PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
424B5, 1996-02-07
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC, 424B5, 1996-02-07
Next: COLUMBUS ENERGY CORP, SC 13G/A, 1996-02-07



<PAGE>
SUPPLEMENT
(To Prospectus dated January 14, 1993 and Prospectus Supplement dated February
4, 1993)

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

                                     Seller

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1993-4
        PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN MARCH 1996

                    VARIABLE RATE(1) CLASS A-12 CERTIFICATES
                     (1) ON THE CLASS A-12 NOTIONAL AMOUNT
                            ------------------------

    The  Series 1993-4  Mortgage Pass-Through  Certificates (the  "Series 1993-4
Certificates") are the Series 1993-4 Certificates described in the  accompanying
Prospectus  Supplement dated February 4,  1993 (the "Prospectus Supplement") and
the accompanying  Prospectus  dated January  14,  1993 (the  "Prospectus").  The
Series  1993-4 Certificates  consist of  one class  of senior  certificates (the
"Class A Certificates") and one class of subordinated certificates (the "Class B
Certificates"). The Class A Certificates consist of thirteen subclasses (each, a
"Subclass") of Certificates designated as the  Class A-1, Class A-2, Class  A-3,
Class  A-4, Class A-5, Class  A-6, Class A-7, Class  A-8, Class A-9, Class A-10,
Class A-11, Class A-12 and Class A-R Certificates. The Class B Certificates  are
not  divided into subclasses. Only the Class A-12 Certificates are being offered
hereby. The  Series 1993-4  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-12 CERTIFICATES  SHOULD CONSIDER THE
FACTORS DISCUSSED UNDER "RISK FACTORS AND SPECIAL CONSIDERATIONS" HEREIN ON PAGE
S1-3.

    The credit  enhancement  for  the Series  1993-4  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-12  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-12
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-12  Certificates will  be purchased  from the  Seller by Lehman
Brothers Inc. (the "Underwriter")  and will be offered  by the Underwriter  from
time  to time in  negotiated transactions or  otherwise at varying  prices to be
determined, in each case, at the time of sale.

    Proceeds to the Seller are expected  to be approximately 0.927% of the  Pool
Scheduled  Principal Balance as  of the Distribution Date  in March 1996 without
giving effect  to  partial  principal prepayments  or  net  partial  liquidation
proceeds  received on  or after  the Determination  Date in  February 1996, plus
accrued interest from February 1, 1996 to (but not including) February 8,  1996,
before  deducting expenses  payable by the  Seller estimated to  be $45,000. See
"Underwriting" herein.

    The Class A-12  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-12 Certificates will be available for delivery at  the
offices  of Lehman  Brothers Inc., New  York, New  York on or  about February 8,
1996.

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

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

    The  Class  A-12  Certificates  may  not  be  appropriate  investments   for
individual  investors. The  Class A-12 Certificates  are offered  in the minimum
denomination of  $93,000,000 initial  Class A-12  Notional Amount  as  described
herein under "Description of the Certificates." Except as set forth below, it is
intended  that the Class A-12 Certificates not be directly or indirectly held or
beneficially  owned  by  any   person  in  amounts   lower  than  such   minimum
denomination.  The  Class A-12  Certificates may  be  transferred to  persons in
amounts lower than the minimum denomination but only if any such person delivers
to the Trustee an affidavit concerning certain matters related to the  financial
sophistication   and  net  worth  of  such   person.  See  "Description  of  the
Certificates" and  "Restrictions on  Transfer of  the Class  A-12  Certificates"
herein.

    There  is currently no secondary market  for the Class A-12 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-12  Certificates. The
Underwriter intends to  act as a  market maker in  the Class A-12  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-12 Certificate at  a price equal to or
greater than the price at which such Certificate was purchased.

    Distributions in respect of interest and  of principal are made on the  25th
day  of each month or the next succeeding  business day to the holders of record
of the Class A-12 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-12 Certificates at  a per annum rate equal to the
weighted average of the Net Mortgage  Interest Rates (as defined herein) of  the
Mortgage Loans as of the first day of such period minus 7.00%, on the Class A-12
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-12  Certificates  as  described  in  the  Prospectus  Supplement  under
"Description of  the Certificates--Interest."  The  Class A  Subclass  Principal
Balance  of the Class A-12 Certificates as of the Determination Date in February
1996 will be approximately $1,000. The Class A Subclass Principal Balance as  of
the  Determination Date in  March 1996 will be  equal to such  balance as of the
Determination Date in February 1996 reduced  by the amount of any  distributions
or  other reductions  of principal  on the  Distribution Date  in February 1996.
Distributions in reduction of the principal balance of the Class A  Certificates
will  be made monthly on each Distribution  Date in an aggregate amount equal to
the Class  A  Principal  Distribution  Amount  (as  defined  in  the  Prospectus
Supplement).  Distributions in reduction of the principal balance of the Class A
Certificates each  month will  be  allocated among  the  Subclasses of  Class  A
Certificates  in  the  manner  described  in  the  Prospectus  Supplement  under
"Description   of   the   Certificates--Principal   (Including    Prepayments)."
Distributions  on  the  Class A-12  Certificates  will  be made  pro  rata among
Certificateholders of  such Subclass  based on  their Percentage  Interests  (as
defined in the Prospectus Supplement).

    This  Supplement does not  contain complete information  regarding the Class
A-12 Certificates and  should be read  only in conjunction  with the  Prospectus
Supplement  and the Prospectus. Sales of the  Class A-12 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  MAY 7,  1996, ALL  DEALERS EFFECTING  TRANSACTIONS IN  THE CLASS A-12
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER THIS SUPPLEMENT, THE  PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.  THIS
IS  IN ADDITION  TO THE  OBLIGATION OF DEALERS  TO DELIVER  THIS SUPPLEMENT, THE
PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS WHEN ACTING  AS UNDERWRITERS AND  WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

                                      S1-2
<PAGE>
                                    GENERAL

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

    The  Series 1993-4 Certificates were issued  on February 12, 1993. The Class
A-12 Certificates were not offered to the public at the time of the issuance  of
the Series 1993-4 Certificates.

                    RISK FACTORS AND SPECIAL CONSIDERATIONS

YIELD CONSIDERATIONS

    The  yield  to maturity  of  the Class  A-12  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-12 Certificates may be affected by the
geographic concentration  of  the  Mortgaged Properties  securing  the  Mortgage
Loans.  As of  January 17, 1996,  Mortgaged Properties located  in the following
states secured at least 5.00% of  the Aggregate Unpaid Principal Balance of  the
Mortgage  Loans: California (21.30%), New  Jersey (15.68%), Connecticut (8.62%),
Pennsylvania (6.16%),  Texas (5.44%),  Illinois (5.36%),  New York  (5.15%)  and
Massachusetts  (5.12%). 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-12 Certificates. See
"Description of the Mortgage Loans" herein.

    AN INVESTOR THAT PURCHASES CLASS A-12 CERTIFICATES, WHICH ARE EXPECTED TO BE
OFFERED AT A SUBSTANTIAL  PREMIUM, SHOULD CONSIDER THE  RISK THAT A FASTER  THAN
ANTICIPATED  RATE OF PRINCIPAL PAYMENTS ON THE  MORTGAGE LOANS WILL RESULT IN AN
ACTUAL YIELD THAT IS LOWER THAN SUCH INVESTOR'S EXPECTED YIELD AND MAY RESULT IN
THE FAILURE  OF SUCH  INVESTOR  TO FULLY  RECOVER  ITS INITIAL  INVESTMENT.  See
"Sensitivity  of the Pre-Tax Yield  and Weighted Average Life  of the Class A-12
Certificates" herein and "Prepayment and Yield Considerations" in the Prospectus
Supplement.

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

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

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

    1. SUBSERVICING AGREEMENT.  The Servicer, Prudential  Insurance and  Norwest
Mortgage   will  enter   into  a   subservicing  agreement   (the  "Subservicing
Agreement"), pursuant to which the  Servicer will delegate to Norwest  Mortgage,
and  Norwest Mortgage will  agree to perform,  all of the  Servicer's duties and
obligations as mortgage loan servicer under the Pooling and Servicing  Agreement
and  each  Servicing Agreement  and Other  Servicing  Agreement, other  than the
Servicer's duties with  respect to  the administration and  disposition of  real
estate   acquired  upon  foreclosure,  which   latter  duties  will  remain  the
responsibility of the Servicer with the particular functions to be delegated  by
the Servicer to Prudential Asset Recovery, Inc., an affiliate of the Seller, the
Servicer,  SASI and Prudential Insurance, or other third party contractors. With
respect to the  Series 1993-4  Certificates, such duties  include collection  of
mortgage  payments,  maintenance of  tax  and insurance  escrows,  advancing for
borrower delinquencies and unpaid taxes, to  the extent required by the  Pooling
and  Servicing  Agreement, and  foreclosure or  other realization  activities in
connection with defaulted Mortgage Loans.

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

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

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

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

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

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

    According to information provided by Norwest Mortgage, at December 31, 1995,
Norwest Mortgage  was  the  nation's  largest  mortgage  originator  and  had  a
servicing  portfolio  of  more  than $107  billion.  In  1995,  Norwest Mortgage
originated over $33 billion of residential mortgage loans. Headquartered in  Des
Moines,  Iowa, Norwest Mortgage has more than 700 loan production offices in all
50 states.

                                      S1-5
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

    The  Class  A-12   Certificates  will  be   offered  in  fully   registered,
certificated  form in  minimum denominations  of $93,000,000  initial Class A-12
Notional Amount;  provided, however,  that the  Class A-12  Certificates may  be
issued in minimum denominations of $4,300,000 initial Class A-12 Notional Amount
to  persons who deliver  to the Trustee  an affidavit stating  that such person:
(a)(i) is a substantial, sophisticated, institutional investor having  knowledge
and  experience in  financial and  business matters,  and in  particular in such
matters related to securities similar to the Class A-12 Certificates, such  that
such  investor is capable of evaluating the merits and risks of an investment in
the Class A-12 Certificates, and (ii) has  a net worth of at least  $10,000,000;
or  (b) will  hold the Class  A-12 Certificates  solely as nominee  for a person
meeting the criteria set forth in clause (a). The Class A-12 Certificates may be
issued in any amounts in excess of  any such minimum denominations. The Class  A
Subclass   Principal  Balance  of   the  Class  A-12   Certificates  as  of  the
Determination Date in February  1996 will be approximately  $1,000. The Class  A
Subclass   Principal  Balance  of   the  Class  A-12   Certificates  as  of  the
Determination Date  in March  1996  will be  equal to  such  balance as  of  the
Determination  Date in February  1996 reduced by the  amount of distributions or
other reductions of principal on the Distribution Date in February 1996.

    Distributions of interest and in  reduction of principal balance to  holders
of Class A-12 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 March 1996.

    Distributions  (other than the final distribution in retirement of the Class
A-12 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-12
Certificates  evidencing at least a  25% Percentage Interest, distributions will
be made  on the  Distribution Date  by wire  transfer in  immediately  available
funds,  provided that the Servicer, or the  paying agent acting on behalf of the
Servicer, shall have  been furnished  with appropriate  wiring instructions  not
less than seven business days prior to the related Distribution Date.

    The Class A-12 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-12
Certificates  will equal the product of (i) 1/12th of the difference between (a)
the weighted average of  the Net Mortgage Interest  Rates of the Mortgage  Loans
(based  on the  Scheduled Principal  Balances of the  Mortgage Loans  as of such
Distribution Date) and (b) 7.00% and (ii) the Class A-12 Notional Amount.

    The Class A Subclass Interest Accrual Amount for the Class A-12 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-12 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-12 Notional Amount with
respect to the Distribution Date in January 1996 was approximately $178,394,657.
The Class A-12 Notional  Amount with respect to  the Distribution Date in  March
1996  will  be equal  to  the Class  A-12 Notional  Amount  with respect  to the
Distribution Date  in  January  1996,  less  the  difference  between  the  Pool
Scheduled  Principal Balance  with respect to  the Distribution  Date in January
1996 and the Pool Scheduled Principal  Balance with respect to the  Distribution
Date  in March  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-12 Notional Amount was approximately $279,671,759.

    The Prospectus Supplement and the Prospectus contain significant  additional
information  concerning  the  characteristics of  the  Class  A-12 Certificates.
Investors are urged to read "Description of the Certificates" in the  Prospectus
Supplement and in the Prospectus.

                                      S1-6
<PAGE>
                       DESCRIPTION OF THE MORTGAGE LOANS

    As  of January 17, 1996, the Mortgage Loans in the Trust Estate consisted of
fixed interest  rate,  conventional,  monthly pay,  fully  amortizing,  one-  to
four-family, residential first mortgage loans originated or acquired by PHMC for
its  own account  or for the  account of  an affiliate having  original terms to
stated maturity of approximately 30 years.  The "Unpaid Principal Balance" of  a
Mortgage  Loan as of January 17, 1996 is its unpaid principal balance as of such
date assuming  no delinquencies.  As of  January 17,  1996, the  Mortgage  Loans
included 657 promissory notes, having an aggregate Unpaid Principal Balance (the
"Aggregate  Unpaid Principal Balance") of approximately $176,142,025, 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 January 17, 1996, each Mortgage  Loan had an Unpaid Principal Balance
of not less than $29,144 or more than $748,877, and the average Unpaid Principal
Balance of  the Mortgage  Loans was  approximately $268,100.  The latest  stated
maturity  date of any of  the Mortgage Loans was  February 1, 2023; however, the
actual date on which any Mortgage Loan is  paid in full may be earlier than  the
stated  maturity  date  due  to  unscheduled  payments  of  principal.  Based on
information  supplied  by   the  mortgagors  in   connection  with  their   loan
applications at origination, all of the Mortgaged Properties were owner occupied
primary residences. See "PHMC--Mortgage Loan Underwriting" in the Prospectus.

    All of the Mortgage Loans are Relocation Mortgage Loans. Relocation Mortgage
Loans  are  mortgage  loans  originated in  connection  with  the  relocation of
employees of  various corporate  employers  participating in  PHMC's  relocation
program   ("Sponsored  Relocation  Loans")  and  mortgage  loans  originated  in
connection with the  relocation of  employees whose employers  generally do  not
participate  in  PHMC's relocation  program ("Non-sponsored  Relocation Loans").
Non-sponsored Relocation Loans are generated as a result of the referral of loan
applicants to PHMC  by various  mortgage brokers  and similar  entities and  the
acquisition  of  mortgage  loans by  PHMC  from various  other  originators. See
"PHMC--Mortgage Loan Production  Sources" in the  Prospectus. The persons  being
relocated may be existing or newly hired employees. The Seller has not verified,
and  makes  no representation  as to,  whether any  individual mortgagor  of any
Relocation Mortgage Loan continues to be employed by the same employer as at the
time of  origination.  As  of January  17,  1996,  413 of  the  Mortgage  Loans,
representing  approximately 60.42% of the  Aggregate Unpaid Principal Balance of
the Mortgage Loans,  were Sponsored Relocation  Loans, and 244  of the  Mortgage
Loans,  representing  approximately  39.58% of  the  Aggregate  Unpaid Principal
Balance of the Mortgage Loans, were Non-sponsored Relocation Loans.

    As of January 17, 1996, 72 of the Mortgage Loans, representing approximately
11.63% 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.

                                      S1-7
<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.

                                      S1-8
<PAGE>
    Set  forth below is  a description of  certain additional characteristics of
the Mortgage Loans as of January 17, 1996 (except as otherwise indicated).

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
MORTGAGE INTEREST RATES                     LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
7.250%..................................      85      $ 21,404,561.64       12.15   %
7.375%..................................      82        21,915,272.27       12.44
7.500%..................................     101        28,227,474.14       16.02
7.625%..................................      83        22,310,895.96       12.67
7.750%..................................      89        22,686,127.03       12.88
7.875%..................................      73        21,437,182.24       12.17
8.000%..................................      51        13,550,834.45        7.69
8.125%..................................      29         7,870,943.34        4.47
8.250%..................................      26         6,354,589.41        3.61
8.375%..................................      17         4,237,568.74        2.41
8.500%..................................      14         4,438,478.03        2.52
8.625%..................................       4         1,016,895.82        0.58
8.750%..................................       3           691,201.95        0.39
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As of  January 17,  1996, the  weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans was  approximately 7.699% 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 January 17,
1996,  the weighted average Net Mortgage Interest Rate of the Mortgage Loans was
approximately 7.499% 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>
313.....................................       2      $    111,226.23        0.06   %
314.....................................       1           125,523.89        0.07
318.....................................       1           208,350.35        0.12
319.....................................       5         1,206,056.10        0.68
320.....................................      23         6,115,765.04        3.47
321.....................................      63        17,362,739.22        9.86
322.....................................     218        59,054,678.32       33.54
323.....................................     193        52,515,671.48       29.81
324.....................................     150        39,213,354.64       22.26
325.....................................       1           228,659.75        0.13
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As of January 17, 1996, the  weighted average remaining term to stated  maturity
of the Mortgage Loans was approximately 323 months.

                                      S1-9
<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....................................     656      $175,913,365.27       99.87   %
1993....................................       1           228,659.75        0.13
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As  of  January 17,  1996, the  earliest month  and year  of origination  of any
Mortgage Loan was January 1992 and the  latest month and year of origination  of
any Mortgage Loan was January 1993.

                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                         AGGREGATE       AGGREGATE
                                          NUMBER OF       UNPAID           UNPAID
                                          MORTGAGE       PRINCIPAL       PRINCIPAL
ORIGINAL LOAN-TO-VALUE RATIO                LOANS         BALANCE         BALANCE
- ----------------------------------------  ---------   ---------------  --------------
<S>                                       <C>         <C>              <C>
50.0% or less...........................      15      $  3,006,107.79        1.71   %
50.1-55.0%..............................       9         1,550,709.65        0.88
55.1-60.0%..............................      20         5,460,205.52        3.10
60.1-65.0%..............................      31         8,756,952.50        4.97
65.1-70.0%..............................      44        12,648,533.93        7.18
70.1-75.0%..............................      76        21,420,500.97       12.16
75.1-80.0%..............................     306        82,784,925.06       46.99
80.1-85.0%..............................      28         6,984,276.02        3.97
85.1-90.0%..............................     128        33,529,813.58       19.04
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As  of  January  17,  1996,  the minimum  and  maximum  Loan-to-Value  Ratios at
origination of the Mortgage  Loans were 21.8% and  90.0%, respectively, and  the
weighted  average Loan-to-Value Ratio  at origination of  the Mortgage Loans was
approximately 77.6%. The Loan-to-Value  Ratio of a  Mortgage Loan is  calculated
using  the lesser of (i) the appraised  value of the related Mortgaged Property,
as established by an appraisal obtained  by the originator from an appraiser  at
the  time of  origination and  (ii) the  sale price  for such  property. In some
instances, the  Loan-to-Value  Ratio may  be  based  on an  appraisal  that  was
obtained  by the originator more than four months prior to origination, provided
that (i) a recertification  of the original appraisal  is obtained and (ii)  the
original appraisal was obtained no more than twelve months prior to origination.
For the purpose of calculating the Loan-to-Value Ratio of any Mortgage Loan that
is  the result of the refinancing (including a refinancing for "equity take-out"
purposes) of  an existing  mortgage loan,  the appraised  value of  the  related
Mortgaged Property is generally determined by reference to an appraisal obtained
in  connection  with the  origination of  the replacement  loan. See  "The Trust
Estates-- Mortgage Loans" in the Prospectus. As of January 17, 1996, 114 of  the
Mortgage  Loans having  Loan-to-Value Ratios  at origination  in excess  of 80%,
representing approximately 16.72% of the  Aggregate Unpaid Principal Balance  of
the  Mortgage  Loans, were  originated without  primary mortgage  insurance. See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                                     S1-10
<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......................     376      $105,279,832.90       59.77   %
Asset & Income Verification.............       0                 0.00        0.00
Asset & Mortgage Verification...........      83        20,826,483.53       11.82
Income & Mortgage Verification..........       1           222,534.24        0.13
Asset Verification......................       1           310,636.76        0.18
Income Verification.....................       0                 0.00        0.00
Mortgage Verification...................     187        47,821,612.56       27.15
Preferred Processing....................       9         1,680,925.03        0.95
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      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..........      66      $  7,830,528.19        4.45   %
$200,001-$250,000.......................     215        47,144,935.41       26.77
$250,001-$300,000.......................     189        49,980,266.63       28.36
$300,001-$350,000.......................      78        24,440,702.90       13.88
$350,001-$400,000.......................      55        20,289,669.84       11.52
$400,001-$450,000.......................      22         9,251,652.90        5.25
$450,001-$500,000.......................      11         5,044,096.85        2.86
$500,001-$550,000.......................       7         3,567,317.29        2.03
$550,001-$600,000.......................       8         4,550,925.36        2.58
$600,001-$650,000.......................       1           628,050.06        0.36
$650,001-$700,000.......................       3         1,963,643.23        1.11
$700,001-$750,000.......................       1           701,359.45        0.40
$750,001-$800,000.......................       1           748,876.91        0.43
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As of January  17, 1996, the  average Unpaid Principal  Balance of the  Mortgage
Loans  was approximately $268,100. As of  January 17, 1996, the weighted average
Loan-to-Value Ratio  at  origination  and the  maximum  Loan-to-Value  Ratio  at
origination  of  the Mortgage  Loans which  had  original principal  balances in
excess of $600,000 were  approximately 72.0% and  79.0%, respectively. See  "The
Trust  Estates--Mortgage Loans"  and "PHMC--Mortgage  Loan Underwriting"  in the
Prospectus.

                                     S1-11
<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..................     642      $172,817,895.61       98.11   %
Two- to four-family Units...............       1           583,169.43        0.33
Condominiums............................      11         2,216,780.48        1.26
Townhouses..............................       1           206,563.96        0.12
Planned Unit Developments...............       2           317,615.54        0.18
Cooperative Units.......................       0                 0.00        0.00
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

                                     S1-12
<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.................................       2      $    333,235.73        0.19   %
Arizona.................................       8         1,158,887.18        0.66
California..............................     125        37,562,172.10       21.30
Colorado................................       9         2,060,817.90        1.17
Connecticut.............................      49        15,183,302.82        8.62
Delaware................................       2           460,694.18        0.26
Florida.................................      12         2,772,592.24        1.57
Georgia.................................      35         8,661,250.86        4.92
Hawaii..................................       2           686,324.95        0.39
Illinois................................      34         9,434,616.77        5.36
Indiana.................................       3           354,148.21        0.20
Iowa....................................       1            97,379.02        0.06
Kansas..................................       1           237,047.40        0.13
Kentucky................................       4           805,899.97        0.46
Louisiana...............................       2           424,346.27        0.24
Maryland................................      29         7,847,419.45        4.46
Massachusetts...........................      29         9,021,017.27        5.12
Michigan................................       5         1,011,066.73        0.57
Minnesota...............................       8         2,061,791.79        1.17
Missouri................................       4           921,628.27        0.52
Nevada..................................       1           269,859.17        0.15
New Jersey..............................     103        27,615,673.06       15.68
New York................................      34         9,063,152.01        5.15
North Carolina..........................      17         3,328,758.71        1.89
Ohio....................................      11         2,716,417.43        1.54
Oklahoma................................       1           241,885.29        0.14
Oregon..................................       4         1,017,527.74        0.58
Pennsylvania............................      42        10,841,811.39        6.16
Tennessee...............................       4           608,903.82        0.35
Texas...................................      38         9,585,341.42        5.44
Vermont.................................       2           455,767.63        0.26
Virginia................................      30         7,973,230.25        4.53
Washington..............................       4         1,101,369.61        0.63
West Virginia...........................       2           226,688.38        0.13
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As of January 17, 1996, no more than approximately 2.05% of the Aggregate Unpaid
Principal Balance  of the  Mortgage Loans  was secured  by Mortgaged  Properties
located in any one zip code.

                                     S1-13
<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.......................     498      $131,627,154.65       74.73   %
Other Originators.......................     159        44,514,870.37       25.27
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      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................................     657      $176,142,025.02      100.00   %
                                             ---      ---------------     -------
        Total...........................     657      $176,142,025.02      100.00   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

                             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)........      25         6,509,668.72        3.70
  (less than five years)................      47        13,969,178.92        7.93
Combination (five years or longer)......       0                 0.00        0.00
  (less than five years)................       0                 0.00        0.00
                                             ---      ---------------     -------
        Total...........................      72      $ 20,478,847.64       11.63   %
                                             ---      ---------------     -------
                                             ---      ---------------     -------
</TABLE>

As  of January 17,  1996, no Subsidy Loan  had a subsidy  agreement which had an
original term of less than two years or more than ten years.

                               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...........................       1       $203,679.14              0.12%
60 to 89 days...........................       2        486,720.00              0.28
90 days or more.........................       1        215,932.64              0.12
Loans in Foreclosure....................       0              0.00              0.00
REO Mortgage Loans......................       0              0.00              0.00
                                               -
                                                       -----------               ---
        Total...........................       4       $906,331.78              0.52%
                                               -
                                               -
                                                       -----------               ---
                                                       -----------               ---
</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 January 17, 1996.

(2) As of January 17, 1996.

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

                                     S1-14
<PAGE>
    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 January 17,  1996, approximately 3.48%  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 1995 Flood Counties" and
"March 1995  Flood  Counties,"  respectively,  and  together,  the  "1995  Flood
Counties")  were declared federal  disaster areas eligible  for federal disaster
assistance. As of January 17, 1996, approximately 20.82% of the Aggregate Unpaid
Principal Balance of the Mortgage Loans was secured by Mortgaged Properties that
are located in the January 1995  Flood Counties and approximately 13.60% of  the
Aggregate  Unpaid  Principal  Balance  of  the  Mortgage  Loans  was  secured by
Mortgaged Properties that  are located  in the  March 1995  Flood Counties.  The
Seller  has not undertaken the physical  inspection of any Mortgaged Properties.
As a result, there  can be no  assurance that material  damage to any  Mortgaged
Property in the affected region has not occurred.

    As  of  October 12,  1995, as  a  result of  a hurricane  affecting Georgia,
Alabama and  Florida (the  "Hurricane"), 28,  20 and  11 counties,  in  Georgia,
Alabama  and  Florida, respectively  (the  "Hurricane Counties"),  were declared
federal disaster areas eligible for  federal disaster assistance. As of  January
17,  1996, 4.47% of the Aggregate Unpaid Principal Balance of the Mortgage Loans
was secured by Mortgage Properties that  are located in the Hurricane  Counties.
The  Seller  has  not  undertaken  the  physical  inspection  of  any  Mortgaged
Properties. As a result, there can be  no assurance that material damage to  any
Mortgaged Property in the affected region has not occurred.

    As  of February 1, 1996, as a result of recent flooding (the "1996 Floods"),
all counties in the Commonwealth of  Pennsylvania, all counties in the State  of
Maryland, 25 counties in the State of New York, 21 counties in the State of West
Virginia,  6 counties in the State of Ohio and 5 counties in the Commonwealth of
Virginia (the  "1996  Flood  Counties") were  declared  federal  disaster  areas
eligible  for federal disaster assistance. As of January 17, 1996, approximately
11.70% of  the Aggregate  Unpaid Principal  Balance of  the Mortgage  Loans  was
secured  by Mortgaged Properties that are located in the 1996 Flood Counties. In
addition, other counties may have become affected by the 1996 Floods. The Seller
has not undertaken  the physical inspection  of any Mortgaged  Properties. As  a
result, there can be no assurance that material damage to any Mortgaged Property
in the affected region has not occurred.

    Based  on information available to the Servicer  as of January 17, 1996, two
of the  delinquent Mortgage  Loans shown  in the  preceding table,  representing
approximately  0.24% of the  Aggregate Unpaid Principal  Balance of the Mortgage
Loans or approximately $430,504, were secured by Mortgaged Properties located in
the Earthquake Counties, the Hurricane Counties, the 1995 Flood Counties or  the
1996 Flood Counties.

              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

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

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

                                     S1-15
<PAGE>
                              TOTAL PROGRAM LOANS

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

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

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

<CAPTION>

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

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

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

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

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

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

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

            RESTRICTIONS ON TRANSFER OF THE CLASS A-12 CERTIFICATES

    The Class  A-12 Certificates  with denominations  of less  than  $93,000,000
initial  Class A-12 Notional Amount may be transferred to persons who deliver to
the Trustee an  affidavit stating  that such  person: (a)(i)  is a  substantial,
sophisticated,   institutional  investor  having  knowledge  and  experience  in
financial and business  matters, and in  particular in such  matters related  to
securities  similar to the  Class A-12 Certificates, such  that such investor is
capable of evaluating the merits  and risks of an  investment in the Class  A-12
Certificates, and (ii) has a net worth of at least $10,000,000; or (b) will hold
the  Class A-12 Certificates solely as nominee for a person meeting the criteria
set forth in clause (a).

                                     S1-16
<PAGE>
                               RELO PROGRAM LOANS

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

Total Portfolio of RELO Program Loans.......................   47,083    $7,298,795   60,224    $9,543,339   68,628    $10,780,362
                                                              --------   ----------  --------   ----------  --------   -----------
                                                              --------   ----------  --------   ----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days.............................................      330    $   43,295      361    $   52,474      432    $    60,477
  60 to 89 days.............................................       43         4,967       68         9,612       80         10,482
  90 days or more...........................................       69         9,687       74        10,965       65          8,277
                                                              --------   ----------  --------   ----------  --------   -----------
Total Delinquent Loans......................................      442    $   57,949      503    $   73,052      577    $    79,236
                                                              --------   ----------  --------   ----------  --------   -----------
                                                              --------   ----------  --------   ----------  --------   -----------
Percent of RELO Program Loan Portfolio......................     0.94%         0.79%    0.84%         0.77%    0.84%          0.74%
</TABLE>
<TABLE>
<CAPTION>
                                                                                    AS  AS
                                                                                    OF  OF
                                                                     AS OF          DECEMBER SEPTEMBER
                                                               DECEMBER 31, 1993    31, 1994 30, 1995
                                                              --------------------  --  --
<S>                                                           <C>                   <C>
                                                                   (DOLLAR AMOUNTS IN
                                                                       THOUSANDS)

Foreclosures(2).............................................  $        5,346        $10,743 $11,866
Foreclosure Ratio(3)........................................            0.07%       0.11% 0.11%

<CAPTION>

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

Net Gain (Loss)(4)..........................................  $       (2,776      ) $(1,791) $(2,111)
Net Gain (Loss) Ratio(5)....................................           (0.04      )% (0.02)% (0.02)%
</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.

                                     S1-17
<PAGE>
                             HISTORICAL PREPAYMENTS

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

    The Series 1993-4 Certificates were issued  on February 12, 1993. Set  forth
below  are the  approximate annualized  prepayment rates  of the  Mortgage Loans
underlying the  Series 1993-4  Certificates as  a percentage  of CPR  as of  the
Distribution Dates occurring in the indicated months.

                          HISTORICAL PREPAYMENT RATES
<TABLE>
<CAPTION>
MONTH                                                           PERCENTAGE OF CPR
- --------------------------------------------------------------  -----------------
<S>                                                             <C>
March 1993....................................................        1.65%
April 1993....................................................        0.22%
May 1993......................................................        3.38%
June 1993.....................................................        6.99%
July 1993.....................................................        2.46%
August 1993...................................................        5.93%
September 1993................................................       12.16%
October 1993..................................................       11.28%
November 1993.................................................       26.23%
December 1993.................................................       40.11%
January 1994..................................................       28.99%
February 1994.................................................       19.18%
March 1994....................................................       21.32%
April 1994....................................................       31.08%
May 1994......................................................       16.13%
June 1994.....................................................       10.72%
July 1994.....................................................       14.51%
August 1994...................................................       12.87%

<CAPTION>
MONTH                                                           PERCENTAGE OF CPR
- --------------------------------------------------------------  -----------------
<S>                                                             <C>
September 1994................................................       11.98%
October 1994..................................................       10.67%
November 1994.................................................       11.67%
December 1994.................................................       13.86%
January 1995..................................................        8.02%
February 1995.................................................        1.05%
March 1995....................................................        7.65%
April 1995....................................................       14.15%
May 1995......................................................       12.74%
June 1995.....................................................       17.07%
July 1995.....................................................       14.10%
August 1995...................................................        9.04%
September 1995................................................       25.94%
October 1995..................................................        9.85%
November 1995.................................................        9.92%
December 1995.................................................       10.97%
January 1996..................................................       13.20%
</TABLE>

    The prepayment rates described above were calculated based upon the weighted
average  Mortgage Interest Rate  of the Mortgage Loans  for the applicable month
and an assumed  weighted average  remaining term  to maturity  for the  Mortgage
Loans  equal to the weighted  average remaining term to  maturity at the date of
the initial issuance  of the Series  1993-4 Certificates with  respect to  March
1993,  reduced by one month for each month thereafter. The prepayment history of
the Mortgage Loans underlying the Series 1993-4 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-12 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-12 CERTIFICATE.

                                     S1-18
<PAGE>
                 SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED
                  AVERAGE LIFE OF THE CLASS A-12 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-12  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-12 CERTIFICATES, WHICH ARE EXPECTED TO
BE OFFERED AT A SUBSTANTIAL PREMIUM, WILL BE HIGHLY SENSITIVE TO BOTH THE TIMING
OF RECEIPT OF PREPAYMENTS  AND THE OVERALL RATE  OF PRINCIPAL PREPAYMENT ON  THE
MORTGAGE  LOANS, PARTICULARLY WITH  RESPECT TO THOSE  MORTGAGE LOANS WITH HIGHER
RATES OF INTEREST, WHICH OVERALL RATE  MAY FLUCTUATE SIGNIFICANTLY FROM TIME  TO
TIME.  AN  INVESTOR IN  THE CLASS  A-12 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-12 Certificate  is the  average amount  of time  that will  elapse from
February 8, 1996 until each dollar in reduction of the principal balance of  the
Series  1993-4 Certificates is distributed to  the holders thereof. The weighted
average life of the Class A-12  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 January  17, 1996,  as
described  above under "Description of the  Mortgage Loans," adjusted to reflect
calculated payments  of  principal  on  February 1,  1996  assuming  a  constant
prepayment  rate equal to 0% CPR for  the month of January 1996. This adjustment
has the  effect of  reducing the  remaining  terms to  stated maturity  of  each
Mortgage  Loan  by  one month  from  the table  shown  on page  S1-9.  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-12  Certificates at  various
percentages  of  CPR.  Such  calculations are  based  on  distributions  made in
accordance with "Description of the  Certificates" herein and in the  Prospectus
Supplement,  on the assumptions described  in clauses (i), (iii)  and (v) of the
last paragraph beginning on page S-44  of the Prospectus Supplement, and on  the
further  assumptions that (i)  the Class A-12 Certificates  will be purchased on
February 8,  1996  for  an  aggregate  purchase  price  equal  to  approximately
$1,648,379,  which includes accrued  interest from February 1,  1996 to (but not
including) February  8,  1996,  (ii)  distributions to  holders  of  Class  A-12
Certificates  will be  made on the  25th day  of each month  commencing in March
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 March 1996, (iv) principal prepayments on the Mortgage Loans will
be received on the  last day of  each month commencing in  February 1996 at  the
respective percentages of CPR set forth in the table and there are no Prepayment
Interest  Shortfalls,  (v)  the Class  A-12  Notional Amount  applicable  to the
Distribution Date occurring in March 1996 will be approximately $175,977,214 and
(vi) the Class A Subclass Principal Balance of the Class A-12 Certificates as of
the Determination Date occurring in March 1996 will be $1,000.00.

           SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED AVERAGE LIFE
                 OF THE CLASS A-12 CERTIFICATES TO PREPAYMENTS

<TABLE>
<CAPTION>
                                                      PERCENTAGES OF CPR
                                        ----------------------------------------------
                                         2%     10%    15%    20%    25%    30%   40%
                                        -----  -----  -----  -----  -----  -----  ----
<S>                                     <C>    <C>    <C>    <C>    <C>    <C>    <C>
Pre-Tax Yield to Maturity (CBE).......  53.96% 44.04% 37.61% 30.97% 24.11% 17.01% 1.98%
Weighted Average Life (years).........  14.61   7.58   5.52   4.23   3.38   2.78  2.00
</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-12  Certificates, would  cause the
discounted present  value of  such assumed  stream  of cash  flows to  equal  an
assumed  purchase  price  for  the  Class  A-12  Certificates  of  approximately
$1,648,379 which includes  accrued interest from  February 1, 1996  to (but  not
including) February 8, 1996, and (ii) converting such monthly rates to corporate
bond equivalent rates. Such

                                     S1-19
<PAGE>
calculation  does not take into account the  interest rates at which an investor
may be able to reinvest funds received by such investor as distributions on  the
Class  A-12 Certificates and consequently does not purport to reflect the return
on any investment in  the Class A-12 Certificates  when such reinvestment  rates
are considered.

    The  weighted average lives of the Class  A-12 Certificates set forth in the
preceding  table  were  determined  by  (i)  multiplying  the  amount  of   each
distribution  in  reduction  of  the  principal  balance  of  the  Series 1993-4
Certificates by  the  number of  years  from February  8,  1996 to  the  related
Distribution  Date, (ii) adding  the results and  (iii) dividing the  sum by the
aggregate distributions  in reduction  of the  principal balance  of the  Series
1993-4 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-12 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, Class A-8, Class  A-9, Class A-10, Class A-11
and Class A-12 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-12 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-12  Certificates  generally are  treated  as  debt instruments
originated on the date  of original issuance of  the Series 1993-4  Certificates
for  federal income tax purposes. Holders of the Class A-12 Certificates will be
required to  report income  thereon in  accordance with  the accrual  method  of
accounting.  Final and  temporary Treasury regulations  regarding original issue
discount (the "OID  Regulations") were  issued on February  2, 1994,  indicating
that  either the OID Regulations or the Proposed OID Regulations (as defined and
discussed in the  Prospectus) may be  relied upon as  authority with respect  to
debt  instruments issued on the  date of original issuance  of the Series 1993-4
Certificates. Although not free from doubt, the Seller believes that, under both
the  OID  Regulations  and  the   Proposed  OID  Regulations,  the  Class   A-12
Certificates  are considered to have been issued with original issue discount in
an amount equal  to the excess  of all distributions  of principal and  interest
expected  to  be  received thereon  over  their issue  price  (including accrued
interest). Any "negative" amounts of original  issue discount on the Class  A-12
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-12 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-12 Certificate as of the  date
of  purchase by  an investor  is its original  issue price,  plus original issue
discount accrued  since the  date  of original  issuance  of the  Series  1993-4
Certificates,  less distributions  made, and  losses, if  any, incurred,  on the
Class A-12 Certificates since the date of original issuance of the Series 1993-4
Certificates. A purchase price for a Class A-12 Certificate that is less than or
greater than the adjusted issue price of such Class A-12 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."

    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.

                                     S1-20
<PAGE>
    See "Summary Information--Federal Income Tax Status" and "Federal Income Tax
Considerations" in the  Prospectus Supplement  and "Certain  Federal Income  Tax
Consequences--Federal  Income Tax  Consequences for  REMIC Certificates"  in the
Prospectus.

                                  UNDERWRITING

    Subject to the terms and conditions of an underwriting agreement and a terms
agreement (together, the  "Underwriting Agreement") among  the Seller, PHMC  and
Lehman  Brothers  Inc.,  as  underwriter  (the  "Underwriter"),  the  Class A-12
Certificates  offered  hereby  are  being  purchased  from  the  Seller  by  the
Underwriter  on  or about  February  8, 1996.  The  Underwriter is  committed to
purchase all of  the Class A-12  Certificates offered hereby  if any Class  A-12
Certificates  are  purchased. The  Underwriter has  advised  the Seller  that it
proposes to offer the Class  A-12 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-12 Certificates are expected
to be approximately  0.927% of the  Pool Scheduled Principal  Balance as of  the
Distribution  Date  in March  1996 without  giving  effect to  partial principal
prepayments or  net  partial  liquidation  proceeds received  on  or  after  the
Determination Date in February 1996, plus accrued interest from February 1, 1996
to  (but not including) February  8, 1996. The Underwriter  and any dealers that
participate  with  the  Underwriter  in  the  distribution  of  the  Class  A-12
Certificates  may be deemed to be underwriters, and any discounts or commissions
received by them and any profit on the resale of Class A-12 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-12  Certificates
offered  hereby prior to the offering thereof. The Underwriter intends to act as
a market maker in the Class A-12 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-12 Certificates will develop  or, if such a market does develop,
that it  will provide  holders  of Class  A-12  Certificates with  liquidity  of
investment   at  any  particular  time  or  for  the  life  of  the  Class  A-12
Certificates.

