PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
424B5, 1996-03-11
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC, 8-K, 1996-03-11
Next: NIPSCO INDUSTRIES INC, DEF 14A, 1996-03-11



<PAGE>
SUPPLEMENT
(To Prospectus dated May 18, 1994 and Prospectus Supplement dated May 18, 1994)

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

                                     Seller

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1994-21
               INTEREST PAYABLE MONTHLY, COMMENCING IN APRIL 1996

                    VARIABLE RATE(1) CLASS A-9 CERTIFICATES
                      (1) ON THE CLASS A-9 NOTIONAL AMOUNT
                            ------------------------

    The  Series 1994-21 Mortgage Pass-Through  Certificates (the "Series 1994-21
Certificates") are the Series 1994-21 Certificates described in the accompanying
Prospectus Supplement dated May 18,  1994 (the "Prospectus Supplement") and  the
accompanying  Prospectus  dated  May  18, 1994  (the  "Prospectus").  The Series
1994-21 Certificates consist of one class  of senior certificates (the "Class  A
Certificates")  and  two  classes  of subordinated  certificates  (the  "Class M
Certificates" and  the  "Class  B  Certificates",  respectively).  The  Class  A
Certificates  consist  of ten  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 and Class A-R Certificates. The Class M and
Class  B  Certificates  are not  divided  into  subclasses. Only  the  Class A-9
Certificates are being offered hereby. The Series 1994-21 Certificates  evidence
in  the aggregate the entire beneficial ownership  interest in a trust fund (the
"Trust Estate") established by The Prudential Home Mortgage Securities  Company,
Inc.   (the  "Seller")  and  consisting  of  a  pool  of  fixed  interest  rate,
conventional, monthly pay,  fully amortizing, one-  to four-family,  residential
first  mortgage loans having original terms  to stated maturity of approximately
30 years (the "Mortgage Loans"), together with certain related property. Certain
of the Mortgage Loans may be  secured primarily by shares issued by  cooperative
housing  corporations. The  Mortgage Loans are  serviced by  The Prudential Home
Mortgage Company, Inc. (in its  capacity as servicer, the "Servicer,"  otherwise
"PHMC").  See "Description of  the Mortgage Loans" herein  and in the Prospectus
Supplement.

    PROSPECTIVE INVESTORS  IN THE  CLASS A-9  CERTIFICATES SHOULD  CONSIDER  THE
FACTORS DISCUSSED UNDER "RISK FACTORS AND SPECIAL CONSIDERATIONS" HEREIN ON PAGE
S1-3  AND UNDER  "SPECIAL CONSIDERATIONS" IN  THE PROSPECTUS  SUPPLEMENT ON PAGE
S-17 AND IN THE PROSPECTUS ON PAGE 7.

    The credit  enhancement  for the  Series  1994-21 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-9 CERTIFICATES, WHICH ARE INTEREST ONLY
CERTIFICATES AND HAVE NO PRINCIPAL BALANCE, 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-9 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-9 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  0.47% of the Pool
Scheduled Principal Balance as  of the Distribution Date  in April 1996  without
giving  effect  to  partial  principal prepayments  or  net  partial liquidation
proceeds received on or after the Determination Date in March 1996, plus accrued
interest from  March 1,  1996 to  (but  not including)  March 12,  1996,  before
deducting   expenses  payable  by  the  Seller  estimated  to  be  $45,000.  See
"Underwriting" herein.

    The Class A-9  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-9 Certificates  will be available for delivery at  the
offices of Lehman Brothers Inc., New York, New York on or about March 12, 1996.

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

March 11, 1996
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    The Class A-9 Certificates may not be appropriate investments for individual
investors. The Class A-9 Certificates are offered in the minimum denomination of
$100,000,000  initial  Class  A-9  Notional  Amount  as  described  herein under
"Description of the  Certificates." Except as  set forth below,  it is  intended
that  the  Class  A-9  Certificates  not  be  directly  or  indirectly  held  or
beneficially  owned  by  any   person  in  amounts   lower  than  such   minimum
denomination.  The  Class  A-9 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-9  Certificates"
herein.

