificates, on any  date
will  be 98% of the Class A Percentage  on such date. The Voting Interest of the
Class A-8 Certificates on any date will be 2% of the Class A Percentage on  such
date.  The aggregate Voting  Interests of each Subclass  of Class A Certificates
other than the Class A-8 Certificates on  any date will be equal to the  product
of  (a) 98% 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-8 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 1994-12 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  1994-12
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.

                                      S-52
<PAGE>
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  1994-12
Certificates, on any Distribution Date when the Pool Scheduled Principal Balance
is  less than  10% of  the Cut-Off  Date Aggregate  Principal Balance.  Any such
purchase will be made only in  connection with a "qualified liquidation" of  the
REMIC  within the  meaning of  Section 860F(a)(4)(A)  of the  Code. The purchase
price will,  generally, be  equal to  the greater  of (i)  the unpaid  principal
balance  of each Mortgage Loan  plus the fair market  value of other property in
the Trust Estate and  (ii) the fair  market value of  the Trust Estate's  assets
plus,   in  each  case,  accrued  interest.   See  "The  Pooling  and  Servicing
Agreement--Termination; Purchase of Mortgage Loans" in the Prospectus.

                       FEDERAL INCOME TAX CONSIDERATIONS

    An election will be  made to treat  the Trust Estate,  and the Trust  Estate
will  qualify, as a REMIC for federal  income tax purposes. The Class A-1, Class
A-2, Class A-3, Class A-4, Class A-5,  Class A-6 and Class A-7 Certificates  and
the  Class M  Certificates (collectively, the  "Regular Certificates"), together
with the Class A-8 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.  See "Certain  Federal Income Tax
Consequences--Federal Income  Tax Consequences  for REMIC  Certificates" in  the
Prospectus.

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

REGULAR CERTIFICATES

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

    It is anticipated that the Class A-3, Class A-4, Class A-5, Class A-6, Class
A-7 and Class M Certificates will be  issued with original issue discount in  an
amount  equal to the excess of the initial principal balances of such Subclasses
or Class over their respective issue prices (including accrued interest). It  is
further anticipated that the Class A-1 and Class A-2 Certificates will be issued
at  a premium for federal income tax purposes. The Class A-8 Certificates, which
are not  offered hereby,  also will  be treated  as issued  with original  issue
discount for federal income tax purposes.

    The  Prepayment Assumption (as defined in the Prospectus) that is to be used
in determining the rate  of accrual of original  issue discount and whether  the
original  issue  discount is  considered DE  MINIMIS,  and that  may be  used to
amortize premium, will be calculated using  350% 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

                                      S-53
<PAGE>
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  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.  Accordingly,  the following
discussion does  not purport  to discuss  the considerations  under ERISA,  Code
Section  4975 or Similar Law with respect to the purchase, acquisition or resale
of the Class A-R  Certificate and for purposes  of the following discussion  all
references  to  the Offered  Certificates are  deemed to  exclude the  Class A-R
Certificate.

    In addition,  under current  law the  purchase and  holding of  the Class  M
Certificates  by or on behalf of a  Plan may result in "prohibited transactions"
within the meaning of ERISA  and Code Section 4975  or Similar Law. Transfer  of
the  Class M Certificates will not be  made unless the transferee (i) executes a
representation letter in form and substance satisfactory to the Trustee  stating
that  it is  not, and is  not acting on  behalf of,  any such Plan  or using the
assets of any such Plan to effect  such purchase or (ii) provides an opinion  of
counsel  in form and substance satisfactory to  the Trustee that the purchase or
holding of the Class M Certificates by or on behalf of such Plan will not result
in the assets of the Trust Estate  being deemed to be "plan assets" and  subject
to  the prohibited transaction provisions  of ERISA and the  Code or Similar Law
and will not subject the Servicer, the  Seller or the Trustee to any  obligation
in  addition to  those undertaken  in the  Pooling and  Servicing Agreement. The
Class M  Certificates will  contain  a legend  describing such  restrictions  on
transfer and the Pooling and Servicing Agreement will provide that any attempted
or  purported transfer in violation of  these transfer restrictions will be null
and void

                                      S-54
<PAGE>
and will vest no rights in any purported transferee. Accordingly, the  following
discussion  does not  purport to  discuss the  considerations under  ERISA, Code
Section 4975 or Similar Law with respect to the purchase, acquisition or  resale
of  the Class M  Certificates and for  purposes of the  following discussion all
references to  the  Offered Certificates  are  deemed  to exclude  the  Class  M
Certificates.