                              ERISA CONSIDERATIONS

    As described in the Prospectus  under "ERISA Considerations," ERISA and  the
Code  impose certain duties and restrictions on  any person which is an employee
benefit plan  within the  meaning of  Section 3(3)  of the  Employee  Retirement
Income  Security Act of 1974, as amended  ("ERISA"), or Code Section 4975 or any
person utilizing the assets of such employee benefit plan (an "ERISA Plan")  and
certain  persons who  perform services  for ERISA  Plans. Comparable  duties and
restrictions may exist under federal, state or local laws ("Similar Law"), which
are, to a material  extent, similar to  the foregoing sections  of ERISA or  the
Code,  on governmental  plans and  on certain  persons who  perform services for
governmental plans. For example, unless exempted, investment by an ERISA Plan in
the Class A-12 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-12  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-12
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-12 Certificates by an  ERISA
Plan, provided that specified conditions are met.

                                     S1-21
<PAGE>
    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-12 Certificates, is the
condition that the  ERISA Plan investing  in the Class  A-12 Certificates be  an
"accredited  investor"  as defined  in  Rule 501(a)(1)  of  Regulation D  of the
Securities and Exchange Commission under the Securities Act.

    Before purchasing a  Class A-12 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-12 Certificates. Any fiduciary
of an ERISA Plan considering whether to purchase a Class A-12 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-12  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-12 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-12 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-12
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-12 Certificates  constitute
legal investments for such investors. See "Legal Investment" in the Prospectus.

                                 LEGAL MATTERS

    The  validity of  the Class A-12  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-12 Certificates
will be applied by  the Seller to  the purchase from an  affiliate of the  Class
A-12 Certificates.

                                    RATINGS

    The  Class A-12 Certificates have been rated  "Aaa" by Moody's and "AAAr" by
S&P. See "Ratings" in the Prospectus Supplement for a further discussion of  the
ratings  of  the  Certificates. S&P  assigns  the  additional rating  of  "r" to
highlight classes of securities that S&P believes may experience high volatility
or high variability in expected returns due to non-credit risks.

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

                                     S1-22
<PAGE>
    S&P's ratings on mortgage  pass-through certificates address the  likelihood
of  receipt by  certificateholders of timely  payments of  interest and ultimate
return of principal. S&P's ratings take into consideration the credit quality of
the mortgage pool including any  credit support providers, structural and  legal
aspects  associated with the  certificates, and the extent  to which the payment
stream of  the mortgage  pool is  adequate to  make payment  required under  the
certificates.  S&P's ratings on  the certificates do  not, however, constitute a
statement regarding the frequency  of prepayments on  the mortgage loans.  S&P's
rating  does not address the possibility that  investors may suffer a lower than
anticipated yield as  a result of  prepayments of the  underlying mortgages.  In
addition,  it should be noted that in some structures a default on a mortgage is
treated as a prepayment and may have the same effect on yield as a prepayment.

    The ratings of Moody's  and S&P do  not address the  possibility that, as  a
result  of principal  prepayments, Certificateholders  may receive  a lower than
anticipated yield or the possibility that, as a result of prepayments, investors
in  the  Class  A-12  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 Seller  with respect to the  Trust Estate pursuant  to
Section  13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the termination
of the offering of the Class A-12 Certificates. The Seller will provide or cause
to be  provided  without  charge to  each  person  to whom  this  Supplement  is
delivered  in connection with the offering of the Class A-12 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 Seller's latest fiscal year
covered by its annual report on Form 10-K and a copy of any or all documents  or
reports  incorporated  herein by  reference,  in each  case  to the  extent such
documents or  reports relate  to the  Class A-12  Certificates, other  than  the
exhibits  to such documents (unless  such exhibits are specifically incorporated
by reference in such documents). Requests  to Seller should be directed to:  The
Prudential   Home  Mortgage  Securities  Company,  Inc.,  5325  Spectrum  Drive,
Frederick, Maryland 21701, telephone number (301) 846-8199.

                                     S1-23
<PAGE>
           PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED JANUARY 14, 1993
                                  $260,104,000
                                 (APPROXIMATE)

                         THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC. r

                                     SELLER
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1993-4
        PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN MARCH 1993
                              -------------------

    The  Series 1993-4  Mortgage Pass-Through  Certificates (the  "Series 1993-4
Certificates") will consist of  one class of senior  certificates (the "Class  A
Certificates")  and  one  class  of  subordinated  certificates  (the  "Class  B
Certificates"). The Class  A Certificates  are entitled to  a certain  priority,
relative  to the Class B Certificates, in right of distributions on the Mortgage
Loans (as defined  herein). The Class  A Certificates will  consist of  thirteen
subclasses  (each, a  "Subclass") of Certificates  designated as  the Class A-1,
Class A-2, Class A-3,  Class A-4, Class  A-5, Class A-6,  Class A-7, Class  A-8,
Class  A-9, Class A-10, Class  A-11, Class A-12 and  Class A-R Certificates. The
Class A  Certificates (other  than the  Class A-12  Certificates) are  the  only
Series  1993-4  Certificates being  offered hereby  and  are referred  to herein
collectively as the "Offered Certificates."

    The Class A-9 and Class A-10 Certificates will accrete interest as described
herein and are referred  to herein collectively  as the "Accrual  Certificates."
The  Class A-6,  Class A-7  and Class  A-8 Certificates  are referred  to herein
collectively as  the "Accretion  Directed  Certificates." On  each  Distribution
Date,  an amount equal to the accrued  interest on the Accrual Certificates will
be distributed in reduction of the principal balances of the Accretion  Directed
Certificates,  to  the  extent  described  herein.  Solely  for  the  purpose of
determining distributions in  reduction of  principal balance of  the Class  A-8
Certificates,  such Subclass  will be deemed  to consist of  two components. The
Beneficial Owner (as defined herein) of a Class A-8 Certificate will not have  a
severable  interest in either component, but  will have an undivided interest in
the entire Subclass.

    The Series 1993-4  Certificates will  evidence in the  aggregate the  entire
beneficial ownership interest in a trust fund (the "Trust Estate") consisting of
a pool of fixed interest rate, conventional, monthly pay, fully amortizing, one-
to four-family, residential first mortgage loans having original terms to stated
maturity  of approximately 30  years, which may include  loans secured by shares
issued by cooperative housing corporations (the "Mortgage Loans"), together with
certain related  property,  sold  by The  Prudential  Home  Mortgage  Securities
Company,  Inc.  (the  "Seller") and  serviced  by The  Prudential  Home Mortgage
Company, Inc. (in its capacity  as servicer, the "Servicer," otherwise  "PHMC").
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"). The Class A Certificates will initially  evidence
in  the  aggregate an  approximate 93.00%  undivided  interest in  the principal
balance of the Mortgage Loans. The remaining 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>
<S>                 <C>                  <C>

                     INITIAL SUBCLASS
     SUBCLASS            PRINCIPAL         PASS-THROUGH
   DESIGNATION          BALANCE (1)            RATE
Class A-1.........  $  57,893,000              7.00      %
Class A-2.........  $  24,080,000              7.00      %
Class A-3.........  $  45,644,000              7.00      %
Class A-4.........  $  25,455,000              7.00      %
Class A-5.........  $  36,449,000              7.00      %
Class A-6.........  $   5,312,000              7.00      %

<CAPTION>
                     INITIAL SUBCLASS
     SUBCLASS            PRINCIPAL         PASS-THROUGH
   DESIGNATION          BALANCE (1)            RATE
<S>                 <C>                  <C>
Class A-7.........      $ 9,497,000              7.00%
Class A-8.........      $11,151,000              7.00%
Class A-9.........      $20,269,000              7.00%
Class A-10........      $15,193,000              7.00%
Class A-11........      $ 9,160,000              7.00%
Class A-R.........      $     1,000              7.00%(2)
</TABLE>

(1)  Approximate, subject to adjustment as described herein.
(2)  On the Class A-R Notional Amount.

    The  Offered  Certificates  will  be  purchased  by  Prudential   Securities
Incorporated  (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 98.015625% of  the
aggregate  initial principal balance  of the Offered  Certificates, plus accrued
interest thereon  and on  an amount  equal to  the aggregate  initial  principal
balance  of the  Class A-12  Certificates at  the rate  of 7.00%  per annum from
February 1, 1993  to (but  not including)  February 12,  1993, before  deducting
expenses payable by the Seller estimated to be $325,000. The price to be paid to
the   Seller  has  not  been  allocated  among  the  Offered  Certificates.  See
"Underwriting" herein.

    The Offered Certificates  are offered  by the  Underwriter 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 Certificate,  at the  offices of  Prudential Securities
Incorporated, 100 Gold Street,  New York, New  York, in each  case, on or  about
February 12, 1993.

                       PRUDENTIAL SECURITIES INCORPORATED

February 4, 1993
<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 March  1993, to the
holders of Offered Certificates, to  the extent described herein.  Distributions
of  interest to the holders of the  Accrual Certificates will not commence until
their respective Accretion Termination Dates, as described herein. Prior to such
time, interest otherwise available for distribution to the Subclasses of Accrual
Certificates will be  added to  the principal  balances thereof.  The amount  of
interest  accrued on  any Subclass  of Offered  Certificates will  be reduced by
certain prepayment interest shortfalls,  as described herein under  "Description
of  the Certificates--  Interest." Distributions  in reduction  of the principal
balance of the Class A Certificates  on any Distribution Date will be  allocated
among  the Subclasses  of Class  A Certificates  in the  manner described herein
under "Description  of  the  Certificates--Principal  (Including  Prepayments)."
Distributions  to each  Subclass of Offered  Certificates will be  made pro rata
among Certificateholders of such Subclass.

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

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

    There is  currently no  secondary market  for the  Offered Certificates  and
there  can be no assurance  that a secondary market will  develop or, if it does
develop, that it will provide Certificateholders with liquidity of investment at
any particular time. 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.  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) AN ERISA  PLAN
OR (IV) ANY PERSON OR ENTITY WHO THE TRANSFEROR KNOWS OR HAS REASON TO KNOW WILL
BE  UNWILLING OR UNABLE TO  PAY WHEN DUE ANY FEDERAL,  STATE OR LOCAL TAXES WITH
RESPECT THERETO. See "Description of the Certificates--Restrictions on  Transfer
of  the Class  A-R Certificate" and  "ERISA Considerations"  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, Class  A-8, Class A-9, Class  A-10,
Class  A-11  and  Class A-12  Certificates  and  the Class  B  Certificates will
constitute "regular interests" in the REMIC  and the Class A-R Certificate  will
constitute  the  "residual interest"  in  the REMIC.  PROSPECTIVE  INVESTORS ARE
CAUTIONED THAT THE CLASS  A-R CERTIFICATEHOLDER'S REMIC  TAXABLE INCOME AND  THE
TAX  LIABILITY  THEREON WILL  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 Offered  Certificates  represent  twelve  Subclasses of  a  Class  of  a
separate  Series of  Certificates being  offered by  the Seller  pursuant to the
Prospectus dated January 14, 1993  accompanying this Prospectus Supplement.  The
Prospectus  shall not be considered  complete without this Prospectus Supplement
and any prospective investor should not purchase any Offered Certificate  unless
such  investor  shall  have received  both  the Prospectus  and  this Prospectus
Supplement.  The  Prospectus  contains  important  information  regarding   this
offering  which is not contained herein,  and prospective investors are urged to
read the Prospectus and this Prospectus Supplement in full.
                             ---------------------

    UNTIL MAY  10,  1993, ALL  DEALERS  EFFECTING TRANSACTIONS  IN  THE  OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO  DELIVER A PROSPECTUS SUPPLEMENT  AND PROSPECTUS. THIS IS  IN ADDITION TO THE
OBLIGATION OF DEALERS  TO DELIVER  A PROSPECTUS SUPPLEMENT  AND PROSPECTUS  WHEN
ACTING   AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS  OR
SUBSCRIPTIONS.

                                      S-2
<PAGE>
                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                              ---------
<S>                                                                                                           <C>
Summary Information.........................................................................................  S-4
Description of the Certificates.............................................................................  S-16
  General...................................................................................................  S-16
  Book-Entry Registration...................................................................................  S-16
  Definitive Certificates...................................................................................  S-17
  Distributions.............................................................................................  S-17
  Interest..................................................................................................  S-19
  Principal (Including Prepayments).........................................................................  S-22
    CALCULATION OF AMOUNT TO BE DISTRIBUTED.................................................................  S-22
    ALLOCATION OF AMOUNT TO BE DISTRIBUTED..................................................................  S-24
  Additional Rights of the Class A-R Certificateholder......................................................  S-25
  Periodic Advances.........................................................................................  S-26
  Restrictions on Transfer of the Class A-R Certificate.....................................................  S-27
  Reports...................................................................................................  S-28
  Subordination of Class B Certificates.....................................................................  S-28
    LOSSES ON LIQUIDATED LOANS..............................................................................  S-29
    LOSSES ON SPECIAL HAZARD MORTGAGE LOANS.................................................................  S-29
Description of the Mortgage Loans...........................................................................  S-31
  Mandatory Repurchase or Substitution of Mortgage Loans....................................................  S-38
  Optional Repurchase of Defaulted Mortgage Loans...........................................................  S-38
Origination, Delinquency and Foreclosure Experience.........................................................  S-39
  Loan Origination..........................................................................................  S-39
  Delinquency and Foreclosure Experience....................................................................  S-39
Prepayment and Yield Considerations.........................................................................  S-42
Pooling and Servicing Agreement.............................................................................  S-49
  General...................................................................................................  S-49
  Voting....................................................................................................  S-49
  Trustee...................................................................................................  S-50
  Servicing Compensation and Payment of Expenses............................................................  S-50
  Optional Termination......................................................................................  S-50
Federal Income Tax Considerations...........................................................................  S-50
  Regular Certificates......................................................................................  S-51
  Residual Certificate......................................................................................  S-51
ERISA Considerations........................................................................................  S-52
Legal Investment............................................................................................  S-53
Secondary Market............................................................................................  S-53
Underwriting................................................................................................  S-53
Legal Matters...............................................................................................  S-54
Use of Proceeds.............................................................................................  S-54
Ratings.....................................................................................................  S-54
Index of Significant Prospectus Supplement Definitions......................................................  S-55
</TABLE>

                                      S-3
<PAGE>
                              SUMMARY INFORMATION

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

<TABLE>
<S>                                 <C>
Title of Securities...............  Mortgage Pass-Through Certificates,  Series 1993-4  (the
                                    "Series 1993-4 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 Offered
                                    Certificates that they  shall have been  rated "Aaa"  by
                                    Moody's Investors Service, Inc. ("Moody's") and "AAA" by
                                    Standard  & Poor's  Corporation ("S&P").  The ratings by
                                    Moody's and S&P are not recommendations to buy, sell  or
                                    hold such Certificates and may be subject to revision or
                                    withdrawal  at any time by  the assigning rating agency.
                                    The ratings also 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 1993-4 Certificates will  consist of Class A
                                    Certificates and  Class  B  Certificates.  The  Class  A
                                    Certificates represent a type of interest referred to in
                                    the  Prospectus as "Senior Certificates" and the Class B
                                    Certificates represent a type of interest referred to in
                                    the Prospectus as "Subordinated Certificates." As  these
                                    designations  suggest,  the  Class  A  Certificates  are
                                    entitled to a certain priority, relative to the Class  B
                                    Certificates,  in right of distributions on the mortgage
                                    loans underlying  the  Series 1993-4  Certificates  (the
                                    "Mortgage Loans").
                                    Initially, the Class A Certificates will evidence in the
                                    aggregate    an   approximate    93.00%   (approximately
                                    $260,105,000)  undivided  interest   in  the   aggregate
                                    initial principal balance of the Mortgage Loans, and the
                                    Class  B Certificates will evidence  in the aggregate an
                                    approximate 7.00% (approximately $19,578,764)  undivided
                                    interest  in the aggregate  initial principal balance of
                                    the  Mortgage  Loans.  The  relative  interests  in  the
                                    aggregate   principal  balance  of  the  Mortgage  Loans
                                    represented by the Class A and Class B Certificates  are
                                    subject   to   change   over   time   because   of   the
                                    disproportionate  allocation   of  certain   unscheduled
                                    principal  payments to the Class  A Certificates and the
                                    allocation of certain losses  and certain shortfalls  to
                                    the Class B Certificates prior to
</TABLE>

                                      S-4
<PAGE>

<TABLE>
<S>                                 <C>
                                    the  allocation of any such losses and shortfalls to the
                                    Class A Certificates,  as discussed in  "--Distributions
                                    of Principal and of Interest" and "--Credit Enhancement"
                                    below.
                                    The  Class  A  Certificates  will  consist  of  thirteen
                                    subclasses, designated  as  the Class  A-1,  Class  A-2,
                                    Class  A-3, Class A-4, Class  A-5, Class A-6, Class A-7,
                                    Class A-8, Class A-9, Class A-10, Class A-11, Class A-12
                                    and Class  A-R Certificates.  The Class  A  Certificates
                                    (other than the Class A-12 Certificates) are referred to
                                    in   this   Prospectus   Supplement   as   the  "Offered
                                    Certificates." The Class A-12  and Class B  Certificates
                                    are  not offered hereby  and may be  retained or sold by
                                    the Seller.
                                    The Class A-9 and  Class A-10 Certificates are  referred
                                    to   collectively   herein  as   "Accrual  Certificates"
                                    because, until  their respective  Accretion  Termination
                                    Dates, which are described on page S-9, the interest due
                                    holders of such subclasses will not be paid currently to
                                    them on any Distribution Date but, instead, such amounts
                                    will  be added  to the respective  principal balances of
                                    such subclasses. The Class A-6, Class A-7 and Class  A-8
                                    Certificates  are referred to herein collectively as the
                                    "Accretion Directed Certificates." On each  Distribution
                                    Date,  an amount  equal to  the accrued  interest on the
                                    Accrual Certificates will be distributed in reduction of
                                    the  principal  balances   of  the  Accretion   Directed
                                    Certificates, to the extent described herein. Solely for
                                    the purpose of determining distributions in reduction of
                                    its  principal balance, the  Class A-8 Certificates will
                                    be deemed  to consist  of  two components  as  described
                                    herein:  the  Class A-8A  Component  and the  Class A-8B
                                    Component. The owner of a Class A-8 Certificate will not
                                    have a severable interest in either component, but  will
                                    have an undivided interest in the entire subclass.
                                    The  Offered Certificates have the approximate aggregate
                                    initial principal  balances set  forth on  the cover  of
                                    this  Prospectus Supplement. Any  difference between the
                                    aggregate principal balance of the Class A  Certificates
                                    as  of  the  date  of  issuance  of  the  Series  1993-4
                                    Certificates  and  the  approximate  aggregate   initial
                                    principal  balance of the Class A Certificates as of the
                                    date  of  this  Prospectus  Supplement  will  not,  with
                                    respect  to the  Offered Certificates, exceed  5% of the
                                    aggregate  initial  principal  balance  of  the  Offered
                                    Certificates  stated  on  the cover  of  this Prospectus
                                    Supplement. Any  difference  allocated  to  the  Offered
                                    Certificates  will be allocated  among the subclasses of
                                    Offered  Certificates   other   than   the   Class   A-R
                                    Certificate.
Forms of Certificates;
  Denominations...................  BOOK-ENTRY  FORM.  The  Offered Certificates (other than
                                    the Class A-R Certificate) will be issued in  book-entry
                                    form,  through  the facilities  of The  Depository Trust
                                    Company ("DTC").  These  Certificates are  referred  to,
                                    collectively,  in  this  Prospectus  Supplement  as  the
                                    "Book-Entry Certificates." An investor in a subclass  of
                                    Book-Entry  Certificates  will  not  receive  a physical
                                    certificate representing its ownership interest in  such
                                    Book-Entry   Certificates,  except  under  extraordinary
                                    circumstances, which  are discussed  in "Description  of
                                    the   Certificates--Definitive  Certificates"   in  this
                                    Prospectus Supplement. Instead, DTC will
</TABLE>

                                      S-5
<PAGE>

<TABLE>
<S>                                 <C>
                                    effect payments and transfers by means of its electronic
                                    recordkeeping   services,    acting   through    certain
                                    participating  organizations. This may result in certain
                                    delays in receipt  of distributions by  an investor  and
                                    may   restrict  an  investor's  ability  to  pledge  its
                                    securities. The rights  of investors  in the  Book-Entry
                                    Certificates may generally only be exercised through DTC
                                    and its participating organizations. See "Description of
                                    the   Certificates--Book-Entry  Registration"   in  this
                                    Prospectus Supplement.
                                    The Book-Entry Certificates  will be  issued in  minimum
                                    denominations of $100,000 initial principal balance. Any
                                    amounts  in  excess  of  $100,000  will  be  in integral
                                    multiples  of  $1,000  initial  principal  balance.  See
                                    "Description   of  the  Certificates--General"  in  this
                                    Prospectus Supplement.
                                    CERTIFICATED FORM.   The Class A-R  Certificate will  be
                                    offered   in   fully   registered,   certificated  form.
                                    Accordingly, an investor in such subclass will be issued
                                    a  physical  certificate   representing  its   ownership
                                    interest.  The Class A-R Certificate will be issued as a
                                    single certificate with a denomination of $1,000 initial
                                    principal   balance.    See    "Description    of    the
                                    Certificates-- General" in this Prospectus Supplement.
Mortgage Loans....................  MORTGAGE  LOAN DATA.  The  Mortgage Loans, which are the
                                    source of distributions to holders of the Series  1993-4
                                    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 payments on the related Mortgage Loans for specified
                                    periods.
                                    The  Mortgage  Loans are  expected  to have  the further
                                    specifications set  forth  in the  following  table  and
                                    under the heading "Description of the Mortgage Loans" in
                                    this Prospectus Supplement.
</TABLE>

                                      S-6
<PAGE>

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

Cut-Off Date:                         February 1, 1993
Number of Mortgage Loans:             993
Aggregate Unpaid Principal
  Balance(1):                         $279,683,764

Range of Unpaid Principal             $29,978 to $933,199
  Balances(1):
Average Unpaid Principal Balance(1):  $281,655

Aggregate  Unpaid  Principal Balance
  of Subsidy Loans(1):                $31,426,011
Subsidy Loans  as  a  Percentage  of
  Mortgage Loans(1):                  11.24%

Range of Interest Rates:              7.250% to 9.000%
Weighted Average Interest Rate(1):    7.785%

Range  of Remaining  Terms to Stated
  Maturity:                           348 months to 360 months
Weighted Average  Remaining Term  to
  Stated Maturity(1):                 358 months

Range   of   Original  Loan-to-Value
  Ratios:                             21.82% to 90.00%
Weighted Average  Original  Loan-to-
  Value Ratio(1):                     78%

Geographic Concentration of
  Mortgaged    Properties   Securing
  Mortgage Loans in Excess of 5%  of
  the   Aggregate  Unpaid  Principal
  Balance(1):                         California      24.98%
                                      New Jersey    15.44%
                                      Connecticut    8.73%
                                      Massachusetts  5.76%
                                      Texas          5.63%
(1) approximate
- --------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                                 <C>
                                    CHANGES TO POOL.  A number of Mortgage Loans may be  re-
                                    moved  from the pool, or a  substitution may be made for
                                    certain Mortgage Loans,  in advance of  the issuance  of
                                    the  Series  1993-4 Certificates  (which is  expected to
                                    occur on or about February 12, 1993). This may result in
                                    changes in certain of the pool characteristics set forth
                                    in the  table above  and  elsewhere in  this  Prospectus
                                    Supplement.  See "Description of  the Mortgage Loans" in
                                    this Prospectus Supplement.
                                    Subsequent  to  the  issuance   of  the  Series   1993-4
                                    Certificates, certain Mortgage Loans may be removed from
                                    the   pool   through   repurchase   or,   under  certain
                                    circumstances,  substitution  by  the  Seller,  if   the
                                    Mortgage   Loans  are   discovered  to   have  defective
                                    documentation or if they otherwise do not conform to the
                                    standards established  by the  Seller's  representations
                                    and   warranties  concerning  the  Mortgage  Loans.  See
                                    "Description of the Mortgage Loans--Mandatory Repurchase
                                    or Substitution of  Mortgage Loans"  in this  Prospectus
                                    Supplement. The
</TABLE>

                                      S-7
<PAGE>

<TABLE>
<S>                                 <C>
                                    Seller may also repurchase defaulted Mortgage Loans. See
                                    "Description  of the Mortgage Loans--Optional Repurchase
                                    of  Defaulted   Mortgage  Loans"   in  this   Prospectus
                                    Supplement.
                                    The  Servicer is entitled, subject to certain conditions
                                    relating to  the then-remaining  size  of the  pool,  to
                                    purchase  all outstanding Mortgage Loans in the pool and
                                    thereby effect  early retirement  of the  Series  1993-4
                                    Certificates. See "Pooling and Servicing
                                    Agreement--Optional   Termination"  in  this  Prospectus
                                    Supplement.
Distributions of Principal and
  Interest........................  DISTRIBUTIONS IN  GENERAL. Distributions  on the  Series
                                    1993-4 Certificates will be made on the 25th day of each
                                    month  or, if  such day  is not  a business  day, on the
                                    succeeding business day (each  such date is referred  to
                                    in this Prospectus Supplement as a "Distribution Date"),
                                    commencing  in March 1993,  to holders of  record at the
                                    close of  business  on  the last  business  day  of  the
                                    preceding  month, to the extent described herein. In the
                                    case of  the  Book-Entry  Certificates,  the  holder  of
                                    record  will  be  DTC. On  each  Distribution  Date, the
                                    holders of the Class A Certificates will be entitled  to
                                    receive  all amounts  due them  before any distributions
                                    are made to holders of the Class B Certificates on  that
                                    Distribution Date.
                                    The  amount that is  available to be  distributed on any
                                    Distribution  Date  will  be  allocated  first  to   pay
                                    interest  due holders  of the  Class A  Certificates and
                                    then, if the amount  available for distribution  exceeds
                                    such   amounts,  to  reduce  the  outstanding  principal
                                    balance of  the Class  A  Certificates. Prior  to  their
                                    respective  Accretion Termination Dates, as described on
                                    page S-9, interest  accrued on the  Class A-9 and  Class
                                    A-10  Certificates will be  distributed to the Accretion
                                    Directed Certificates as a reduction of principal in the
                                    manner set forth herein. The likelihood that a holder of
                                    a particular subclass of  the Class A Certificates  will
                                    receive principal distributions on any Distribution Date
                                    on which principal distributions are made will depend on
                                    the  priority  in  which such  subclass  is  entitled to
                                    principal distributions, as set forth under the  heading
                                    "Description  of the  Certificates--Principal (Including
                                    Prepayments)--Allocation of Amount  to be  Distributed,"
                                    in  this Prospectus Supplement. 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) the
                                    proceeds from liquidations of defaulted Mortgage Loans.
                                    If  any  mortgagor  is  delinquent  in  the  payment  of
                                    principal  or interest on a  Mortgage Loan in any month,
                                    the  Servicer  will  advance  such  payment  unless  the
                                    Servicer  determines that the delinquent amount will not
                                    be recoverable by it from liquidation proceeds or  other
                                    recoveries   on   the   related   Mortgage   Loan.   See
                                    "Description of the Certificates--Periodic Advances"  in
                                    this Prospectus Supplement.
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                                 <C>
                                    INTEREST  DISTRIBUTIONS. The amount of interest to which
                                    holders of each subclass of Offered Certificates,  other
                                    than  the Class  A-R Certificate, will  be entitled each
                                    month  (and,   prior  to   their  respective   Accretion
                                    Termination Dates, the amount of interest to be added to
                                    the  principal  balance  of  each  subclass  of  Accrual
                                    Certificates) is  calculated  based on  the  outstanding
                                    aggregate  principal balance of that subclass, as of the
                                    related Distribution  Date.  Interest will  accrue  each
                                    month  on each such subclass  according to the following
                                    formula:  1/12th  of  the  pass-through  rate  for  such
                                    subclass multiplied by the outstanding principal balance
                                    of  such subclass  as of  the related  Distribution Date
                                    before taking  into account  distributions of  principal
                                    for  such Distribution  Date. The  pass-through rate for
                                    each such subclass  is the percentage  set forth on  the
                                    cover of this Prospectus Supplement.
                                    The  amount of interest to which the holder of the Class
                                    A-R Certificate  is entitled  each month  is  calculated
                                    based  on a "notional amount,"  which is an amount other
                                    than the actual  outstanding principal  balance of  such
                                    subclass.  The method of determining the notional amount
                                    of  the  Class  A-R   Certificate  is  described   under
                                    "Description  of  the  Certificates--Interest"  in  this
                                    Prospectus Supplement. Interest will accrue on the Class
                                    A-R Certificate each  month in  an amount  equal to  the
                                    product  of (i)  1/12th of  7.00% and  (ii) the notional
                                    amount of the Class A-R Certificate.
                                    Holders of each subclass of Offered Certificates,  other
                                    than  the  Accrual  Certificates,  will  be  entitled to
                                    receive distributions of  interest on each  Distribution
                                    Date.  Holders of the Class A-9 Certificates will not be
                                    entitled to receive distributions of interest until  the
                                    "Class  A-9  Accretion Termination  Date," which  is de-
                                    fined as the  earlier to occur  of (i) the  Distribution
                                    Date  on which  the component  principal balance  of the
                                    Class A-8A Component  has been reduced  to zero or  (ii)
                                    the  date on which the principal  balance of the Class B
                                    Certificates has been reduced to zero. See  "Description
                                    of   the  Certificates--Interest"   in  this  Prospectus
                                    Supplement. Prior to that  date, the amount of  interest
                                    to  which the holders of  the Class A-9 Certificates are
                                    entitled will  not be  distributed as  interest to  such
                                    holders  but  instead  will be  added  to  the principal
                                    balance of  the Class  A-9 Certificates.  The amount  of
                                    interest   that  has   accrued  but   is  not  currently
                                    distributable on the Class A-9 Certificates will instead
                                    be distributed in reduction of the principal balances of
                                    the Class A-6 and Class  A-7 Certificates and the  Class
                                    A-8A   Component   as   described   under   the  heading
                                    "Description of the Certificates-- Principal  (Including
                                    Prepayments)--Allocation of Amount to be Distributed" in
                                    this  Prospectus Supplement.  Holders of  the Class A-10
                                    Certificates   will   not   be   entitled   to   receive
                                    distributions   of  interest   until  the   "Class  A-10
                                    Accretion Termination  Date," which  is defined  as  the
                                    earlier  to occur of (i)  the Distribution Date on which
                                    the  component  principal  balance  of  the  Class  A-8B
                                    Component  has been reduced to zero  or (ii) the date on
                                    which the principal balance of the Class B  Certificates
                                    has  been  reduced  to  zero.  See  "Description  of the
                                    Certificates--Interest" in
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                                 <C>
                                    this Prospectus  Supplement.  Prior to  that  date,  the
                                    amount  of interest  to which  the holders  of the Class
                                    A-10 Certificates are entitled  will not be  distributed
                                    as interest to such holders but instead will be added to
                                    the  principal balance  of the  Class A-10 Certificates.
                                    The amount  of  interest that  has  accrued but  is  not
                                    currently  distributable on the  Class A-10 Certificates
                                    will  instead  be  distributed   in  reduction  of   the
                                    principal  balances  of  the  Class  A-6  and  Class A-7
                                    Certificates and Class A-8B Component as described under
                                    the heading "Description of the  Certificates--Principal
                                    (Including  Prepayments)--Allocation  of  Amount  to  be
                                    Distributed" in  this Prospectus  Supplement. The  Class
                                    A-9 Accretion Termination Date and the Class A-10 Accre-
                                    tion   Termination   Date   are   referred   to   herein
                                    collectively as the "Accretion Termination Dates."
                                    When  mortgagors  prepay   principal,  a  full   month's
                                    interest  for the month of payment or receipt may not be
                                    paid or received, resulting in interest shortfalls.  Any
                                    such  shortfalls that result  from principal prepayments
                                    IN FULL  will be  offset from  aggregate servicing  fees
                                    that  would otherwise be payable  to the Servicer on any
                                    Distribution Date, but only  to the extent of  servicing
                                    fees  payable  with respect  to that  Distribution Date.
                                    Shortfalls in  collections  of interest  resulting  from
                                    principal prepayments in full, to the extent they exceed
                                    the  aggregate  servicing  fees, will  be  allocated pro
                                    rata, based on interest  accrued, among all classes  and
                                    subclasses   of  the  Series  1993-4  Certificates.  Any
                                    shortfalls of interest  that result from  the timing  of
                                    PARTIAL  principal prepayments will not be offset by the
                                    servicing fees and  will not be  allocated pro rata  but
                                    instead  will be borne initially by the Class B Certifi-
                                    cates for  so  long  as the  Class  B  Certificates  are
                                    outstanding  and then will be borne by the subclasses of
                                    Class A Certificates pro rata.
                                    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  (which  amount
                                    includes  any  interest  to be  added  to  the principal
                                    balances of the subclasses  of Accrual Certificates  and
                                    paid to the Accretion Directed Certificates in reduction
                                    of  principal balance,  and excludes  any shortfalls and
                                    losses  allocable  to  the   Class  A  Certificates   as
                                    described  in the immediately  preceding paragraph), the
                                    amount of interest to be distributed (or to be added  to
                                    the  principal  balances  of the  subclasses  of Accrual
                                    Certificates  and   paid  to   the  Accretion   Directed
                                    Certificates  in reduction of principal balance prior to
                                    the  respective  Accretion  Termination  Dates  of   the
                                    Accrual   Certificates)  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  (or  accrete)  on subsequent
                                    Distribution Dates.  No  interest will  accrue  on  such
                                    deficiencies.
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                                 <C>
                                    Interest  on the Class A Certificates will be calculated
                                    on the  basis of  a 360-day  year consisting  of  twelve
                                    30-day months. See "Description of the
                                    Certificates--Interest" in this Prospectus Supplement.
                                    PRINCIPAL   DISTRIBUTIONS.    The  aggregate  amount  of
                                    principal  to  which   the  holders  of   the  Class   A
                                    Certificates  are entitled each  month will be comprised
                                    of a percentage of  the scheduled payments of  principal
                                    on  the  Mortgage  Loans  and  a  percentage  of certain
                                    unscheduled payments of principal on the Mortgage Loans.
                                    The percentage of scheduled  payments will be equal,  on
                                    each  Distribution Date, to the fraction that represents
                                    the ratio of the  then-outstanding principal balance  of
                                    the  Class  A  Certificates to  the  aggregate principal
                                    balance of  the  outstanding Mortgage  Loans  (based  on
                                    their   amortization  schedules  then  in  effect).  The
                                    percentage of certain unscheduled payments will be equal
                                    to the percentage  described in  the preceding  sentence
                                    plus  an additional amount equal  to a percentage of the
                                    principal otherwise distributable to the holders of  the
                                    Class  B Certificates. In general, the percentage of the
                                    principal otherwise distributable to the holders of  the
                                    Class  B Certificates  that is  instead distributable to
                                    the holders of the Class A Certificates will be equal to
                                    100% during  the  five  years  beginning  on  the  first
                                    Distribution Date and will decline during the subsequent
                                    four  years, as described under the heading "Description
                                    of   the    Certificates--Principal   (Including    Pre-
                                    payments)--Calculation  of Amount to  be Distributed" in
                                    this Prospectus Supplement, until  in year ten and  each
                                    year thereafter it is equal to zero.
                                    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 sum of (i)
                                    the amount  remaining  after  deducting  the  amount  of
                                    interest  distributable  on  the  Class  A  Certificates
                                    (including the amount added to the principal balances of
                                    the subclasses of Accrual  Certificates) from the  total
                                    amount  collected that is available to be distributed to
                                    holders  of  the  Series  1993-4  Certificates  on  such
                                    Distribution  Date and  (ii) the amount  of interest, if
                                    any, added to the  principal balances of the  subclasses
                                    of  Accrual Certificates with  respect to such Distribu-
                                    tion 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" in
                                    this Prospectus Supplement.
Credit Enhancement................  DESCRIPTION OF "SHIFTING-INTEREST" SUBORDINATION.  As  a
                                    means of providing a certain amount of protection to the
                                    holders  of the  Class A Certificates  against delays in
                                    the receipt  of  scheduled  payments  of  principal  and
                                    interest   and  against   losses  associated   with  the
                                    liquidation of defaulted Mortgage  Loans, the rights  of
                                    the  holders  of  the Class  B  Certificates  to receive
                                    distributions will be subordinated to such rights of the
                                    holders of the Class A Certificates. This  subordination
                                    will  be effected in  two ways: (i)  by the preferential
                                    right of  the holders  of the  Class A  Certificates  to
                                    receive,  prior to  any distribution  being made  on any
                                    Distribution
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                                 <C>
                                    Date in respect of the Class B Certificates, the amounts
                                    of principal and interest due the holders of the Class A
                                    Certificates  on   such   Distribution  Date   and,   if
                                    necessary,  by  the  right of  such  holders  to receive
                                    future distributions on  the Mortgage  Loans that  would
                                    otherwise  have  been allocated  to  the holders  of the
                                    Class B Certificates; and (ii) by the allocation to  the
                                    holders  of the Class B  Certificates of certain amounts
                                    and types of  losses resulting from  the liquidation  of
                                    defaulted Mortgage Loans.
                                    In  order  to  increase  the  period  during  which  the
                                    principal balance of  the Class  B Certificates  remains
                                    available  to provide credit enhancement  to the Class A
                                    Certificates, a disproportionate  amount of  prepayments
                                    and  other  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 liquidations of defaulted Mortgage Loans,  increasing
                                    the  respective interest in the principal balance of the
                                    Mortgage Loans evidenced by the Class B Certificates.
                                    EXTENT  OF  LOSS   COVERAGE.     Losses  realized   upon
                                    liquidation  of  defaulted  Mortgage  Loans,  other than
                                    losses that are  attributable to  "special hazards"  not
                                    insured   against  under  a  standard  hazard  insurance
                                    policy,  will   not  be   allocated  to   the  Class   A
                                    Certificates  until  the  date  on  which  the principal
                                    balance of the  Class B Certificates  (which balance  is
                                    expected  initially to be approximately $19,578,764) has
                                    been reduced to zero.  With respect to any  Distribution
                                    Date  subsequent  to  the first  Distribution  Date, the
                                    availability of the credit  enhancement provided by  the
                                    Class B Certificates will be affected by prior reduction
                                    of  the principal  balance of the  Class B Certificates.
                                    Reductions in  the  principal  balance of  the  Class  B
                                    Certificates  will result from  (i) the prior allocation
                                    of losses realized upon  liquidation of defaulted  Mort-
                                    gage  Loans, including losses due  to special hazards up
                                    to the limit referred to  below, (ii) the prior  receipt
                                    of principal distributions by the holders of the Class B
                                    Certificates and (iii) shortfalls arising from the prior
                                    reduction  of  the  aggregate principal  balance  of the
                                    Mortgage Loans without a corresponding reduction of  the
                                    aggregate   principal  balance  of   the  Series  1993-4
                                    Certificates. Losses  attributable  to  special  hazards
                                    will  be absorbed solely  by the holders  of the Class B
                                    Certificates only to the  extent of approximately  2.07%
                                    of  the initial  principal balance of  the Series 1993-4
                                    Certificates (approximately $5,789,454).  If losses  due
                                    to  special  hazards  exceed such  amount  prior  to the
                                    reduction of  the  principal  balance  of  the  Class  B
                                    Certificates  to zero,  such losses  will be  shared pro
                                    rata by  the  Class  A  Certificates  and  the  Class  B
                                    Certificates.
                                    See  "Description of  the Certificates--Subordination of
                                    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
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                                 <C>
                                    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  highlighted  below.  IN
                                    DECIDING WHETHER TO  PURCHASE ANY OFFERED  CERTIFICATES,
                                    AN  INVESTOR SHOULD  MAKE AN INDEPENDENT  DECISION AS TO
                                    THE APPROPRIATE PREPAYMENT ASSUMPTIONS TO BE USED.
                                    YIELD.  If an investor purchases an Offered  Certificate
                                    at an amount equal to its unpaid principal balance (that
                                    is,  at  "par"), the  effective  yield to  that investor
                                    (assuming that  there  are no  interest  shortfalls  and
                                    assuming  the  full return  of the  purchaser's invested
                                    principal) will  approximate  the pass-through  rate  on
                                    that  Certificate. If an investor pays less or more than
                                    the unpaid principal  balance of  the Certificate  (that
                                    is,  buys the Certificate at  a "discount" or "premium,"
                                    respectively), then, based on the assumptions set  forth
                                    in  the preceding  sentence, the effective  yield to the
                                    investor will be higher or lower, respectively, than the
                                    stated interest rate  on the  Certificate, because  such
                                    discount  or premium will be  amortized over the life of
                                    the Certificate.  Any deviation  in the  actual rate  of
                                    prepayments  on the Mortgage Loans from the rate assumed
                                    by the  investor will  affect the  period of  time  over
                                    which,  or the  rate at  which, the  discount or premium
                                    will be  amortized and,  consequently, will  change  the
                                    investor's actual yield from that anticipated.
                                    AN INVESTOR THAT PURCHASES ANY OFFERED CERTIFICATES AT A
                                    DISCOUNT  SHOULD  CAREFULLY  CONSIDER  THE  RISK  THAT A
                                    SLOWER THAN ANTICIPATED  RATE OF  PRINCIPAL PAYMENTS  ON
                                    THE  MORTGAGE LOANS WILL RESULT  IN AN ACTUAL YIELD THAT
                                    IS  LOWER  THAN  SUCH  INVESTOR'S  EXPECTED  YIELD.   AN
                                    INVESTOR  THAT PURCHASES  ANY OFFERED  CERTIFICATES AT A
                                    PREMIUM 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.
                                    REINVESTMENT RISK.  As stated above, if a Certificate is
                                    purchased  at an  amount equal  to its  unpaid principal
                                    balance, fluctuations in  the rate  of distributions  of
                                    principal   will  generally  not  affect  the  yield  to
                                    maturity of that Certificate. However, the total  return
                                    on any purchaser's investment, including an investor who
                                    purchases  at par,  will be  reduced to  the extent that
                                    principal  distributions  received  on  its  Certificate
                                    cannot  be reinvested  at a rate  as high  as the stated
                                    interest rate  of  the  Certificate.  Investors  in  the
                                    Offered Certificates should consider the risk that rapid
                                    rates  of prepayments on the Mortgage Loans may coincide
                                    with periods of  low prevailing  market interest  rates.
                                    During  periods of low prevailing market interest rates,
                                    mortgagors  may  be  expected  to  prepay  or  refinance
                                    Mortgage  Loans that carry  interest rates significantly
                                    higher than  then-current  interest rates  for  mortgage
                                    loans.    Consequently,   the    amount   of   principal
                                    distributions   available    to    an    investor    for
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                                 <C>
                                    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,  calculated
                                    as  described herein. Low rates of prepayment may result
                                    in the  extension  of the  weighted  average life  of  a
                                    Certificate; high rates of prepayments may result in the
                                    shortening of such weighted average life. In general, if
                                    the  weighted average life of a Certificate purchased at
                                    par is extended beyond that initially anticipated,  such
                                    Certificate's  market  value may  be  adversely affected
                                    even though the yield to maturity on the Certificate  is
                                    unaffected.  The weighted  average lives  of the Offered
                                    Certificates  under  various  prepayment  scenarios  are
                                    displayed  in  the  tables appearing  under  the heading
                                    "Prepayment and Yield Considerations."
                                    See  "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,  Class A-8, Class  A-9, Class A-10,  Class A-11 and
                                    Class A-12  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)  will be
                                    treated as newly originated debt instruments for federal
                                    income tax purposes.  Beneficial owners  of the  Regular
                                    Certificates  will be required  to report income thereon
                                    in accordance with the accrual method of accounting. The
                                    Class A-9  and Class  A-10 Certificates  will be  issued
                                    with  original issue discount in  an amount equal to the
                                    excess of the  initial principal  balances thereof  plus
                                    all  interest (whether current  or accrued) thereon over
                                    their issue prices (including  accrued interest). It  is
                                    also  anticipated that the  Class A-11 Certificates will
                                    be issued  with original  issue  discount in  an  amount
                                    equal  to the  excess of  the initial  principal balance
                                    thereof  over  their  issue  price  (including   accrued
                                    interest). It is further anticipated that the Class A-1,
                                    Class A-2, Class A-3, Class A-4, Class A-6 and Class A-7
                                    Certificates  will be issued  at a premium  and that the
                                    Class A-5 and Class A-8 Certificates will be issued with
                                    DE MINIMIS original  issue discount  for federal  income
                                    tax purposes. The Class A-12
</TABLE>

                                      S-14
<PAGE>

<TABLE>
<S>                                 <C>
                                    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   IS  A   "NONECONOMIC  RESIDUAL  INTEREST,"
                                    CERTAIN  TRANSFERS  OF  WHICH  MAY  BE  DISREGARDED  FOR
                                    FEDERAL INCOME TAX PURPOSES.
                                    See  "Description  of the  Certificates--Restrictions on
                                    Transfer of  the  Class A-R  Certificate"  and  "Federal
                                    Income Tax Considerations" in this Prospectus Supplement
                                    and  "Certain  Federal Income  Tax Consequences"  in the
                                    Prospectus.
ERISA Considerations..............  A fiduciary of any employee benefit plan subject to  the
                                    Employee  Retirement  Income  Security Act  of  1974, as
                                    amended
                                    ("ERISA"), or  the Internal  Revenue  Code of  1986,  as
                                    amended  (the "Code"), should  carefully review with its
                                    legal advisors whether the purchase or holding of  Class
                                    A   Certificates  could  give   rise  to  a  transaction
                                    prohibited or not otherwise  permissible under ERISA  or
                                    the Code. THE CLASS A-R CERTIFICATE MAY NOT BE PURCHASED
                                    BY   OR  TRANSFERRED  TO  AN   ERISA  PLAN.  See  "ERISA
                                    Considerations" in this Prospectus Supplement.
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 suit-
                                    ability 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

GENERAL

    The  Book-Entry Certificates will be issued  only in book-entry form, except
as described  below.  The Book-Entry  Certificates  will be  issued  in  minimum
denominations  of $100,000 initial  principal balance and  integral multiples of
$1,000 initial principal balance in excess thereof.