    There  is currently no  secondary market for the  Class A-9 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-9  Certificates. The
Underwriter intends to  act as  a market maker  in the  Class A-9  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-9 Certificate at a  price equal to or
greater than the price at which such Certificate was purchased.

    Distributions in respect of interest are made on the 25th day of each  month
or  the next succeeding business  day to the holders of  record of the Class A-9
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-9 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  7.80%, on the Class A-9 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-9  Certificates
as   described  in   the  Prospectus   Supplement  under   "Description  of  the
Certificates--Interest." The Class  A-9 Certificates  have no  Class A  Subclass
Principal Balance and are not entitled to principal distributions. Distributions
on  the Class A-9 Certificates will be made pro rata among Certificateholders of
such Subclass based on their Percentage Interests (as defined herein).

    This Supplement does  not contain complete  information regarding the  Class
A-9  Certificates and  should be  read only  in conjunction  with the Prospectus
Supplement and the Prospectus.  Sales of the Class  A-9 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 JUNE 10,  1996, ALL DEALERS  EFFECTING TRANSACTIONS IN  THE CLASS  A-9
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO  DELIVER THIS SUPPLEMENT, THE PROSPECTUS  SUPPLEMENT AND THE PROSPECTUS. THIS
IS IN ADDITION  TO THE  OBLIGATION OF DEALERS  TO DELIVER  THIS SUPPLEMENT,  THE
PROSPECTUS  SUPPLEMENT AND THE  PROSPECTUS WHEN ACTING  AS UNDERWRITERS AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

                                      S1-2
<PAGE>
                                    GENERAL

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

    The  Series 1994-21 Certificates were issued on  May 24, 1994. The Class A-9
Certificates were not offered to the public  at the time of the issuance of  the
Series 1994-21 Certificates.

                    RISK FACTORS AND SPECIAL CONSIDERATIONS

YIELD CONSIDERATIONS

    The yield to maturity of the Class A-9 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-9 Certificates may be affected by the
geographic concentration  of  the  Mortgaged Properties  securing  the  Mortgage
Loans.  As of February  16, 1996, Mortgaged Properties  located in the following
states secured at least 5.00% of  the Aggregate Unpaid Principal Balance of  the
Mortgage  Loans: California (59.04%), New York  (14.06%) and New Jersey (5.54%).
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-9 Certificates. See  "Description of the
Mortgage Loans" herein.

    AN INVESTOR THAT PURCHASES CLASS  A-9 CERTIFICATES, WHICH ARE INTEREST  ONLY
CERTIFICATES  AND HAVE  NO PRINCIPAL  BALANCE, SHOULD  CONSIDER THE  RISK THAT A
FASTER THAN ANTICIPATED RATE  OF PRINCIPAL PAYMENTS ON  THE MORTGAGE LOANS  WILL
RESULT  IN AN ACTUAL YIELD THAT IS LOWER THAN SUCH INVESTOR'S EXPECTED YIELD AND
MAY RESULT  IN  THE  FAILURE OF  SUCH  INVESTOR  TO FULLY  RECOVER  ITS  INITIAL
INVESTMENT.  See "Sensitivity of the Pre-Tax  Yield and Weighted Average Life of
the Class A-9 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  1994-21 Certificates, such  duties include collection  of
mortgage  payments,  maintenance of  tax  and insurance  escrows,  advancing for
borrower delinquencies and unpaid taxes, to  the extent required by the  Pooling
and  Servicing  Agreement, and  foreclosure or  other realization  activities in
connection with defaulted Mortgage Loans.