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

    On  June  6,  1990,  the  DOL  issued  to  the  Underwriter  an   individual
administrative  exemption, Prohibited Transaction Exemption  90-32, 55 Fed. Reg.
23147 (the "Exemption"),  from certain  of the prohibited  transaction rules  of
ERISA  with respect  to the  initial purchase,  the holding,  and the subsequent
resale by an  ERISA Plan of  certificates in pass-through  trusts that meet  the
conditions  and requirements of the Exemption.  The Exemption might apply to the
acquisition, holding and resale  of the Offered Certificates  by an ERISA  Plan,
provided that specified conditions are met.

    Among  the conditions which would have to  be satisfied for the Exemption to
apply to the acquisition  by an ERISA  Plan of the  Offered Certificates is  the
condition  that  the ERISA  Plan  investing in  the  Offered Certificates  be an
"accredited investor"  as defined  in  Rule 501(a)(1)  of  Regulation D  of  the
Securities  and Exchange Commission under the Securities Act of 1993, as amended
(the "Securities Act").

    Before purchasing  an Offered  Certificate,  a fiduciary  of an  ERISA  Plan
should make its own determination as to the availability of the exemptive relief
provided   in  the  Exemption  or  the  availability  of  any  other  prohibited
transaction exemptions (including PTE 83-1),  and whether the conditions of  any
such exemption will be applicable to the Offered Certificates and a fiduciary of
a  governmental plan should  make its own  determination as to  the need for and
availability of any exemptive relief under Similar Law. Any fiduciary of a  Plan
considering  whether to  purchase an  Offered Certificate  should also carefully
review with its own legal advisors  the applicability of the fiduciary duty  and
prohibited  transaction provisions  of ERISA, the  Code 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 or the Class M Certificates may be deemed to be unsuitable
investments under  one or  more  of these  rules,  policies and  guidelines  and
whether certain restrictions may apply to investments in other Subclasses of the
Class  A Certificates or the Class M  Certificates. It should also be noted that
certain states recently  have enacted,  or have  proposed enacting,  legislation
limiting  to  varying extents  the ability  of  certain entities  (in particular
insurance companies) to invest in mortgage related securities. Investors  should
consult  with their own legal advisors in determining whether and to what extent
the Offered Certificates  constitute legal investments  for such investors.  See
"Legal Investment" in the Prospectus.

                                      S-55
<PAGE>
                                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 February 8, 1994  (the "Underwriting Agreement") among  the Seller, PHMC  and
Prudential  Securities  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  96.390625% of the aggregate  initial
principal  balance of the Offered Certificates, plus accrued interest thereon at
the rate of 6.05% per annum from March 1, 1994 to (but not including) March  25,
1994, before deducting expenses payable by the Seller. The Underwriter, which is
an  affiliate of the  Seller and the  Servicer, has advised  the Seller that the
Underwriter has not  allocated the  purchase price paid  to the  Seller for  the
Offered  Certificates among  the Offered  Certificates. The  Underwriter and any
dealers that participate with the Underwriter in the distribution of the Offered
Certificates may be deemed to be underwriters, and any discounts or  commissions
received  by them and any  profit on the resale  of Offered Certificates by them
may be deemed to be underwriting discounts or commissions, under the  Securities
Act.

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

                                 LEGAL MATTERS

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

                                USE OF PROCEEDS

    The net proceeds to  be received from the  sale of the Offered  Certificates
will  be applied by the  Seller to the purchase from  PHMC of the Mortgage Loans
represented by the Series  1994-12 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 1994-12 Certificates.

                                    RATINGS

    It  is a  condition to the  issuance of  the Class A  Certificates that each
Subclass will have  been rated  "Aaa" by  Moody's and "AAA"  by Fitch.  It is  a
condition  to the issuance of the Class M Certificates that they shall have been
rated at least "Aa3" 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.

                                      S-56
<PAGE>
    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 or Class 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 or Class of Offered Certificates by any other
rating agency such  rating will  be as  high as  those assigned  by Moody's  and
Fitch.