    Offered Certificates  issued  in  fully registered,  certificated  form  are
referred  to herein as "Definitive Certificates." The Class A-R Certificate will
be issued  as a  single Definitive  Certificate with  a denomination  of  $1,000
initial principal balance.

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

BOOK-ENTRY REGISTRATION

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

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

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

                                      S-16
<PAGE>
    Because DTC can  only act  on behalf  of Participants,  who in  turn act  on
behalf  of Indirect Participants and certain  banks, the ability of a Beneficial
Owner to  pledge Book-Entry  Certificates to  persons or  entities that  do  not
participate  in  the  DTC system,  or  to  otherwise act  with  respect  to such
Book-Entry  Certificates,  may  be  limited  due  to  the  lack  of  a  physical
certificate  for such Book-Entry  Certificates. In addition,  under a book-entry
format, Beneficial Owners may  experience delays in  their receipt of  payments,
since distributions will be made by the Servicer, or a paying agent on behalf of
the Servicer, to Cede, as nominee for DTC.

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

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

DEFINITIVE CERTIFICATES

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

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

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

DISTRIBUTIONS

    Distributions  of interest and in reduction  of principal balance to holders
of Class A Certificates of each Subclass will be made monthly, to the extent  of
each Subclass' entitlement thereto, on the 25th day

                                      S-17
<PAGE>
of  each month, or if such day is  not a business day on the succeeding business
day (each, a  "Distribution Date"),  beginning in  March 1993,  in an  aggregate
amount  equal  to  the  Class  A Distribution  Amount  (as  defined  below). The
"Determination Date" with respect to any Distribution Date will be the 17th  day
of each month, or if such day is not a business day, the preceding business day.
Distributions  will  be made  on  each Distribution  Date  to holders  of record
(which, in the case of the Book-Entry Certificates, will be Cede, as nominee for
DTC) at the close of  business on the last day  of the preceding month (each,  a
"Record  Date"), except that the  final distribution in respect  of each Class A
Certificate of any Subclass will only be made upon presentation and surrender of
such Class A Certificate at  the office or agency  appointed by the Trustee  and
specified  in the notice  of final distribution  in respect of  such Subclass of
Class A Certificates.

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

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

        (b) that  portion of  net  Liquidation Proceeds  used to  reimburse  any
    unreimbursed  Periodic Advances  or unreimbursed  advances from  the Reserve
    Fund, if established with respect to Liquidated Loans;

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

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

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

         (f)  to the  extent permitted by  the Pooling  and Servicing Agreement,
    that portion of Liquidation Proceeds  or insurance proceeds with respect  to
    Mortgage  Loans  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;

                                      S-18
<PAGE>
         (i) reinvestment  earnings  on  payments received  in  respect  of  the
    Mortgage Loans; and

         (j) Net Foreclosure Profits (as defined below).

    On  each Distribution Date,  the Pool Distribution  Amount will be allocated
among the  Classes of  Certificates and  distributed to  the holders  of  record
thereof  as of  the related  Record Date  in the  amounts described  below under
"--Interest" and "--Principal (Including Prepayments)."

    The "Class A Distribution Amount" for any Distribution Date will be equal to
the sum of  the following amounts,  calculated in the  following order: (i)  the
"Current  Class A Interest Distribution Amount," consisting of the lesser of (a)
the Pool Distribution Amount  and (b) the sum  of the Subclass Interest  Accrual
Amounts  with respect to  each Subclass, as  described under "--Interest" below,
(ii) the "Unpaid Class A Interest Shortfall Distribution Amount," consisting  of
the  lesser  of (a)  the Pool  Distribution Amount  minus the  amount calculated
pursuant to clause (i) above and (b)  the sum of the previously unpaid  Subclass
Interest  Shortfall Amounts, as described under "--Interest" below, if any, with
respect to each Subclass, and (iii)  the "Class A Principal Amount,"  consisting
of  the lesser of (a) the Pool Distribution  Amount minus the sum of the amounts
calculated pursuant to clauses (i)  and (ii) above and  (b) the Class A  Optimal
Principal  Amount,  as  described  under  "--Principal  (Including Prepayments)"
below.

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

INTEREST

    The  amount  of  interest that  will  accrue  on each  Subclass  of  Class A
Certificates during each month is referred  to herein as the "Subclass  Interest
Accrual Amount" for such Subclass. The Subclass Interest Accrual Amount for each
Subclass  of Offered  Certificates, other than  the Class  A-R Certificate, will
equal the  product of  (a) 1/12th  of  7.00% and  (b) the  outstanding  Subclass
Principal  Balance (as  defined below) of  such Subclass.  The Subclass Interest
Accrual Amount  for the  Class A-R  Certificate will  equal the  product of  (i)
1/12th  of 7.00% and (ii) the Class  A-R Notional Amount (as defined below). The
Subclass Interest Accrual Amount for the Class A-12 Certificates will equal  the
product  of (a) 1/12th of (i) the  weighted average of the Net Mortgage Interest
Rates (as defined below) of the Mortgage Loans as of the first day of such month
minus (ii) 7.00% and (b) the Class A-12 Notional Amount. Each Subclass  Interest
Accrual  Amount will  be reduced  by the  portion of  any Non-Supported Interest
Shortfall (as defined below) allocable to such Subclass.

    The "Subclass Principal Balance" of a  Subclass as of any Distribution  Date
will  be the principal balance of such  Subclass on the date of initial issuance
of the  Class A  Certificates plus,  in the  case of  each Subclass  of  Accrual
Certificates,  the portion of the related  Class A-9 Accrual Distribution Amount
or Class A-10  Accrual Distribution  Amount, as the  case may  be, as  described
under  "--Principal  (Including  Prepayments)" below,  previously  added  to the
Subclass Principal Balance of  such Subclass of  Accrual Certificates, less  (i)
all  amounts previously distributed to holders  of Certificates of such Subclass
in  reduction  of  the  principal  balance  of  such  Subclass,  (ii)  if   such
Distribution  Date is subsequent to the Special Hazard Termination Date referred
to below under "Subordination of Class B Certificates-- Losses on Special Hazard
Mortgage Loans," such Subclass'  pro rata share of  the aggregate net losses  in
respect  of principal  previously borne by  the holders of  Class A Certificates
attributable to Special Hazard Mortgage Loans  (as defined herein) and (iii)  if
such  Distribution Date  is on  or after the  Cross-Over Date  referred to below
under "Subordination of Class B Certificates--Losses on Liquidated Loans,"  such
Subclass'  pro rata share  of the aggregate  net losses in  respect of principal
borne by the holders  of Class A Certificates  attributable to Liquidated  Loans
other  than Special Hazard Mortgage Loans. Any pro rata allocation of net losses
will be made among the Subclasses of Class A Certificates on the basis of  their
outstanding  Subclass  Principal Balances  immediately  prior to  the applicable
Distribution Date, or  in the case  of the Subclasses  of Accrual  Certificates,
their initial Subclass Principal Balances, if lower.

                                      S-19
<PAGE>
    The  "Net Mortgage Interest Rate" on each Mortgage Loan will be equal to the
Mortgage Interest Rate on such Mortgage  Loan as stated in the related  mortgage
note minus the Servicing Fee rate of 0.20% per annum. See "Pooling and Servicing
Agreement--Servicing Compensation and Payment of Expenses" herein.

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

    The "Class A-12 Notional Amount" with respect to each Distribution Date will
be  equal to the Pool Scheduled Principal Balance, as defined under "--Principal
(Including Prepayments)" below,  as of  such Distribution Date.  The Class  A-12
Notional   Amount  with  respect   to  the  first   Distribution  Date  will  be
approximately $279,683,764  less any  partial prepayments  received in  February
1993.

    The  "Class A-R Notional Amount" with respect to each Distribution Date will
be equal  to  the  sum of  the  Subclass  Principal Balance  of  the  Class  A-R
Certificate  and the Subclass Principal Balance  of the Class A-12 Certificates.
The Class A-R Notional Amount with  respect to the first Distribution Date  will
be $2,000.

    Interest shortfalls resulting from principal prepayments in full of Mortgage
Loans  ("Prepayment Interest  Shortfalls") will be  offset to the  extent of the
aggregate Servicing  Fees relating  to mortgagor  payments or  other  recoveries
distributed  on the related Distribution Date.  To the extent that the aggregate
Prepayment Interest Shortfalls with  respect to a  Distribution Date exceed  the
aggregate  Servicing  Fees relating  to mortgagor  payments or  other recoveries
distributed on such  Distribution Date,  the resulting  interest shortfall  (the
"Non-Supported  Interest Shortfall") will  be allocated pro rata  to the Class A
Certificates and Class B Certificates. Such allocation of Non-Supported Interest
Shortfalls will reduce the amount of  interest due to be distributed to  holders
of  the  Class  A Certificates  then  entitled  to distributions  in  respect of
interest, and, in the  case of the Subclasses  of Accrual Certificates prior  to
their respective Accretion Termination Dates, will reduce the amount of interest
accrued  and added to  the respective Subclass  Principal Balances thereof. Such
allocation of Non-Supported Interest Shortfalls  will also reduce the amount  of
interest  due to be distributed to the  holders of the Class B Certificates. Any
such reduction in respect of interest will be allocated among the Subclasses  of
Class A Certificates pro rata on the basis of their respective Subclass Interest
Accrual  Amounts  for such  Distribution Date.  See  "Servicing of  the Mortgage
Loans--Adjustment to Servicing Fee in Connection with Prepaid Mortgage Loans" in
the Prospectus. Interest shortfalls resulting from the timing of the receipt  of
partial  principal  prepayments on  the  Mortgage Loans  will  not be  offset by
Servicing Fees and will  not be allocated  pro rata, but  instead will, on  each
Distribution  Date occurring prior to the Cross-Over Date, be borne first by the
Class B Certificates and then by the Class A Certificates. On each  Distribution
Date  occurring  on  or  after  the  Cross-Over  Date,  any  interest shortfalls
resulting from the timing of the  receipt of partial principal prepayments  will
be  allocated to the  Class A Certificates  in the same  manner as Non-Supported
Interest Shortfalls.

    On each Distribution Date  on which the Pool  Distribution Amount equals  or
exceeds  the sum of the  Subclass Interest Accrual Amounts,  the Current Class A
Interest Distribution Amount will equal the sum of the Subclass Interest Accrual
Amounts, and distributions in  respect of interest to  each Subclass of Class  A
Certificates, other than the Subclasses of Accrual Certificates, will equal such
Subclass'  Subclass  Interest Accrual  Amount. On  each such  Distribution Date,
interest in an amount equal to its Subclass Interest Accrual Amount will  accrue
on  each  Subclass  of  Accrual  Certificates,  but  such  amount  will  not  be
distributed as  interest to  such  Subclass of  Accrual Certificates  until  its
Accretion  Termination Date. The "Class A-9  Accretion Termination Date" will be
the earlier  to  occur of  (i)  the Distribution  Date  on which  the  Component
Principal  Balance of the Class A-8A Component  has been reduced to zero or (ii)
the Cross-Over Date.  Prior to such  time, the  portion of the  Current Class  A
Interest Distribution Amount allocated to the Class A-9 Certificates will not be
distributed  as interest to the holders of  the Class A-9 Certificates, but will
instead be distributed  in reduction of  the Subclass Principal  Balance of  the
Class  A-6 or Class A-7  Certificates or the Component  Principal Balance of the
Class A-8A Component then entitled to  receive distributions of such amounts  in
reduction of principal balance as described

                                      S-20
<PAGE>
under  "--Principal (Including  Prepayments)" below, and  the Subclass Principal
Balance of  the Class  A-9 Certificates  will be  increased by  a  corresponding
amount. On the Class A-9 Accretion Termination Date, some portion of the Current
Class A Interest Distribution Amount allocated to the Class A-9 Certificates may
be  added to the  Subclass Principal Balance  of the Class  A-9 Certificates and
some portion  may be  distributable to  the Class  A-9 Certificates  as  current
interest.  The "Class  A-10 Accretion Termination  Date" will be  the earlier to
occur of (i) the Distribution Date  on which the Component Principal Balance  of
the  Class A-8B Component has been reduced  to zero or (ii) the Cross-Over Date.
Prior to such  time, the portion  of the Current  Class A Interest  Distribution
Amount  allocated  to the  Class A-10  Certificates will  not be  distributed as
interest to the  holders of  the Class A-10  Certificates, but  will instead  be
distributed  in reduction of the Subclass Principal  Balance of the Class A-6 or
Class A-7 Certificates  or the  Component Principal  Balance of  the Class  A-8B
Component then entitled to receive distributions of such amounts in reduction of
principal  balance  as  described  under  "--Principal  (Including Prepayments)"
below, and the Subclass Principal Balance of the Class A-10 Certificates will be
increased by a  corresponding amount.  On the Class  A-10 Accretion  Termination
Date, some portion of the Current Class A Interest Distribution Amount allocated
to the Class A-10 Certificates may be added to the Subclass Principal Balance of
the  Class A-10 Certificates and some portion  may be distributable to the Class
A-10 Certificates as current interest. The Class A-9 Accretion Termination  Date
and   the  Class  A-10  Accretion  Termination   Date  are  referred  to  herein
collectively as the "Accretion Termination Dates."

    If, on any Distribution Date, the Pool Distribution Amount is less than  the
sum  of  the Subclass  Interest Accrual  Amounts, the  Current Class  A Interest
Distribution Amount  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' Subclass Interest Accrual Amount. Amounts so  allocated
will  be  distributed  in  respect  of interest  to  each  Subclass  of  Class A
Certificates, with the exception of the Subclasses of Accrual Certificates prior
to their respective Accretion Termination Dates.  In the case of the  Subclasses
of  Accrual Certificates prior to  their respective Accretion Termination Dates,
amounts so allocated  will be added  to the Subclass  Principal Balance of  each
Subclass  of Accrual Certificates and distributed to  the Class A-6 or Class A-7
Certificates or Class  A-8A or Class  A-8B Components then  entitled to  receive
distributions  in reduction  of principal  balance. See  "--Principal (Including
Prepayments)" below. Any difference between (i) the portion of the Current Class
A Interest  Distribution  Amount distributed  in  respect of  interest  to  each
Subclass  of Class A Certificates  or, in the case  of the Subclasses of Accrual
Certificates prior to their respective  Accretion Termination Dates, accrued  on
and  added  to the  Subclass Principal  Balance thereof,  and (ii)  the Subclass
Interest  Accrual  Amount  for  such  Subclass  with  respect  to  the   related
Distribution  Date  (as  to  each  Subclass,  the  "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 Subclass  Interest Shortfall
Amounts. In  the event  that on  any Distribution  Date prior  to the  Accretion
Termination  Date for  the related  Subclass of  Accrual Certificates,  the Pool
Distribution Amount  is less  than  the sum  of  the Subclass  Interest  Accrual
Amounts,  resulting in Subclass Interest  Shortfall Amounts, as described above,
an  amount  equal  to  the  Class  A-9  Accrual  Distribution  Amount  would  be
distributed  to the Class A-6 or Class  A-7 Certificates or Class A-8A Component
then entitled to receive distributions of such amounts in reduction of principal
balance, and an amount equal to the Class A-10 Accrual Distribution Amount would
be distributed  to  the  Class A-6  or  Class  A-7 Certificates  or  Class  A-8B
Component then entitled to receive distributions of such amounts in reduction of
principal  balance,  notwithstanding that  the  holders of  Certificates  of the
Subclasses then entitled to receive distributions of interest have received less
than their respective  Subclass Interest  Accrual Amounts with  respect to  such
Distribution Date.

    On  each Distribution Date on which the Pool Distribution Amount exceeds the
sum of the Subclass Interest Accrual Amounts, any excess will then be  allocated
as  the  Unpaid  Class  A  Interest  Shortfall  Distribution  Amount  among  the
Subclasses of Class A  Certificates pro rata in  accordance with the  respective
unpaid   Subclass  Interest   Shortfall  Amounts   immediately  prior   to  such
Distribution Date.  Prior to  the related  Accretion Termination  Date for  each
Subclass  of Accrual  Certificates, the portion  of the Unpaid  Class A Interest
Shortfall  Distribution  Amount  so  allocated  to  such  Subclass  of   Accrual
Certificates will not be distributed as interest to the holders of such Subclass
of Accrual Certificates, but will

                                      S-21
<PAGE>
instead  be distributed  in reduction of  the Subclass Principal  Balance of the
Class A-6 or Class  A-7 Certificates or the  Component Principal Balance of  the
Class  A-8A or  Class A-8B Component  then entitled to  receive distributions in
reduction of principal balance as  described herein, and the Subclass  Principal
Balance  of  such  Subclass  of  Accrual Certificates  will  be  increased  by a
corresponding amount.

PRINCIPAL (INCLUDING PREPAYMENTS)

    The principal balance of a Class A  Certificate of any Subclass at any  time
is  equal to the product of the  Subclass Principal Balance of such Subclass and
such Certificate's  Percentage Interest,  and represents  the maximum  specified
dollar  amount (exclusive of  (i) any interest  that may accrue  on such Class A
Certificate, other than interest  added to the Subclass  Principal Balance of  a
Subclass  of  Accrual  Certificates, and  (ii)  in  the case  of  the  Class A-R
Certificate, any  additional  amounts to  which  the  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 Subclass Principal  Balance
of  each Subclass  of Offered  Certificates is  set forth  on the  cover of this
Prospectus Supplement. The initial Subclass Principal Balance of the Class  A-12
Certificates is $1,000.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED

    Distributions  in  reduction  of  the  principal  balance  of  the  Class  A
Certificates will be made on each Distribution Date in an aggregate amount equal
to the Class A Principal Distribution Amount.

    The "Class A Principal Distribution Amount" with respect to any Distribution
Date will be equal to the sum of (i) the Class A-9 Accrual Distribution  Amount,
if  any, with  respect to  such Distribution Date,  (ii) the  Class A-10 Accrual
Distribution Amount, if any with respect to such Distribution Date and (iii) the
Class A Principal Amount with respect to such Distribution Date. The "Class  A-9
Accrual Distribution Amount" with respect to any Distribution Date will be equal
to  the sum of (i) the portion, if any, of Current Class A Interest Distribution
Amount allocated  but not  distributed to  the Class  A-9 Certificates  on  such
Distribution  Date and (ii) the portion, if  any, of the Unpaid Class A Interest
Shortfall Distribution Amount  allocated but  not distributed to  the Class  A-9
Certificates  on such  Distribution Date.  The "Class  A-10 Accrual Distribution
Amount" with respect to any  Distribution Date will be equal  to the sum of  (i)
the  portion, if any, of Current  Class A Interest Distribution Amount allocated
but not distributed to the Class A-10 Certificates on such Distribution Date and
(ii) the portion, if any, of the Unpaid Class A Interest Shortfall  Distribution
Amount  allocated but  not distributed  to the  Class A-10  Certificates on such
Distribution Date.

    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 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, (ii) the Class
A Prepayment Percentage (as  defined below) of  the Scheduled Principal  Balance
(as  defined below) of each Mortgage Loan  which, during the month preceding the
month of such Distribution Date (a) was repurchased by the Seller, as  described
under  the headings "Description of  the Mortgage Loans--Mandatory Repurchase or
Substitution of Mortgage Loans" and "--Optional Repurchase of Defaulted Mortgage
Loans" herein or "The Trust Estates--Mortgage  Loans" in the Prospectus, or  (b)
became  a Liquidated Loan,  except for Special Hazard  Mortgage Loans covered by
the following clause, (iii) if the  Special Hazard Termination Date (as  defined
herein)  has occurred, the  Class A Percentage of  the aggregate net Liquidation
Proceeds on all Mortgage Loans that became Special Hazard Mortgage 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 (a) the total amount of delinquent installments
of principal  in  respect  of  such Special  Hazard  Mortgage  Loans  that  were
previously  the  subject  of  distributions  to  the  holders  of  the  Class  A
Certificates paid out of amounts otherwise  distributable to the holders of  the
Class B Certificates, (b) the amounts allocable to principal of any unreimbursed
Periodic  Advances previously made by the  Servicer with respect to such Special
Hazard Mortgage Loans and (c) the portion

                                      S-22
<PAGE>
of such  net  Liquidation Proceeds  allocable  to  interest, (iv)  the  Class  A
Prepayment  Percentage of the Scheduled Principal  Balance of each Mortgage Loan
which was  the  subject of  a  principal prepayment  in  full during  the  month
preceding  the  month of  such  Distribution Date,  (v)  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 (vi) the Class A Percentage
of the difference  between the  unpaid principal  balance of  any Mortgage  Loan
substituted  for a defective Mortgage Loan  during the month preceding the month
in which such Distribution Date occurs and the unpaid principal balance of  such
defective  Mortgage  Loan,  less  the  amounts  allocable  to  principal  of any
unreimbursed Periodic Advances with respect to such defective Mortgage Loan. See
"The Trust Estates--Mortgage Loans--Assignment of Mortgage Loans to the Trustee"
in the Prospectus. An additional amount of principal (the "Additional  Principal
Amount")  will  be  included  in  the Class  A  Optimal  Principal  Amount  on a
Distribution Date  occurring  on or  after  the  Cross-Over Date,  if  the  Pool
Distribution  Amount is in excess of the Class A Distribution Amount (determined
without inclusion of the Additional Principal  Amount) (E.G., due to receipt  of
late  payments from mortgagors).  Such amount will  be limited to  the amount of
losses in respect of principal previously realized by the holders of the Class A
Certificates.

    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,  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
prepayments applied as of such Due Date  and to the payment of principal due  on
such Due Date, and irrespective of any delinquency in payment by the mortgagor.

    A  "Liquidated Loan" is a  defaulted Mortgage Loan as  to which the Servicer
has determined that all recoverable liquidation and insurance proceeds have been
received. A "Special  Hazard Mortgage Loan"  is a Mortgage  Loan that becomes  a
Liquidated  Loan 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."   See    also   "The    Trust
Estates--Mortgage Loans--Representations and Warranties," "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.

    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 93.00%.  The
Class  A  Percentage will  decrease as  a  result of  the allocation  of certain
unscheduled  payments  in  respect  of  principal  at  the  Class  A  Prepayment
Percentage (as defined below) for a specified period to the Class A Certificates
and will increase as a result of the allocation of losses on Liquidated Loans to
the  Class B  Certificates. The  Class A  Percentage for  each Distribution Date
occurring on or after the Cross-Over Date will be 100%.

    The "Class  A Prepayment  Percentage" for  any Distribution  Date  occurring
during  the five years beginning on the  first Distribution Date will, except as
provided below, equal 100%. Thereafter,  the Class A Prepayment Percentage  will
be  subject to gradual  reduction as described in  the following paragraph. This
disproportionate allocation  of  certain  unscheduled  payments  in  respect  of
principal  will have the effect of accelerating  the amortization of the Class A
Certificates while, in the absence of losses

                                      S-23
<PAGE>
in respect  of  Liquidated Loans,  increasing  the respective  interest  in  the
principal  balance of the Mortgage Loans  evidenced by the Class B Certificates.
Increasing the respective interest of the Class B Certificates relative to  that
of  the Class  A Certificates  is intended to  preserve the  availability of the
subordination provided by the Class B Certificates. See "Subordination of  Class
B Certificates" below.
    The  Class A Prepayment Percentage for any Distribution Date occurring on or
after the fifth anniversary of the  first Distribution Date will be as  follows:
for  any  Distribution Date  subsequent to  February 1998  to and  including the
Distribution Date in February 1999, the Class A Percentage for such Distribution
Date plus 70% of the Class B Percentage (as defined below) for such Distribution
Date; for any Distribution Date subsequent to February 1999 to and including the
Distribution Date in February 2000, the Class A Percentage for such Distribution
Date plus 60%  of the Class  B Percentage  for such Distribution  Date; for  any
Distribution  Date subsequent to February 2000 to and including the Distribution
Date in February 2001,  the Class A Percentage  for such Distribution Date  plus
40%  of the Class B Percentage for  such Distribution Date; for any Distribution
Date subsequent  to February  2001 to  and including  the Distribution  Date  in
February 2002, the Class A Percentage for such Distribution Date plus 20% of the
Class  B Percentage  for such Distribution  Date; and for  any Distribution Date
thereafter, the Class A Percentage for such Distribution Date (unless on any  of
the  foregoing Distribution  Dates the  Class A  Percentage exceeds  the initial
Class A Percentage,  in which case  the Class A  Prepayment Percentage for  such
Distribution  Date  will  once  again equal  100%).  See  "Prepayment  and Yield
Considerations" herein and in the Prospectus. Notwithstanding the foregoing,  no
reduction of the Class A Prepayment Percentage will occur if (i) as of the first
Distribution  Date as to which any such  reduction applies, more than an average
of 2% of the dollar amount of all monthly payments on the Mortgage Loans due  in
each  of the preceding twelve months were  delinquent 60 days or more (including
for this  purpose any  Mortgage Loans  in foreclosure  and Mortgage  Loans  with
respect  to which the related Mortgaged Property  has been acquired by the Trust
Estate), or (ii) cumulative realized losses  with respect to the Mortgage  Loans
exceed  (a) with  respect to  the Distribution  Date in  March 1998,  30% of the
principal balance  of the  Class B  Certificates  as of  the Cut-Off  Date  (the
"Original Class B Principal Balance"), (b) with respect to the Distribution Date
in  March 1999, 35% of the Original  Class B Principal Balance, (c) with respect
to the Distribution Date in  March 2000, 40% of  the Original Class B  Principal
Balance,  (d) with respect  to the Distribution  Date in March  2001, 45% of the
Original Class B  Principal Balance, and  (e) with respect  to the  Distribution
Date  in March 2002, 50% of the Original Class B Principal Balance. The "Class B
Percentage" for  any Distribution  Date  will be  calculated as  the  difference
between  100% and the Class  A Percentage for such  date. If on any Distribution
Date the allocation to  the Class A Certificates  of full and partial  principal
prepayments  and other amounts in the percentage required above would reduce the
outstanding Class  A  Principal  Balance  below zero,  the  Class  A  Prepayment
Percentage  for  such  Distribution  Date  will  be  limited  to  the percentage
necessary to reduce the Class A  Principal Balance to zero. See "Description  of
the   Certificates--Distributions  to   Percentage  Certificateholders--Shifting
Interest Certificates " in the Prospectus.

  ALLOCATION OF AMOUNT TO BE DISTRIBUTED
    Solely  for  the  purpose  of  determining  distributions  in  reduction  of
principal  balance, the Class A-8 Certificates will  be deemed to consist of two
components (each, a  "Component" and, respectively,  the "Class A-8A  Component"
and  the "Class  A-8B Component"), each  with an  identifiable principal balance
(the "Component  Principal  Balance").  The  Beneficial Owner  of  a  Class  A-8
Certificate  will not  have a severable  interest in either  Component, but will
have an  undivided  interest in  the  entire Subclass.  The  Subclass  Principal
Balance  of the Class A-8 Certificates will be, on any date, equal to the sum of
the Component  Principal Balances  of their  outstanding Components  as of  such
date.  The Components  comprising the Class  A-8 Certificates  and their initial
Component Principal Balances are set forth in the table below.

<TABLE>
<CAPTION>
                                                               INITIAL COMPONENT PRINCIPAL
                   COMPONENT DESIGNATION                                BALANCE(1)
<S>                                                           <C>
Class A-8A Component........................................           $  3,544,600
Class A-8B Component........................................           $  7,606,400
</TABLE>

(1)  Approximate. The  initial  Component  Principal  Balances  are  subject  to
     adjustment  in the event that the initial Subclass Principal Balance of the
     Class A-8 Certificates is adjusted as described herein.

                                      S-24
<PAGE>
    On each Distribution Date occurring on  or prior to the Class A-9  Accretion
Termination  Date, an amount equal to  the Class A-9 Accrual Distribution Amount
will be allocated sequentially to and distributed in reduction of the respective
Subclass Principal Balances of the Class A-6 and Class A-7 Certificates and  the
Component  Principal  Balance of  the Class  A-8A  Component until  the Subclass
Principal Balance of each such Subclass  and the Component Principal Balance  of
such Component have been reduced to zero. On each Distribution Date occurring on
or  prior to the Class  A-10 Accretion Termination Date,  an amount equal to the
Class A-10 Accrual  Distribution Amount  will be allocated  sequentially to  and
distributed  in reduction of  the respective Subclass  Principal Balances of the
Class A-6 Certificates and  Class A-7 Certificates  and the Component  Principal
Balance of the Class A-8B Component until the Subclass Principal Balance of each
such  Subclass and the  Component Principal Balance of  such Component have been
reduced  to  zero.  For  purposes  of  the  two  preceding  sentences,  on  each
Distribution  Date, the  Class A-9  Accrual Distribution  Amount and  Class A-10
Accrual Distribution Amount  will be allocated  pro rata based  on such  accrual
distribution amounts to the Class A-6 and Class A-7 Certificates in reduction of
their respective Subclass Principal Balances.

    The  remainder of the Class A  Principal Distribution Amount (other than the
Class A-9  Accrual  Distribution  Amount and  Class  A-10  Accrual  Distribution
Amount) on each Distribution Date occurring prior to the Cross-Over Date will be
allocated  among and distributed  in reduction of the  principal balances of the
other Subclasses of Class A Certificates as follows:

        FIRST,  sequentially,  to   the  Class  A-1   Certificates,  Class   A-2
    Certificates,  Class  A-3 Certificates,  Class  A-4 Certificates,  Class A-5
    Certificates, Class  A-6 Certificates,  Class A-7  Certificates, Class  A-8A
    Component,   Class  A-9  Certificates,  Class  A-8B  Component,  Class  A-10
    Certificates and  Class  A-11  Certificates, until  the  Subclass  Principal
    Balance  of each such  Subclass and the Component  Principal Balance of each
    such Component have been reduced to zero; and

        SECOND, to the Class  A-12 Certificates and  Class A-R Certificate,  pro
    rata  until the  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
Subclass Principal Balances.

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

ADDITIONAL RIGHTS OF THE CLASS A-R CERTIFICATEHOLDER

    The Class A-R Certificate will remain  outstanding for so 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  1993-4  Certificates,   after
distributions in respect of any accrued but unpaid interest on the Series 1993-4
Certificates  and  after distributions  in reduction  of principal  balance have
reduced the principal balances of the Series 1993-4 Certificates to zero. It  is
not  anticipated that there will be any  assets remaining in the Trust Estate on
the final  Distribution Date  following  the distributions  of interest  and  in
reduction  of principal balance  made on the Series  1993-4 Certificates on such
date.

    In addition,  the  Class A-R  Certificateholder  will be  entitled  on  each
Distribution  Date to receive  any Pool Distribution  Amount remaining after all
distributions on  the Series  1993-4 Certificates  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

                                      S-25
<PAGE>
period with respect to which net  Liquidation Proceeds are less than the  unpaid
principal balance thereof plus accrued interest thereon at the Mortgage Interest
Rate.  It is not anticipated that there will be any such Net Foreclosure Profits
or such undistributed Pool Distribution Amounts.

PERIODIC ADVANCES

    If, on any Determination Date, payments of principal and interest due on any
Mortgage Loan in the Trust Estate on the related Due Date have not been received
as of the  close of business  on the business  day preceding such  Determination
Date,  the  Servicer will  be  obligated to  advance  on or  before  the related
Distribution Date for the benefit of  holders of the Series 1993-4  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 "Reserve Fund Trigger Date"), a reserve
fund (the "Reserve Fund") will be established by the Servicer in accordance with
the provisions of the Pooling and Servicing Agreement to provide limited support
for the Servicer's obligation to make Periodic Advances, as described above.  In
the  event that, with respect to any  Distribution Date occurring after the date
on which the Reserve  Fund is funded,  the Servicer fails  to make any  Periodic
Advance  required  to  be made  by  it  pursuant to  the  Pooling  and Servicing
Agreement, the  Trustee will  cause to  be withdrawn  from the  Reserve Fund  an
advance  in an amount equal to the least of (i) the Periodic Advance required to
be made by the Servicer  which the Servicer failed to  make, (ii) the excess  of
(A)  the sum for such Distribution Date of  (x) the sum of the Subclass Interest
Accrual Amounts with respect to each  Subclass of Class A Certificates, (y)  the
sum  of  the unpaid  Subclass Interest  Shortfall Amounts  with respect  to each
Subclass of Class A  Certificates and (z) the  Class A Optimal Principal  Amount
(collectively  with the amounts described  in clauses (x) and  (y), the "Class A
Optimal Amount")  over  (B) the  Pool  Distribution Amount  (determined  without
regard to any advance from the Reserve Fund on such Distribution Date) and (iii)
an  amount equal to the  amount then in the  Reserve Fund, less any reinvestment
income or  gain  to be  released  from the  Reserve  Fund as  described  in  the
following  paragraph (the "Reserve Fund  Available Advance Amount"). The Pooling
and Servicing Agreement will provide that any such advance made from the Reserve
Fund will be  reimbursed to  the Reserve  Fund if and  to the  extent that  such
reimbursement  would be permitted  under the Pooling  and Servicing Agreement if
such advance had been a Periodic Advance made by the Servicer. The Reserve Fund,
if established, will not be a part of the Trust Estate.

    The Reserve  Fund, if  required,  will be  established  as a  trust  account
pursuant  to a depository agreement (the  "Depository Agreement") by and among a
depository institution (the  "Reserve Fund  Depository"), the  Servicer and  the
Trustee  and will be held by the  Reserve Fund Depository. Following the Reserve
Fund Trigger Date, should such  date occur, the Reserve  Fund will be funded  by
the  deposit with the Reserve Fund Depository of  an amount in cash equal to (i)
0.20% of the outstanding principal balance of the Mortgage Loans as of the close
of business on  the Reserve  Fund Trigger  Date or  (ii) such  lesser amount  as
Moody's may specify (the "Reserve Fund Required Amount"). After the Reserve Fund
Required  Amount has been deposited in the Reserve Fund, no person will have any
further obligation to  deposit amounts in  the Reserve Fund  or to maintain  the
amounts in the Reserve Fund at that level even if at some future date amounts in
the  Reserve Fund  fall below the  Reserve Fund  Required Amount as  a result of
unreimbursed advances made  from the  Reserve Fund or  withdrawals permitted  by
Moody's.

                                      S-26
<PAGE>
The  amounts in the  Reserve Fund may  be invested in  investments that will not
cause the then  current ratings of  the Class  A Certificates to  be lowered  by
Moody's,  and reinvestment income or  gain will be released  to the Servicer (or
its designee) on each Distribution  Date free and clear  of any interest of  the
Trustee,  the Reserve  Fund Depository  or any other  person. After  the Class A
Principal Balance has been reduced to zero, any amounts in the Reserve Fund will
be released to the Servicer (or its designee).

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

RESTRICTIONS ON TRANSFER OF THE CLASS A-R CERTIFICATE

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

    The Technical  and  Miscellaneous Revenue  Act  of 1988  amended  the  REMIC
provisions  of the Code  to impose a  tax on transfers  of residual interests to
Disqualified Organizations (as  defined in the  Prospectus). These changes  will
apply  to transferors of the Class A-R Certificate  as well as to holders of the
Class A-R  Certificate  that  are  Pass-Through  Entities  (as  defined  in  the
Prospectus).  The Pooling and Servicing Agreement  will provide that no legal or
beneficial interest  in 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  items,  such
transferee  is not a Disqualified Organization, is not purchasing such 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 any 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 the  Residual
Certificates" in the Prospectus.

    The Class A-R Certificate may not be purchased by or transferred to an ERISA
Plan. See "ERISA Considerations" herein and in the Prospectus.