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

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

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

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

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

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

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

                                      S1-5
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

    The Class A-9 Certificates will be offered in fully registered, certificated
form in minimum denominations of $100,000,000 initial Class A-9 Notional Amount;
provided,  however  that the  Class A-9  Certificates may  be issued  in minimum
denominations of $6,000,000  initial Class  A-9 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-9 Certificates,  such that  such
investor  is capable of evaluating the merits  and risks of an investment in the
Class A-9 Certificates, and (ii) has a net worth of at least $10,000,000; or (b)
will hold the Class A-9 Certificates solely as nominee for a person meeting  the
criteria  set forth in clause  (a). The Class A-9  Certificates may be issued in
any amounts  in  excess  of  any  such  minimum  denominations.  The  Class  A-9
Certificates have no Class A Subclass Principal Balance.

    Distributions  of interest to holders of Class A-9 Certificates will be made
monthly, to the extent of such Subclass' entitlement thereto, on the 25th day of
each month or, if such day is not a business day, on the succeeding business day
(each, a "Distribution Date"), beginning in April 1996.

    Distributions (other than the final distribution in retirement of the  Class
A-9  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-9
Certificates evidencing at least a  25% Percentage Interest, distributions  will
be  made  on the  Distribution Date  by wire  transfer in  immediately available
funds, provided that the Servicer, or the  paying agent acting on behalf of  the
Servicer,  shall have  been furnished  with appropriate  wiring instructions not
less than  seven business  days  prior to  the  related Distribution  Date.  The
"Percentage  Interest" represented by  a Class A-9 Certificate  will be equal to
the percentage obtained  by dividing the  initial Class A-9  Notional Amount  of
such Class A-9 Certificate by the aggregate initial Class A-9 Notional Amount.

    The  Class A-9 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-9
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) 7.80% and (ii) the Class A-9 Notional Amount.

    The  Class A Subclass Interest Accrual Amount for the Class A-9 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-9 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-9  Notional Amount  with
respect   to  the   Distribution  Date   in  February   1996  was  approximately
$188,043,660. The Class  A-9 Notional  Amount with respect  to the  Distribution
Date  in April 1996 will be equal to  the Class A-9 Notional Amount with respect
to the Distribution Date in February 1996, less the difference between the  Pool
Scheduled  Principal Balance with  respect to the  Distribution Date in February
1996 and the Pool Scheduled Principal  Balance with respect to the  Distribution
Date  in April  1996. A  notional amount  does not  entitle a  holder to receive
distributions of principal on the basis  of such notional amount, but is  solely
used  for the purpose of computing the amount of interest accrued on a Subclass.
The initial Class A-9 Notional Amount was approximately $200,901,132.

    The Prospectus Supplement and the Prospectus contain significant  additional
information  concerning  the  characteristics  of  the  Class  A-9 Certificates.
Investors are urged to read "Description of the Certificates" in the  Prospectus
Supplement and in the Prospectus.

                                      S1-6
<PAGE>
                       DESCRIPTION OF THE MORTGAGE LOANS

    As of February 16, 1996, the Mortgage Loans in the Trust Estate consisted of
fixed  interest  rate,  conventional,  monthly pay,  fully  amortizing,  one- to
four-family, residential first mortgage loans originated or acquired by PHMC for
its own account  or for the  account of  an affiliate having  original terms  to
stated  maturity of approximately 30 years.  The "Unpaid Principal Balance" of a
Mortgage Loan as of February 16, 1996 is its unpaid principal balance as of such
date assuming no delinquencies  and no prepayments in  full. As of February  16,
1996,  the Mortgage  Loans included  852 promissory  notes, having  an aggregate
Unpaid  Principal  Balance  (the   "Aggregate  Unpaid  Principal  Balance")   of
approximately  $185,982,299, secured by first liens (the "Mortgages") on one- to
four-family residential properties (the "Mortgaged Properties"). However, as  of
February  16,  1996, three  of such  Mortgage Loans  having an  aggregate Unpaid
Principal Balance of approximately $640,644 have prepaid in full. Prepayments in
full occurring in February 1996 will  reduce the Class A-9 Notional Amount  with
respect  to the  Distribution Date  in April 1996.  The Mortgage  Loans have the
additional characteristics described below and in the Prospectus.