                                      S-57
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                          PAGE
- ------------------------------------------------------------  ----
<S>                                                           <C>
Adjusted Pool Amount........................................  S-20
Adjustment Amount...........................................  S-31
Advance Reserve Fund........................................  S-27
Advance Reserve Fund Available Advance Amount...............  S-27
Advance Reserve Fund Depository.............................  S-27
Advance Reserve Fund Required Amount........................  S-27
Advance Reserve Fund Trigger Date...........................  S-27
Bankruptcy Loss.............................................  S-24
Bankruptcy Loss Amount......................................  S-31
Beneficial Owner............................................  S-16
Book-Entry Certificates.....................................  S-5
Cede........................................................  S-16
Certificates................................................  S-4
Class A Certificates........................................  Cover
Class A Distribution Amount.................................  S-19
Class A Optimal Amount......................................  S-22
Class A Optimal Principal Amount............................  S-22
Class A Percentage..........................................  S-24
Class A Prepayment Percentage...............................  S-24
Class A Principal Balance...................................  S-20
Class A Principal Distribution Amount.......................  S-22
Class A Subclass Interest Accrual Amount....................  S-19
Class A Subclass Interest Shortfall Amount..................  S-22
Class A Subclass Principal Balance..........................  S-20
Class A-8 Notional Amount...................................  S-20
Class B Certificates........................................  Cover
Class B Interest Accrual Amount.............................  S-20
Class B Principal Balance...................................  S-20
Class M Certificates........................................  Cover
Class M Distribution Amount.................................  S-19
Class M Interest Accrual Amount.............................  S-19
Class M Interest Shortfall Amount...........................  S-22
Class M Optimal Amount......................................  S-22
Class M Optimal Principal Amount............................  S-25
Class M Percentage..........................................  S-26
Class M Prepayment Percentage...............................  S-26
Class M Principal Balance...................................  S-20
Class M Principal Distribution Amount.......................  S-25
Code........................................................  S-14
Cooperatives................................................  S-33
Co-op Shares................................................  S-33
Covered Mortgaged Property..................................  S-51
Cross-Over Date.............................................  S-30
Current Class M Subordination Level.........................  S-26
Cut-Off Date Aggregate Principal Balance....................  S-33
Debt Service Reduction......................................  S-24
Definitive Certificates.....................................  S-16
Deficient Valuation.........................................  S-24
</TABLE>

                                      S-58
<PAGE>
<TABLE>
<CAPTION>
TERM                                                          PAGE
- ------------------------------------------------------------  ----
<S>                                                           <C>
Depository Agreement........................................  S-27
Determination Date..........................................  S-18
Distribution Date...........................................  S-17
DTC.........................................................  S-5
Earthquake..................................................  S-34
Enhancement Act.............................................  S-55
ERISA.......................................................  S-54
Excess Bankruptcy Losses....................................  S-31
Excess Fraud Losses.........................................  S-31
Excess Special Hazard Losses................................  S-31
Fitch.......................................................  S-4
Fraud Loss..................................................  S-24
Fraud Loss Amount...........................................  S-31
Indirect Participants.......................................  S-16
Liquidated Loan.............................................  S-23
Liquidated Loan Loss........................................  S-23
Moody's.....................................................  S-4
Mortgage Loans..............................................  Cover
Mortgaged Properties........................................  S-33
Mortgages...................................................  S-33
Net Foreclosure Profits.....................................  S-27
Net Mortgage Interest Rate..................................  S-20
Non-sponsored Relocation Loans..............................  S-33
Non-Supported Interest Shortfall............................  S-21
Original Class M Subordination Level........................  S-26
Original Subordinated Principal Balance.....................  S-24
Partial Liquidation Proceeds................................  S-23
Participants................................................  S-16
Percentage Interest.........................................  S-19
Periodic Advance............................................  S-27
PHMC........................................................  Cover
Plan........................................................  S-14
Pool Distribution Amount....................................  S-18
Pool Distribution Amount Allocation.........................  S-19
Pool Scheduled Principal Balance............................  S-24
Pooling and Servicing Agreement.............................  S-51
Prepayment Interest Shortfall...............................  S-21
Program Loans...............................................  S-41
Realized Losses.............................................  S-24
Record Date.................................................  S-18
Regular Certificates........................................  S-53
RELO Program Loans..........................................  S-41
Relocation Mortgage Loans...................................  Cover
REMIC.......................................................  S-2
Rules.......................................................  S-16
Scheduled Principal Balance.................................  S-23
Securities Act..............................................  S-55
Seller......................................................  Cover
Senior Certificates.........................................  S-4
Series 1994-12 Certificates.................................  Cover
Servicer....................................................  Cover
</TABLE>

                                      S-59
<PAGE>
<TABLE>
<CAPTION>
TERM                                                          PAGE
- ------------------------------------------------------------  ----
<S>                                                           <C>
Servicing Fee...............................................  S-52
Similar Law.................................................  S-14
SPA.........................................................  S-46
Special Hazard Loss.........................................  S-23
Special Hazard Loss Amount..................................  S-31
Sponsored Relocation Loans..................................  S-33
Subclass....................................................  Cover
Subordinated Certificates...................................  Cover
Subordinated Percentage.....................................  S-25
Subordinated Prepayment Percentage..........................  S-25
Subsidy Account.............................................  S-34
Subsidy Loans...............................................  S-34
Trust Estate................................................  Cover
Trustee.....................................................  S-4
Underwriter.................................................  S-56
Underwriting Agreement......................................  S-56
</TABLE>