                                      S-27
<PAGE>
REPORTS

    In  addition to the applicable information  specified in the Prospectus, the
Servicer will  include  in  the  statement  delivered  to  holders  of  Class  A
Certificates  with respect to each  Distribution Date the following information:
(i) the amount  of such distribution  allocable to interest,  the amount of  the
Current  Class A  Interest Distribution Amount  allocated to  each Subclass, any
Subclass Interest Shortfall Amount  arising with respect  to each Subclass,  any
remaining Subclass Interest Shortfall Amount with respect to each Subclass after
giving  effect to  such distribution  and any  Non-Supported Interest Shortfall,
(ii) the amount of such distribution  allocable to principal, (iii) the Class  A
Principal Balance and the Subclass Principal Balance of each Subclass of Class A
Certificates  (and, in the statement  delivered to the holders  of the Class A-8
Certificates, the Component  Principal Balance with  respect to each  Component)
after  giving  effect to  the distribution  of principal  and the  allocation of
losses, if any, on Liquidated Loans,  (iv) the Pool Scheduled Principal  Balance
of the Mortgage Loans, (v) the Class A Percentage for the following Distribution
Date,  and (vi)  the amount  of the  remaining Special  Hazard Loss  Amount. The
statement delivered to the holder of the Class A-R Certificate will also include
the Class A-R Notional Amount. The  statement delivered to holders of the  Class
A-12  Certificates  will also  include the  Class A-12  Notional Amount  and the
weighted average Net Mortgage Interest Rate of the Mortgage Loans applicable  to
such   Distribution   Date  minus   7.00%.  See   "Servicing  of   the  Mortgage
Loans--Reports to Certificateholders" in the Prospectus.

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

SUBORDINATION OF CLASS B CERTIFICATES

    The  rights  of  the  holders  of  the  Class  B  Certificates  to   receive
distributions  with respect to  the Mortgage Loans  in the Trust  Estate will be
subordinated to such rights of  the holders of the  Class A Certificates to  the
extent described below. This subordination is intended to enhance the likelihood
of  timely receipt by the holders of the Class A Certificates of the full amount
of their scheduled monthly payments of principal and interest and to afford such
holders protection against  losses resulting from  Liquidated Loans (other  than
Special  Hazard  Mortgage Loans)  and,  to a  lesser  extent, against  losses on
Special Hazard  Mortgage Loans,  as  more fully  described below.  If  aggregate
losses   on  Liquidated  Loans  exceed   the  credit  support  provided  through
subordination, then all such losses will  be borne by the Class A  Certificates.
If  aggregate losses on,  or liabilities in respect  of, Special Hazard Mortgage
Loans exceed the Special Hazard Loss Amount and the Class B Certificates  remain
outstanding,  then  such  losses  will  be  shared  pro  rata  by  the  Class  A
Certificates and the Class B Certificates as described below.

    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 be  allocated, prior to  any allocations  in respect of  the Class B
Certificates,  the  amounts  of   principal  and  interest   due  the  Class   A
Certificateholders  on each Distribution Date  from the Pool Distribution Amount
with respect to such Distribution Date and,  if necessary, by the right of  such
holders  to  receive  future  distributions on  the  Mortgage  Loans  that would
otherwise have  been  payable  to  the holders  of  Class  B  Certificates.  The
application   of  this  subordination  to   cover  losses  on  Liquidated  Loans
experienced in periods  prior to  the periods  in which  a Subclass  of Class  A
Certificates is entitled to distributions in reduction of principal balance will
decrease the protection provided by the subordination to any such Subclass.

    The Class B Certificates will be entitled, on each Distribution Date, to the
remaining  portion, if  any, of the  applicable Pool  Distribution Amount, after
payment of the Class A Distribution Amount for such date and after reimbursement
to the Servicer of certain advances made by it and reimbursement to the  Reserve
Fund  of certain advances made from the  Reserve Fund. Amounts so distributed to
Class B  Certificateholders  will  not  be  available  to  cover  shortfalls  or
delinquencies  on Mortgage  Loans or  losses on  Liquidated Loans  in respect of
subsequent Distribution  Dates. The  Class B  Certificates will  be entitled  to
distributions in reduction of principal balance and to payments of interest at a
Pass-Through Rate

                                      S-28
<PAGE>
equal  to 7.00% per  annum on the  outstanding principal balance  of the Class B
Certificates. The  principal balance  of  the Class  B  Certificates as  of  any
Distribution  Date will  equal the Pool  Scheduled Principal Balance  as of such
date less the Class A Principal Balance for such date.

  LOSSES ON LIQUIDATED LOANS

    Losses realized on  Liquidated Loans  (other than  certain Liquidated  Loans
that  are  Special  Hazard  Mortgage  Loans, as  described  below)  will  not be
allocated to the holders of the Class A Certificates until the date on which the
amount of principal payments on the Mortgage  Loans to which the holders of  the
Class  B Certificates are entitled  has been reduced to zero  as a result of the
allocation of losses to the  Class B Certificates, I.E.,  the date on which  the
Class  B Percentage has been  reduced to zero (the  "Cross-Over Date"). Prior to
such time, holders of the  Class A Certificates will  be entitled to receive  on
each Distribution Date in respect of each Mortgage Loan that became a Liquidated
Loan  in  the preceding  month  (other than  certain  Liquidated Loans  that are
Special Hazard  Mortgage Loans,  as described  more fully  below), the  Class  A
Prepayment Percentage of the Scheduled Principal Balance of each such Liquidated
Loan,  together with all accrued and unpaid interest thereon at the Net Mortgage
Interest Rate through the last day of  the month in which the Mortgage Loan  was
liquidated,  irrespective of whether  net Liquidation Proceeds  realized on such
Liquidated Loan are sufficient to cover such amount.

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

    On each  Distribution Date  that occurs  on or  after the  Cross-Over  Date,
holders  of Class  A Certificates will  generally receive  only their respective
shares  of  net  Liquidation  Proceeds   realized  on  Liquidated  Loans   after
reimbursement  to the Servicer of  any previously unreimbursed Periodic Advances
made in respect  of such  Liquidated Loans. The  principal portion  of any  loss
occurring  with respect to any  Liquidated Loan 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 Subclass Principal Balances or,
in the case of the Subclasses of Accrual Certificates, their respective  initial
Subclass  Principal  Balances,  if  lower, and  among  the  outstanding  Class A
Certificates within each Subclass pro  rata in accordance with their  respective
Percentage  Interests. Any such allocation will  be accomplished by reducing the
Subclass Principal Balance of  each such Subclass and  the principal balance  of
each  Class A Certificate within each such  Subclass by the appropriate pro rata
share of any such losses attributable to principal.

  LOSSES ON SPECIAL HAZARD MORTGAGE LOANS

    The holders of  the Class A  Certificates will be  entitled to receive  each
month,  in respect  of each  Mortgage Loan  in the  Trust Estate  which became a
Special Hazard Mortgage  Loan in  the preceding  month, the  Class A  Prepayment
Percentage  of the Scheduled  Principal Balance of  such Special Hazard Mortgage
Loan, together with all accrued and unpaid interest thereon at the Net  Mortgage
Interest  Rate through the last day of the  month in which the Mortgage Loan was
liquidated, rather  than the  Class  A Percentage  of net  Liquidation  Proceeds
actually  realized, but only  prior to the Special  Hazard Termination Date. The
"Special Hazard  Termination Date"  will be  the date  on which  cumulative  net
losses  in respect  of Special Hazard  Mortgage Loans exceed  the Special Hazard
Loss Amount (or, if earlier, the Cross-Over Date). Upon initial issuance of  the
Series  1993-4 Certificates, the Special Hazard Loss Amount with respect thereto
will be  equal to  approximately 2.07%  (approximately $5,789,454)  of the  Cut-

                                      S-29
<PAGE>
Off  Date Aggregate Principal Balance (as defined herein) of the Mortgage Loans.
In each month thereafter, the Special  Hazard Loss Amount will equal the  lesser
of  (i) the initial Special Hazard Loss  Amount reduced by cumulative net losses
in respect of Special  Hazard Mortgage Loans which  became such in prior  months
and  (ii) the  then-outstanding principal balance  of the  Class B Certificates.
Since the  initial  principal  balance  of the  Class  B  Certificates  will  be
approximately $19,578,764, the holders of the Class B Certificates will bear the
risk  of losses in the case of Special  Hazard Mortgage Loans to a lesser extent
(I.E., only up to the Special Hazard  Loss Amount) than they will bear the  risk
of  losses  for other  Liquidated Loans.  For more  information with  respect to
Special   Hazard   Mortgage    Loans,   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.

    Once the Special Hazard  Termination Date has occurred,  holders of Class  A
Certificates  will be entitled in each month, in respect of the principal of the
Special Hazard Mortgage Loans, only to  the Class A Percentage of the  aggregate
net  Liquidation Proceeds (excluding the portion  thereof, if any, consisting of
Net Foreclosure Profits) realized  on all Special  Hazard Mortgage Loans  during
the  preceding month,  less (i) the  total amount of  delinquent installments of
principal in respect of such Special Hazard Mortgage Loans that were  previously
the subject of distributions to the holders of the Class A Certificates paid out
of  amounts otherwise distributable to the  holders of the Class B Certificates,
(ii) the amounts allocable  to principal of  any unreimbursed Periodic  Advances
previously  made by the Servicer (or unreimbursed advances made from the Reserve
Fund) with respect to such Special  Hazard Mortgage Loans and (iii) the  portion
of  such net Liquidation Proceeds allocable  to interest. The Class A Percentage
of the  principal portion  of any  loss occurring  with respect  to any  Special
Hazard  Mortgage Loan subsequent to the  Special Hazard Termination Date will be
allocated among the outstanding Subclasses of  Class A Certificates pro rata  in
accordance  with their then  outstanding Subclass Principal  Balances or, in the
case of  the  Subclasses  of  Accrual  Certificates,  their  respective  initial
Subclass  Principal  Balances,  if  lower, and  among  the  outstanding  Class A
Certificates within each Subclass pro  rata in accordance with their  respective
Percentage Interests.

                                      S-30
<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 993 promissory notes, to have  an aggregate unpaid principal balance  as
of  the  Cut-Off  Date  (the  "Cut-Off  Date  Aggregate  Principal  Balance") of
approximately $279,683,764, to be  secured by first  liens (the "Mortgages")  on
one-  to four-family residential properties  (the "Mortgaged Properties") and to
have the additional characteristics described below and in the Prospectus.

    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, 600 of  the
Mortgage  Loans, representing approximately 57.25% of the Cut-Off Date Aggregate
Principal Balance of the Mortgage Loans, will be Sponsored Relocation Loans, and
393 of the Mortgage Loans, representing approximately 42.75% of the Cut-Off Date
Aggregate Principal  Balance  of  the  Mortgage  Loans,  will  be  Non-sponsored
Relocation Loans. Sponsored Relocation Loans representing approximately 6.37% of

- ------------
(1) The  descriptions in this Prospectus Supplement  of the Trust Estate and the
    properties securing the Mortgage  Loans to be included  in the Trust  Estate
    are  based upon  the expected characteristics  of the Mortgage  Loans at the
    close of  business  on the  Cut-Off  Date,  as adjusted  for  the  scheduled
    principal   payments  due  on  or  before  such  date.  Notwithstanding  the
    foregoing, any of such Mortgage Loans may be excluded from the Trust  Estate
    (i)  as a result  of principal prepayment thereof  in full or  (ii) if, as a
    result of  delinquencies  or  otherwise, the  Seller  otherwise  deems  such
    exclusion  necessary or desirable. In either event, other Mortgage Loans may
    be included in the  Trust Estate. The Seller  believes that the  information
    set  forth  herein  with  respect to  the  expected  characteristics  of the
    Mortgage Loans on the Cut-Off Date is representative of the  characteristics
    as  of the Cut-Off  Date of the Mortgage  Loans to be  included in the Trust
    Estate as it will be constituted at the time the Series 1993-4  Certificates
    are issued, although the Cut-Off Date Aggregate Principal Balance, the range
    of Mortgage Interest Rates and maturities, and certain other characteristics
    of the Mortgage Loans in the Trust Estate may vary. In the event that any of
    the  characteristics  as of  the  Cut-Off Date  of  the Mortgage  Loans that
    constitute the Trust Estate  on the date of  initial issuance of the  Series
    1993-4  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-31
<PAGE>
the Cut-Off Date Aggregate Principal Balance of the Mortgage Loans are  expected
to  have been  originated for  the employees  of one  corporation; none  of such
mortgage loans are  Subsidy Loans. No  other individual corporation's  relocated
employees  are expected to  account for Sponsored  Relocation Loans representing
more than 5.00% of the Cut-Off Date Aggregate Principal Balance of the  Mortgage
Loans.  No individual corporation's relocated  employees are expected to account
for Non-sponsored Relocation Loans representing  more than 5.00% of the  Cut-Off
Date  Aggregate Principal Balance of the  Mortgage Loans. No mortgage broker (or
similar  entity)  or  other  originator  is  expected  to  have  accounted   for
Non-sponsored  Relocation Loans representing more than 5.00% of the Cut-Off Date
Aggregate Principal Balance of the Mortgage Loans.

    It is expected that  108 of the  Mortgage Loans, representing  approximately
11.24%  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. 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 $29,978 or more than $933,199 and the average
unpaid principal balance of the Mortgage  Loans is expected to be  approximately
$281,655.  The  latest stated  maturity date  of  any of  the Mortgage  Loans is
expected to be February 1, 2023; however, the actual date on which any  Mortgage
Loan  is  paid in  full may  be earlier  than  the stated  maturity date  due to
unscheduled  payments  of  principal.  Based  on  information  supplied  by  the
mortgagors in connection with their loan applications at origination, all of the
Mortgaged  Properties are expected to  be owner-occupied primary residences. See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                                      S-32
<PAGE>
    Set  forth  below   is  a   description  of   certain  additional   expected
characteristics  of  the  Mortgage  Loans  as of  the  Cut-Off  Date  (except as
otherwise indicated).

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                                               PERCENTAGE OF
                                                                               AGGREGATE        CUT-OFF DATE
                                                            NUMBER OF           UNPAID           AGGREGATE
                                                            MORTGAGE           PRINCIPAL         PRINCIPAL
MORTGAGE INTEREST RATES                                       LOANS             BALANCE           BALANCE
- -------------------------------------------------------  ---------------  -------------------  --------------
<S>                                                      <C>              <C>                  <C>
7.250%.................................................           106     $     27,862,821.88         9.96%
7.375%.................................................           115           30,527,188.12        10.91
7.500%.................................................           129           36,687,763.25        13.11
7.625%.................................................           102           28,409,745.45        10.16
7.750%.................................................           131           35,443,875.44        12.67
7.875%.................................................           111           33,132,702.33        11.85
8.000%.................................................            94           26,724,308.45         9.56
8.125%.................................................            54           15,622,064.20         5.59
8.250%.................................................            59           17,275,620.47         6.18
8.375%.................................................            33            9,007,052.03         3.22
8.500%.................................................            25            7,387,302.27         2.64
8.625%.................................................            18            5,867,555.61         2.10
8.750%.................................................             8            2,269,959.19         0.81
8.875%.................................................             7            3,166,134.43         1.13
9.000%.................................................             1              299,671.03         0.11
                                                                  ---     -------------------      -------
        Total..........................................           993     $    279,683,764.15       100.00%
                                                                  ---     -------------------      -------
                                                                  ---     -------------------      -------
</TABLE>

As of  the Cut-Off  Date, the  weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans  is  expected to  be  approximately  7.785% per  annum.  The Net
Mortgage Interest  Rate of  each Mortgage  Loan will  be equal  to the  Mortgage
Interest  Rate of such Mortgage  Loan minus the Servicing  Fee rate of 0.20% per
annum. As of the Cut-Off Date,  the weighted average Net Mortgage Interest  Rate
of the Mortgage Loans is expected to be approximately 7.585% per annum.

                                      S-33
<PAGE>
                      REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                                                        PERCENTAGE OF
                                                                                        AGGREGATE        CUT-OFF DATE
                                                                     NUMBER OF           UNPAID           AGGREGATE
                                                                     MORTGAGE           PRINCIPAL         PRINCIPAL
REMAINING STATED TERM (MONTHS)                                         LOANS             BALANCE           BALANCE
- ----------------------------------------------------------------  ---------------  -------------------  --------------
<S>                                                               <C>              <C>                  <C>
348.............................................................             4     $        415,079.20         0.15%
349.............................................................             2              278,767.87         0.10
350.............................................................             1              219,120.76         0.08
351.............................................................             1              138,518.60         0.05
352.............................................................             1              310,488.71         0.11
353.............................................................             6            1,631,338.41         0.58
354.............................................................             9            2,466,955.81         0.88
355.............................................................            39           11,420,133.28         4.08
356.............................................................            96           27,324,138.55         9.77
357.............................................................           310           86,535,754.96        30.94
358.............................................................           281           79,439,407.23        28.40
359.............................................................           240           68,734,060.77        24.58
360.............................................................             3              770,000.00         0.28
                                                                           ---     -------------------      -------
        Total...................................................           993     $    279,683,764.15       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.

                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                                                        PERCENTAGE OF
                                                                                        AGGREGATE        CUT-OFF DATE
                                                                     NUMBER OF           UNPAID           AGGREGATE
                                                                     MORTGAGE           PRINCIPAL         PRINCIPAL
YEAR OF ORIGINATION                                                    LOANS             BALANCE           BALANCE
- ----------------------------------------------------------------  ---------------  -------------------  --------------
<S>                                                               <C>              <C>                  <C>
1992............................................................           990     $    278,913,764.15        99.72%
1993............................................................             3              770,000.00         0.28
                                                                           ---     -------------------      -------
        Total...................................................           993     $    279,683,764.15       100.00%
                                                                           ---     -------------------      -------
                                                                           ---     -------------------      -------
</TABLE>

It is expected that the earliest month  and year of origination of any  Mortgage
Loan  was January 1992 and the latest  month and year of origination was January
1993.

                                      S-34
<PAGE>
                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                                               PERCENTAGE OF
                                                                               AGGREGATE        CUT-OFF DATE
                                                            NUMBER OF           UNPAID           AGGREGATE
                                                            MORTGAGE           PRINCIPAL         PRINCIPAL
LOAN-TO-VALUE RATIO                                           LOANS             BALANCE           BALANCE
- -------------------------------------------------------  ---------------  -------------------  --------------
<S>                                                      <C>              <C>                  <C>
50.00% or less.........................................            22     $      5,091,637.63         1.82%
50.01-55.00%...........................................            14            3,089,921.99         1.10
55.01-60.00%...........................................            27            8,206,599.89         2.93
60.01-65.00%...........................................            44           12,727,251.94         4.55
65.01-70.00%...........................................            66           20,019,874.82         7.16
70.01-75.00%...........................................           101           30,537,336.57        10.92
75.01-80.00%...........................................           468          132,144,638.28        47.25
80.01-85.00%...........................................            42           10,708,594.21         3.83
85.01-90.00%...........................................           209           57,157,908.82        20.44
                                                                  ---     -------------------      -------
        Total..........................................           993     $    279,683,764.15       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  21.82%  and 90.00%,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage Loans is expected to be approximately 78%. The Loan-to-Value Ratio of a
Mortgage Loan is calculated using the lesser  of (i) the appraised value of  the
related  Mortgaged  Property, as  established by  an  appraisal obtained  by the
originator from an appraiser at the time of origination and (ii) the sale  price
for such property. For the purpose of calculating the Loan-to-Value Ratio of any
Mortgage Loan that is the result of the refinancing (including a refinancing for
"equity take out" purposes) of an existing mortgage loan, the appraised value of
the  related  Mortgage  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
191 of the Mortgage Loans having  Loan-to-Value Ratios at origination in  excess
of  80%,  representing  approximately  18.40%  of  the  Cut-Off  Date  Aggregate
Principal Balance  of  the  Mortgage  Loans,  were  originated  without  primary
mortgage insurance. See "PHMC--Mortgage Loan Underwriting" in the Prospectus.

                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                                               PERCENTAGE OF
                                                                               AGGREGATE        CUT-OFF DATE
                                                            NUMBER OF           UNPAID           AGGREGATE
                                                            MORTGAGE           PRINCIPAL         PRINCIPAL
DOCUMENTATION LEVELS                                          LOANS             BALANCE           BALANCE
- -------------------------------------------------------  ---------------  -------------------  --------------
<S>                                                      <C>              <C>                  <C>
Full Documentation.....................................           592     $    173,980,828.87        62.21%
Asset and Income Verification..........................             0                    0.00         0.00
Asset and Mortgage Verification........................           126           33,389,115.11        11.94
Income and Mortgage Verification.......................             3              727,795.63         0.26
Asset Verification.....................................             1              319,774.15         0.11
Income Verification....................................             0                    0.00         0.00
Mortgage Verification..................................           254           67,857,222.51        24.26
Preferred Processing...................................            17            3,409,027.88         1.22
                                                                  ---     -------------------      -------
        Total..........................................           993     $    279,683,764.15       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-35
<PAGE>
                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                                               PERCENTAGE OF
                                                                               AGGREGATE        CUT-OFF DATE
                       ORIGINAL                             NUMBER OF           UNPAID           AGGREGATE
                     MORTGAGE LOAN                          MORTGAGE           PRINCIPAL         PRINCIPAL
                   PRINCIPAL BALANCE                          LOANS             BALANCE           BALANCE
                 --------------------                    ---------------  -------------------  --------------
<S>                                                      <C>              <C>                  <C>
Less than or equal to $200,000.........................            89     $     11,316,703.64         4.05%
$200,001-$250,000......................................           319           72,790,855.33        26.03
$250,001-$300,000......................................           280           76,759,585.76        27.45
$300,001-$350,000......................................           128           41,584,641.56        14.87
$350,001-$400,000......................................            98           37,012,570.38        13.23
$400,001-$450,000......................................            34           14,702,981.86         5.26
$450,001-$500,000......................................            16            7,585,449.79         2.71
$500,001-$550,000......................................            11            5,826,843.48         2.08
$550,001-$600,000......................................             8            4,684,269.01         1.67
$600,001-$650,000......................................             1              647,035.15         0.23
$650,001-$700,000......................................             5            3,420,743.71         1.22
$700,001-$750,000......................................             1              738,422.98         0.26
$750,001-$800,000......................................             1              772,222.25         0.28
$900,001-$950,000......................................             2            1,841,439.25         0.66
                                                                  ---     -------------------      -------
        Total..........................................           993     $    279,683,764.15       100.00%
                                                                  ---     -------------------      -------
                                                                  ---     -------------------      -------
</TABLE>

As  of the Cut-Off  Date, the average  unpaid principal balance  of the Mortgage
Loans is expected  to be  approximately $281,655. 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   80.00%,  respectively.   See  "The  Trust   Estates--Mortgage  Loans"  and
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                                               PERCENTAGE OF
                                                                               AGGREGATE        CUT-OFF DATE
                                                            NUMBER OF           UNPAID           AGGREGATE
                                                            MORTGAGE           PRINCIPAL         PRINCIPAL
PROPERTY                                                      LOANS             BALANCE           BALANCE
- -------------------------------------------------------  ---------------  -------------------  --------------
<S>                                                      <C>              <C>                  <C>
Single family detached.................................           970     $    274,036,386.64        97.99%
Two- to four-family units..............................             1              599,192.14         0.21
Condominiums
  High-rise (four stories or more).....................             1              277,821.42         0.10
  Low-rise (less than four stories)....................            17            3,899,434.08         1.39
Planned unit developments..............................             3              652,084.45         0.23
Townhouses.............................................             1              218,845.42         0.08
Cooperative units......................................             0                    0.00         0.00
                                                                  ---     -------------------      -------
        Total..........................................           993     $    279,683,764.15       100.00%
                                                                  ---     -------------------      -------
                                                                  ---     -------------------      -------
</TABLE>

                                      S-36
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                                                        PERCENTAGE OF
                                                                                        AGGREGATE        CUT-OFF DATE
                                                                     NUMBER OF           UNPAID           AGGREGATE
                                                                     MORTGAGE           PRINCIPAL         PRINCIPAL
STATE                                                                  LOANS             BALANCE           BALANCE
- ----------------------------------------------------------------  ---------------  -------------------  --------------
<S>                                                               <C>              <C>                  <C>
Alabama.........................................................             3     $        556,277.15         0.20%
Arizona.........................................................            15            2,790,545.47         1.00
California......................................................           221           69,886,983.97        24.98
Colorado........................................................            15            3,639,084.32         1.30
Connecticut.....................................................            79           24,422,162.53         8.73
Delaware........................................................             3              748,970.70         0.27
Florida.........................................................            17            4,464,463.38         1.60
Georgia.........................................................            47           12,068,591.96         4.32
Hawaii..........................................................             4            1,416,944.82         0.51
Illinois........................................................            47           13,086,574.28         4.68
Indiana.........................................................             4              646,763.32         0.23
Iowa............................................................             1              100,254.20         0.04
Kansas..........................................................             2              462,294.65         0.17
Kentucky........................................................             5              981,630.75         0.35
Louisiana.......................................................             4              771,296.10         0.28
Maryland........................................................            33            9,449,398.82         3.38
Massachusetts...................................................            51           16,105,018.83         5.76
Michigan........................................................             6            1,286,711.60         0.46
Minnesota.......................................................             9            2,410,511.39         0.86
Missouri........................................................             5            1,155,021.55         0.41
Nevada..........................................................             2              378,991.93         0.14
New Hampshire...................................................             2              462,721.62         0.17
New Jersey......................................................           155           43,169,747.96        15.44
New York........................................................            46           12,692,534.64         4.54
North Carolina..................................................            26            5,825,829.20         2.08
Ohio............................................................            17            4,600,719.00         1.64
Oklahoma........................................................             2              508,813.63         0.18
Oregon..........................................................             7            1,773,176.27         0.63
Pennsylvania....................................................            48           13,436,146.97         4.80
South Carolina..................................................             1              264,817.62         0.09
Tennessee.......................................................             5              868,008.41         0.31
Texas...........................................................            60           15,749,377.67         5.63
Vermont.........................................................             2              469,429.60         0.17
Virginia........................................................            37           10,134,819.66         3.62
Washington......................................................             7            1,943,521.26         0.69
West Virginia...................................................             3              466,616.14         0.17
Wisconsin.......................................................             2              488,992.78         0.17
                                                                           ---     -------------------      -------
        Total...................................................           993     $    279,683,764.15       100.00%
                                                                           ---     -------------------      -------
                                                                           ---     -------------------      -------
</TABLE>

No more than approximately 2.07% 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-37
<PAGE>
                         ORIGINATORS OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                        PERCENTAGE OF
                                                                                        AGGREGATE        CUT-OFF DATE
                                                                     NUMBER OF           UNPAID           AGGREGATE
                                                                     MORTGAGE           PRINCIPAL         PRINCIPAL
ORIGINATOR                                                             LOANS             BALANCE           BALANCE
- ----------------------------------------------------------------  ---------------  -------------------  --------------
<S>                                                               <C>              <C>                  <C>
PHMC or Affiliate...............................................           738     $    203,250,697.20        72.67%
Other Originators...............................................           255           76,433,066.95        27.33
                                                                           ---     -------------------      -------
        Total...................................................           993     $    279,683,764.15       100.00%
                                                                           ---     -------------------      -------
                                                                           ---     -------------------      -------
</TABLE>

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

                             SUBSIDY LOAN PROGRAMS

<TABLE>
<CAPTION>
                                                                                                      PERCENTAGE OF
                                                                                      AGGREGATE        CUT-OFF DATE
                                                                    NUMBER OF           UNPAID          AGGREGATE
                                                                    MORTGAGE          PRINCIPAL         PRINCIPAL
PROGRAM AND TERM                                                      LOANS            BALANCE           BALANCE
- ---------------------------------------------------------------  ---------------  ------------------  --------------
<S>                                                              <C>              <C>                 <C>
Fixed (five years or longer)...................................             0     $             0.00         0.00%
     (less than five years)....................................             0                   0.00         0.00
Graduated (five years or longer)...............................            39          10,790,143.43         3.86
          (less than five years)...............................            69          20,635,867.96         7.38
Combination (five years or longer).............................             0                   0.00         0.00
            (less than five years).............................             0                   0.00         0.00
                                                                          ---     ------------------      -------
        Total..................................................           108     $    31,426,011.39        11.24%
                                                                          ---     ------------------      -------
                                                                          ---     ------------------      -------
</TABLE>

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

MANDATORY REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS

    The Seller is required, with respect to Mortgage Loans that are found by the
Trustee  to have defective documentation, or in  respect of which the Seller has
breached a representation or warranty, either to repurchase such Mortgage  Loans
or,  if within two  years of the date  of initial issuance  of the Series 1993-4
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
applicable  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-38
<PAGE>
              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

LOAN ORIGINATION

    During the years ended December 31, 1990, December 31, 1991 and December 31,
1992 PHMC originated or purchased, for its own account or for the account of  an
affiliate,  conventional mortgage  loans having aggregate  principal balances of
approximately $5,837,566,957, $9,742,858,764 and $24,516,257,276, 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.

                                      S-39
<PAGE>
                              TOTAL PROGRAM LOANS

<TABLE>
<CAPTION>
                                          AS OF                       AS OF                      AS OF
                                    DECEMBER 31, 1990           DECEMBER 31, 1991          DECEMBER 31, 1992
                               ---------------------------  -------------------------  -------------------------
                                              BY DOLLAR                  BY DOLLAR                  BY DOLLAR
                                 BY NO.         AMOUNT       BY NO.        AMOUNT       BY NO.        AMOUNT
                                OF LOANS       OF LOANS     OF LOANS      OF LOANS     OF LOANS      OF LOANS
                               -----------  --------------  ---------  --------------  ---------  --------------
<S>                            <C>          <C>             <C>        <C>             <C>        <C>
                                                         (DOLLAR AMOUNTS IN THOUSANDS)
Total Portfolio of Program
 Loans.......................      99,196   $   13,724,585    136,972  $   21,489,014    217,719  $   37,908,754
                               -----------  --------------  ---------  --------------  ---------  --------------
                               -----------  --------------  ---------  --------------  ---------  --------------
Period of Delinquency(1)
  30 to 59 days..............       2,439   $      319,663      2,973  $      396,403      2,875  $      419,519
  60 to 89 days..............         697           93,302        706         103,710        572          84,335
  90 days or more............         902          145,245      1,268         220,943      1,204         221,281
                               -----------  --------------  ---------  --------------  ---------  --------------
Total Delinquent Loans.......       4,038   $      558,210      4,947  $      721,056      4,651  $      725,135
                               -----------  --------------  ---------  --------------  ---------  --------------
                               -----------  --------------  ---------  --------------  ---------  --------------
Percent of Portfolio.........        4.07%            4.07%      3.61%           3.36%      2.14%           1.91%
</TABLE>
<TABLE>
<CAPTION>
                                          AS OF                       AS OF                       AS OF
                                    DECEMBER 31, 1990           DECEMBER 31, 1991           DECEMBER 31, 1992
                                --------------------------  --------------------------  --------------------------
<S>                             <C>                         <C>                         <C>
                                                          (DOLLAR AMOUNTS IN THOUSANDS)
Foreclosures(2)...............         $    132,326                $    189,563                $    248,806
Foreclosure Ratio(3)..........                 0.96%                       0.88%                       0.66%

<CAPTION>

                                        YEAR ENDED                  YEAR ENDED                  YEAR ENDED
                                    DECEMBER 31, 1990           DECEMBER 31, 1991           DECEMBER 31, 1992
                                --------------------------  --------------------------  --------------------------
                                                          (DOLLAR AMOUNTS IN THOUSANDS)
<S>                             <C>                         <C>                         <C>
Net Gain (Loss)(4)............         $    (4,897)                $   (11,105)                $   (36,793)
Net Gain (Loss) Ratio(5)......               (0.04)%                     (0.05)%                     (0.10)%
</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-40
<PAGE>
                               RELO PROGRAM LOANS

<TABLE>
<CAPTION>
                                                AS OF                       AS OF                       AS OF
                                          DECEMBER 31, 1990           DECEMBER 31, 1991           DECEMBER 31, 1992
                                      --------------------------  --------------------------  --------------------------
                                                     BY DOLLAR                   BY DOLLAR                   BY DOLLAR
                                        BY NO.        AMOUNT        BY NO.        AMOUNT        BY NO.        AMOUNT
                                       OF LOANS      OF LOANS      OF LOANS      OF LOANS      OF LOANS      OF LOANS
                                      -----------  -------------  -----------  -------------  -----------  -------------
<S>                                   <C>          <C>            <C>          <C>            <C>          <C>
                                                                (DOLLAR AMOUNTS IN THOUSANDS)
Total Portfolio of RELO Program
 Loans..............................      28,903   $   4,015,116      38,875   $   5,744,524      45,121   $   6,847,625
                                      -----------  -------------  -----------  -------------  -----------  -------------
                                      -----------  -------------  -----------  -------------  -----------  -------------
Period of Delinquency(1)
  30 to 59 days.....................         247   $      30,409         342   $      44,822         287   $      37,312
  60 to 89 days.....................          39           4,051          43           5,499          38           4,038
  90 days or more...................          37           5,058          68           8,233          73          10,314
                                      -----------  -------------  -----------  -------------  -----------  -------------
Total Delinquent Loans..............         323   $      39,518         453   $      58,554         398   $      51,664
                                      -----------  -------------  -----------  -------------  -----------  -------------
                                      -----------  -------------  -----------  -------------  -----------  -------------
Percent of RELO Program Loan
 Portfolio..........................        1.12%           0.98%       1.17%           1.02%       0.88%           0.75%
</TABLE>

<TABLE>
<CAPTION>
                                          AS OF                       AS OF                       AS OF
                                    DECEMBER 31, 1990           DECEMBER 31, 1991           DECEMBER 31, 1992
                                --------------------------  --------------------------  --------------------------
<S>                             <C>                         <C>                         <C>
                                                          (DOLLAR AMOUNTS IN THOUSANDS)
Foreclosures(2)...............          $    1,715                  $    2,729                  $    3,431
Foreclosure Ratio(3)..........                0.04%                       0.05%                       0.05%
</TABLE>

<TABLE>
<CAPTION>
                                        YEAR ENDED                   YEAR ENDED                   YEAR ENDED
                                     DECEMBER 31, 1990            DECEMBER 31, 1991           DECEMBER 31, 1992
                                ---------------------------  ---------------------------  --------------------------
<S>                             <C>                          <C>                          <C>
                                                           (DOLLAR AMOUNTS IN THOUSANDS)
Net Gain (Loss)(4)............              $(165)                         $(311)         $              (715)
Net Gain (Loss) Ratio(5)......                 (0.00       )%                (0.01       )%                (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.

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

                                      S-41
<PAGE>
delinquency, foreclosure and loan loss experience of PHMC's respective servicing
portfolios  during  the  periods  set  forth  in  the  preceding  tables  may be
attributable to factors such  as those described above,  although the Seller  is
unable  to assess to what extent these  changes are the result of any particular
factor or a combination of factors.  The delinquency, foreclosure and loan  loss
experience  on  the  Mortgage  Loans  contained  in  the  Trust  Estate  may  be
particularly  affected  to  the  extent   that  the  Mortgaged  Properties   are
concentrated  in areas which experience adverse economic conditions or declining
real estate values. See "Description of the Mortgage Loans."

                      PREPAYMENT AND YIELD CONSIDERATIONS

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

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

    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

                                      S-42
<PAGE>
refinance  such Subsidy  Loan, the  employer may  terminate the  related subsidy
agreement. In addition, the termination of  the subsidy agreement relating to  a
Subsidy Loan for any reason (whether due to the mortgagor's failure to refinance
or  otherwise) may increase the  financial burden of the  mortgagor, who may not
have otherwise qualified for a mortgage under PHMC's mortgage loan  underwriting
guidelines,  and may consequently  increase the risk of  default with respect to
the  related  Mortgage  Loan.  See  "The  Trust  Estates--Mortgage  Loans"   and
"PHMC--Mortgage  Loan Underwriting"  in the Prospectus.  From time  to time, the
amount of the subsidy payment or the term of the subsidy agreement may, upon the
request of the corporate employer, be modified.

    Other factors  affecting prepayment  of mortgage  loans include  changes  in
mortgagors'  housing  needs,  job transfers,  unemployment  or, in  the  case of
self-employed mortgagors or mortgagors relying on commission income, substantial
fluctuations in income, significant declines  in real estate values and  adverse
economic   conditions  either  generally  or  in  particular  geographic  areas,
mortgagors' equity in the Mortgaged Properties and servicing decisions. In  this
regard,  mortgagors of relocation mortgage loans  are thought by some within the
mortgage industry to be  more likely to be  transferred by their employers  than
mortgagors  generally. There can be no assurance  as to the likelihood of future
transfers of mortgagors  of either Sponsored  Relocation Loans or  Non-sponsored
Relocation  Loans or as  to such mortgagors' continued  employment with the same
employers by which they were employed when their mortgage loans were originated.
No representation  is  made as  to  the rate  of  prepayment on  the  Relocation
Mortgage  Loans.  The rate  of  prepayment of  the  Mortgage Loans  may  also be
influenced by programs offered by mortgage loan originators (including PHMC)  to
encourage  refinancing through  such originators,  including but  not limited to
general or targeted solicitations, reduced origination fees or closing costs, or
other financial  incentives. In  addition,  all of  the Mortgage  Loans  contain
due-on-sale  clauses  which will  generally be  exercised upon  the sale  of the
related Mortgaged Properties. Consequently, acceleration of mortgage payments as
a result of any such sale will  affect the level of prepayments on the  Mortgage
Loans.  The extent to which defaulted  Mortgage Loans are assumed by transferees
of the  related Mortgaged  Properties will  also affect  the rate  of  principal
payments.  The rate of prepayment  and, therefore, the yield  to maturity of the
Class A Certificates  will be affected  by the  extent to which  (i) the  Seller
elects to repurchase, rather than substitute for, Mortgage Loans which are found
by  the Trustee  to have  defective documentation or  with respect  to which the
Seller has breached a representation or warranty, or (ii) the Servicer elects to
encourage the refinancing of any defaulted  Mortgage Loan rather than to  permit
an  assumption  thereof  by  a  mortgagor  meeting  the  Servicer's underwriting
guidelines. See  "Servicing of  the Mortgage  Loans--Enforcement of  Due-on-Sale
Clauses; Realization Upon Defaulted Mortgage Loans" in the Prospectus. There can
be  no certainty as to the rate of  prepayments on the Mortgage Loans during any
period or over the life of  the Series 1993-4 Certificates. See "Prepayment  and
Yield Considerations" in the Prospectus.

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

    No  representation  is made  as to  the  rate of  principal payments  on the
Mortgage Loans  or as  to the  yield  to maturity  of any  Subclass of  Class  A
Certificates.  An investor is urged to  make an investment decision with respect
to any  Subclass of  Class A  Certificates  based on  the anticipated  yield  to
maturity  of such Subclass of Class A  Certificates resulting from its price and
such investor's own  determination as  to anticipated  Mortgage Loan  prepayment
rates    under   a   variety   of   scenarios.   The   extent   to   which   any

                                      S-43
<PAGE>
Subclass of Class A Certificates is purchased at a discount or a premium and the
degree to  which  the  timing of  payments  on  such Subclass  is  sensitive  to
prepayments  will determine the  extent to which  the yield to  maturity of such
Subclass may  vary from  the  anticipated yield.  An investor  should  carefully
consider   the  associated  risks,  including,  in  the  case  of  any  Class  A
Certificates purchased at a  discount, the risk that  a slower than  anticipated
rate of principal payments on the Mortgage Loans could result in an actual yield
to  such investor that is  lower than the anticipated yield  and, in the case of
any Class A Certificates  purchased at a  premium, the risk  that a faster  than
anticipated  rate of principal payments could result  in an actual yield to such
investor that is lower than the anticipated yield.

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

    As indicated under "Federal Income Tax Considerations" herein, the Class A-R
Certificateholder's  REMIC  taxable income  and the  tax liability  thereon will
exceed 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 refers to the average amount of time that will elapse from the date
of  issuance of such  Subclass until each  dollar in reduction  of the principal
balance of such Subclass is distributed to the investor, calculated as described
in the footnote  below the tables  starting on page  S-46. The weighted  average
life  of each Subclass of the Class  A Certificates will be influenced by, among
other things, the rate at which principal  of the Mortgage Loans is paid,  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 tables below, "0% SPA" assumes prepayment rates equal
to  0%  of  SPA,  i.e.,  no  prepayments.  Correspondingly,  "170%  SPA" assumes
prepayment rates equal to 170% of SPA, and so forth. SPA DOES NOT PURPORT TO  BE
A  HISTORICAL  DESCRIPTION  OF  PREPAYMENT EXPERIENCE  OR  A  PREDICTION  OF THE
ANTICIPATED RATE OF  PREPAYMENT OF  ANY POOL  OF MORTGAGE  LOANS, INCLUDING  THE
MORTGAGE LOANS.