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

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

    As  of February 16, 1996, each Mortgage Loan had an Unpaid Principal Balance
of not less than $11,112 or more than $982,246, and the average Unpaid Principal
Balance of  the Mortgage  Loans was  approximately $218,289.  The latest  stated
maturity  date of any of the Mortgage Loans was May 1, 2024; however, the actual
date on which any Mortgage Loan is paid  in full may be earlier than the  stated
maturity  date due  to unscheduled payments  of principal.  Based on information
supplied by  the  mortgagors  in  connection with  their  loan  applications  at
origination,  all  of  the  Mortgaged  Properties  were  owner  occupied primary
residences. See "PHMC--Mortgage Loan Underwriting" in the Prospectus.

    As  of  February  16,  1996,   one  of  the  Mortgage  Loans,   representing
approximately  0.14% of the  Aggregate Unpaid Principal  Balance of the Mortgage
Loans  was  a  Subsidy  Loan.  See  "The  Trust  Estates--Mortgage  Loans"   and
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

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

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
MORTGAGE INTEREST RATE                        LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
8.000%....................................      281    $ 64,141,856.76         34.50   %
8.125%....................................      142      33,183,779.29         17.84
8.250%....................................      130      29,552,450.01         15.89
8.375%....................................      103      21,538,141.11         11.58
8.500%....................................       70      14,338,819.48          7.71
8.625%....................................       56      10,553,035.53          5.67
8.750%....................................       25       4,282,315.55          2.30
8.875%....................................       26       5,261,093.83          2.83
9.000%....................................       10       1,631,749.88          0.88
9.125%....................................        6         975,299.29          0.52
9.250%....................................        2         503,997.99          0.27
9.375%....................................        1          19,760.39          0.01
                                                ---    ---------------       -------
        Total.............................      852    $185,982,299.11        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

                                      S1-7
<PAGE>
As of February  16, 1996,  the weighted average  Mortgage Interest  Rate of  the
Mortgage  Loans was  approximately 8.240% per  annum. The  Net Mortgage Interest
Rate of  each Mortgage  Loan is  equal to  the Mortgage  Interest Rate  of  such
Mortgage  Loan minus the Servicing  Fee rate of 0.20%  per annum. As of February
16, 1996, the weighted average Net Mortgage Interest Rate of the Mortgage  Loans
was approximately 8.040% 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>
320.......................................        1    $    135,905.56          0.07   %
328.......................................        2         319,810.91          0.17
329.......................................        2         711,210.10          0.38
330.......................................        1         360,014.92          0.19
331.......................................        2         254,650.75          0.14
333.......................................        1         132,516.33          0.07
334.......................................       10       2,232,724.87          1.20
335.......................................       35       9,396,042.83          5.05
336.......................................       46      11,174,257.52          6.01
337.......................................       90      16,773,567.56          9.02
338.......................................      478     105,470,282.41         56.72
339.......................................      184      39,021,315.35         20.98
                                                ---    ---------------       -------
        Total.............................      852    $185,982,299.11        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

As  of February 16, 1996, the weighted average remaining term to stated maturity
of the Mortgage Loans was approximately 338 months.

                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
YEAR OF ORIGINATION                           LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
1992......................................        1    $    135,905.56          0.07   %
1993......................................       56      14,825,181.14          7.97
1994......................................      795     171,021,212.41         91.96
                                                ---    ---------------       -------
        Total.............................      852    $185,982,299.11        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

As of February  16, 1996,  the earliest  month and  year of  origination of  any
Mortgage Loan was September 1992 and the latest month and year of origination of
any Mortgage Loan was April 1994.