                                      S-60
<PAGE>
THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.                     [LOGO]
                                     SELLER
                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)
                             ---------------------

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

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

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

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

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

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

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

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

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

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

                The date of this Prospectus is 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  applica-
                         ble  pass-through rate for each Class and Subclass (the
                         "Pass-Through Rate"), as  set forth  in the  applicable
                         Prospectus  Supplement, will be  passed 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    Certifi-
                         cates--Distributions to Multi-Class
                         Certificateholders."
Credit Enhancement.....  A  Series  of  Certificates  may  include  one  or more
                         Classes of Senior Certificates and one or more  Classes
                         of Subordinated Certificates. The rights of the holders
                         of  Subordinated  Certificates of  a Series  to receive
                         distributions with  respect  to  the  related  Mortgage
                         Loans  will  be  subordinated  to  such  rights  of the
                         holders of the Senior  Certificates of the same  Series
                         to  the extent (the "Subordinated Amount") specified in
                         the applicable Prospectus Supplement. This
                         subordination is intended to enhance the likelihood  of
                         the  timely receipt by the Senior Certificateholders of
                         their  proportionate   share   of   scheduled   monthly
                         principal and interest payments on the related Mortgage
                         Loans   and  to  protect   them  against  losses.  This
                         protection will be effected  by the preferential  right
                         of  the  Senior Certificateholders  to  receive current
                         distributions on the related Mortgage Loans and (if  so
                         specified  in the applicable  Prospectus Supplement) by
                         the  establishment  of  a  reserve  fund  (the  "Subor-
                         dination  Reserve Fund") with respect to each Series of
                         Certificates that  includes  a  Class  of  Subordinated
                         Certificates.  Any  Subordination Reserve  Fund  may be
                         funded initially with the  Initial Deposit (as  defined
                         herein)  in  an  amount  specified  in  the  applicable
                         Prospectus Supplement, and may  be funded from time  to
                         time  from  payments  on the  Mortgage  Loans otherwise
                         distributable to the Subordinated Certificateholders in
                         the  manner  and  to   the  extent  specified  in   the
                         applicable  Prospectus  Supplement. The  maintenance of
                         any Subordination Reserve Fund  is intended to  provide
                         liquidity,    but   in    certain   circumstances   the
                         Subordination Reserve Fund  could be  depleted and,  if
                         other    amounts   available   for   distribution   are
                         insufficient, shortfalls in distributions to the Senior
                         Certificateholders could  result.  Until  the  Subordi-
                         nated    Amount    is   reduced    to    zero,   Senior
                         Certificateholders will  be  entitled  to  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  propor-
                         tionate 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 Certificate-
                         holders--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 MINIMIS

                                       80
<PAGE>
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-8 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-8 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......      S1-14
Historical Prepayments...................................      S1-17
Sensitivity of the Pre-Tax Yield and Weighted Average
  Life of the Class A-8 Certificates.....................      S1-18
Certain Federal Income Tax Consequences..................      S1-19
Underwriting.............................................      S1-20
Secondary Market.........................................      S1-20
ERISA Considerations.....................................      S1-20
Legal Investment.........................................      S1-21
Legal Matters............................................      S1-21
Use of Proceeds..........................................      S1-21
Ratings..................................................      S1-21
Incorporation of Certain Information by Reference........      S1-21
</TABLE>

                             PROSPECTUS SUPPLEMENT

<TABLE>
<S>                                                 <C>
Table of Contents.................................        S-3
Summary Information...............................        S-4
Description of the Certificates...................       S-16
Description of the Mortgage Loans.................       S-33
Origination, Delinquency and Foreclosure
  Experience......................................       S-41
Prepayment and Yield Considerations...............       S-44
Pooling and Servicing Agreement...................       S-51
Federal Income Tax Considerations.................       S-53
ERISA Considerations..............................       S-54
Legal Investment..................................       S-55
Secondary Market..................................       S-56
Underwriting......................................       S-56
Legal Matters.....................................       S-56
Use of Proceeds...................................       S-56
Ratings...........................................       S-56
Index of Significant Prospectus Supplement
  Definitions.....................................       S-58
</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 1994-12

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

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

                                VARIABLE RATE(1)
                             CLASS A-8 CERTIFICATES

                      (1)ON THE CLASS A-8 NOTIONAL AMOUNT

                                LEHMAN BROTHERS

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


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