    The  tables  set  forth  below  have  been  prepared  on  the  basis  of the
characteristics of the Mortgage  Loans that are expected  to be included in  the
Trust  Estate, as described above under "Description of the Mortgage Loans." The
tables assume, among other things, that (i) the scheduled payment in each  month
for each Mortgage Loan has been based on its outstanding balance as of the first
day of the month preceding the month of such payment, its Mortgage Interest Rate
and its remaining term to stated maturity, so that such scheduled payments would
amortize  the  remaining balance  by its  stated  maturity date,  (ii) scheduled
monthly payments of principal and interest on the Mortgage Loans will be  timely

                                      S-44
<PAGE>
received  on the first day of each month (with no defaults), commencing March 1,
1993, (iii) the Seller does not repurchase any Mortgage Loan, as described under
"The Trust Estates--Mortgage Loans" in the Prospectus, and the Servicer does not
exercise its  option  to  purchase  the  Mortgage  Loans  and  thereby  cause  a
termination  of the  Trust Estate,  (iv) principal  prepayments on  the Mortgage
Loans will be received  on the last  day of each  month commencing February  28,
1993  at the respective 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 1993-4 Certificates will be issued
on February 12, 1993. IT IS HIGHLY UNLIKELY THAT THE MORTGAGE LOANS WILL  PREPAY
AT  ANY CONSTANT RATE OR THAT ALL OF  THE MORTGAGE LOANS WILL PREPAY AT THE SAME
RATE. In addition, there may be  differences between the characteristics of  the
mortgage  loans ultimately included  in the Trust Estate  and the Mortgage Loans
which are expected to be included, as described herein. Any difference may  have
an  effect upon  the actual  percentages of  initial Subclass  Principal Balance
outstanding, the actual  weighted average  lives of  the Subclasses  of Class  A
Certificates  and  the  date on  which  the  Subclass Principal  Balance  of any
Subclass of Class A Certificates is reduced to zero.

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

                                      S-45
<PAGE>
       PERCENTAGE OF INITIAL SUBCLASS 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>
  DISTRIBUTION
      DATE             0%          170%         295%         350%         550%          0%          170%         295%
- -----------------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
Initial..........
                          100          100          100          100          100
                                                                                           100          100          100
February 1994....
                           96           81           71           66           48
                                                                                           100          100          100
February 1995....
                           92           44           11            0            0
                                                                                           100          100          100
February 1996....
                           87            0            0            0            0
                                                                                           100           95            0
February 1997....
                           82            0            0            0            0
                                                                                           100            0            0
February 1998....
                           77            0            0            0            0
                                                                                           100            0            0
February 1999....
                           71            0            0            0            0
                                                                                           100            0            0
February 2000....
                           64            0            0            0            0
                                                                                           100            0            0
February 2001....
                           57            0            0            0            0
                                                                                           100            0            0
February 2002....
                           50            0            0            0            0
                                                                                           100            0            0
February 2003....
                           42            0            0            0            0
                                                                                           100            0            0
February 2004....
                           33            0            0            0            0
                                                                                           100            0            0
February 2005....
                           24            0            0            0            0
                                                                                           100            0            0
February 2006....
                           14            0            0            0            0
                                                                                           100            0            0
February 2007....
                            3            0            0            0            0
                                                                                           100            0            0
February 2008....
                            0            0            0            0            0
                                                                                            79            0            0
February 2009....
                            0            0            0            0            0
                                                                                            48            0            0
February 2010....
                            0            0            0            0            0
                                                                                            15            0            0
February 2011....
                            0            0            0            0            0
                                                                                             0            0            0
February 2012....
                            0            0            0            0            0
                                                                                             0            0            0
February 2013....
                            0            0            0            0            0
                                                                                             0            0            0
February 2014....
                            0            0            0            0            0
                                                                                             0            0            0
February 2015....
                            0            0            0            0            0
                                                                                             0            0            0
February 2016....
                            0            0            0            0            0
                                                                                             0            0            0
February 2017....
                            0            0            0            0            0
                                                                                             0            0            0
February 2018....
                            0            0            0            0            0
                                                                                             0            0            0
February 2019....
                            0            0            0            0            0
                                                                                             0            0            0
February 2020....
                            0            0            0            0            0
                                                                                             0            0            0
February 2021....
                            0            0            0            0            0
                                                                                             0            0            0
February 2022....
                            0            0            0            0            0
                                                                                             0            0            0
February 2023....
                            0            0            0            0            0
                                                                                             0            0            0
Weighted Average
  Life
   (years)(1)....
                         8.49         1.85         1.39         1.28         1.00
                                                                                         15.98         3.51         2.51

<CAPTION>

                                                                                                               CLASS A-4
                                                                                                              CERTIFICATES
                                                                        CLASS A-3                                 AT THE
                                                                   CERTIFICATES AT THE                         FOLLOWING
                                                                  FOLLOWING PERCENTAGES                       PERCENTAGES
                                                                         OF SPA                                 OF SPA
                                             ---------------------------------------------------------------  -----------
<S>                <C>          <C>          <C>          <C>
  DISTRIBUTION
      DATE            350%         550%          0%          170%         295%         350%         550%          0%
- -----------------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
Initial..........

                          100          100
                                                    100          100          100          100          100
                                                                                                                     100
February 1994....

                          100          100
                                                    100          100          100          100          100
                                                                                                                     100
February 1995....

                           91            0
                                                    100          100          100          100           84
                                                                                                                     100
February 1996....

                            0            0
                                                    100          100           76           45            0
                                                                                                                     100
February 1997....

                            0            0
                                                    100           96            0            0            0
                                                                                                                     100
February 1998....

                            0            0
                                                    100           48            0            0            0
                                                                                                                     100
February 1999....

                            0            0
                                                    100            7            0            0            0
                                                                                                                     100
February 2000....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2001....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2002....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2003....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2004....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2005....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2006....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2007....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2008....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2009....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2010....

                            0            0
                                                    100            0            0            0            0
                                                                                                                     100
February 2011....

                            0            0
                                                     89            0            0            0            0
                                                                                                                     100
February 2012....

                            0            0
                                                     68            0            0            0            0
                                                                                                                     100
February 2013....

                            0            0
                                                     46            0            0            0            0
                                                                                                                     100
February 2014....

                            0            0
                                                     23            0            0            0            0
                                                                                                                     100
February 2015....

                            0            0
                                                      0            0            0            0            0
                                                                                                                      94
February 2016....

                            0            0
                                                      0            0            0            0            0
                                                                                                                      44
February 2017....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2018....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2019....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2020....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2021....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2022....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2023....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
Weighted Average
  Life
   (years)(1)....

                         2.28         1.79
                                                  19.85         5.07         3.41         3.04         2.30
                                                                                                                   22.95

<CAPTION>

  DISTRIBUTION
      DATE            170%         295%         350%         550%
- -----------------  -----------  -----------  -----------  -----------
Initial..........

                          100          100          100          100
February 1994....

                          100          100          100          100
February 1995....

                          100          100          100          100
February 1996....

                          100          100          100            3
February 1997....

                          100          100           34            0
February 1998....

                          100            0            0            0
February 1999....

                          100            0            0            0
February 2000....

                           46            0            0            0
February 2001....

                            0            0            0            0
February 2002....

                            0            0            0            0
February 2003....

                            0            0            0            0
February 2004....

                            0            0            0            0
February 2005....

                            0            0            0            0
February 2006....

                            0            0            0            0
February 2007....

                            0            0            0            0
February 2008....

                            0            0            0            0
February 2009....

                            0            0            0            0
February 2010....

                            0            0            0            0
February 2011....

                            0            0            0            0
February 2012....

                            0            0            0            0
February 2013....

                            0            0            0            0
February 2014....

                            0            0            0            0
February 2015....

                            0            0            0            0
February 2016....

                            0            0            0            0
February 2017....

                            0            0            0            0
February 2018....

                            0            0            0            0
February 2019....

                            0            0            0            0
February 2020....

                            0            0            0            0
February 2021....

                            0            0            0            0
February 2022....

                            0            0            0            0
February 2023....

                            0            0            0            0
Weighted Average
  Life
   (years)(1)....

                         7.04         4.51         3.96         2.86
</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-46
<PAGE>

       PERCENTAGE OF INITIAL SUBCLASS 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>
  DISTRIBUTION
      DATE             0%          170%         295%         350%         550%          0%          170%         295%
- -----------------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
Initial..........
                          100          100          100          100          100
                                                                                           100          100          100
February 1994....
                          100          100          100          100          100
                                                                                            52           52           52
February 1995....
                          100          100          100          100          100
                                                                                             0            0            0
February 1996....
                          100          100          100          100          100
                                                                                             0            0            0
February 1997....
                          100          100          100          100            0
                                                                                             0            0            0
February 1998....
                          100          100           93           43            0
                                                                                             0            0            0
February 1999....
                          100          100           33            0            0
                                                                                             0            0            0
February 2000....
                          100          100            0            0            0
                                                                                             0            0            0
February 2001....
                          100           93            0            0            0
                                                                                             0            0            0
February 2002....
                          100           58            0            0            0
                                                                                             0            0            0
February 2003....
                          100           28            0            0            0
                                                                                             0            0            0
February 2004....
                          100            1            0            0            0
                                                                                             0            0            0
February 2005....
                          100            0            0            0            0
                                                                                             0            0            0
February 2006....
                          100            0            0            0            0
                                                                                             0            0            0
February 2007....
                          100            0            0            0            0
                                                                                             0            0            0
February 2008....
                          100            0            0            0            0
                                                                                             0            0            0
February 2009....
                          100            0            0            0            0
                                                                                             0            0            0
February 2010....
                          100            0            0            0            0
                                                                                             0            0            0
February 2011....
                          100            0            0            0            0
                                                                                             0            0            0
February 2012....
                          100            0            0            0            0
                                                                                             0            0            0
February 2013....
                          100            0            0            0            0
                                                                                             0            0            0
February 2014....
                          100            0            0            0            0
                                                                                             0            0            0
February 2015....
                          100            0            0            0            0
                                                                                             0            0            0
February 2016....
                          100            0            0            0            0
                                                                                             0            0            0
February 2017....
                           93            0            0            0            0
                                                                                             0            0            0
February 2018....
                           52            0            0            0            0
                                                                                             0            0            0
February 2019....
                            8            0            0            0            0
                                                                                             0            0            0
February 2020....
                            0            0            0            0            0
                                                                                             0            0            0
February 2021....
                            0            0            0            0            0
                                                                                             0            0            0
February 2022....
                            0            0            0            0            0
                                                                                             0            0            0
February 2023....
                            0            0            0            0            0
                                                                                             0            0            0
Weighted Average
  Life
   (years)(1)....
                        25.12         9.38         5.80         5.01         3.49
                                                                                          1.10         1.10         1.10

<CAPTION>

                                                                                                               CLASS A-8
                                                                                                              CERTIFICATES
                                                                        CLASS A-7                                 AT THE
                                                                   CERTIFICATES AT THE                         FOLLOWING
                                                                  FOLLOWING PERCENTAGES                       PERCENTAGES
                                                                         OF SPA                                 OF SPA
                                             ---------------------------------------------------------------  -----------
<S>                <C>          <C>          <C>          <C>
  DISTRIBUTION
      DATE            350%         550%          0%          170%         295%         350%         550%          0%
- -----------------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
Initial..........

                          100          100
                                                    100          100          100          100          100
                                                                                                                     100
February 1994....

                           52           52
                                                    100          100          100          100          100
                                                                                                                     100
February 1995....

                            0            0
                                                    100          100          100          100          100
                                                                                                                     100
February 1996....

                            0            0
                                                     69           69           69           69           69
                                                                                                                     100
February 1997....

                            0            0
                                                     36           36           36           36            0
                                                                                                                     100
February 1998....

                            0            0
                                                      0            0            0            0            0
                                                                                                                     100
February 1999....

                            0            0
                                                      0            0            0            0            0
                                                                                                                      67
February 2000....

                            0            0
                                                      0            0            0            0            0
                                                                                                                      39
February 2001....

                            0            0
                                                      0            0            0            0            0
                                                                                                                      23
February 2002....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       6
February 2003....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2004....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2005....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2006....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2007....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2008....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2009....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2010....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2011....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2012....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2013....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2014....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2015....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2016....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2017....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2018....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2019....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2020....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2021....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2022....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
February 2023....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
Weighted Average
  Life
   (years)(1)....

                         1.10         1.10
                                                   3.63         3.63         3.63         3.63         3.41
                                                                                                                    6.90

<CAPTION>

  DISTRIBUTION
      DATE            170%         295%         350%         550%
- -----------------  -----------  -----------  -----------  -----------
Initial..........

                          100          100          100          100
February 1994....

                          100          100          100          100
February 1995....

                          100          100          100          100
February 1996....

                          100          100          100          100
February 1997....

                          100          100          100           82
February 1998....

                          100          100          100           55
February 1999....

                           67           67           54            0
February 2000....

                           39           39           39            0
February 2001....

                           23           23            5            0
February 2002....

                            6            6            0            0
February 2003....

                            0            0            0            0
February 2004....

                            0            0            0            0
February 2005....

                            0            0            0            0
February 2006....

                            0            0            0            0
February 2007....

                            0            0            0            0
February 2008....

                            0            0            0            0
February 2009....

                            0            0            0            0
February 2010....

                            0            0            0            0
February 2011....

                            0            0            0            0
February 2012....

                            0            0            0            0
February 2013....

                            0            0            0            0
February 2014....

                            0            0            0            0
February 2015....

                            0            0            0            0
February 2016....

                            0            0            0            0
February 2017....

                            0            0            0            0
February 2018....

                            0            0            0            0
February 2019....

                            0            0            0            0
February 2020....

                            0            0            0            0
February 2021....

                            0            0            0            0
February 2022....

                            0            0            0            0
February 2023....

                            0            0            0            0
Weighted Average
  Life
   (years)(1)....

                         6.90         6.90         6.64         4.78
</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-47
<PAGE>

       PERCENTAGE OF INITIAL SUBCLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                              CLASS A-9                                          CLASS A-10
                                         CERTIFICATES AT THE                                 CERTIFICATES AT THE
                                        FOLLOWING PERCENTAGES                               FOLLOWING PERCENTAGES
                                               OF SPA                                              OF SPA
                   ---------------------------------------------------------------  -------------------------------------
<S>                <C>          <C>          <C>          <C>          <C>          <C>          <C>          <C>
  DISTRIBUTION
      DATE             0%          170%         295%         350%         550%          0%          170%         295%
- -----------------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
Initial..........
                          100          100          100          100          100
                                                                                           100          100          100
February 1994....
                          107          107          107          107          107
                                                                                           107          107          107
February 1995....
                          115          115          115          115          115
                                                                                           115          115          115
February 1996....
                          123          123          123          123          123
                                                                                           123          123          123
February 1997....
                          132          132          132          132          132
                                                                                           132          132          132
February 1998....
                          142          142          142          142            1
                                                                                           142          142          142
February 1999....
                          152          152          152          130            0
                                                                                           152          152          152
February 2000....
                          159          159          132           49            0
                                                                                           163          163          163
February 2001....
                          159          159           66            0            0
                                                                                           175          175          175
February 2002....
                          159          159           15            0            0
                                                                                           187          187          187
February 2003....
                          159          159            0            0            0
                                                                                           192          192          159
February 2004....
                          159          159            0            0            0
                                                                                           192          192          116
February 2005....
                          159          117            0            0            0
                                                                                           192          192           81
February 2006....
                          159           78            0            0            0
                                                                                           192          192           53
February 2007....
                          159           44            0            0            0
                                                                                           192          192           30
February 2008....
                          159           13            0            0            0
                                                                                           192          192           12
February 2009....
                          159            0            0            0            0
                                                                                           192          173            0
February 2010....
                          159            0            0            0            0
                                                                                           192          140            0
February 2011....
                          159            0            0            0            0
                                                                                           192          111            0
February 2012....
                          159            0            0            0            0
                                                                                           192           85            0
February 2013....
                          159            0            0            0            0
                                                                                           192           63            0
February 2014....
                          159            0            0            0            0
                                                                                           192           42            0
February 2015....
                          159            0            0            0            0
                                                                                           192           24            0
February 2016....
                          159            0            0            0            0
                                                                                           192            8            0
February 2017....
                          159            0            0            0            0
                                                                                           192            0            0
February 2018....
                          159            0            0            0            0
                                                                                           192            0            0
February 2019....
                          159            0            0            0            0
                                                                                           192            0            0
February 2020....
                           89            0            0            0            0
                                                                                           192            0            0
February 2021....
                            0            0            0            0            0
                                                                                           187            0            0
February 2022....
                            0            0            0            0            0
                                                                                            53            0            0
February 2023....
                            0            0            0            0            0
                                                                                             0            0            0
Weighted Average
  Life
   (years)(1)....
                        27.17        13.14         7.93         6.78         4.57
                                                                                         28.76        18.95        11.94

<CAPTION>
                                                                                                               CLASS A-R
                                                                                                              CERTIFICATE
                                                                       CLASS A-11                               AT THE
                                                                   CERTIFICATES AT THE                         FOLLOWING
                                                                  FOLLOWING PERCENTAGES                       PERCENTAGES
                                                                         OF SPA                                 OF SPA
                                             ---------------------------------------------------------------  -----------
<S>                <C>          <C>          <C>          <C>
  DISTRIBUTION
      DATE            350%         550%          0%          170%         295%         350%         550%          0%
- -----------------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
Initial..........

                          100          100
                                                    100          100          100          100          100
                                                                                                                     100
February 1994....

                          107          107
                                                    100          100          100          100          100
                                                                                                                     100
February 1995....

                          115          115
                                                    100          100          100          100          100
                                                                                                                     100
February 1996....

                          123          123
                                                    100          100          100          100          100
                                                                                                                     100
February 1997....

                          132          132
                                                    100          100          100          100          100
                                                                                                                     100
February 1998....

                          142          142
                                                    100          100          100          100          100
                                                                                                                     100
February 1999....

                          152           74
                                                    100          100          100          100          100
                                                                                                                     100
February 2000....

                          163            9
                                                    100          100          100          100          100
                                                                                                                     100
February 2001....

                          175            0
                                                    100          100          100          100           59
                                                                                                                     100
February 2002....

                          122            0
                                                    100          100          100          100           32
                                                                                                                     100
February 2003....

                           81            0
                                                    100          100          100          100           21
                                                                                                                     100
February 2004....

                           49            0
                                                    100          100          100          100           14
                                                                                                                     100
February 2005....

                           24            0
                                                    100          100          100          100            9
                                                                                                                     100
February 2006....

                            4            0
                                                    100          100          100          100            6
                                                                                                                     100
February 2007....

                            0            0
                                                    100          100          100           82            4
                                                                                                                     100
February 2008....

                            0            0
                                                    100          100          100           63            2
                                                                                                                     100
February 2009....

                            0            0
                                                    100          100           95           48            2
                                                                                                                     100
February 2010....

                            0            0
                                                    100          100           75           36            1
                                                                                                                     100
February 2011....

                            0            0
                                                    100          100           58           27            1
                                                                                                                     100
February 2012....

                            0            0
                                                    100          100           46           20            0
                                                                                                                     100
February 2013....

                            0            0
                                                    100          100           35           15            0
                                                                                                                     100
February 2014....

                            0            0
                                                    100          100           27           11            0
                                                                                                                     100
February 2015....

                            0            0
                                                    100          100           20            8            0
                                                                                                                     100
February 2016....

                            0            0
                                                    100          100           15            6            0
                                                                                                                     100
February 2017....

                            0            0
                                                    100           90           11            4            0
                                                                                                                     100
February 2018....

                            0            0
                                                    100           69            8            3            0
                                                                                                                     100
February 2019....

                            0            0
                                                    100           51            5            2            0
                                                                                                                     100
February 2020....

                            0            0
                                                    100           35            3            1            0
                                                                                                                     100
February 2021....

                            0            0
                                                    100           21            2            1            0
                                                                                                                     100
February 2022....

                            0            0
                                                    100            9            1            0            0
                                                                                                                     100
February 2023....

                            0            0
                                                      0            0            0            0            0
                                                                                                                       0
Weighted Average
  Life
   (years)(1)....

                        10.15         6.18
                                                  29.68        26.34        19.58        16.83         9.10
                                                                                                                   30.04

<CAPTION>

  DISTRIBUTION
      DATE            170%         295%         350%         550%
- -----------------  -----------  -----------  -----------  -----------
Initial..........

                          100          100          100          100
February 1994....

                          100          100          100          100
February 1995....

                          100          100          100          100
February 1996....

                          100          100          100          100
February 1997....

                          100          100          100          100
February 1998....

                          100          100          100          100
February 1999....

                          100          100          100          100
February 2000....

                          100          100          100          100
February 2001....

                          100          100          100          100
February 2002....

                          100          100          100          100
February 2003....

                          100          100          100          100
February 2004....

                          100          100          100          100
February 2005....

                          100          100          100          100
February 2006....

                          100          100          100          100
February 2007....

                          100          100          100          100
February 2008....

                          100          100          100          100
February 2009....

                          100          100          100          100
February 2010....

                          100          100          100          100
February 2011....

                          100          100          100          100
February 2012....

                          100          100          100          100
February 2013....

                          100          100          100          100
February 2014....

                          100          100          100          100
February 2015....

                          100          100          100          100
February 2016....

                          100          100          100          100
February 2017....

                          100          100          100          100
February 2018....

                          100          100          100           95
February 2019....

                          100          100          100           52
February 2020....

                          100          100          100           27
February 2021....

                          100          100          100           12
February 2022....

                          100          100          100            4
February 2023....

                            0            0            0            0
Weighted Average
  Life
   (years)(1)....

                        29.96        29.93        29.86        26.45
</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>
    Interest  on Mortgage Loans prepaid  in full is accrued  only to the date of
such prepayment in full. Any interest  shortfall with respect to prepayments  in
full  will be offset only  to the extent of the  aggregate of the Servicing Fees
relating to mortgagor payments  or other recoveries  distributed on the  related
Distribution  Date. Any excess of such shortfall above the Servicing Fees in any
month will  result in  a pro  rata reduction  of interest  distributable to  the
holders  of each Subclass of Class A Certificates and the holders of the Class B
Certificates. Interest  shortfalls  on the  Mortgage  Loans resulting  from  the
timing  of the  receipt of partial  principal prepayments on  the Mortgage Loans
will not be offset  by Servicing Fees  and will not be  allocated pro rata,  but
instead  will be borne first by the Class B Certificates (so long as the Class B
Certificates are  outstanding)  and  then  by  the  Class  A  Certificates.  See
"Description  of the  Certificates--Interest" herein  and "Prepayment  and Yield
Considerations" in the Prospectus.

    The yields  on  the  Class A  Certificates  will  be less  than  the  yields
otherwise  produced by  their respective  Pass-Through Rates  and the  prices at
which such Class A Certificates are purchased because the interest which accrues
on  such  Certificates  during  each  month  will  not  be  passed  through   to
Certificateholders  until the 25th day of the following month (or if such day is
not a business day, the following business day).

                        POOLING AND SERVICING AGREEMENT

GENERAL

    The Series 1993-4  Certificates will  be issued  pursuant to  a Pooling  and
Servicing Agreement to be dated as of the date of initial issuance of the Series
1993-4  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 1993-4 Certificates. See "Description of  the
Certificates,"  "Servicing of the Mortgage Loans" and "The Pooling and Servicing
Agreement" in the Prospectus. Distributions  (other than the final  distribution
in  retirement of  the Class A  Certificates of  each Subclass) will  be made by
check mailed to the address of the person entitled thereto as it appears on  the
Certificate  Register.  However,  with  respect  to  any  holder  of  an Offered
Certificate  evidencing  at  least  a  $5,000,000  initial  principal   balance,
distributions  will  be  made  on  the Distribution  Date  by  wire  transfer in
immediately available funds,  provided that  the Servicer, or  the paying  agent
acting  on behalf  of the Servicer,  shall have been  furnished with appropriate
wiring instructions  not less  than seven  business days  prior to  the  related
Distribution Date. The final distribution in respect of each Class A Certificate
will be made only upon presentation and surrender of such Class A Certificate at
the  office or agency appointed by the  Trustee specified in the notice of final
distribution with respect to the related Subclass.

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

VOTING

    With respect  to  any provisions  of  the Pooling  and  Servicing  Agreement
providing  for the  action, consent  or approval  of the  holders of  all Series
1993-4 Certificates evidencing specified Voting  Interests in the Trust  Estate,
the  holders of the  Class A Certificates  will collectively be  entitled to the
then applicable Class A Percentage of the aggregate Voting Interest  represented
by  all Series 1993-4 Certificates  and the holders of  the Class B Certificates
will collectively be entitled  to the balance of  the aggregate Voting  Interest
represented by all Series 1993-4 Certificates. The aggregate Voting Interests of
the  Offered Certificates on any  date will be 97% of  the Class A Percentage on
such date. The aggregate Voting Interest  of the Class A-12 Certificates on  any
date  will be 3%  of the Class A  Percentage on such  date. The aggregate Voting
Interests of each Subclass of Offered Certificates on any date will be equal  to
the  product of  (a) 97%  of the  Class A  Percentage on  such date  and (b) the
fraction obtained by dividing the Subclass Principal Balance of such Subclass on
such date by the aggregate Subclass

                                      S-49
<PAGE>
Principal  Balance   of   the   Offered  Certificates   on   such   date.   Each
Certificateholder  of a Class or  Subclass will have a  Voting Interest equal to
the product  of  the  Voting  Interest  to  which  such  Class  or  Subclass  is
collectively  entitled and  the Percentage  Interest in  such Class  or Subclass
represented by such holder's Certificates. With respect to any provisions of the
Pooling and Servicing  Agreement providing  for action, consent  or approval  of
each  Class or  Subclass of Certificates  or specified Classes  or Subclasses of
Certificates, each Certificateholder of a  Subclass will have a Voting  Interest
in  such Subclass equal  to such holder's Percentage  Interest in such Subclass.
Unless Definitive Certificates are issued as described above, Beneficial  Owners
of  Book-Entry  Certificates  may  exercise  their  voting  rights  only through
Participants.

TRUSTEE

    The Trustee for the Series 1993-4 Certificates will be First Trust  National
Association,  a national banking association. The  Corporate Trust Office of the
Trustee is located at 180 East Fifth Street, St. Paul, Minnesota 55101. See "The
Pooling and Servicing Agreement--The Trustee" in the Prospectus.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The Servicing Fee paid to the Servicer with respect to the servicing of each
Mortgage Loan  included  in  the  Trust  Estate  underlying  the  Series  1993-4
Certificates  and administrative services provided by it will be 0.20% per annum
of the  outstanding principal  balance  of each  such  Mortgage Loan.  No  Fixed
Retained  Yield (as defined in the Prospectus)  will be retained with respect to
any of the Mortgage Loans. See "Servicing of the Mortgage Loans--Fixed  Retained
Yield,  Servicing Compensation  and Payment of  Expenses" in  the Prospectus for
information regarding other possible compensation to the Servicer. The  Servicer
will  pay all routine expenses incurred  in connection with its responsibilities
under the  Pooling  and  Servicing  Agreement,  subject  to  certain  rights  of
reimbursement  as  described in  the Prospectus.  The  servicing fees  and other
expenses of the 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 investors (or, in the case of a
pass-through  entity, its owners) may be limited in their ability to deduct such
expenses for regular tax purposes and may not be able to deduct such expenses to
any extent for alternative minimum tax purposes. See "Certain Federal Income Tax
Consequences--Federal Income Tax Consequences for REMIC
Certificates--Limitations on Deduction of Certain Expenses" in the Prospectus.

OPTIONAL TERMINATION

    At its option, the Servicer may purchase from the Trust Estate all remaining
Mortgage Loans,  and  thereby  effect  early retirement  of  the  Series  1993-4
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, Class  A-7, Class A-8,  Class
A-9,  Class  A-10  and  Class  A-11  Certificates  (collectively,  the  "Regular
Certificates"), together  with  the Class  A-12  Certificates and  the  Class  B
Certificates, will be designated as 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.

                                      S-50
<PAGE>
    The Offered Certificates will be treated as "qualifying real property loans"
for  mutual savings banks and domestic  building and loan associations, "regular
or residual interests in a REMIC"  for domestic building and loan  associations,
and  "real  estate assets"  for  real estate  investment  trusts, to  the extent
described in the Prospectus.

REGULAR CERTIFICATES

    The  Regular  Certificates  will  be   treated  as  newly  originated   debt
instruments  for federal income  tax purposes. Beneficial  Owners of the Regular
Certificates  will  be  required  to  report  income  on  such  Certificates  in
accordance  with the accrual method of accounting.  The Class A-9 and Class A-10
Certificates will be issued with original issue discount for federal income  tax
purposes  in an  amount equal  to the excess  of the  initial principal balances
thereof plus all interest (whether current or accrued) thereon over their  issue
prices  (including accrued interest). It is also anticipated that the Class A-11
Certificates will be issued with original  issue discount in an amount equal  to
the  excess  of the  initial principal  balance thereof  over their  issue price
(including accrued  interest). It  is further  anticipated that  the Class  A-1,
Class  A-2, Class A-3, Class  A-4, Class A-6 and  Class A-7 Certificates will be
issued at a premium and  that the Class A-5 and  Class A-8 Certificates will  be
issued  with DE MINIMIS original issue discount for federal income tax purposes.
Under proposed  Treasury regulations,  because interest  is distributed  on  the
first  Distribution  Date  for  a  thirty-day  period  reflecting  the preceding
calendar month and not the number  of days reflecting the longer period  between
the issue date and the first Distribution Date, Regular Certificates expected to
be  issued with non-DE MINIMIS  original issue discount, such  as the Class A-11
Certificates, may be considered to be issued with original issue discount in  an
amount  equal  to the  excess  of all  distributions  of principal  and interest
expected to  be  received thereon  over  their issue  price  (including  accrued
interest). These Treasury regulations are proposed to be effective only for debt
instruments  issued 60 or  more days after  the regulations are  issued in final
form and the Seller does  not intend to report  original issue discount in  this
manner.  The Class A-12 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 by  a
holder  of a Regular  Certificate to amortize premium,  will be calculated using
295% 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  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 taxable income,  (ii) the treatment of such REMIC  taxable
income  as  "unrelated  business  taxable income"  to  certain  holders  who are
otherwise tax-exempt and (iii) the treatment  of such taxable income as  subject
to  30%  withholding tax  to certain  non-U.S. investors,  with no  exemption or
treaty reduction.

    Under the REMIC Regulations, because the fair market value of the Class  A-R
Certificate  will not exceed 2% of the fair market value of the REMIC, the Class
A-R Certificate will not have "significant value," and thrift institutions  will
not  be  permitted to  offset  their net  operating  losses against  such excess
inclusion income.  In  addition, under  the  REMIC Regulations,  the  Class  A-R
Certificate  will  be considered  a  "noneconomic residual  interest,"  with the
result that  transfers  thereof would  be  disregarded for  federal  income  tax
purposes  if  any  significant  purpose  of the  transferor  was  to  impede the
assessment or collection of tax. Accordingly, the transferee affidavit used  for
transfers of the Class A-R Certificate will

                                      S-51
<PAGE>
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
any  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 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 Certificate" herein and
"Certain Federal Income  Tax Consequences--Federal Income  Tax Consequences  for
REMIC  Certificates--  Taxation  of  the  Residual  Certificates--Limitations on
Offset or Exemption of REMIC Income" and "--Tax-Related Restrictions on Transfer
of Residual Certificates--Noneconomic Residual Interests" in the Prospectus.

    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.   See  "Pooling   and  Servicing   Agreement--Servicing
Compensation  and Payment  of Expenses" herein.  In addition, some  portion of a
purchaser's basis  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  the  Class  A-R
Certificate  are unclear. The  preamble to the  REMIC Regulations indicates that
the Internal Revenue Service anticipates providing guidance with respect to  the
federal  tax treatment  of such consideration.  Any transferee of  the Class A-R
Certificate receiving such consideration should consult its tax advisors.

    DUE TO  THE  SPECIAL TAX  TREATMENT  OF RESIDUAL  INTERESTS,  THE  EFFECTIVE
AFTER-TAX  RETURN OF THE  CLASS A-R 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  which is an employee benefit plan within the meaning of Section 3(3) of,
and which is subject to  the fiduciary duty rules  of Title 1, Sections  401-414
of, the Employee Retirement Income Security Act of 1974, as amended ("ERISA") or
Code  Section 4975 or any  person utilizing the assets  of such employee benefit
Plan (an "ERISA Plan"). Accordingly,  the following discussion does not  purport
to  discuss the considerations under ERISA or  Code Section 4975 with respect to
the purchase, acquisition or resale of the Class A-R Certificate.

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

                                      S-52
<PAGE>
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 Offered Certificates by  an ERISA Plan,  provided that specified  conditions
are met.

    Among  the conditions which would have to  be satisfied for the Exemption to
apply to the acquisition by  an ERISA Plan of  the Offered Certificates, is  the
condition  that  the ERISA  Plan  investing in  the  Offered Certificates  be an
"accredited investor"  as defined  in  Rule 501(a)(1)  of  Regulation D  of  the
Securities  and Exchange Commission under the Securities Act of 1933, as amended
(the "Securities Act").

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

                                LEGAL INVESTMENT

    The Offered Certificates 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 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  other
Subclasses.  It should also be noted  that certain states recently have enacted,
or have proposed enacting, legislation  limiting to varying extents the  ability
of  certain entities (in  particular insurance companies)  to invest in mortgage
related securities. Investors should  consult with their  own legal advisors  in
determining whether and to what extent the Offered Certificates constitute legal
investments for such investors. See "Legal Investment" in the Prospectus.

                                SECONDARY MARKET

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

                                  UNDERWRITING

    Subject  to the terms and conditions  of the underwriting agreement dated as
of January 15, 1993  (the "Underwriting Agreement") among  the Seller, PHMC  and
Prudential  Securities  Incorporated,  as underwriter  (the  "Underwriter"), the
Offered Certificates are being purchased from the Seller by the Underwriter upon
issuance.  The  Underwriter  is  committed  to  purchase  all  of  the   Offered
Certificates  offered  hereby 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  98.015625% of the
aggregate initial principal  balance of the  Offered Certificates, plus  accrued
interest  thereon  and on  an amount  equal to  the aggregate  initial principal

                                      S-53
<PAGE>
balance of the Class A-12 Certificates at  the rate of 7.00% per annum from  the
Cut-Off Date to (but not including) February 12, 1993, 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 among the Subclasses of Offered Certificates.
The Underwriter and  any dealers that  participate with the  Underwriter in  the
distribution  of the Offered Certificates may  be deemed to be underwriters, and
any discounts or commissions received  by them and any  profit on the resale  of
Offered  Certificates  by them  may be  deemed to  be underwriting  discounts or
commissions, under the Securities Act.

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

                                 LEGAL MATTERS

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

                                USE OF PROCEEDS

    The  net proceeds to be  received from the sale  of the Offered Certificates
offered hereby will be applied  by the Seller to the  purchase from PHMC of  the
Mortgage  Loans represented  by the Series  1993-4 Certificates.  It is expected
that PHMC will  use the  proceeds from  the sale of  the Mortgage  Loans to  the
Seller  for its  general business  purposes, including,  without limitation, the
origination or acquisition of new mortgage loans and the repayment of borrowings
incurred to  finance  the  origination  or acquisition  of  the  Mortgage  Loans
underlying the Series 1993-4 Certificates.

                                    RATINGS

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

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

    The ratings  of  S&P  on  mortgage  pass-through  certificates  address  the
likelihood  of the receipt by certificateholders  of payments required under the
related pooling and servicing agreement.  S&P's ratings take into  consideration
the credit quality of the mortgage pool, including any credit support providers,
structural and legal aspects associated with the certificates, and the extent to
which  the payment  stream on  the mortgage  pool is  adequate to  make payments
required under  the certificates.  S&P's ratings  on such  certificates do  not,
however,  constitute  a  statement  regarding frequency  of  prepayments  on the
mortgages.

    The ratings of Moody's  and S&P do  not address the  possibility that, as  a
result  of principal  prepayments, Certificateholders  may receive  a lower than
anticipated yield.

    The Seller has  not requested a  rating on the  Offered Certificates of  any
Subclass  by any rating  agency other than  Moody's and S&P,  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 any rating
assigned by any other rating agency to the Class A Certificates will be as  high
as those assigned by Moody's and S&P.

                                      S-54
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                                                         PAGE
- ---------------------------------------------------------------------------------------------------------  ---------
<S>                                                                                                        <C>
Accretion Directed Certificates..........................................................................    Cover
Accretion Termination Date...............................................................................     S-9
Accrual Certificates.....................................................................................    Cover
Additional Principal Amount..............................................................................    S-23
Beneficial Owner.........................................................................................    S-16
Book-Entry Certificates..................................................................................     S-5
Cede.....................................................................................................    S-16
Class A Certificates.....................................................................................    Cover
Class A Distribution Amount..............................................................................    S-19
Class A Optimal Amount...................................................................................    S-26
Class A Optimal Principal Amount.........................................................................    S-22
Class A Percentage.......................................................................................    S-23
Class A Prepayment Percentage............................................................................    S-23
Class A Principal Amount.................................................................................    S-19
Class A Principal Distribution Amount....................................................................    S-22
Class A Principal Balance................................................................................    S-20
Class A-8A Component.....................................................................................    S-24
Class A-8B Component.....................................................................................    S-24
Class A-9 Accretion Termination Date.....................................................................     S-9
Class A-9 Accrual Distribution Amount....................................................................    S-22
Class A-10 Accretion Termination Date....................................................................     S-9
Class A-10 Accrual Distribution Amount...................................................................    S-22
Class A-12 Notional Amount...............................................................................    S-20
Class A-R Notional Amount................................................................................    S-20
Class B Certificates.....................................................................................    Cover
Class B Percentage.......................................................................................    S-24
Code.....................................................................................................    S-15
Component................................................................................................    S-24
Component Principal Balance..............................................................................    S-24
Cooperatives.............................................................................................    S-31
Co-op Shares.............................................................................................    S-31
Cross-Over Date..........................................................................................    S-29
Current Class A Interest Distribution Amount.............................................................    S-19
Cut-Off Date Aggregate Principal Balance.................................................................    S-31
Definitive Certificates..................................................................................    S-16
Depository Agreement.....................................................................................    S-26
Determination Date.......................................................................................    S-18
Distribution Date........................................................................................    S-18
DOL......................................................................................................    S-52
DTC......................................................................................................     S-5
Enhancement Act..........................................................................................    S-53
ERISA....................................................................................................    S-15
ERISA Plan...............................................................................................    S-52
Exemption................................................................................................    S-52
Indirect Participants....................................................................................    S-16
Liquidated Loan..........................................................................................    S-23
Moody's..................................................................................................     S-4
Mortgage Loans...........................................................................................    Cover
Mortgaged Properties.....................................................................................    S-31
</TABLE>

                                      S-55
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                                                         PAGE
- ---------------------------------------------------------------------------------------------------------  ---------
Mortgages................................................................................................    S-31
<S>                                                                                                        <C>
Net Foreclosure Profits..................................................................................    S-25
Net Mortgage Interest Rate...............................................................................    S-20
Non-sponsored Relocation Loans...........................................................................    S-31
Non-Supported Interest Shortfall.........................................................................    S-20
Offered Certificates.....................................................................................    Cover
Participants.............................................................................................    S-16
Percentage Interest......................................................................................    S-19
Periodic Advance.........................................................................................    S-26
PHMC.....................................................................................................    Cover
Pool Distribution Amount.................................................................................    S-18
Pool Scheduled Principal Balance.........................................................................    S-23
Pooling and Servicing Agreement..........................................................................    S-49
Prepayment Interest Shortfalls...........................................................................    S-20
Program Loans............................................................................................    S-39
PTE 83-1.................................................................................................    S-52
Record Date..............................................................................................    S-18
Regular Certificates.....................................................................................    S-50
RELO Program Loans.......................................................................................    S-39
Relocation Mortgage Loans................................................................................    Cover
REMIC....................................................................................................     S-2
Reserve Fund.............................................................................................    S-26
Reserve Fund Available Advance Amount....................................................................    S-26
Reserve Fund Depository..................................................................................    S-26
Reserve Fund Required Amount.............................................................................    S-26
Reserve Fund Trigger Date................................................................................    S-26
Residual Certificate.....................................................................................    S-50
Rules....................................................................................................    S-16
Scheduled Principal Balance..............................................................................    S-23
Securities Act...........................................................................................    S-52
Seller...................................................................................................    Cover
Series 1993-4 Certificates...............................................................................    Cover
Servicer.................................................................................................    Cover
S&P......................................................................................................     S-4
SPA......................................................................................................    S-44
Special Hazard Mortgage Loan.............................................................................    S-23
Special Hazard Termination Date..........................................................................    S-29
Sponsored Relocation Loans...............................................................................    S-31
Subclass.................................................................................................    Cover
Subclass Interest Accrual Amount.........................................................................    S-19
Subclass Interest Shortfall Amount.......................................................................    S-21
Subclass Principal Balance...............................................................................    S-19
Subsidy Account..........................................................................................    S-32
Subsidy Loans............................................................................................    S-32
Trust Estate.............................................................................................    Cover
Underwriter..............................................................................................    Cover
Underwriting Agreement...................................................................................    S-53
Unpaid Class A Interest Shortfall Distribution Amount....................................................    S-19
</TABLE>

                                      S-56
<PAGE>
THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.
                                     SELLER
                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)
                             ---------------------

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

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

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

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

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

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

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

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

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

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

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

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

                             ADDITIONAL INFORMATION

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

                        ADDITIONAL DETAILED INFORMATION

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

                                       2
<PAGE>
                               TABLE OF CONTENTS

                                   PROSPECTUS

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

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

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

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

                                       6
<PAGE>
                             SUMMARY OF PROSPECTUS

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

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

                                       7
<PAGE>

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

                                       8
<PAGE>

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

                                       9
<PAGE>

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

                                       10
<PAGE>

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

                                       11
<PAGE>
                               THE TRUST ESTATES

GENERAL

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

MORTGAGE LOANS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

  INSURANCE POLICIES

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

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

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

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

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

  ACQUISITION OF THE MORTGAGE LOANS FROM PHMC

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

  ASSIGNMENT OF MORTGAGE LOANS TO THE TRUSTEE

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

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

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

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

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

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

  REPRESENTATIONS AND WARRANTIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

  OPTIONAL REPURCHASES

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

                                       21
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

GENERAL

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

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

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

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

                                       22
<PAGE>
opinion of counsel is obtained to the  effect that the transfer will not  result
in  the arrangement contemplated under the Pooling and Servicing Agreement being
treated as an association taxable as a corporation under the Code.