                                      S1-8
<PAGE>
                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
ORIGINAL LOAN-TO-VALUE RATIO                  LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
50.0% or less.............................         67  $ 11,071,181.16          5.95   %
50.1-55.0%................................         17     2,784,380.09          1.50
55.1-60.0%................................         40     9,377,920.83          5.04
60.1-65.0%................................         62    15,814,649.59          8.50
65.1-70.0%................................        101    20,862,708.28         11.22
70.1-75.0%................................        178    33,847,329.85         18.20
75.1-80.0%................................        241    52,020,958.55         27.97
80.1-85.0%................................         17     4,847,238.46          2.61
85.1-90.0%................................        129    35,355,932.30         19.01
                                            ---------  ---------------       -------
        Total.............................        852  $185,982,299.11        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As  of  February  16, 1996,  the  minimum  and maximum  Loan-to-Value  Ratios at
origination of the Mortgage  Loans were 17.6% and  90.0%, respectively, and  the
weighted  average Loan-to-Value Ratio  at origination of  the Mortgage Loans was
approximately 74.2%. 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 February 16, 1996, 81 of  the
Mortgage  Loans having  Loan-to-Value Ratios  at origination  in excess  of 80%,
representing approximately 12.17% of the  Aggregate Unpaid Principal Balance  of
the  Mortgage  Loans, were  originated without  primary mortgage  insurance. See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
DOCUMENTATION LEVEL                           LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
Full Documentation........................      304    $ 90,549,019.96         48.69   %
Asset & Income Verification...............        0               0.00          0.00
Asset & Mortgage Verification.............      462      82,434,801.93         44.32
Income & Mortgage Verification............        8       2,118,864.87          1.14
Asset Verification........................        1         114,293.80          0.06
Income Verification.......................        0               0.00          0.00
Mortgage Verification.....................       68       9,747,984.85          5.24
Preferred Processing......................        9       1,017,333.70          0.55
                                                ---    ---------------       -------
        Total.............................      852    $185,982,299.11        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

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

                                      S1-9
<PAGE>
                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                 ORIGINAL                   NUMBER OF      UNPAID           UNPAID
              MORTGAGE LOAN                 MORTGAGE      PRINCIPAL        PRINCIPAL
            PRINCIPAL BALANCE                 LOANS        BALANCE          BALANCE
           --------------------             ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
Less than or equal to $200,000............        377  $ 42,813,508.30         23.02   %
$200,001-$250,000.........................        170    37,705,719.61         20.27
$250,001-$300,000.........................        123    33,147,270.68         17.82
$300,001-$350,000.........................         71    22,701,229.20         12.21
$350,001-$400,000.........................         58    21,478,714.27         11.55
$400,001-$450,000.........................         22     9,210,750.25          4.95
$450,001-$500,000.........................         13     6,146,107.60          3.30
$550,001-$600,000.........................          5     2,895,486.18          1.56
$600,001-$650,000.........................          4     2,525,295.21          1.36
$700,001-$750,000.........................          4     2,931,521.31          1.58
$750,001-$800,000.........................          1       767,685.62          0.41
$800,001-$850,000.........................          1       832,871.79          0.45
$850,001-$900,000.........................          1       884,339.21          0.48
$950,001-$1,000,000.......................          2     1,941,799.88          1.04
                                            ---------  ---------------       -------
        Total.............................        852  $185,982,299.11        100.00   %
                                            ---------  ---------------       -------
                                            ---------  ---------------       -------
</TABLE>

As of February 16,  1996, the average Unpaid  Principal Balance of the  Mortgage
Loans  was approximately $218,289. As of February 16, 1996, the weighted average
Loan-to-Value Ratio  at  origination  and the  maximum  Loan-to-Value  Ratio  at
origination  of  the Mortgage  Loans which  had  original principal  balances in
excess of $600,000 were  approximately 61.6% and  73.8%, respectively. See  "The
Trust  Estates--Mortgage Loans"  and "PHMC--Mortgage  Loan Underwriting"  in the
Prospectus.