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

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

PERCENTAGE CERTIFICATES

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

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

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

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

                                       23
<PAGE>
losses realized  on  the  underlying  Mortgage Loans.  A  Series  of  Percentage
Certificates comprised of Classes whose percentage interests in the Trust Estate
may  vary is referred to herein as a Series of "Shifting Interest Certificates."
Distributions on,  and  subordination  arrangements with  respect  to,  Shifting
Interest Certificates are discussed below under the headings "Description of the
Certificates--Distributions  to Percentage Certificateholders--Shifting Interest
Certificates" and "Credit Support--Subordination--Shifting Interest
Certificates."

MULTI-CLASS CERTIFICATES

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

DISTRIBUTIONS TO PERCENTAGE CERTIFICATEHOLDERS

  CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES

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

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

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

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

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

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

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

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

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

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

           (a) all Scheduled Principal and all Curtailments;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

  SHIFTING INTEREST CERTIFICATES

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

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

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

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

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

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

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

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

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

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

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

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

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

EXAMPLE OF DISTRIBUTION TO PERCENTAGE CERTIFICATEHOLDERS

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

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

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

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

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

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

                                         (FOOTNOTES CONTINUED ON FOLLOWING PAGE)

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

DISTRIBUTIONS TO MULTI-CLASS CERTIFICATEHOLDERS

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

    Except as  otherwise  set forth  in  the applicable  Prospectus  Supplement,
distributions of interest and distributions in reduction of the Stated Amount of
Multi-Class  Certificates will  be made  from the  Pool Distribution  Amount (as
determined by the Servicer on the related Determination Date in the same  manner
as  described above with  respect to Series of  Percentage Certificates) on each
Distribution Date for such Series to the holders of each Class then entitled  to
receive such distributions until the aggregate amount of such distributions have
reduced  the  Stated  Amount  of  each  such  Class  of  Certificates  to  zero.
Distributions in reduction of Stated Amount will be allocated among the  Classes
of  such  Certificates  in the  manner  specified in  the  applicable Prospectus
Supplement. If so specified  in the related  Prospectus Supplement, such  Series
may include Classes designed to receive principal payments using a predetermined
schedule   such  as   planned  amortization  class   certificates  and  targeted
amortization class certificates and Classes that receive principal payments only
if other designated Classes receive  their scheduled payments. Unless  otherwise
specified   in  the  applicable  Prospectus  Supplement,  all  distributions  in
reduction of the Stated  Amount of a Class  of Multi-Class Certificates will  be
made pro rata among the Certificates of such Class.

    Unless otherwise specified in the Prospectus Supplement relating to a Series
of  Certificates, the aggregate amount that  will be distributed in reduction of
Stated Amount to holders of Multi-Class  Certificates of a Series then  entitled
thereto on any Distribution Date for such Series will equal, to the extent funds
are

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

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

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

                                       31
<PAGE>
available, the sum of  (i) the Multi-Class  Certificate Distribution Amount  (as
defined  herein)  and  (ii)  if  and to  the  extent  specified  in  the related
Prospectus Supplement, the applicable percentage of the Spread specified in such
Prospectus Supplement.

    Unless otherwise  specified in  the  applicable Prospectus  Supplement,  the
"Multi-Class  Certificate Distribution  Amount" with  respect to  a Distribution
Date for a Series of Multi-Class Certificates will equal the amount, if any,  by
which  the Stated Amount  of the Multi-Class Certificates  of such Series (after
taking into account the amount of interest  to be added to the Stated Amount  of
any Class of Compound Interest Certificates on such Distribution Date and before
giving  effect  to  any distributions  in  reduction  of Stated  Amount  on such
Distribution Date) exceeds the  Pool Value (as defined  herein) of the  Mortgage
Loans  included in the Trust Estate for such  Series as of the end of the period
(a "Due Period") specified in the related Prospectus Supplement. For purposes of
determining the Multi-Class  Certificate Distribution Amount  with respect to  a
Distribution  Date for a  Series of Certificates  having one or  more Classes of
Multi-Class Certificates, the Pool Value of  the Mortgage Loans included in  the
Trust  Estate for  such Certificates  will be reduced  to take  into account all
distributions thereon received by the Trustee during the applicable Due Period.

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

  VALUATION OF MORTGAGE LOANS

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

                                       32
<PAGE>
calculated  as if all such Mortgage Loans  in the Pool Value Group constituted a
single mortgage loan having the highest  mortgage rate and the longest  maturity
of  any such  mortgage loan  for such Pool  Value Group.  There are  a number of
alternative means of determining the Pool Value of a Mortgage Loan or Pool Value
Group, including determinations  based on  the discounted present  value of  the
remaining   scheduled   payments   of  principal   and   interest   thereon  and
determinations based on  the relationship  between the  Mortgage Interest  Rates
borne  thereby and  the Interest  Rates of  the Multi-Class  Certificates of the
related Series.  The Prospectus  Supplement for  each Series  will describe  the
method or methods (and related assumptions) used to determine the Pool Values of
the  Mortgage Loans or the  Pool Value Groups for such  Series. In any event, on
each Distribution Date, after  making the distributions  in reduction of  Stated
Amount  on  such Distribution  Date, the  aggregate  of the  Pool Values  of all
Mortgage Loans and all the Pool Value Groups included in the Trust Estate for  a
Series  of Certificates will be at least equal to the aggregate Stated Amount of
the Multi-Class Certificates of such Series.

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

  SPECIAL DISTRIBUTIONS

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

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

  LAST SCHEDULED DISTRIBUTION DATE

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

                                       33
<PAGE>
depend upon their particular characteristics, as well as on the prevailing level
of interest rates from time to time and other economic factors, and no assurance
can  be given as to the actual  prepayment experience of the Mortgage Loans. See
"Prepayment and Yield Considerations" below.

                                 CREDIT SUPPORT

SUBORDINATION

  CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES

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

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

                                       34
<PAGE>
Subordination Reserve  Fund  (without taking  into  account the  amount  of  the
Initial  Deposit)  at  the  Specified Subordination  Reserve  Fund  Balance. The
Prospectus Supplement for each Series will set forth the amount of the Specified
Subordination Reserve Fund Balance applicable from time to time and the  extent,
if  any,  to  which the  Specified  Subordination  Reserve Fund  Balance  may be
reduced.

    In no event  will the  Specified Subordination  Reserve Fund  Balance for  a
Series  ever be  required to  exceed the Subordinated  Amount. In  the event the
Subordination Reserve Fund is depleted before the Subordinated Amount is reduced
to zero,  the Senior  Certificateholders will  continue to  have a  preferential
right,  to  the extent  specified in  the  applicable Prospectus  Supplement, to
receive  current  distributions  of  amounts  that  would  otherwise  have  been
distributable  to the Subordinated Certificateholders to  the extent of the then
Subordinated Amount.

    After  the   Subordinated   Amount   is  reduced   to   zero,   the   Senior
Certificateholders   of  a  Series  will,  unless  otherwise  specified  in  the
applicable Prospectus  Supplement,  nonetheless  have a  preferential  right  to
receive  payment  of  Senior Class  Shortfall  Accruals and  interest  which has
accrued thereon from amounts that would otherwise have been distributable to the
Subordinated Certificateholders.  The Senior  Certificateholders will  otherwise
bear  their proportionate share  of any losses  realized on the  Trust Estate in
excess of the Subordinated Amount.

    Amounts held  from time  to time  in the  Subordination Reserve  Fund for  a
Series  will be held  for the benefit  of the Senior  Certificateholders of such
Series until withdrawn from the Subordination Reserve Fund as described below.

    If on  any Distribution  Date while  the Subordinated  Amount exceeds  zero,
there  is a Senior Class Shortfall,  the Senior Class Certificateholders will be
entitled to  receive from  current payments  on the  Mortgage Loans  that  would
otherwise  have been distributable to Subordinated Certificateholders the amount
of such Senior Class  Shortfall. If such current  payments are insufficient,  an
amount  equal  to  the  lesser of:  (i)  the  entire amount  on  deposit  in the
Subordination Reserve  Fund  available for  such  purpose; or  (ii)  the  amount
necessary  to  cover  the Senior  Class  Shortfall  will be  withdrawn  from the
Subordination Reserve Fund. Amounts representing investment earnings on  amounts
held in the Subordination Reserve Fund will not be available to make payments to
the  Senior Certificateholders.  If current payments  on the  Mortgage Loans and
amounts available in the Subordination Reserve Fund are insufficient to pay  the
entire  Senior Class Shortfall, then amounts held in the Certificate Account for
future  distributions  will   be  distributed   as  necessary   to  the   Senior
Certificateholders.

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

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

    Funds in the  Subordination Reserve Fund  for a Series  will be invested  as
provided  in the applicable Pooling and  Servicing Agreement in certain types of
eligible investments ("Eligible Investments"). If an

                                       35
<PAGE>
election has been made to treat the Trust Estate (or a segregated pool of assets
therein) as a REMIC, no more than 30% of the income or gain of the Subordination
Reserve Fund  in  any  taxable year  may  be  derived from  the  sale  or  other
disposition  of investments held for less than three months in the Subordination
Reserve Fund. The earnings on such investments will be withdrawn and paid to the
Subordinated Certificateholders of such Series or to the holders of the Residual
Certificates, in the event  that an election  has been made  to treat the  Trust
Estate (or a segregated pool of assets therein) with respect to such Series as a
REMIC,  in accordance with their  respective interests. Investment income earned
on amounts held  in the  Subordination Reserve Fund  will not  be available  for
distribution to the Senior Certificateholders or otherwise subject to any claims
or rights of the Senior Certificateholders.

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

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

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

  SHIFTING INTEREST CERTIFICATES

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

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

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

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

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

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

                                       37
<PAGE>
    Although  the subordination feature  described above is  intended to enhance
the likelihood of  timely payment of  principal and interest  to the holders  of
Senior  Certificates,  shortfalls  could result  in  certain  circumstances. For
example, a shortfall in  the payment of principal  otherwise due the holders  of
Senior  Certificates could occur if  losses realized on the  Mortgage Loans in a
Trust Estate  were exceptionally  high  and were  concentrated in  a  particular
month.   See  "Description  of  the  Certificates--Distributions  to  Percentage
Certificateholders--Shifting Interest  Certificates" for  a description  of  the
consequences of any shortfall of principal or interest.

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

OTHER CREDIT ENHANCEMENT

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

  LIMITED GUARANTEE

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

  LETTER OF CREDIT

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

  POOL INSURANCE POLICIES

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

  SPECIAL HAZARD INSURANCE POLICIES

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

  MORTGAGOR BANKRUPTCY BOND

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

                                       38
<PAGE>
amount meeting the criteria of the  Rating Agency or Rating Agencies rating  the
Certificates  of  the related  Series, which  amount  will be  set forth  in the
related Prospectus  Supplement.  The amount  and  principal terms  of  any  such
coverage will be set forth in the Prospectus Supplement.

                      PREPAYMENT AND YIELD CONSIDERATIONS

PASS-THROUGH RATES AND INTEREST RATES

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

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

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

SCHEDULED DELAYS IN DISTRIBUTIONS

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

EFFECT OF PRINCIPAL PREPAYMENTS

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

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

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

WEIGHTED AVERAGE LIFE OF CERTIFICATES

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

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

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

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

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

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

                                   THE SELLER

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

                                       41
<PAGE>
    The limited purposes of the Seller are, in general, to acquire, own and sell
mortgage loans;  to issue,  acquire, own,  hold and  sell mortgage  pass-through
securities  which represent  ownership interests in  mortgage loans, collections
thereon and related properties; and to  engage in any acts which are  incidental
to, or necessary, suitable or convenient to accomplish, the foregoing.

    The  Seller  maintains  its principal  office  at 7470  New  Technology Way,
Frederick, Maryland 21701. Its telephone number is (301) 846-8199.

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

                                      PHMC

GENERAL

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

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

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

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

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

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

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

MORTGAGE LOAN PRODUCTION SOURCES

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

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

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

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

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

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

                                       44
<PAGE>
MORTGAGE LOAN UNDERWRITING

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

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

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

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

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

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

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

    Property value  is established  in connection  with the  origination of  any
mortgage  loan  (whether  the loan  is  originated for  purchase  or refinancing
purposes) by means  of an  appraisal, which is  typically ordered  by the  party
originating  the  related  mortgage  loan. Consistent  with  this  practice, the
appraisals with respect  to the  loans generated through  corporate contacts  or
through  referrals from mortgage  brokers or other  similar entities (other than
those certain mortgage brokers or  similar entities that process mortgage  loans
on  PHMC's  behalf) are  generally ordered  by PHMC,  while the  appraisals with
respect to the loans sold  to PHMC by third-party  lenders are ordered by  those
other originators. PHMC may, however, at it discretion, order a review appraisal
with  respect to any loan  generated by a third-party  lender; in addition, PHMC
typically orders review appraisals with  respect to loans that certain  mortgage
brokers  or similar entities process on its behalf. A review appraisal, like the
original appraisal,  involves  the  making  of  a  site  visit,  the  taking  of
photographs, and the gathering of data on comparable properties. Unlike original
appraisals,  however,  review appraisals  do not  include  an inspection  of the
interior of the  house. A  review appraisal is  generally used  to validate  the
decision  made based  upon the original  appraisal. If the  variance between the
original and the review appraisal is significant, an explanation will be  sought
and  the underwriting decision  may be reevaluated.  In certain instances, which
most frequently  involve the  postponement  of the  closing  with respect  to  a
mortgage   loan  on  a  newly  built   home  due  to  construction  delays,  the
recertification of an appraisal  may be required.  A recertification includes  a
physical  inspection  of the  exterior of  the  property and  a statement  by an
appraiser that the present value of the property is no lower than that reflected
on the original appraisal.

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

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

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

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

MORTGAGE ORIGINATION PROCESSING

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

SERVICING

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

                                USE OF PROCEEDS

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

                        SERVICING OF THE MORTGAGE LOANS

THE SERVICER

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

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

PAYMENTS ON MORTGAGE LOANS

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

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

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

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

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

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

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

        (v) all Periodic Advances made by the Servicer;

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

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

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

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

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

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

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

         (i) to reimburse itself for Periodic Advances;

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

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

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

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

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

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

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

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

        (x) to clear and terminate the Certificate Account.

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

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

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

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

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

PERIODIC ADVANCES AND LIMITATIONS THEREON

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

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH PREPAID MORTGAGE LOANS

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

                                       51
<PAGE>
REPORTS TO CERTIFICATEHOLDERS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

REPORTS TO THE TRUSTEE

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

                                       53
<PAGE>
COLLECTION AND OTHER SERVICING PROCEDURES

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

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

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

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

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

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

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

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

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

FIXED RETAINED YIELD, SERVICING COMPENSATION AND PAYMENT OF EXPENSES

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

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

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

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

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

EVIDENCE AS TO COMPLIANCE

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

                                       56
<PAGE>
CERTAIN MATTERS REGARDING THE SERVICER

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

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

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

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

                                       57
<PAGE>
reasonably likely to be qualified, downgraded  or withdrawn as a result of  such
assignment,  sale or transfer and the  Certificates are not reasonably likely to
be placed on credit review status by  any such Rating Agency. The Servicer  will
be  released from its obligations under the Pooling and Servicing Agreement upon
any such assignment and delegation, except that the Servicer will remain  liable
for  all liabilities and obligations  incurred by it prior  to the time that the
conditions contained in clauses (i) and (ii) above are met. (Section 6.02).

                      THE POOLING AND SERVICING AGREEMENT

EVENTS OF DEFAULT

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

RIGHTS UPON EVENT OF DEFAULT

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

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

                                       58
<PAGE>
and enforce the rights  and remedies of the  Certificateholders of such  Series,
and holders of Certificates evidencing not less than 25% of the Voting Interests
for  such  Series  may direct  the  time,  method and  place  of  conducting any
proceeding for any remedy  available to the Trustee  or exercising any trust  or
power  conferred upon the  Trustee. However, the  Trustee will not  be under any
obligation to pursue any such remedy or to exercise any of such trusts or powers
unless such Certificateholders have offered  the Trustee reasonable security  or
indemnity  against the cost,  expenses and liabilities which  may be incurred by
the Trustee thereby. Also, the Trustee may decline to follow any such  direction
if  the Trustee  determines that  the action or  proceeding so  directed may not
lawfully be  taken or  would involve  it in  personal liability  or be  unjustly
prejudicial to the non-assenting Certificateholders. (Sections 7.02 and 7.03).

    No  Certificateholder of a Series, solely  by virtue of such holder's status
as a Certificateholder,  will have  any right  under the  Pooling and  Servicing
Agreement  for  such Series  to  institute any  proceeding  with respect  to the
Pooling and Servicing Agreement, unless such holder previously has given to  the
Trustee  for such  Series written  notice of default  and unless  the holders of
Certificates evidencing  not less  than 25%  of the  Voting Interests  for  such
Series  have made written request upon  the Trustee to institute such proceeding
in its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity and the Trustee for 60 days has neglected or refused to institute  any
such proceeding. (Section 10.03).

AMENDMENT

    Each  Pooling  and Servicing  Agreement may  be amended  by the  Seller, the
Servicer and the Trustee without the  consent of the Certificateholders, (i)  to
cure any ambiguity, (ii) to correct or supplement any provision therein that may
be  inconsistent with any other provision therein, (iii) to modify, eliminate or
add to any of its  provisions to such extent as  shall be necessary to  maintain
the  qualification of the Trust Estate (or  a segregated pool of assets therein)
as a REMIC at  all times that  any Certificates are outstanding  or to avoid  or
minimize  the risk of the imposition of any  tax on the Trust Estate pursuant to
the Code that  would be  a claim  against the  Trust Estate,  provided that  the
Trustee  has received an  opinion of counsel  to the effect  that such action is
necessary or desirable to  maintain such qualification or  to avoid or  minimize
the  risk  of the  imposition  of any  such  tax and  such  action will  not, as
evidenced by such opinion of counsel,  adversely affect in any material  respect
the  interests of any Certificateholder, (iv) to change the timing and/or nature
of deposits into the Certificate Account, provided that such change will not, as
evidenced by an opinion of counsel, adversely affect in any material respect the
interests of  any Certificateholder  and  that such  change will  not  adversely
affect  the then current rating assigned to  any Certificates, as evidenced by a
letter from  each  Rating Agency  to  such effect,  (v)  to add  to,  modify  or
eliminate  any provisions therein restricting transfers of residual Certificates
to certain  disqualified organizations  described below  under "Certain  Federal
Income   Tax   Consequences--Federal   Income   Tax   Consequences   for   REMIC
Certificates--Taxation of  Residual  Certificates--Tax-Related  Restrictions  on
Transfer  of Residual Certificates,"  or (vi) to make  any other provisions with
respect to  matters  or  questions  arising under  such  Pooling  and  Servicing
Agreement  that are not inconsistent with  the provisions thereof, provided that
such action will not, as evidenced by an opinion of counsel, adversely affect in
any material  respect the  interests of  the Certificateholders  of the  related
Series.  The Pooling and Servicing Agreement may  also be amended by the Seller,
the Servicer and  the Trustee with  the consent of  the holders of  Certificates
evidencing  interests aggregating not less than  66 2/3% of the Voting Interests
evidenced by the Certificates  of each Class or  Subclass affected thereby,  for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of such Pooling and Servicing Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment  may (i) reduce in  any manner the amount of,  or delay the timing of,
any payments received on or with respect to Mortgage Loans that are required  to
be  distributed on any Certificates,  without the consent of  the holder of such
Certificate, (ii) adversely affect in any material respect the interests of  the
holders  of a Class  or Subclass of Certificates  of a Series  in a manner other
than that  set  forth  in (i)  above  without  the consent  of  the  holders  of
Certificates aggregating not less than 66 2/3% of the Voting Interests evidenced
by  such  Class  or  Subclass,  or  (iii)  reduce  the  aforesaid  percentage of
Certificates of any  Class or  Subclass, the holders  of which  are required  to
consent to such amendment, without the

                                       59
<PAGE>
consent  of the holders of  all Certificates of such  Class or Subclass affected
then outstanding. Notwithstanding the foregoing, the Trustee will not consent to
any such  amendment if  such amendment  would  subject the  Trust Estate  (or  a
segregated  pool  of  assets therein)  to  tax  or cause  the  Trust  Estate (or
segregated pool of assets therein) to fail to qualify as a REMIC.

TERMINATION; PURCHASE OF MORTGAGE LOANS

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

    If so  provided  in  the  related Prospectus  Supplement,  the  Pooling  and
Servicing  Agreement  for  each  Series of  Certificates  will  permit,  but not
require, the  person  or persons  specified  in such  Prospectus  Supplement  to
purchase  from the Trust Estate for such  Series all remaining Mortgage Loans at
the time subject to the Pooling and Servicing Agreement at a price specified  in
such  Prospectus  Supplement. In  the  event that  the  Servicer has  caused the
related Trust Estate (or a segregated pool of assets therein) to be treated as a
REMIC, any  such  purchase  will  be effected  only  pursuant  to  a  "qualified
liquidation"  as defined  in Code Section  860F(a)(4)(A) and the  receipt by the
Trustee of an opinion of counsel that  such purchase will not (i) result in  the
imposition  of a tax on "prohibited transactions" under Code Section 860F(a)(1),
(ii) otherwise subject the REMIC to tax,  or (iii) cause the Trust Estate (or  a
segregated  pool of assets) to fail to qualify  as a REMIC. The exercise of such
right will effect early retirement of  the Certificates of that Series, but  the
right so to purchase may be exercised only after the aggregate principal balance
of  the Mortgage Loans  for such Series at  the time of purchase  is less than a
specified percentage of the aggregate principal balance at the Cut-Off Date  for
the Series, or after the date set forth in the related Prospectus Supplement.

THE TRUSTEE

    The  Trustee under each Pooling and Servicing Agreement (the "Trustee") will
be named in the applicable Prospectus  Supplement. The commercial bank or  trust
company serving as Trustee may have normal banking relationships with the Seller
or any of its affiliates.

    The  Trustee may  resign at any  time, in  which event the  Servicer will be
obligated to  appoint a  successor trustee.  The Servicer  may also  remove  the
Trustee if the Trustee ceases to be eligible to act as Trustee under the Pooling
and  Servicing Agreement, if the Trustee becomes insolvent or in order to change
the situs of the Trust Estate for state tax reasons. Upon becoming aware of such
circumstances, the  Servicer  will  become  obligated  to  appoint  a  successor
trustee.  The  Trustee  may  also be  removed  at  any time  by  the  holders of
Certificates evidencing not less than 51%  of the Voting Interests in the  Trust
Estate,  except that, any Certificate registered in  the name of the Seller, the
Servicer or any affiliate thereof will not be taken into account in  determining
whether  the requisite Voting  Interest in the Trust  Estate necessary to effect
any such removal has been obtained. Any resignation and removal of the  Trustee,
and  the appointment  of a  successor trustee,  will not  become effective until
acceptance of such appointment  by the successor trustee.  The Trustee, and  any
successor  trustee,  will  have  a  combined capital  and  surplus  of  at least
$50,000,000, or  will  be a  member  of a  bank  holding system,  the  aggregate
combined capital and surplus of which is at least $50,000,000, provided that the
Trustee's and any such successor trustee's separate capital and surplus shall at
all  times be at  least the amount  specified in Section  310(a)(2) of the Trust
Indenture Act of  1939, and  will be subject  to supervision  or examination  by
federal or state authorities.

                                       60
<PAGE>
                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

    The  following  discussion contains  summaries of  certain legal  aspects of
mortgage loans  which are  general in  nature. Because  such legal  aspects  are
governed  by applicable  state law  (which laws  may differ  substantially), the
summaries do not purport to be complete or to reflect the laws of any particular
state, nor to encompass  the laws of  all states in which  the security for  the
Mortgage  Loans is  situated. The summaries  are qualified in  their entirety by
reference to the applicable federal and state laws governing the Mortgage Loans.

GENERAL

    The Mortgage Loans will, in general, be secured by either first mortgages or
first deeds of  trust, depending upon  the prevailing practice  in the state  in
which  the underlying property  is located. A  mortgage creates a  lien upon the
real property described in  the mortgage. There are  two parties to a  mortgage:
the  mortgagor, who is the borrower; and the  mortgagee, who is the lender. In a
mortgage state instrument,  the mortgagor delivers  to the mortgagee  a note  or
bond  evidencing the loan and the mortgage.  Although a deed of trust is similar
to a mortgage, a deed of trust has three parties: a borrower called the  trustor
(similar  to  a  mortgagor),  a  lender called  the  beneficiary  (similar  to a
mortgagee), and a third-party grantee called the trustee. Under a deed of trust,
the borrower grants the property, irrevocably until the debt is paid, in  trust,
generally  with a power of  sale, to the trustee to  secure payment of the loan.
The trustee's authority  under a  deed of  trust and  the mortgagee's  authority
under  a mortgage are governed by the express provisions of the deed of trust or
mortgage, applicable law, and, in some cases, with respect to the deed of trust,
the directions of the beneficiary.

FORECLOSURE

    Foreclosure of  a mortgage  is generally  accomplished by  judicial  action.
Generally,  the action is initiated  by the service of  legal pleadings upon all
parties having an interest of record in the real property. Delays in  completion
of  the  foreclosure  occasionally  may  result  from  difficulties  in locating
necessary parties  defendant.  When  the mortgagee's  right  of  foreclosure  is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can  be
time-consuming. After the completion of  a judicial foreclosure proceeding,  the
court  may  issue a  judgment of  foreclosure  and appoint  a receiver  or other
officer to conduct the sale of the property. In some states, mortgages may  also
be  foreclosed by  advertisement, pursuant  to a power  of sale  provided in the
mortgage. Foreclosure of a mortgage  by advertisement is essentially similar  to
foreclosure of a deed of trust by non-judicial power of sale.

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

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

                                       61
<PAGE>
    In  case of foreclosure under either a mortgage or a deed of trust, the sale
by the receiver  or other designated  officer, or  by the trustee,  is a  public
sale.  However, because of  the difficulty a  potential buyer at  the sale would
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings, it  is
uncommon  for a third  party to purchase  the property at  the foreclosure sale.
Rather, it is common for the lender to purchase the property from the trustee or
receiver for an amount equal to the unpaid principal amount of the note, accrued
and unpaid interest and the expenses of foreclosure. Thereafter, subject to  the
right  of  the  borrower in  some  states  to remain  in  possession  during the
redemption period, the lender  will assume the  burdens of ownership,  including
obtaining  hazard insurance and  making such repairs  at its own  expense as are
necessary to render  the property suitable  for sale. The  lender commonly  will
obtain  the services of a real estate broker  and pay the broker a commission in
connection with the sale of the property. Depending upon market conditions,  the
ultimate  proceeds  of the  sale  of the  property  may not  equal  the lender's
investment in the property. Any loss may  be reduced by the receipt of  mortgage
insurance  proceeds, if any, or by judicial  action against the borrower for the
deficiency,  if  such  action  is  permitted  by  law.  See   "--Anti-Deficiency
Legislation and Other Limitations on Lenders" below.

FORECLOSURE ON SHARES OF COOPERATIVES

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

    The  recognition agreement  generally provides that,  in the  event that the
tenant-stockholder has  defaulted  under  the  proprietary  lease  or  occupancy
agreement,  the  cooperative will  take  no action  to  terminate such  lease or
agreement until the lender has been provided an opportunity to cure the default.
The recognition agreement typically  provides that if  the proprietary lease  or
occupancy  agreement is terminated, the  cooperative will recognize the lender's
lien against  proceeds  from  a  sale of  the  cooperative  apartment,  subject,
however,  to the cooperative's right to sums due under such proprietary lease or
occupancy  agreement.  The  total  amount   owed  to  the  cooperative  by   the
tenant-stockholder,  which  the lender  generally cannot  restrict and  does not
monitor, could  reduce  the  value  of  the  collateral  below  the  outstanding
principal  balance  of  the cooperative  loan  and accrued  and  unpaid interest
thereon.

    Recognition agreements also provide that in the event of a foreclosure on  a
cooperative  loan,  the  lender  must  obtain the  approval  or  consent  of the
cooperative as  required  by  the  proprietary  lease  before  transferring  the
cooperative  shares or assigning the proprietary lease. Generally, the lender is
not limited  by the  agreement  in any  rights it  may  have to  dispossess  the
tenant-stockholders.

    Foreclosure  on  the  cooperative  shares  is  accomplished  by  a  sale  in
accordance with the provisions of Article 9 of the Uniform Commercial Code  (the
"UCC") and the security agreement relating to those shares. Article 9 of the UCC
requires that a sale be conducted in a "commercially reasonable" manner. Whether
a foreclosure sale has been conducted in a "commercially reasonable" manner will
depend  on the facts  in each case. In  determining commercial reasonableness, a
court will look to  the notice given  the debtor and  the method, manner,  time,
place and terms of the foreclosure. Generally, a sale conducted according to the
usual practice of banks selling similar collateral will be considered reasonably
conducted.

                                       62
<PAGE>
    Article  9 of the UCC provides that the proceeds of the sale will be applied
first to  pay the  costs  and expenses  of  the sale  and  then to  satisfy  the
indebtedness   secured  by  the  lender's  security  interest.  The  recognition
agreement, however, generally provides that the lender's right to  reimbursement
is subject to the right of the cooperative corporation to receive sums due under
the  proprietary lease or occupancy agreement.  If there are proceeds remaining,
the lender must account to  the tenant-stockholder for the surplus.  Conversely,
if  a  portion of  the indebtedness  remains  unpaid, the  tenant-stockholder is
generally responsible for the  deficiency. See "Anti-Deficiency Legislation  and
Other Limitations on Lenders" below.

RIGHTS OF REDEMPTION

    In some states, after sale pursuant to a deed of trust and/or foreclosure of
a  mortgage,  the borrower  and certain  foreclosed junior  lienors are  given a
statutory period in which to redeem  the property from the foreclosure sale.  In
most states where the right of redemption is available, statutory redemption may
occur  upon  payment of  the foreclosure  purchase  price, accrued  interest and
taxes. In some states, the right to redeem is an equitable right. The effect  of
a  right  of redemption  is  to delay  the  ability of  the  lender to  sell the
foreclosed property. The  exercise of  a right  of redemption  would defeat  the
title  of any  purchaser at  a foreclosure  sale, or  of any  purchaser from the
lender subsequent  to  judicial foreclosure  or  sale  under a  deed  of  trust.
Consequently,  the  practical effect  of the  redemption right  is to  force the
lender to maintain  the property  and pay the  expenses of  ownership until  the
redemption period has run.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

    Certain  states have imposed statutory  restrictions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In  some
states,  statutes limit the  right of the  beneficiary or mortgagee  to obtain a
deficiency judgment against the borrower  following foreclosure or sale under  a
deed  of trust. A deficiency judgment is  a personal judgment against the former
borrower equal in most  cases to the  difference between the  amount due to  the
lender and the net amount realized upon the foreclosure sale.

    Some  state statutes may require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against the  borrower  on  the  debt without  first  exhausting  such  security;
however,  in  some  of these  states,  the  lender, following  judgment  on such
personal action, may be  deemed to have  elected a remedy  and may be  precluded
from  exercising  remedies  with  respect  to  the  security.  Consequently, the
practical effect of the election  requirement, when applicable, is that  lenders
will  usually proceed first against the security rather than bringing a personal
action against the borrower.

    Other statutory provisions  may limit  any deficiency  judgment against  the
former  borrower following a  foreclosure sale to the  excess of the outstanding
debt over the fair market  value of the property at  the time of such sale.  The
purpose  of  these statutes  is to  prevent  a beneficiary  or a  mortgagee from
obtaining a large deficiency judgment against the former borrower as a result of
low or no bids at the foreclosure sale.

    In some states, exceptions to the anti-deficiency statutes are provided  for
in  certain instances where the value of the lender's security has been impaired
by acts or omissions of the borrower, for example, in the event of waste of  the
property.

    Generally,  Article 9 of  the UCC governs  foreclosure on cooperative shares
and the related proprietary lease or occupancy agreement and foreclosure on  the
beneficial  interest in a land trust. Some courts have interpreted Section 9-504
of the UCC to prohibit a  deficiency award unless the creditor establishes  that
the  sale of the  collateral (which, in the  case of a  Mortgage Loan secured by
shares of a cooperative, would be such shares and the related proprietary  lease
or occupancy agreement) was conducted in a commercially reasonable manner.

    The  Servicer is not  required under the Pooling  and Servicing Agreement to
pursue deficiency judgments on the Mortgage Loans even if permitted by law.

                                       63
<PAGE>
    In addition  to  anti-deficiency  and related  legislation,  numerous  other
federal  and state statutory  provisions, including the  federal bankruptcy laws
and state laws  affording relief to  debtors, may interfere  with or affect  the
ability  of a secured mortgage lender to realize upon its security. For example,
in a  Chapter 13  proceeding under  the federal  Bankruptcy Code,  when a  court
determines  that the value of  a home is less than  the principal balance of the
loan, the court may prevent a lender from foreclosing on the home, and, as  part
of the rehabilitation plan, reduce the amount of the secured indebtedness to the
value of the home as it exists at the time of the proceeding, leaving the lender
as  a general unsecured creditor  for the difference between  that value and the
amount of outstanding indebtedness.  A bankruptcy court may  grant the debtor  a
reasonable  time to cure a  payment default, and in the  case of a mortgage loan
not secured by  the debtor's principal  residence, also may  reduce the  monthly
payments  due under such mortgage loan, change  the rate of interest, reduce the
principal balance of the loan to the then-current appraised value of the related
Mortgaged Property and alter the mortgage loan repayment schedule. Certain court
decisions have applied such relief to  claims secured by the debtor's  principal
residence.  If  a  court  relieves  a  borrower's  obligation  to  repay amounts
otherwise due on a Mortgage Loan, the  Servicer will not be required to  advance
such   amounts,  and  any  loss  in  respect   thereof  will  be  borne  by  the
Certificateholders.

    The Internal Revenue Code of 1986, as amended, provides priority to  certain
tax  liens over  the lien of  the mortgage  or deed of  trust. The  laws of some
states provide priority to certain  tax liens over the  lien of the mortgage  or
deed  of trust. Numerous federal and  some state consumer protection laws impose
substantive  requirements  upon   mortgage  lenders  in   connection  with   the
origination, servicing and enforcement of mortgage loans. These laws include the
federal  Truth  in Lending  Act, Real  Estate  Settlement Procedures  Act, Equal
Credit Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act,  and
related  statutes  and regulations.  These federal  laws  and state  laws impose
specific statutory liabilities  upon lenders who  originate or service  mortgage
loans and who fail to comply with the provisions of the law. In some cases, this
liability may affect assignees of the mortgage loans.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT AND SIMILAR LAWS

    Generally, under the terms of the Soldiers' and Sailors' Civil Relief Act of
1940,  as amended  (the "Relief  Act"), a  borrower who  enters military service
after the origination of such borrower's Mortgage Loan (including a borrower who
is a member of  the National Guard or  is in reserve status  at the time of  the
origination  of the Mortgage Loan and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such borrower's
active duty status,  unless a  court orders  otherwise upon  application of  the
lender.  It  is  possible  that  such  action  could  have  an  effect,  for  an
indeterminate period of  time, on the  ability of the  Servicer to collect  full
amounts  of interest  on certain of  the Mortgage  Loans in a  Trust Estate. Any
shortfall in interest collections resulting  from the application of the  Relief
Act  could result in  losses to the  holders of the  Certificates of the related
Series. Further,  the Relief  Act  imposes limitations  which would  impair  the
ability  of the Servicer  to foreclose on  an affected Mortgage  Loan during the
borrower's period of active duty status. Thus, in the event that such a Mortgage
Loan goes  into  default, there  may  be delays  and  losses occasioned  by  the
inability  to realize upon  the Mortgaged Property in  a timely fashion. Certain
states have enacted comparable  legislation which may  interfere with or  affect
the ability of the Servicer to timely collect payments of principal and interest
on,  or to  foreclose on,  Mortgage Loans  of borrowers  in such  states who are
active or reserve members of the armed services.

ENVIRONMENTAL CONSIDERATIONS

    Under the  federal  Comprehensive Environmental  Response  Compensation  and
Liability  Act, as  amended, and  under state law  in certain  states, a secured
party which takes a deed in lieu of foreclosure, purchases a mortgaged  property
at  a foreclosure  sale or  operates a mortgaged  property may  become liable in
certain circumstances  for the  costs of  remedial action  ("Cleanup Costs")  if
hazardous  wastes or hazardous  substances have been released  or disposed of on
the property. Such Cleanup  Costs may be substantial.  It is possible that  such
Cleanup  Costs  could become  a liability  of  the Trust  Estate and  reduce the
amounts  otherwise  distributable  to  the  Certificateholders  if  a  Mortgaged
Property  securing a Mortgage  Loan became the  property of the  Trust Estate in
certain   circumstances   and   if    such   Cleanup   Costs   were    incurred.

                                       64
<PAGE>
Moreover, certain states by statute impose a lien for any Cleanup Costs incurred
by  such state  on the  property that is  the subject  of such  Cleanup Costs (a
"Superlien"). All subsequent  liens on  such property are  subordinated to  such
Superlien  and, in  some states, even  prior recorded liens  are subordinated to
such Superliens. In the latter states, the security interest of the Trustee in a
property that is subject to such a Superlien could be adversely affected.

    Traditionally, residential mortgage lenders have not taken steps to evaluate
whether hazardous wastes or hazardous substances are present with respect to any
mortgaged property prior  to the origination  of the mortgage  loan or prior  to
foreclosure or accepting a deed-in-lieu of foreclosure. Accordingly, neither the
Seller  nor  PHMC has  made such  evaluations  prior to  the origination  of the
Mortgage Loans,  nor  does either  require  that  such evaluations  be  made  by
originators  who have sold  the Mortgage Loans  to PHMC. Neither  the Seller nor
PHMC is  required to  undertake any  such evaluations  prior to  foreclosure  or
accepting  a deed-in-lieu of  foreclosure. Neither the  Seller, the Servicer nor
PHMC makes  any representations  or  warranties or  assumes any  liability  with
respect  to the absence or effect of hazardous wastes or hazardous substances on
any Mortgaged Property or any casualty resulting from the presence or effect  of
hazardous  wastes  or  hazardous substances.  See  "The  Trust Estates--Mortgage
Loans--Representations  and   Warranties"  and   "Servicing  of   the   Mortgage
Loans--Enforcement  of Due-on-Sale Clauses;  Realization Upon Defaulted Mortgage
Loans" above.

"DUE-ON-SALE" CLAUSES

    The forms  of note,  mortgage and  deed of  trust relating  to  conventional
Mortgage Loans may contain a "due-on-sale" clause permitting acceleration of the
maturity  of a loan if  the borrower transfers its  interest in the property. In
recent  years,  court  decisions  and  legislative  actions  placed  substantial
restrictions  on the right  of lenders to  enforce such clauses  in many states.
However, effective  October  15,  1982, Congress  enacted  the  Garn-St  Germain
Depository  Institutions Act of 1982 (the  "Garn Act") which purports to preempt
state laws which prohibit the enforcement of "due-on-sale" clauses by  providing
among  other matters, that  "due-on-sale" clauses in  certain loans (which loans
may include the Mortgage Loans)  made after the effective  date of the Garn  Act
are enforceable, within certain limitations as set forth in the Garn Act and the
regulations  promulgated thereunder. "Due-on-sale" clauses contained in mortgage
loans originated by  federal savings  and loan associations  or federal  savings
banks  are fully  enforceable pursuant  to regulations  of the  Office of Thrift
Supervision ("OTS"), as successor to the Federal Home Loan Bank Board ("FHLBB"),
which preempt  state  law  restrictions  on the  enforcement  of  such  clauses.
Similarly,  "due-on-sale" clauses in  mortgage loans made  by national banks and
federal  credit  unions  are  now  fully  enforceable  pursuant  to   preemptive
regulations  of the  Comptroller of the  Currency and the  National Credit Union
Administration, respectively.

    The  Garn  Act  created  a  limited  exemption  from  its  general  rule  of
enforceability  for  "due-on-sale" clauses  in  certain mortgage  loans ("Window
Period Loans") which were originated by non-federal lenders and made or  assumed
in  certain states ("Window Period States")  during the period, prior to October
15, 1982,  in  which that  state  prohibited the  enforcement  of  "due-on-sale"
clauses  by constitutional provision,  statute or statewide  court decision (the
"Window Period"). Though neither the Garn  Act nor the OTS regulations  actually
names  the Window Period States, the  Federal Home Loan Mortgage Corporation has
taken the  position,  in  prescribing mortgage  loan  servicing  standards  with
respect  to mortgage loans which it has purchased, that the Window Period States
were:  Arizona,  Arkansas,  California,   Colorado,  Georgia,  Iowa,   Michigan,
Minnesota,  New Mexico, Utah and Washington. Under the Garn Act, unless a Window
Period State took action by October 15,  1985, the end of the Window Period,  to
further  regulate enforcement of  "due-on-sale" clauses in  Window Period Loans,
"due-on-sale" clauses would become enforceable even in Window Period Loans. Five
of the Window Period States (Arizona, Minnesota, Michigan, New Mexico and  Utah)
have taken actions which restrict the enforceability of "due-on-sale" clauses in
Window  Period Loans beyond October 15, 1985.  The actions taken vary among such
states.

    By virtue  of the  Garn Act,  the  Servicer may  generally be  permitted  to
accelerate  any conventional Mortgage Loan which contains a "due-on-sale" clause
upon   transfer    of    an    interest   in    the    property    subject    to

                                       65
<PAGE>
the  mortgage or deed of  trust. With respect to any  Mortgage Loan secured by a
residence occupied or to be occupied by the borrower, this ability to accelerate
will not apply to certain  types of transfers, including  (i) the granting of  a
leasehold  interest which has a  term of three years or  less and which does not
contain an option to purchase, (ii) a transfer to a relative resulting from  the
death  of a borrower, or a transfer where the spouse or children become an owner
of the property in each case  where the transferee(s) will occupy the  property,
(iii)  a  transfer resulting  from a  decree of  dissolution of  marriage, legal
separation agreement  or from  an incidental  property settlement  agreement  by
which  the spouse becomes an owner of the  property, (iv) the creation of a lien
or other encumbrance subordinate to the lender's security instrument which  does
not  relate to a transfer of rights  of occupancy in the property (provided that
such lien or encumbrance is not created pursuant to a contract for deed), (v)  a
transfer  by devise, descent or operation of law  on the death of a joint tenant
or tenant by the entirety, and (vi) other transfers as set forth in the Garn Act
and the regulations thereunder. The extent of the effect of the Garn Act on  the
average  lives and delinquency rates of  the Mortgage Loans cannot be predicted.
See "Prepayment and Yield Considerations."

APPLICABILITY OF USURY LAWS

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

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

ENFORCEABILITY OF CERTAIN PROVISIONS

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

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

                                       66
<PAGE>
the most part, these cases have upheld the notice provisions as being reasonable
or  have found  that the  sale by  a trustee under  a deed  of trust  or under a
mortgage having a  power of  sale does not  involve sufficient  state action  to
afford constitutional protections to the borrower.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

    The  following is a  general discussion of  the anticipated material federal
income  tax  consequences  of  the  purchase,  ownership,  and  disposition   of
Certificates,  which may consist of REMIC Certificates, Standard Certificates or
Stripped Certificates, as described below. The discussion below does not purport
to address  all  federal income  tax  consequences  that may  be  applicable  to
particular  categories of  investors, some  of which  may be  subject to special
rules. The authorities on which this  discussion is based are subject to  change
or  differing interpretations, and any such change or interpretation could apply
retroactively. This discussion reflects the enactment  of the Tax Reform Act  of
1986  (the "1986 Act") and  the Technical and Miscellaneous  Revenue Act of 1988
("TAMRA"), as well as regulations  (the "REMIC Regulations") promulgated by  the
U.S.  Department of the  Treasury on December 23,  1992, and generally effective
November  12,  1991.  Investors  should  consult  their  own  tax  advisors   in
determining the federal, state, local, and any other tax consequences to them of
the  purchase,  ownership, and  disposition  of Certificates,  particularly with
respect to federal income tax  changes effected by the  1986 Act, TAMRA and  the
REMIC Regulations.

    For  purposes of this discussion, where the applicable Prospectus Supplement
provides for a  Fixed Retained Yield  with respect  to the Mortgage  Loans of  a
Series of Certificates, references to the Mortgage Loans will be deemed to refer
to  that portion of the  Mortgage Loans held by the  Trust Estate which does not
include the Fixed Retained Yield.

             FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES

GENERAL

    With respect to a particular Series of Certificates, an election may be made
to treat the Trust Estate or one  or more segregated pools of assets therein  as
one  or more REMICs within the meaning of Code Section 860D. A Trust Estate or a
portion or portions thereof as to which one or more REMIC elections will be made
will be  referred  to  as a  "REMIC  Pool."  For purposes  of  this  discussion,
Certificates of a Series as to which one or more REMIC elections are made, which
will  include all Multi-Class Certificates and may include Standard Certificates
or Stripped Certificates or  both, are referred to  as "REMIC Certificates"  and
will  consist of one or more Classes  of "Regular Certificates" and one Class of
"Residual Certificates" in the case of each REMIC Pool. Qualification as a REMIC
requires ongoing compliance with certain conditions. With respect to each Series
of REMIC Certificates, Cadwalader, Wickersham & Taft, counsel to the Seller, has
advised the Seller that  in the firm's  opinion, assuming (i)  the making of  an
appropriate  election, (ii) compliance with the Pooling and Servicing Agreement,
and (iii) compliance with  any changes in the  law, including any amendments  to
the  Code or  applicable Treasury regulations  thereunder, each  REMIC Pool will
qualify as a REMIC. In such case, the Regular Certificates will be considered to
be "regular  interests" in  the REMIC  Pool and  generally will  be treated  for
federal  income tax purposes as if  they were newly originated debt instruments,
and the Residual Certificates will be  considered to be "residual interests"  in
the  REMIC Pool. The Prospectus Supplement  for each Series of Certificates will
indicate whether one or more REMIC  elections with respect to the related  Trust
Estate will be made, in which event references to "REMIC" or "REMIC Pool" herein
shall be deemed to refer to each such REMIC Pool.

STATUS OF REMIC CERTIFICATES

    REMIC  Certificates held by a mutual savings bank or a domestic building and
loan association will  constitute "qualifying  real property  loans" within  the
meaning  of Code Section 593(d)(1) in the same proportion that the assets of the
REMIC Pool would be so treated.  REMIC Certificates held by a domestic  building
and loan association will constitute "a regular or residual interest in a REMIC"
within  the meaning  of Code Section  7701(a)(19)(C)(xi) in  the same proportion
that the assets of the REMIC Pool would be treated

                                       67
<PAGE>
as "loans...secured by an interest in real property" within the meaning of  Code
Section   7701(a)(19)(C)(v)  or  as  other  assets  described  in  Code  Section
7701(a)(19)(C). REMIC Certificates held by  a real estate investment trust  will
constitute "real estate assets" within the meaning of Code Section 856(c)(5)(A),
and  interest  on  the  REMIC  Certificates  will  be  considered  "interest  on
obligations secured  by mortgages  on  real property  or  on interests  in  real
property" within the meaning of Code Section 856(c)(3)(B) in the same proportion
that, for both purposes, the assets of the REMIC Pool would be so treated. If at
all  times 95% or more of  the assets of the REMIC  Pool qualify for each of the
foregoing treatments, the REMIC Certificates will qualify for the  corresponding
status   in  their  entirety.  For  purposes  of  Code  Sections  593(d)(1)  and
856(c)(5)(A), payments of principal and interest on the Mortgage Loans that  are
reinvested  pending distribution  to holders  of REMIC  Certificates qualify for
such treatment. Where two REMIC Pools are a part of a tiered structure they will
be treated as  one REMIC for  purposes of the  tests described above  respecting
asset  ownership of  more or less  than 95%. In  addition, if the  assets of the
REMIC include Buy-Down Loans, it is possible that the percentage of such  assets
constituting "qualifying real property loans" or "loans...secured by an interest
in real property" for purposes of Code Sections 593(d)(1) and 7701(a)(19)(C)(v),
respectively,  may  be required  to  be reduced  by  the amount  of  the related
Buy-Down Funds. REMIC Certificates held  by a regulated investment company  will
not  constitute  "Government  securities"  within the  meaning  of  Code Section
851(b)(4)(A)(i). REMIC Certificates held by certain financial institutions  will
constitute  an "evidence  of indebtedness"  within the  meaning of  Code Section
582(c)(1).

QUALIFICATION AS A REMIC

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

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

                                       68
<PAGE>
    Permitted  investments  include  cash  flow  investments,  qualified reserve
assets, and  foreclosure property.  A  cash flow  investment is  an  investment,
earning  a return  in the  nature of  interest, of  amounts received  on or with
respect to qualified mortgages for a temporary period, not exceeding 13  months,
until the next scheduled distribution to holders of interests in the REMIC Pool.
A qualified reserve asset is any intangible property held for investment that is
part  of any reasonably required reserve maintained by the REMIC Pool to provide
for payments of  expenses of the  REMIC Pool or  amounts due on  the regular  or
residual  interests in  the event of  defaults (including  delinquencies) on the
qualified  mortgages,  lower  than  expected  reinvestment  returns,  prepayment
interest  shortfalls and certain  other contingencies. The  reserve fund will be
disqualified if more than 30% of the  gross income from the assets in such  fund
for  the year is derived from the sale or other disposition of property held for
less than three  months, unless  required to prevent  a default  on the  regular
interests caused by a default on one or more qualified mortgages. A reserve fund
must  be reduced "promptly and appropriately"  as payments on the Mortgage Loans
are received. Foreclosure property is real  property acquired by the REMIC  Pool
in  connection with the default or imminent  default of a qualified mortgage and
generally held  for not  more than  two years,  with extensions  granted by  the
Internal Revenue Service.

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

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

                                       69
<PAGE>
TAXATION OF REGULAR CERTIFICATES

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

  ORIGINAL ISSUE DISCOUNT
    Compound  Interest  Certificates  will  be,  and  other  classes  of Regular
Certificates may be, issued with "original issue discount" within the meaning of
Code Section 1273(a). Holders of any  Class or Subclass of Regular  Certificates
having original issue discount generally must include original issue discount in
ordinary  income for  federal income tax  purposes as it  accrues, in accordance
with a  constant interest  method that  takes into  account the  compounding  of
interest,  in advance of  receipt of the  cash attributable to  such income. The
following discussion is based in part on proposed Treasury regulations issued on
December 21, 1992 under Code Sections 1271 through 1273 and 1275 (the  "Proposed
OID  Regulations")  and in  part  on the  provisions  of the  1986  Act. Regular
Certificateholders should be aware, however,  that the Proposed OID  Regulations
do not adequately address certain issues relevant to prepayable securities, such
as  the Regular  Certificates, and  are subject  to change  and are  not binding
authority before being adopted as  final or temporary regulations. The  Proposed
OID  Regulations are proposed to be effective  for debt instruments issued 60 or
more days after the date the  Proposed OID Regulations are finalized, and  prior
proposed regulations have been withdrawn.

    Under  the Proposed OID Regulations, each Regular Certificate (except to the
extent described below with respect to a Regular Certificate on which  principal
is distributed in a single installment or by lots of specified principal amounts
upon  the  request of  a Certificateholder  or  by random  lot (a  "Retail Class
Certificate")) will be treated as  a single installment obligation for  purposes
of   determining   the  original   issue  discount   includible  in   a  Regular
Certificateholder's income. The  total amount  of original issue  discount on  a
Regular  Certificate is the excess of  the "stated redemption price at maturity"
of the Regular Certificate over its "issue price." The issue price of a  Regular
Certificate  offered  pursuant  to  this  Prospectus is  the  price  at  which a
substantial amount of such Class is first sold to the public. The issue price of
a Regular  Certificate also  includes  the amount  paid  by an  initial  Regular
Certificateholder  for accrued  interest that relates  to a period  prior to the
issue date of the Regular Certificate.  The stated redemption price at  maturity
of  a Regular Certificate always includes  the original principal amount (in the
case of Standard or Stripped Certificates) or initial Stated Amount (in the case
of Multi-Class Certificates) of the Regular Certificate, but generally will  not
include  distributions of  interest if such  distributions constitute "qualified
stated interest." Under the Proposed OID Regulations, qualified stated  interest
generally  means interest payable at a single fixed rate or a qualified variable
rate  (as   described  below)   provided  that   such  interest   payments   are
unconditionally  payable at intervals of one year or less during the entire term
of the Regular  Certificate. Distributions  of interest on  a Compound  Interest
Certificate,  or on  other Regular Certificates  with respect  to which deferred
interest will accrue, will not constitute qualified stated interest payments, in
which case the stated redemption price at maturity of such Regular  Certificates
includes  all distributions of interest as  well as principal thereon. Where the
interval between the  issue date and  the first Distribution  Date on a  Regular
Certificate  is either  longer or shorter  than the  interval between subsequent
Distribution Dates, all or  part of the  interest foregone, in  the case of  the
longer  interval, and all of the additional interest, in the case of the shorter
interval, will be included in the stated redemption price at maturity and tested
under the DE MINIMIS rule described below. The Proposed OID Regulations  suggest
that all interest on a long first period Regular Certificate that is issued with
non-DE  MINIMIS OID will  be treated as OID,  but the Seller  does not intend to
follow  this  approach  unless  and  until  required  to  do  so  by  final  OID
regulations. Regular Certificateholders should consult their own tax advisors to
determine  the issue price and stated redemption  price at maturity of a Regular
Certificate.

                                       70
<PAGE>
    Under a DE MINIMIS  rule, original issue discount  on a Regular  Certificate
will be considered to be zero if such original issue discount is less than 0.25%
of the stated redemption price at maturity of the Regular Certificate multiplied
by  the weighted average maturity of  the Regular Certificate. For this purpose,
the weighted average maturity of the Regular Certificate is computed as the  sum
of  the  amounts  determined by  multiplying  the  number of  full  years (I.E.,
rounding down partial  years) from  the issue  date until  each distribution  in
reduction  of stated redemption price  at maturity is scheduled  to be made by a
fraction, the numerator of which is the amount of each distribution included  in
the  stated  redemption price  at maturity  of the  Regular Certificate  and the
denominator of which is the stated  redemption price at maturity of the  Regular
Certificate.  Although currently unclear,  it appears that  the schedule of such
distributions should  be  determined in  accordance  with the  assumed  rate  of
prepayment  of the Mortgage Loans and the anticipated reinvestment rate, if any,
relating  to  the  Regular  Certificates  (the  "Prepayment  Assumption").   The
Prepayment  Assumption with respect to a  Series of Regular Certificates will be
set forth in the related Prospectus Supplement. Holders generally must report DE
MINIMIS OID pro rata as principal payments are received, and such income will be
capital gain if  the Regular Certificate  is held as  a capital asset.  However,
accrual  method holders may elect to accrue all DE MINIMIS OID as well as market
discount and market premium under a constant interest method.

    A Regular Certificateholder generally must  include in gross income for  any
taxable  year the sum of the "daily portions," as defined below, of the original
issue discount on the Regular Certificate  accrued during an accrual period  for
each  day  on which  it holds  the  Regular Certificate,  including the  date of
purchase but  excluding the  date  of disposition.  The  Seller will  treat  the
monthly  period ending  on each  Distribution Date  as the  accrual period. With
respect to each Regular Certificate, a calculation will be made of the  original
issue  discount  that accrues  during each  successive  full accrual  period (or
shorter period  from  the date  of  original issue)  that  ends on  the  related
Distribution Date on the Regular Certificate. The Conference Committee Report to
the  1986 Act  states that  the rate  of accrual  of original  issue discount is
intended to be based on the Prepayment Assumption. Other than as discussed below
with respect to a Retail Class Certificate, the original issue discount accruing
in a full accrual period would be the excess, if any, of (i) the sum of (a)  the
present  value of all of  the remaining distributions to  be made on the Regular
Certificate as of the end of that accrual period, and (b) the distributions made
on the Regular Certificate  during the accrual period  that are included in  the
Regular  Certificate's  stated  redemption  price  at  maturity,  over  (ii) the
adjusted issue price of the Regular Certificate at the beginning of the  accrual
period.  The present  value of  the remaining  distributions referred  to in the
preceding sentence  is calculated  based on  (i) the  yield to  maturity of  the
Regular   Certificate  at  the   issue  date,  (ii)   events  (including  actual
prepayments) that have  occurred prior  to the end  of the  accrual period,  and
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price of
a  Regular Certificate at the  beginning of any accrual  period equals the issue
price of the Regular Certificate, increased by the aggregate amount of  original
issue discount with respect to the Regular Certificate that accrued in all prior
accrual  periods  and reduced  by the  amount of  distributions included  in the
Regular Certificate's stated redemption price at maturity that were made on  the
Regular  Certificate in such prior periods. The original issue discount accruing
during any accrual period (as determined in this paragraph) will then be divided
by the number of days in the  period to determine the daily portion of  original
issue  discount for each day  in the period. With  respect to an initial accrual
period shorter than a full accrual period, the daily portions of original  issue
discount  must be  determined according to  an appropriate  allocation under any
reasonable method.

    Under the  method described  above,  the daily  portions of  original  issue
discount  required  to  be included  in  income by  a  Regular Certificateholder
generally will  increase  to  take  into  account  prepayments  on  the  Regular
Certificates  as a result of  prepayments on the Mortgage  Loans that exceed the
Prepayment Assumption, and generally will decrease  (but not below zero for  any
period)  if the  prepayments are slower  than the Prepayment  Assumption. To the
extent specified  in  the  applicable  Prospectus  Supplement,  an  increase  in
prepayments  on  the  Mortgage  Loans  with  respect  to  a  Series  of  Regular
Certificates can result in

                                       71
<PAGE>
both a change  in the  priority of principal  payments with  respect to  certain
Classes  of Regular Certificates and either an increase or decrease in the daily
portions of original issue discount with respect to such Regular Certificates.

    In the case of a Retail Class Certificate, although not entirely clear,  the
yield  to  maturity of  such  Certificate should  be  determined based  upon the
anticipated payment characteristics of the Class as a whole under the Prepayment
Assumption. In  general, the  original issue  discount accruing  on each  Retail
Class  Certificate in a full accrual period  would be its allocable share of the
original issue  discount with  respect to  the entire  Class, as  determined  in
accordance  with the preceding paragraph. However, in the case of a distribution
in retirement  of  the entire  unpaid  principal  balance of  any  Retail  Class
Certificate  (or portion  of such unpaid  principal balance),  (a) the remaining
unaccrued original  issue discount  allocable to  such Certificate  (or to  such
portion)  will accrue at the  time of such distribution,  and (b) the accrual of
original issue discount allocable  to each remaining  Certificate of such  Class
(or  the remaining unpaid principal balance of a partially redeemed Retail Class
Certificate after  a  distribution  of  principal has  been  received)  will  be
adjusted  by reducing the present value of  the remaining payments on such Class
and the adjusted issue  price of such  Class to the  extent attributable to  the
portion of the unpaid principal balance thereof that was distributed.

    A  purchaser of a Regular  Certificate at a price  greater than its adjusted
issue price will be required  to include in gross  income the daily portions  of
the  original issue discount  on the Regular  Certificate reduced pro  rata by a
fraction, the numerator of which is the  excess of its purchase price over  such
adjusted issue price and the denominator of which is the excess of the remaining
stated redemption price at maturity over the adjusted issue price.

  VARIABLE RATE REGULAR CERTIFICATES

    Regular  Certificates may  provide for  interest based  on a  variable rate.
Under the Proposed OID Regulations, interest is treated as payable at a variable
rate and not as contingent interest if, generally, (i) the issue price does  not
exceed  the original  principal balance, and  (ii) the interest  compounds or is
payable at least annually at current values of certain objective rates  measured
by  or  based on  lending rates  for newly  borrowed  funds or  on the  price of
actively traded  property  or an  index  of the  prices  of such  property.  The
variable  interest generally will be qualified  stated interest to the extent it
is unconditionally  payable at  least  annually and,  to the  extent  successive
variable  rates are used, interest is not significantly accelerated or deferred.
Because of effective date rules, qualified variable rates for REMIC purposes  do
not appear to be as broad as for OID purposes without further clarification from
the  Internal  Revenue Service.  However,  even without  such  clarification, it
appears that a Regular Certificate (i)  bearing a variable rate tied to  current
values  of an objective interest index (or the highest, lowest or average of two
or more objective indices) of market  interest rates (including a rate based  on
the  average  cost of  funds  of one  or  more financial  institutions)  or that
represents a weighted average of rates on some or all of the Mortgage Loans that
bear either a  fixed rate or  an interest index-based  variable rate,  including
such  a rate that is subject to one or  more caps or floors, or (ii) bearing one
or more such variable rates for one or more periods, or one or more fixed  rates
for one or more periods, qualifies as a regular interest in a REMIC.

    The  amount of original issue discount with respect to a Regular Certificate
bearing a variable rate  of interest will accrue  in the manner described  above
under  "Original Issue Discount," with the yield to maturity and future payments
on such Regular Certificate to be  determined by assuming that interest will  be
payable for the life of the Regular Certificate at a reasonable fixed rate that,
taking  into account any actual discount from  par, provides a yield to maturity
that approximates  the  applicable  Federal rate  under  Code  Section  1274(d).
Ordinary  income reportable for any period  will be adjusted based on subsequent
changes in the applicable interest rate index.

    Although  unclear  at   present,  the  Seller   intends  to  treat   Regular
Certificates  bearing an  interest rate  that is a  weighted average  of the net
interest rates on  Mortgage Loans  having adjustable rates  as having  qualified
stated  interest. In such case, the applicable index used to compute interest on
the Mortgage Loans

                                       72
<PAGE>
in effect on the issue date (or possibly the pricing date) will be deemed to  be
in  effect  beginning  with  the  period in  which  the  first  weighted average
adjustment date occurring after the issue date occurs. If the Pass-Through  Rate
for  one or more periods is  less than it would be  based upon the fully indexed
rate, the excess of  the interest payments projected  at the assumed index  over
interest  projected at  such initial  rate will be  tested under  the DE MINIMIS
rules as described above. Adjustments will be made in each accrual period either
increasing or decreasing the amount of ordinary income reportable to reflect the
actual Pass-Through Rate on the Regular Certificate.

  MARKET DISCOUNT

    A purchaser  of a  Regular Certificate  also may  be subject  to the  market
discount  rules of Code Sections 1276 through 1278. Under these sections and the
principles applied by the  Proposed OID Regulations in  the context of  original
issue  discount,  "market  discount"  is the  amount  by  which  the purchaser's
original basis in the  Regular Certificate (i) is  exceeded by the  then-current
principal  amount of the Regular  Certificate, or (ii) in  the case of a Regular
Certificate having original issue  discount, is exceeded  by the adjusted  issue
price  of such Regular Certificate at the  time of purchase, as described above.
Such purchaser generally will  be required to recognize  ordinary income to  the
extent  of accrued market discount on  such Regular Certificate as distributions
includible in the stated redemption price  at maturity thereof are received,  in
an amount not exceeding any such distribution. Such market discount would accrue
in  a manner to be provided in Treasury regulations and should take into account
the Prepayment  Assumption. The  Conference  Committee Report  to the  1986  Act
provides  that until  such regulations  are issued,  such market  discount would
accrue either (i) on the basis of a constant interest rate, or (ii) in the ratio
of stated interest allocable to the relevant  period to the sum of the  interest
for  such period plus the remaining interest as of the end of such period, or in
the case of a  Regular Certificate issued with  original issue discount, in  the
ratio  of original issue discount accrued for  the relevant period to the sum of
the original issue discount accrued for such period plus the remaining  original
issue  discount as of the end of such period. Such purchaser also generally will
be required to treat a portion of any gain on a sale or exchange of the  Regular
Certificate  as ordinary income to the extent  of the market discount accrued to
the date of  disposition under one  of the foregoing  methods, less any  accrued
market  discount previously reported as ordinary income as partial distributions
in reduction of  the stated  redemption price  at maturity  were received.  Such
purchaser  will be required to defer deduction of a portion of the excess of the
interest paid or accrued on indebtedness incurred to purchase or carry a Regular
Certificate over the  interest distributable  thereon. The  deferred portion  of
such  interest expense in any taxable year generally will not exceed the accrued
market discount on  the Regular  Certificate for  such year.  Any such  deferred
interest  expense is, in general, allowed as a deduction not later than the year
in which  the  related market  discount  income  is recognized  or  the  Regular
Certificate  is  disposed  of. As  an  alternative  to the  inclusion  of market
discount in income  on the  foregoing basis, the  Regular Certificateholder  may
elect to include market discount in income currently as it accrues on all market
discount  instruments acquired by such Regular Certificateholder in that taxable
year or thereafter, in which case the interest deferral rule will not apply.

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

  PREMIUM

    A  Regular Certificate purchased at a cost greater than its remaining stated
redemption price  at maturity  generally  is considered  to  be purchased  at  a
premium.  If the Regular  Certificateholder holds such  Regular Certificate as a
"capital  asset"  within  the  meaning   of  Code  Section  1221,  the   Regular
Certificateholder may

                                       73
<PAGE>
elect  under  Code  Section 171  to  amortize  such premium  under  the constant
interest method. The  Conference Committee Report  to the 1986  Act indicates  a
Congressional  intent that  the same  rules that  will apply  to the  accrual of
market discount on installment  obligations will also  apply to amortizing  bond
premium  under Code Section  171 on installment obligations  such as the Regular
Certificates, although it is  unclear whether the  alternatives to the  constant
interest   method  described  above  under   "Market  Discount"  are  available.
Amortizable bond premium will be  treated as an offset  to interest income on  a
Regular Certificate, rather than as a separate deduction item.

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

    Except as described  above with respect  to market discount,  and except  as
provided  in this  paragraph, any  gain or  loss on  the sale  or exchange  of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending on whether  the Regular Certificate  has been held  for the  long-term
capital  gain holding period (currently, more than  one year). Such gain will be
treated as  ordinary income  if there  was an  "intention to  call" the  Regular
Certificate  prior  to maturity.  The Proposed  OID  Regulations state  that the
presence of  a sinking  fund or  optional call  does not  give rise  to such  an
intention,  and the Seller does not believe  such an intention will otherwise be
present with respect to  a Series of Certificates,  although the application  of
these rules to Retail Class Certificates is unclear. In addition, such gain will
be  treated as ordinary income to the extent  that such gain does not exceed the
excess, if any, of (i) the amount  that would have been includible in the  gross
income  of the holder if his yield on  such Regular Certificate were 110% of the
applicable Federal rate under Code Section  1274(d) as of the date of  purchase,
over  (ii) the amount of income actually  includible in the gross income of such
holder with  respect to  the  Regular Certificate.  In  addition, gain  or  loss
recognized  from the sale  of a Regular  Certificate by certain  banks or thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c). The  preferential  rates  applicable to  long-term  capital  gains  were
eliminated  by the  1986 Act.  However, the  Revenue Reconciliation  Act of 1990
restored a preferential rate applicable to long-term capital gains with  respect
to certain individuals.

TAXATION OF RESIDUAL CERTIFICATES

  TAXATION OF REMIC INCOME

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

                                       74
<PAGE>
Mortgage  Loans. The  requirement that  Residual Holders  report their  pro rata
share of taxable income or net loss of the REMIC Pool will continue until  there
are no Certificates of any class of the related Series outstanding.

    The  taxable income recognized by a Residual Holder in any taxable year will
be affected by,  among other  factors, the  relationship between  the timing  of
recognition of interest and original issue discount or market discount income or
amortization of premium with respect to the Mortgage Loans, on the one hand, and
the timing of deductions for interest (including original issue discount) on the
Regular  Certificates, on the other  hand. In the event  that an interest in the
Mortgage Loans is acquired by the REMIC Pool  at a discount, and one or more  of
such Mortgage Loans is prepaid, the Residual Holder may recognize taxable income
without being entitled to receive a corresponding amount of cash because (i) the
prepayment may be used in whole or in part to make distributions in reduction of
principal or Stated Amount on the Regular Certificates, and (ii) the discount on
the  Mortgage  Loans which  is  includible in  income  may exceed  the deduction
allowed upon such distributions on those Regular Certificates on account of  any
unaccrued  original issue discount relating  to those Regular Certificates. When
there is more than one Class  of Regular Certificates that distribute  principal
or  payments in  reduction of  Stated Amount  sequentially, this  mismatching of
income and  deductions  is particularly  likely  to  occur in  the  early  years
following  issuance of the Regular  Certificates when distributions in reduction
of principal or Stated Amount  are being made in  respect of earlier Classes  of
Regular  Certificates  to  the extent  that  such  Classes are  not  issued with
substantial discount. If taxable  income attributable to  such a mismatching  is
realized, in general, losses would be allowed in later years as distributions on
the  later Classes of Regular Certificates are  made. Taxable income may also be
greater in  earlier years  than in  later years  as a  result of  the fact  that
interest  expense  deductions,  expressed  as a  percentage  of  the outstanding
principal amount of  such a Series  of Regular Certificates,  may increase  over
time as distributions in reduction of principal or Stated Amount are made on the
lower  yielding Classes  of Regular  Certificates, whereas  interest income with
respect to  any  given  Mortgage  Loan  will remain  constant  over  time  as  a
percentage  of  the outstanding  principal  amount of  that  loan. Consequently,
Residual Holders must have sufficient other sources of cash to pay any  federal,
state,  or local income taxes  due as a result  of such mismatching or unrelated
deductions against which  to offset such  income, subject to  the discussion  of
"excess  inclusions" below  under "Limitations on  Offset or  Exemption of REMIC
Income." The timing of  such mismatching of income  and deductions described  in
this  paragraph, if present with respect to a Series of Certificates, may have a
significant adverse effect upon a Residual Holder's after-tax rate of return. In
addition, a Residual Holder's taxable  income during certain periods may  exceed
the income reflected by such Residual Holder for such periods in accordance with
generally  accepted accounting  principles. Investors  should consult  their own
accountants concerning the accounting treatment of their investment in  Residual
Certificates.

  BASIS AND LOSSES

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

    A Residual Holder will not be permitted to amortize directly the cost of its
Residual  Certificate as  an offset to  its share  of the taxable  income of the
related REMIC Pool. However, that taxable income will not include cash  received
by  the REMIC Pool that  represents a recovery of the  REMIC Pool's basis in its
assets. Such  recovery of  basis  by the  REMIC Pool  will  have the  effect  of
amortization of the issue price of the

                                       75
<PAGE>
Residual  Certificates  over  their  life.  However,  in  view  of  the possible
acceleration of the income of  Residual Holders described above under  "Taxation
of  REMIC Income," the period of time over which such issue price is effectively
amortized may be longer than the economic life of the Residual Certificates.

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

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

  TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE

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

    MARKET DISCOUNT.  The REMIC Pool will have market discount income in respect
of  Mortgage Loans if, in general, the basis  of the REMIC Pool in such Mortgage
Loans is exceeded by their unpaid principal balances. The REMIC Pool's basis  in
such  Mortgage Loans is  generally the fair  market value of  the Mortgage Loans
immediately after the transfer thereof to the REMIC Pool. The REMIC  Regulations
provide  that such basis  is equal in the  aggregate to the  issue prices of all
regular and residual interests in the  REMIC Pool. In respect of Mortgage  Loans
that  have  market discount  to  which Code  Section  1276 applies,  the accrued
portion of such  market discount  would be recognized  currently as  an item  of
ordinary  income. Market discount  income generally should  accrue in the manner
described above  under  "Taxation  of  Regular  Certificates--Market  Discount."
However,  the rules of Code Section  1276 concerning market discount income will
not apply in the case of Mortgage Loans originated on or prior to July 18, 1984,
if any.  With respect  to  such Mortgage  Loans,  market discount  is  generally
includible  in  REMIC  taxable  income  or ordinary  gross  income  pro  rata as
principal payments are  received. The  deduction of  a portion  of the  interest
expense  on the Regular Certificates allocable  to such discount may be deferred
until such discount is included in income, and any gain on the sale or  exchange
thereof  will  be treated  as  ordinary income  to  the extent  of  the deferred
interest deductible at that time.

    PREMIUM.  Generally, if the  basis of the REMIC  Pool in the Mortgage  Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to  have acquired such Mortgage  Loans at a premium equal  to the amount of such
excess. As stated above, the  REMIC Pool's basis in  Mortgage Loans is the  fair
market  value of the Mortgage Loans, based  on the aggregate of the issue prices
of the regular and  residual interests in the  REMIC Pool immediately after  the
transfer  thereof to  the REMIC  Pool. In a  manner analogous  to the discussion
above under "Taxation of Regular  Certificates--Premium," a person that holds  a
Mortgage  Loan as a capital  asset under Code Section  1221 may elect under Code
Section 171 to amortize premium on Mortgage Loans originated after September 27,
1985 under a constant interest method. Amortizable bond premium will be  treated
as an offset to interest income on the Mortgage Loans, rather than as a separate
deduction  item. Because  substantially all  of the  mortgagors on  the Mortgage
Loans are expected to be individuals, Code Section 171 will not be available for
premium on Mortgage Loans

                                       76
<PAGE>
originated on  or prior  to September  27, 1985.  Premium with  respect to  such
Mortgage  Loans  may  be  deductible  in  accordance  with  a  reasonable method
regularly employed by  the holder thereof.  The allocation of  such premium  pro
rata among principal payments should be considered a reasonable method; however,
the  Internal Revenue Service may argue that such premium should be allocated in
a different  manner, such  as  allocating such  premium  entirely to  the  final
payment of principal.

  LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME

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

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

    An exception  to  the  inability  of a  Residual  Holder  to  offset  excess
inclusions  with unrelated deductions  and net operating  losses applies to Code
Section 593 institutions ("thrift institutions"). For purposes of applying  this
rule,  all  members of  an  affiliated group  filing  a consolidated  return are
treated as one taxpayer, except that  thrift institutions to which Code  Section
593  applies,  together  with their  subsidiaries  formed to  issue  REMICs, are
treated  as  separate   corporations.  Furthermore,  the   Code  provides   that
regulations  may disallow the ability of  a thrift institution to use deductions
to offset excess inclusions if necessary or appropriate to prevent the avoidance
of tax. A thrift institution may not so offset its excess inclusions unless  the
Residual  Certificates  have "significant  value," which  requires that  (i) the
Residual Certificates have an issue  price that is at least  equal to 2% of  the
aggregate  of  the  issue  prices  of  all  Residual  Certificates  and  Regular
Certificates with respect to the REMIC  Pool, and (ii) the anticipated  weighted
average  life of the  Residual Certificates is  at least 20%  of the anticipated
weighted average life of the REMIC Pool.

                                       77
<PAGE>
The  anticipated weighted average life of  the Residual Certificates is based on
all distributions anticipated  to be  received with respect  thereto (using  the
Prepayment  Assumption). The anticipated weighted average life of the REMIC Pool
is the  aggregate weighted  average life  of all  classes of  interests  therein
(computed using all anticipated distributions on a regular interest with nominal
or no principal). Finally, an ordering rule under the REMIC Regulations provides
that  a  thrift institution  may only  offset its  excess inclusion  income with
deductions after it has first applied its deductions against income that is  not
excess  inclusion income. If applicable,  the Prospectus Supplement with respect
to a Series  will set forth  whether the Residual  Certificates are expected  to
have "significant value" within the meaning of the REMIC Regulations.

  TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES

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

    In addition,  if  a "Pass-Through  Entity"  (as defined  below)  has  excess
inclusion  income with respect  to a Residual Certificate  during a taxable year
and a Disqualified Organization  is the record holder  of an equity interest  in
such  entity, then a tax is  imposed on such entity equal  to the product of (i)
the amount  of excess  inclusions that  are  allocable to  the interest  in  the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization,  and (ii) the highest marginal  federal corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the  Pass-Through
Entity  for the taxable  year. The Pass-Through  Entity would not  be liable for
such tax if it has received an affidavit from such record holder that it is  not
a  Disqualified Organization  or stating  such holder's  taxpayer identification
number and, during the period such person  is the record holder of the  Residual
Certificate,  the Pass-Through Entity  does not have  actual knowledge that such
affidavit is false.

    For these purposes, (i) "Disqualified Organization" means the United States,
any  state  or  political  subdivision  thereof,  any  foreign  government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing (provided, that such term does  not include an instrumentality if  all
of its activities are subject to tax and a majority of its board of directors is
not  selected  by any  such governmental  entity), any  cooperative organization
furnishing electric energy or  providing telephone service  to persons in  rural
areas  as described in  Code Section 1381(a)(2)(C),  and any organization (other
than a farmers' cooperative described in  Code Section 521) that is exempt  from
taxation  under  the Code  unless such  organization  is subject  to the  tax on
unrelated business income imposed  by Code Section  511, and (ii)  "Pass-Through

                                       78
<PAGE>
Entity"  means any regulated  investment company, real  estate investment trust,
common trust  fund,  partnership,  trust  or  estate  and  certain  corporations
operating  on  a  cooperative  basis.  Except as  may  be  provided  in Treasury
regulations, any  person holding  an  interest in  a  Pass-Through Entity  as  a
nominee  for  another will,  with  respect to  such  interest, be  treated  as a
Pass-Through Entity.

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

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

    FOREIGN  INVESTORS.   The REMIC Regulations  provide that the  transfer of a
Residual Certificate that has  "tax avoidance potential"  to a "foreign  person"
will  be disregarded for all federal tax purposes. This rule appears intended to
apply to a transferee who is not a "U.S. Person" (as defined below), unless such

                                       79
<PAGE>
transferee's income is  effectively connected  with the  conduct of  a trade  or
business  within the United States. A Residual Certificate is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected distributions equals at least 30% of the anticipated excess  inclusions
after  the  transfer,  and  (ii)  the  transferor  reasonably  expects  that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess inclusions accrue and prior to the end of the  next
succeeding  taxable year  for the  accumulated withholding  tax liability  to be
paid. If the non-U.S. Person transfers  the Residual Certificate back to a  U.S.
Person,  the  transfer  will  be disregarded  and  the  foreign  transferor will
continue to be treated  as the owner  unless arrangements are  made so that  the
transfer  does not have  the effect of  allowing the transferor  to avoid tax on
accrued excess inclusions.

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

  SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE

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

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

  TAXES THAT MAY BE IMPOSED ON THE REMIC POOL

    PROHIBITED  TRANSACTIONS.   Income  from certain  transactions by  the REMIC
Pool, called prohibited  transactions, will not  be part of  the calculation  of
income or loss includible in the federal income tax returns of Residual Holders,
but  rather will be taxed directly to the  REMIC Pool at a 100% rate. Prohibited
transactions generally include (i) the disposition of a qualified mortgage other
than for (a) substitution within  two years of the  Startup Day for a  defective
(including  a defaulted) obligation (or repurchase  in lieu of substitution of a
defective (including a defaulted) obligation at  any time) or for any  qualified
mortgage  within three months  of the Startup Day,  (b) foreclosure, default, or
imminent default of a  qualified mortgage, (c) bankruptcy  or insolvency of  the
REMIC  Pool,  or (d)  a qualified  (complete) liquidation,  (ii) the  receipt of
income from assets that are  not the type of  mortgages or investments that  the
REMIC Pool is permitted to hold, (iii) the receipt of compensation for services,
or (iv) the receipt of gain from disposition of cash flow investments other than
pursuant  to a qualified liquidation. Notwithstanding (i)  and (iv), it is not a
prohibited transaction  to sell  REMIC Pool  property to  prevent a  default  on
Regular  Certificates as  a result  of a  default on  qualified mortgages  or to
facilitate  a  clean-up  call  (generally,  an  optional  termination  to   save
administrative

                                       80
<PAGE>
costs  when no more than a small percentage of the Certificates is outstanding).
The REMIC  Regulations  indicate  that  the  modification  of  a  Mortgage  Loan
generally  will not be treated as a disposition if it is occasioned by a default
or reasonably  foreseeable default,  an  assumption of  the Mortgage  Loan,  the
waiver  of a  due-on-sale clause,  or the  conversion of  an interest  rate by a
mortgagor pursuant to the terms of a convertible adjustable rate Mortgage Loan.

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

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

  LIQUIDATION OF THE REMIC POOL

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

  ADMINISTRATIVE MATTERS

    The  REMIC Pool will  be required to  maintain its books  on a calendar year
basis and to file federal income tax returns for federal income tax purposes  in
a  manner similar to a partnership. The form  for such income tax return is Form
1066, U.S.  Real Estate  Mortgage Investment  Conduit Income  Tax Return.  Under
TAMRA,  the Trustee will be required to  sign the REMIC Pool's returns. Treasury
regulations provide that, except where there is a single Residual Holder for  an
entire  taxable  year, the  REMIC Pool  will  be subject  to the  procedural and
administrative rules  of  the Code  applicable  to partnerships,  including  the
determination by the Internal Revenue Service of any adjustments to, among other
things,  items of REMIC  income, gain, loss,  deduction, or credit  in a unified
administrative proceeding. The Servicer will be obligated to act as "tax matters
person," as  defined in  applicable Treasury  regulations, with  respect to  the
REMIC  Pool, in its capacity as either  Residual Holder or agent of the Residual
Holders. If  the Code  or  applicable Treasury  regulations  do not  permit  the
Servicer  to act as tax matters person in  its capacity as agent of the Residual
Holders, the Residual Holder chosen by the Residual Holders or such other person
specified pursuant  to Treasury  regulations  will be  required  to act  as  tax
matters person.

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES

    An  investor  who is  an individual,  estate,  or trust  will be  subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of  the  investor's adjusted  gross  income.  In addition,  Code  Section  68
provides  that itemized deductions otherwise allowable  for a taxable year of an
individual taxpayer will be reduced  by the lesser of (i)  3% of the excess,  if
any,  of adjusted gross income  over $100,000 ($50,000 in  the case of a married
individual filing a  separate return),  or (ii) 80%  of the  amount of  itemized
deductions  otherwise allowable for such year. In the case of a REMIC Pool, such
deductions may include deductions

                                       81
<PAGE>
under Code Section 212  for the Servicing Fee  and all administrative and  other
expenses  relating to the REMIC  Pool, or any similar  expenses allocated to the
REMIC Pool with respect to  a regular interest it  holds in another REMIC.  Such
investors  who  hold REMIC  Certificates either  directly or  indirectly through
certain pass-through entities  may have their  pro rata share  of such  expenses
allocated  to  them as  additional  gross income,  but  may be  subject  to such
limitation on deductions. In addition, such  expenses are not deductible at  all
for  purposes  of computing  the  alternative minimum  tax,  and may  cause such
investors to  be  subject to  significant  additional tax  liability.  Temporary
Treasury  regulations provide that the additional gross income and corresponding
amount of expenses  generally are  to be allocated  entirely to  the holders  of
Residual  Certificates in the case  of a REMIC Pool that  would not qualify as a
fixed investment  trust  in the  absence  of  a REMIC  election.  However,  such
additional gross income and limitation on deductions will apply to the allocable
portion  of such expenses to holders of Regular Certificates, as well as holders
of Residual Certificates, where such Regular Certificates are issued in a manner
that is similar  to pass-through certificates  in a fixed  investment trust.  In
general,  such allocable portion  will be determined  based on the  ratio that a
REMIC Certificateholder's  income, determined  on a  daily basis,  bears to  the
income  of all  holders of Regular  Certificates and  Residual Certificates with
respect to a  REMIC Pool. As  a result, individuals,  estates or trusts  holding
REMIC  Certificates  (either directly  or  indirectly through  a  grantor trust,
partnership, S  corporation,  REMIC,  or  certain  other  pass-through  entities
described  in  the foregoing  temporary Treasury  regulations) may  have taxable
income in excess  of the  interest income at  the pass-through  rate on  Regular
Certificates  that are issued  in a single class  or otherwise consistently with
fixed investment trust status or in excess of cash distributions for the related
period on Residual Certificates.

TAXATION OF CERTAIN FOREIGN INVESTORS

  REGULAR CERTIFICATES

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

  RESIDUAL CERTIFICATES

    The  Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual  Holders  who are  Non-U.S.  Persons  are treated  as  interest  for
purposes  of  the 30%  (or  lower treaty  rate)  United States  withholding tax.
Treasury regulations provide  that amounts distributed  to Residual Holders  may
qualify as "portfolio interest", subject to the conditions described in "Regular
Certificates"  above, but only  to the extent  that (i) the  Mortgage Loans were
issued after July  18, 1984  and (ii)  the Trust  Estate or  segregated pool  of
assets  therein (as to which  a separate REMIC election  will be made), to which
the Residual Certificate relates, consists of obligations issued in  "registered
form"  within the meaning  of Code Section  163(f)(1). Generally, Mortgage Loans
will not be,  but regular interests  in another REMIC  Pool will be,  considered
obligations  issued in registered form. Furthermore,  a Residual Holder will not
be entitled to any exemption from the 30% withholding tax (or lower treaty rate)
to   the   extent   of   that    portion   of   REMIC   taxable   income    that

                                       82
<PAGE>
constitutes    an    "excess    inclusion."    See    "Taxation    of   Residual
Certificates--Limitations on  Offset  or  Exemption of  REMIC  Income."  If  the
amounts  paid  to  Residual Holders  who  are Non-U.S.  Persons  are effectively
connected with the conduct of  a trade or business  within the United States  by
such  Non-U.S. Persons, 30%  (or lower treaty rate)  withholding will not apply.
Instead, the amounts  paid to such  Non-U.S. Persons will  be subject to  United
States  federal  income tax  at regular  rates.  If 30%  (or lower  treaty rate)
withholding is applicable, such amounts generally will be taken into account for
purposes of withholding  only when paid  or otherwise distributed  (or when  the
Residual  Certificate is  disposed of) under  rules similar  to withholding upon
disposition  of  debt  instruments  that  have  original  issue  discount.   See
"Tax-Related   Restrictions  on   Transfer  of   Residual  Certificates--Foreign
Investors" above  concerning  the disregard  of  certain transfers  having  "tax
avoidance  potential." Investors who  are Non-U.S. Persons  should consult their
own tax  advisors regarding  the specific  tax consequences  to them  of  owning
Residual Certificates.

BACKUP WITHHOLDING

    Distributions  made on the Regular Certificates,  and proceeds from the sale
of the Regular Certificates to or through  certain brokers, may be subject to  a
"backup" withholding tax under Code Section 3406 of 31% on "reportable payments"
(including  interest distributions, original issue  discount, and, under certain
circumstances, principal  distributions)  unless the  Regular  Certificateholder
complies  with certain reporting and/or  certification procedures, including the
provision of its taxpayer identification number to the Trustee, its agent or the
broker  who   effected  the   sale   of  the   Regular  Certificate,   or   such
Certificateholder  is otherwise an exempt  recipient under applicable provisions
of the  Code.  Any amounts  to  be withheld  from  distribution on  the  Regular
Certificates  would be refunded by the Internal  Revenue Service or allowed as a
credit against the Regular Certificateholder's federal income tax liability.

REPORTING REQUIREMENTS

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

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

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

                                       83
<PAGE>
                FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES
                     AS TO WHICH NO REMIC ELECTION IS MADE

STANDARD CERTIFICATES

  GENERAL

    In the  event that  no  election is  made  to treat  a  Trust Estate  (or  a
segregated  pool  of  assets  therein)  with respect  to  a  Series  of Standard
Certificates as a REMIC, the Trust Estate will be classified as a grantor  trust
under  subpart E, Part 1 of  subchapter J of the Code  and not as an association
taxable as a corporation. Where there is no Fixed Retained Yield with respect to
the Mortgage  Loans underlying  the Certificates  of a  Series, and  where  such
Certificates  are not designated  as "Stripped Certificates"  the holder of each
such Certificate in  such Series  will be  treated as the  owner of  a pro  rata
undivided  interest  in the  ordinary income  and corpus  portions of  the Trust
Estate represented  by  his Standard  Certificate  and will  be  considered  the
beneficial owner of a pro rata undivided interest in each of the Mortgage Loans,
subject  to the discussion  below under "Recharacterization  of Servicing Fees."
Accordingly, the holder of a Standard Certificate of a particular Series will be
required to report on its  federal income tax return its  pro rata share of  the
entire  income from the Mortgage Loans  represented by his Standard Certificate,
including interest at  the coupon rate  on such Mortgage  Loans, original  issue
discount  (if any), prepayment  fees, assumption fees,  and late payment charges
received by the Servicer, in  accordance with such Standard  Certificateholder's
method  of accounting.  A Standard Certificateholder  generally will  be able to
deduct its share of the Servicing Fee and all administrative and other  expenses
of  the Trust Estate in accordance with  its method of accounting, provided that
such amounts are  reasonable compensation  for services rendered  to that  Trust
Estate.  However,  investors  who are  individuals,  estates or  trusts  who own
Standard  Certificates,   either   directly  or   indirectly   through   certain
pass-through  entities, will  be subject to  limitation with  respect to certain
itemized deductions described  in Code  Section 67,  including deductions  under
Code  Section 212 for  the Servicing Fee  and all such  administrative and other
expenses of  the  Trust Estate,  to  the extent  that  such deductions,  in  the
aggregate,  do not exceed two percent of an investor's adjusted gross income. In
addition, Code Section 68 provides that itemized deductions otherwise  allowable
for  a taxable year of  an individual taxpayer will be  reduced by the lesser of
(i) 3% of the excess, if any, of adjusted gross income over $100,000 ($50,000 in
the case of a  married individual filing  a separate return)  (in each case,  as
adjusted  for  inflation), or  (ii)  80% of  the  amount of  itemized deductions
otherwise allowable for such year. As a result, such investors holding  Standard
Certificates,  directly or  indirectly through  a pass-through  entity, may have
aggregate taxable income in excess of  the aggregate amount of cash received  on
such  Standard Certificates with respect to interest at the pass-through rate or
as discount income on such Standard Certificates. In addition, such expenses are
not deductible at all for purposes of computing the alternative minimum tax, and
may cause such investors to be subject to significant additional tax  liability.
Moreover, where there is Fixed Retained Yield with respect to the Mortgage Loans
underlying  a Series of Standard Certificates or where the servicing fees are in
excess of reasonable servicing compensation, the transaction will be subject  to
the  application of the "stripped bond" and "stripped coupon" rules of the Code,
as described  below under  "Stripped  Certificates" and  "Recharacterization  of
Servicing Fees," respectively.

  TAX STATUS

    Cadwalader, Wickersham & Taft has advised the Seller that:

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

                                       84
<PAGE>
        2.  A Standard Certificate owned by a financial institution described in
    Code  Section  593(a)  will  be  considered  to  represent  "qualifying real
    property loans" within the meaning of Code Section 593(d)(1), provided  that
    the  real property securing the Mortgage  Loans represented by that Standard
    Certificate is of the type described in such section of the Code.

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

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

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

  PREMIUM AND DISCOUNT

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

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

    ORIGINAL ISSUE DISCOUNT.  The original issue discount rules of Code Sections
1271 through 1275 will be applicable to a Standard Certificateholder's  interest
in  those Mortgage Loans as to which the conditions for the application of those
sections are met. Rules regarding periodic inclusion of original issue  discount
income  are applicable  to mortgages  of corporations  originated after  May 27,
1969, mortgages of noncorporate  mortgagors (other than individuals)  originated
after July 1, 1982, and mortgages of individuals originated after March 2, 1984.
Under  the Proposed OID Regulations, such original issue discount could arise by
the charging of points by the originator  of the mortgages in an amount  greater
than  the statutory DE MINIMIS exception, including  a payment of points that is
currently deductible by the borrower under applicable Code provisions or,  under
certain circumstances, by the presence of "teaser" rates on the mortgage loans.

                                       85
<PAGE>
    Original  issue discount must generally be reported as ordinary gross income
as it  accrues under  a constant  interest method  that takes  into account  the
compounding  of interest,  in advance of  the cash attributable  to such income.
However, Code Section 1272  provides for a reduction  in the amount of  original
issue  discount  includible in  the income  of  a holder  of an  obligation that
acquires the obligation after its initial  issuance at a price greater than  the
sum  of  the original  issue  price and  the  previously accrued  original issue
discount, less prior payments of principal. Accordingly, if such Mortgage  Loans
acquired  by a Standard Certificateholder are purchased  at a price equal to the
then unpaid principal amount of such Mortgage Loans, no original issue  discount
attributable  to  the  difference  between  the  issue  price  and  the original
principal amount of  such Mortgage Loans  (I.E., points) will  be includible  by
such holder.

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

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

    Accordingly,  if  the  Internal  Revenue  Service's  approach  is  upheld, a
Servicer who receives a servicing fee in excess of such amounts would be  viewed
as  retaining an ownership interest in a portion of the interest payments on the
Mortgage Loans.  Under  the  rules  of Code  Section  1286,  the  separation  of
ownership  of the right  to receive some or  all of the  interest payments on an
obligation from the right to  receive some or all  of the principal payments  on
the  obligation would  result in treatment  of such Mortgage  Loans as "stripped
coupons" and "stripped bonds."  Each stripped bond or  stripped coupon could  be
considered  for this purpose as a  non-interest bearing obligation issued on the
date of issue  of the  Standard Certificates,  and the  original issue  discount
rules   of  the  Code  would  apply   to  the  holder  thereof.  While  Standard
Certificateholders would still be treated as owners of beneficial interests in a
grantor trust for federal income tax purposes, the corpus of such trust could be
viewed as excluding the portion of the Mortgage Loans the ownership of which  is
attributed  to the Servicer, or  as including such portion  as a second class of
equitable interest. Applicable Treasury regulations treat such an arrangement as
a fixed investment trust, since the  multiple classes of trust interests  should
be treated as merely facilitating direct investments in the trust assets and the
existence  of  multiple classes  of ownership  interests  is incidental  to that
purpose. In general, such a  recharacterization should not have any  significant
effect   upon  the   timing  or  amount   of  income  reported   by  a  Standard
Certificateholder, except that the income reported  by a cash method holder  may
be  slightly  accelerated.  See  "Stripped  Certificates"  below  for  a further
description of the federal income tax  treatment of stripped bonds and  stripped
coupons.

    In  the alternative, the amount, if any, by which the servicing fees paid to
the Servicer are deemed to exceed reasonable compensation for servicing could be
treated   as   deferred   payments   of   purchase   price   by   the   Standard
Certificateholders  to  the Seller  to purchase  its  undivided interest  in the
Mortgage Loans. In  such event, the  present value of  such additional  payments
might  be included in  the Standard Certificateholder's  basis in such undivided
interests for  purposes  of determining  whether  the Standard  Certificate  was

                                       86
<PAGE>
acquired  at  a discount,  at  par, or  at  a premium.  Under  this alternative,
Standard Certificateholders may  also be  entitled to a  deduction for  unstated
interest with respect to each deferred payment. The Internal Revenue Service may
take  the position that  the specific statutory provisions  of Code Section 1286
described above override the alternative  described in this paragraph.  Standard
Certificateholders  are advised to  consult their tax advisors  as to the proper
treatment of the amounts paid to the  Servicer as set forth herein as  servicing
compensation or under either of the alternatives set forth above.

  SALE OR EXCHANGE OF STANDARD CERTIFICATES

    Upon   sale   or   exchange   of   a   Standard   Certificate,   a  Standard
Certificateholder will recognize gain  or loss equal  to the difference  between
the amount realized on the sale and its aggregate adjusted basis in the Mortgage
Loans  and other assets represented by the Standard Certificate. In general, the
aggregate adjusted basis  will equal the  Standard Certificateholder's cost  for
the  Standard  Certificate, increased  by the  amount  of any  income previously
reported with respect to the Standard Certificate and decreased by the amount of
any losses previously reported with respect to the Standard Certificate and  the
amount  of any  distributions received  thereon. Except  as provided  above with
respect to  market  discount on  any  Mortgage  Loans, and  except  for  certain
financial  institutions subject  to the provisions  of Code  Section 582(c), any
such gain or loss would be capital gain or loss if the Standard Certificate  was
held  as a capital asset. The preferential rates applicable to long-term capital
gains were eliminated by the  Tax Reform Act of 1986,  but were restored by  the
Revenue Reconciliation Act of 1990 with respect to certain individuals.

STRIPPED CERTIFICATES

  GENERAL

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

    In  general, a holder  of a Stripped  Certificate will be  considered to own
"stripped bonds" with respect to its pro rata  share of all or a portion of  the
principal  payments on each Mortgage Loan and/or "stripped coupons" with respect
to its pro  rata share  of all or  a portion  of the interest  payments on  each
Mortgage  Loan,  including the  Stripped  Certificate's allocable  share  of the
servicing fees paid  to the  Servicer, to the  extent that  such fees  represent
reasonable  compensation  for  services  rendered.  See  discussion  above under
"Standard Certificates--Recharacterization of Servicing Fees." For this  purpose
the  servicing fees will be allocated to the Stripped Certificates in proportion
to the  respective  offering price  of  each  Class (or  Subclass)  of  Stripped
Certificates. The holder of a Stripped Certificate generally will be entitled to
a deduction each year in respect of the servicing fees, as described above under
"Standard Certificates-- General," subject to the limitation described therein.

    Code  Section 1286 treats a stripped bond  or a stripped coupon generally as
an obligation  issued  at an  original  issue discount  on  the date  that  such
stripped  interest is purchased. Although the treatment of Stripped Certificates
for federal income tax purposes is not  clear in certain respects at this  time,
particularly  where  such Stripped  Certificates are  issued  with respect  to a
Mortgage Pool  containing  variable-rate Mortgage  Loans,  the Seller  has  been
advised  by counsel that (i) the Trust Estate will be treated as a grantor trust
under subpart E, Part I  of subchapter J of the  Code and not as an  association
taxable as a corporation,

                                       87
<PAGE>
and  (ii) each  Stripped Certificate should  be treated as  a single installment
obligation for purposes of calculating original issue discount and gain or  loss
on disposition. This treatment is based on the interrelationship of Code Section
1286,  Code Sections 1272 through 1275,  and the Proposed OID Regulations. While
under Code  Section  1286 computations  with  respect to  Stripped  Certificates
arguably  should be made in  one of the ways  described below under "Taxation of
Stripped Certificates--Possible Alternative Characterizations," the Proposed OID
Regulations state, in general,  that all debt  instruments issued in  connection
with  the same  transaction must  be treated  as a  single debt  instrument. The
Pooling and Servicing Agreement  will require that the  Trustee make and  report
all   computations  described  below  using   this  aggregate  approach,  unless
substantial legal authority requires otherwise.

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

  STATUS OF STRIPPED CERTIFICATES

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

  TAXATION OF STRIPPED CERTIFICATES

    ORIGINAL ISSUE DISCOUNT.   Except as described  above under "General,"  each
Stripped Certificate will be considered to have been issued at an original issue
discount  for federal income tax purposes.  Original issue discount with respect
to a Stripped Certificate must be included in ordinary income as it accrues,  in
accordance  with  a  constant  interest  method  that  takes  into  account  the
compounding of  interest,  which  may  be  prior to  the  receipt  of  the  cash
attributable  to such income. Based in part  on the Proposed OID Regulations and
the amendments to the original issue discount  sections of the Code made by  the
1986  Act, counsel  has advised  the Seller  that the  amount of  original issue
discount required  to be  included  in the  income of  a  holder of  a  Stripped
Certificate  (referred to in this  discussion as a "Stripped Certificateholder")

                                       88
<PAGE>
in any taxable year likely will  be computed generally as described above  under
"Federal  Income Tax  Consequences for  REMIC Certificates--Taxation  of Regular
Certificates--Original Issue Discount" and
"--Variable Rate Regular Certificates." However, with the apparent exception  of
a  Stripped  Certificate  issued  with DE  MINIMIS  original  issue  discount as
described above under "General," the issue price of a Stripped Certificate  will
be  the purchase price  paid by each  holder thereof, and  the stated redemption
price at maturity will include the aggregate  amount of the payments to be  made
on the Stripped Certificate to such Stripped Certificateholder, presumably under
the Prepayment Assumption.

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

    As  an alternative to the method described  above, the fact that some or all
of the interest payments with respect  to the Stripped Certificates will not  be
made  if the Mortgage  Loans are prepaid  could lead to  the interpretation that
such interest payments are "contingent" within  the meaning of the Proposed  OID
Regulations. If the rules of the Proposed OID Regulations relating to contingent
payments  apply, treatment of a Stripped Certificate under such rules depends on
whether the aggregate amount of  principal payments, if any,  to be made on  the
Stripped  Certificate  is less  than or  greater  than its  issue price.  If the
aggregate principal payments are greater than  or equal to the issue price,  the
principal  payments would be treated as a separate installment obligation issued
at a price equal  to the purchase  price for the  Stripped Certificate. In  such
case,  original issue discount would be  calculated and accrued under the method
described above without consideration of  the interest payments with respect  to
the  Stripped Certificate. Such payments of  interest would be includible in the
Stripped Certificateholder's  gross income  in  the taxable  year in  which  the
amounts  become fixed. If the aggregate amount  of principal payments to be made
on the  Stripped Certificate  is less  than  its issue  price, each  payment  of
principal  would be treated as a return of basis. Each payment of interest would
be treated as includible in gross income to the extent of the applicable Federal
rate under  Code  Section 1274(d),  as  applied to  the  adjusted basis  of  the
Stripped Certificate, while amounts received in excess of the applicable Federal
rate,  as applied to  the adjusted basis  of the Stripped  Certificate, would be
characterized as a return of basis  until the total amount of interest  payments
treated  as a return of basis equalled the excess of the purchase price over the
aggregate stated principal payments. Any additional interest payments thereafter
would be treated as ordinary income. While not free from doubt, counsel for  the
Seller  believes that  uncertainty as  to the payment  of interest  arising as a
result of the possibility of prepayment  of the Mortgage Loans should not  cause
the  contingent payment  rules under  the Proposed  OID Regulations  to apply to
interest with respect to the Stripped Certificates.

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

                                       89
<PAGE>
    PURCHASE OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES.  Where an investor
purchases  more than one Class of Stripped Certificates, it is currently unclear
whether for federal income  tax purposes such  Classes of Stripped  Certificates
should  be treated separately or aggregated  for purposes of the rules described
above.

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

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

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING

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

TAXATION OF CERTAIN FOREIGN INVESTORS

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

                                       90
<PAGE>
    Treasury  regulations provide that interest  or original issue discount paid
by the  Trustee  or other  withholding  agent  to a  foreign  person  evidencing
ownership  interest  in  Mortgage  Loans  issued after  July  18,  1984  will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject to the  same certification requirements  described above under  "Federal
Income  Tax  Consequences for  REMIC  Certificates--Taxation of  Certain Foreign
Investors--Regular Certificates."

                              ERISA CONSIDERATIONS

GENERAL

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

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

CERTAIN REQUIREMENTS UNDER ERISA

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

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

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

    DELEGATION OF FIDUCIARY DUTY.   Further, if the  assets included in a  Trust
Estate  were deemed  to constitute  Plan assets,  it is  possible that  a Plan's
investment in the Certificates might be deemed to constitute a delegation, under
ERISA, of the duty to manage Plan assets by the fiduciary deciding to invest  in
the

                                       91
<PAGE>
Certificates,  and certain transactions  involved in the  operation of the Trust
Estate might be deemed to constitute prohibited transactions under ERISA and the
Code. Neither ERISA nor the Code define the term "plan assets."

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

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

ADMINISTRATIVE EXEMPTIONS

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

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

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

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

        (3) The Certificates acquired by the Plan have received a rating at  the
    time  of such acquisition  that is one  of the three  highest generic rating
    categories  from  either  Standard  &  Poors  Corporation  ("S&P"),  Moody's
    Investors  Service, Inc.  ("Moody's"), Duff &  Phelps Rating  Co. ("D&P") or
    Fitch Investors Service, Inc. ("Fitch");

        (4) The Trustee  must not be  an affiliate  of any other  member of  the
    Restricted Group (as defined below);

        (5)  The sum of all payments made  to and retained by the underwriter in
    connection with the  distribution of Certificates  represents not more  than
    reasonable  compensation for underwriting  the Certificates. The  sum of all
    payments made to and  retained by the Seller  pursuant to the assignment  of
    the  Mortgage Loans to  the Trust Estate  represents not more  than the fair
    market value of such  Mortgage Loans. The  sum of all  payments made to  and
    retained  by the Servicer (and any  other servicer) represents not more than
    reasonable compensation for  such person's  services under  the Pooling  and
    Servicing  Agreement and reimbursement of  such person's reasonable expenses
    in connection therewith; and

                                       92
<PAGE>
        (6) The Plan investing in  the Certificates is an "accredited  investor"
    as  defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
    Commission under the Securities Act of 1933.

    The Trust Estate must also meet the following requirements:

            (i) the assets of the Trust Estate must consist solely of assets  of
       the  type  that  have been  included  in  other investment  pools  in the
       marketplace;

           (ii) certificates in such other investment pools must have been rated
       in one of the three highest  rating categories of S&P, Moody's, Fitch  or
       D&P  for  at  least one  year  prior  to the  Plan's  acquisition  of the
       Certificates; and

           (iii) certificates  evidencing  interests in  such  other  investment
       pools must have been purchased by investors other than Plans for at least
       one year prior to any Plan's acquisition of the Certificates.

    If  the conditions to an  Underwriter's Exemption are met,  whether or not a
Plan's assets would be deemed to  include an ownership interest in the  Mortgage
Loans   in  a  mortgage  pool,  the  acquisition,  holding  and  resale  of  the
Certificates by Plans would be exempt from the prohibited transaction provisions
of ERISA and the Code.

    Moreover,  an  Underwriter's  Exemption  can  provide  relief  from  certain
self-dealing/conflict  of interest prohibited  transactions that may  occur if a
Plan fiduciary causes a Plan to acquire Certificates in a Trust Estate in  which
the fiduciary (or its affiliate) is an obligor on the Mortgage Loans held in the
Trust  Estate provided  that, among  other requirements: (i)  in the  case of an
acquisition in connection with  the initial issuance  of Certificates, at  least
fifty  percent of  each class  of Certificates in  which Plans  have invested is
acquired by  persons independent  of the  Restricted Group  and at  least  fifty
percent  of the aggregate  interest in the  Trust Estate is  acquired by persons
independent of the Restricted Group (as defined below); (ii) such fiduciary  (or
its  affiliate) is an obligor  with respect to five percent  or less of the fair
market value of  the Mortgage  Loans contained in  the Trust  Estate; (iii)  the
Plan's  investment  in Certificates  of any  Class  does not  exceed twenty-five
percent of all of the Certificates of that Class outstanding at the time of  the
acquisition  and (iv) immediately after the acquisition no more than twenty-five
percent of  the assets  of the  Plan  with respect  to which  such person  is  a
fiduciary  are invested in Certificates representing  an interest in one or more
trusts containing assets sold or served by the same entity.

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

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

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

                                       93
<PAGE>
    However, it appears that PTE  83-1 does or might  not apply to the  purchase
and holding of (a) Certificates that evidence the beneficial ownership only of a
specified percentage of future interest payments (after permitted deductions) on
a Trust Estate or only of a specified percentage of future principal payments on
a Trust Estate, (b) Residual Certificates, (c) Certificates evidencing ownership
interests in a Trust Estate which includes Mortgage Loans secured by multifamily
residential  properties or shares issued by cooperative housing corporations, or
(d) Certificates which are subordinated to other Classes of Certificates of such
Series. Accordingly, unless exemptive relief other than PTE 83-1 applies,  Plans
should not purchase any such Certificates.

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

EXEMPT PLANS

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

UNRELATED BUSINESS TAXABLE INCOME--RESIDUAL CERTIFICATES

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

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

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

                                       94
<PAGE>
                                LEGAL INVESTMENT

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

    The Enhancement Act also amended the legal investment authority of federally
chartered   depository  institutions  as  follows:   federal  savings  and  loan
associations and federal  savings banks may  invest in, sell  or otherwise  deal
with  mortgage related  securities without  limitation as  to the  percentage of
their assets represented thereby, federal  credit unions may invest in  mortgage
related  securities, and national banks may purchase mortgage related securities
for their own account without regard to the limitations generally applicable  to
investment  securities set forth  in 12 U.S.C. Section  24 (Seventh), subject in
each case to such regulations as the applicable federal regulatory authority may
prescribe. In  this connection,  federal credit  unions should  review  National
Credit  Union  Administration Letter  to Credit  Unions No.  96, as  modified by
Letter to Credit  Unions No. 108,  which includes guidelines  to assist  federal
credit  unions in making  investment decisions for  mortgage related securities.
The National Credit Union Administration  has adopted rules, effective  December
2,  1991, that prohibit federal credit unions from investing in certain mortgage
related  securities  such  as  the   Residual  Certificates  and  the   Stripped
Certificates, except under limited circumstances.

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

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

    The  foregoing  does  not  take  into  consideration  the  applicability  of
statutes,  rules,  regulations,  orders,  guidelines  or  agreements   generally
governing  investments  made  by  a  particular  investor,  including,  but  not

                                       95
<PAGE>
limited  to,   "prudent  investor"   provisions,  percentage-of-assets   limits,
provisions which may restrict or prohibit investment in securities which are not
"interest-bearing"  or  "income-paying," and,  with  regard to  any Certificates
issued in book-entry form, provisions which may restrict or prohibit investments
in securities which are issued in book-entry form.

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

                              PLAN OF DISTRIBUTION

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

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

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

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

        3.  By direct placements by the Seller with investors.

    If underwriters are used  in a sale of  any Certificates, such  Certificates
will  be acquired by  the underwriters for  their own account  and may be resold
from  time  to  time   in  one  or   more  transactions,  including   negotiated
transactions,  at  a fixed  public offering  price  or at  varying prices  to be
determined at the  time of  sale or  at the  time of  commitment therefor.  Firm
commitment  underwriting  and  public  reoffering by  underwriters  may  be done
through underwriting syndicates or through one  or more firms acting alone.  The
specific managing underwriter or underwriters, if any, with respect to the offer
and  sale of a particular Series of Certificates  will be set forth on the cover
of the Prospectus Supplement  applicable to such Series  and the members of  the
underwriting syndicate, if any, will be named in such Prospectus Supplement. The
Prospectus  Supplement will describe any discounts and commissions to be allowed
or paid  by  the  Seller  to the  underwriters,  any  other  items  constituting
underwriting  compensation and  any discounts and  commissions to  be allowed or
paid to the  dealers. The  obligations of the  underwriters will  be subject  to
certain  conditions precedent.  The underwriters with  respect to a  sale of any
Class of Certificates will be obligated to purchase all such Certificates if any
are purchased. The Seller  and PHMC will  indemnify the applicable  underwriters
against  certain civil  liabilities, including liabilities  under the Securities
Act of 1933, as amended (the "Act").

    The Prospectus Supplement with respect to any Series of Certificates offered
other than through underwriters will contain information regarding the nature of
such offering  and any  agreements to  be entered  into between  the Seller  and
dealers and/or the Seller and purchasers of Certificates of such Series.

    Purchasers  of Certificates, including dealers,  may, depending on the facts
and circumstances of such purchases, be  deemed to be "underwriters" within  the
meaning   of  the  Act  in  connection  with  reoffers  and  sales  by  them  of
Certificates. Certificateholders  should consult  with their  legal advisors  in
this regard prior to any such reoffer or sale.

    If   specified  in  the  Prospectus  Supplement  relating  to  a  Series  of
Certificates, the Seller or  any affiliate thereof may  purchase some or all  of
one  or more  Classes of  Certificates of  such Series  from the  underwriter or
underwriters at a price  specified or described  in such Prospectus  Supplement.
Such purchaser may thereafter from time to time offer and sell, pursuant to this
Prospectus,  some or all of such Certificates so purchased directly, through one
or more  underwriters to  be designated  at the  time of  the offering  of  such

                                       96
<PAGE>
Certificates  or through dealers acting as agent and/or principal. Such offering
may be restricted in  the matter specified in  such Prospectus Supplement.  Such
transactions may be effected at market prices prevailing at the time of sale, at
negotiated prices or at fixed prices. The underwriters and dealers participating
in  such purchaser's offering  of such Certificates  may receive compensation in
the form of underwriting discounts or  commissions from such purchaser and  such
dealers  may receive commissions from the investors purchasing such Certificates
for whom they may act as agent  (which discounts or commissions will not  exceed
those  customary  in  those types  of  transactions involved).  Any  dealer that
participates in the  distribution of such  Certificates may be  deemed to be  an
"underwriter"  within the meaning of the  Act, and any commissions and discounts
received by such dealer  and any profit  on the resale  of such Certificates  by
such  dealer might be deemed to  be underwriting discounts and commissions under
the Act.

    One or more affiliates of the Seller and the Servicer, including  Prudential
Securities  Incorporated,  may  act as  underwriter  or dealer  with  respect to
Certificates of  any  Series. Any  such  affiliate  will be  identified  in  the
applicable Prospectus Supplement.

                                 LEGAL MATTERS

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

                                     RATING

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

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

                                       97
<PAGE>
                        INDEX OF SIGNIFICANT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                                                            PAGE
- -----------------------------------------------------------------------------------------------------------     -----
<S>                                                                                                          <C>
Aggregate Losses...........................................................................................          34
Assumed Reinvestment Rate..................................................................................          33
Balloon Loan...............................................................................................          15
Balloon Period.............................................................................................          15
Buy-Down Fund..............................................................................................          15
Buy-Down Loans.............................................................................................          15
Certificate Account........................................................................................          48
Certificates...............................................................................................           1
Class......................................................................................................           1
Code.......................................................................................................          11
Compound Interest Certificates.............................................................................          24
Cross-Over Date............................................................................................          29
Curtailments...............................................................................................          24
Cut-Off Date...............................................................................................           8
Depository.................................................................................................          48
Determination Date.........................................................................................          24
Distributable Amount.......................................................................................          24
Distribution Date..........................................................................................           8
Due Date...................................................................................................          13
Due Period.................................................................................................          32
Eligible Investments.......................................................................................          35
ERISA......................................................................................................          11
FDIC.......................................................................................................          49
FHLMC......................................................................................................          14
Fixed Retained Yield.......................................................................................           9
FNMA.......................................................................................................          14
Initial Deposit............................................................................................          34
Interest Rate..............................................................................................           1
Last Scheduled Distribution Date...........................................................................          33
Late Payment...............................................................................................          25
Late Payment Period........................................................................................          25
Liquidation Proceeds.......................................................................................          49
Loan-to-Value Ratio........................................................................................          13
Mortgage Interest Rate.....................................................................................           9
Mortgage Loans.............................................................................................           1
Mortgage Notes.............................................................................................          12
Mortgaged Properties.......................................................................................          12
Mortgages..................................................................................................          12
Multi-Class Certificate Distribution Amount................................................................          32
Multi-Class Certificates...................................................................................           1
Net Foreclosure Profits....................................................................................          27
Net Mortgage Interest Rate.................................................................................           9
OTS........................................................................................................          65
Payment Deficiencies.......................................................................................          34
Pass-Through Rate..........................................................................................           9
Percentage Certificates....................................................................................          23
Periodic Advances..........................................................................................          11
PHMC.......................................................................................................           1
PMCC.......................................................................................................          42
Pool Distribution Amount...................................................................................          26
Pool Scheduled Principal Balance...........................................................................          29
Pool Value.................................................................................................          32
</TABLE>

                                       98
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                                                            PAGE
- -----------------------------------------------------------------------------------------------------------     -----
Pool Value Group...........................................................................................          32
<S>                                                                                                          <C>
Pooling and Servicing Agreement............................................................................           7
Prepayment Interest Shortfall..............................................................................          25
Prudential Insurance.......................................................................................           7
Rating Agency..............................................................................................          11
Record Date................................................................................................           9
Registration Statement.....................................................................................           2
Regular Certificateholder..................................................................................          70
Regular Certificates.......................................................................................          22
REMIC......................................................................................................           1
Residual Certificates......................................................................................          22
Scheduled Principal........................................................................................          24
Scheduled Principal Balance................................................................................          25
Seller.....................................................................................................           1
Senior Certificates........................................................................................           1
Senior Class...............................................................................................          24
Senior Class Carryover Shortfall...........................................................................          27
Senior Class Distributable Amount..........................................................................          24
Senior Class Distribution Amount...........................................................................          28
Senior Class Principal Portion.............................................................................          24
Senior Class Pro Rata Share................................................................................          27
Senior Class Shortfall.....................................................................................          27
Senior Class Shortfall Accruals............................................................................          28
Series.....................................................................................................           1
Servicer...................................................................................................           1
Servicing Fee..............................................................................................           9
Shifting Interest Certificate..............................................................................          23
Special Distributions......................................................................................          33
Special Hazard Loss Amount.................................................................................          37
Special Hazard Mortgage Loan...............................................................................          37
Special Hazard Termination Date............................................................................          37
Specified Subordination Reserve Fund Balance...............................................................          34
Spread.....................................................................................................          32
Standard Certificates......................................................................................           1
Standard Hazard Insurance Policy...........................................................................          15
Stated Amount..............................................................................................           1
Stripped Certificates......................................................................................           1
Subclass...................................................................................................           1
Subordinated Amount........................................................................................           9
Subordinated Certificates..................................................................................           1
Subordinated Class Distributable Amount....................................................................          25
Subordinated Class Principal Portion.......................................................................          25
Subordinated Class Pro Rata Share..........................................................................          27
Subordination Reserve Fund.................................................................................          10
Subsidy Account............................................................................................          14
Subsidy Loans..............................................................................................          14
Treasury Regulations.......................................................................................          17
Trust Estate...............................................................................................           1
Trustee....................................................................................................          60
UCC........................................................................................................          62
Unpaid Interest Shortfall..................................................................................          28
Voting Interests...........................................................................................          58
</TABLE>

                                       99
<PAGE>
- -----------------------------------------------------------------
               -----------------------------------------------------------------
- -----------------------------------------------------------------
               -----------------------------------------------------------------

    No  dealer, salesman  or 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-12 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-12  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..........................................   S1-6
Description of the Mortgage Loans........................................   S1-7
Origination, Delinquency and Foreclosure Experience......................  S1-15
Restrictions on Transfer of the Class A-12 Certificates..................  S1-15
Historical Prepayments...................................................  S1-18
Sensitivity of the Pre-Tax Yield and Weighted Average Life of the Class
  A-12 Certificates......................................................  S1-19
Certain Federal Income Tax Consequences..................................  S1-20
Underwriting.............................................................  S1-21
Secondary Market.........................................................  S1-21
ERISA Considerations.....................................................  S1-21
Legal Investment.........................................................  S1-22
Legal Matters............................................................  S1-22
Use of Proceeds..........................................................  S1-22
Ratings..................................................................  S1-22
Incorporation of Certain Information by Reference........................  S1-23
                             PROSPECTUS SUPPLEMENT
Table of Contents........................................................    S-3
Summary Information......................................................    S-4
Description of the Certificates..........................................   S-16
Description of the Mortgage Loans........................................   S-31
Origination, Delinquency and Foreclosure
  Experience.............................................................   S-39
Prepayment and Yield Considerations......................................   S-42
Pooling and Servicing Agreement..........................................   S-49
Federal Income Tax Considerations........................................   S-50
ERISA Considerations.....................................................   S-52
Legal Investment.........................................................   S-53
Secondary Market.........................................................   S-53
Underwriting.............................................................   S-53
Legal Matters............................................................   S-54
Use of Proceeds..........................................................   S-54
Ratings..................................................................   S-54
Index of Significant Prospectus Supplement
  Definitions............................................................   S-55
                                   PROSPECTUS
Reports..................................................................      2
Additional Information...................................................      2
Additional Detailed Information..........................................      2
Table of Contents........................................................      3
Summary of Prospectus....................................................      7
The Trust Estates........................................................     12
Description of the Certificates..........................................     22
Credit Support...........................................................     34
Prepayment and Yield Considerations......................................     39
The Seller...............................................................     41
PHMC.....................................................................     42
Use of Proceeds..........................................................     48
Servicing of the Mortgage Loans..........................................     48
The Pooling and Servicing Agreement......................................     58
Certain Legal Aspects of the Mortgage Loans..............................     61
Certain Federal Income Tax Consequences..................................     67
ERISA Considerations.....................................................     91
Legal Investment.........................................................     95
Plan of Distribution.....................................................     96
Legal Matters............................................................     97
Rating...................................................................     97
Index of Significant Definitions.........................................     98
</TABLE>

                              THE PRUDENTIAL HOME
                              MORTGAGE SECURITIES
                                 COMPANY, INC.

                      MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1993-4

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

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

                                VARIABLE RATE(1)
                            CLASS A-12 CERTIFICATES

                      (1)ON THE CLASS A-12 NOTIONAL AMOUNT

                                LEHMAN BROTHERS

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


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