                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
PROPERTY                                      LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
Single-family Detached....................      789    $175,450,588.36         94.34   %
Two- to four-family Units.................        8       2,086,504.85          1.12
Condominiums..............................       51       7,837,700.59          4.21
Planned Unit Developments.................        0               0.00          0.00
Townhouses................................        4         607,505.31          0.33
Cooperative Units.........................        0               0.00          0.00
                                                ---    ---------------       -------
        Total.............................      852    $185,982,299.11        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

                                     S1-10
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
GEOGRAPHIC AREA                               LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
Alabama...................................        1    $     87,835.96          0.05   %
Arizona...................................        7       1,531,328.14          0.82
California................................      421     109,833,231.41         59.04
Colorado..................................        2         115,157.32          0.06
Connecticut...............................       15       2,925,106.32          1.57
Delaware..................................        1         152,957.34          0.08
Florida...................................       64       9,122,839.97          4.91
Georgia...................................       10       1,593,489.48          0.86
Hawaii....................................        9       4,495,387.17          2.42
Idaho.....................................        1         221,770.34          0.12
Illinois..................................       17       3,039,728.47          1.63
Maryland..................................       13       2,947,653.10          1.58
Massachusetts.............................       19       4,102,740.10          2.21
Michigan..................................        2         280,517.62          0.15
Minnesota.................................        1         221,871.09          0.12
Montana...................................        1          89,961.31          0.05
Nevada....................................        7         736,261.49          0.40
New Hampshire.............................        1          48,946.02          0.03
New Jersey................................       65      10,307,569.82          5.54
New Mexico................................        2         177,598.71          0.10
New York..................................      151      26,143,788.14         14.06
North Carolina............................        2         306,262.87          0.16
Ohio......................................        2         288,596.29          0.16
Oklahoma..................................        1         218,346.80          0.12
Oregon....................................        6       2,558,022.27          1.38
Pennsylvania..............................        5         585,097.11          0.31
Rhode Island..............................        2         337,436.90          0.18
South Carolina............................        2         292,662.53          0.16
Tennessee.................................        3         415,287.40          0.22
Texas.....................................        7       1,026,986.87          0.55
Utah......................................        3         318,757.97          0.17
Vermont...................................        1          11,112.27          0.01
Virginia..................................        3         661,036.74          0.36
Washington................................        5         786,953.77          0.42
                                                ---    ---------------       -------
        Total.............................      852    $185,982,299.11        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

As of  February 16,  1996, no  more than  approximately 1.02%  of the  Aggregate
Unpaid  Principal  Balance  of  the  Mortgage  Loans  was  secured  by Mortgaged
Properties located in any one zip code.

                                     S1-11
<PAGE>
                         ORIGINATORS OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                         PERCENTAGE OF
                                                          AGGREGATE        AGGREGATE
                                            NUMBER OF      UNPAID           UNPAID
                                            MORTGAGE      PRINCIPAL        PRINCIPAL
ORIGINATOR                                    LOANS        BALANCE          BALANCE
- ------------------------------------------  ---------  ---------------  ---------------
<S>                                         <C>        <C>              <C>
PHMC or Affiliate.........................      188    $ 38,636,387.23         20.77   %
Other Originators.........................      664     147,345,911.88         79.23
                                                ---    ---------------       -------
        Total.............................      852    $185,982,299.11        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..................................      360    $ 73,205,355.39         39.36   %
Rate/term refinance.......................      305      73,961,303.77         39.77
Equity take out...........................      187      38,815,639.95         20.87
                                                ---    ---------------       -------
        Total.............................      852    $185,982,299.11        100.00   %
                                                ---    ---------------       -------
                                                ---    ---------------       -------
</TABLE>

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

                                     S1-12
<PAGE>
                               DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE OF
                                                                         AGGREGATE
                                                        ACTUAL             UNPAID
                                         NUMBER OF      UNPAID           PRINCIPAL
                                         MORTGAGE      PRINCIPAL       BALANCE OF THE
STATUS                                   LOANS(1)     BALANCE(1)     MORTGAGE LOANS(2)
- ---------------------------------------  ---------  ---------------  ------------------
<S>                                      <C>        <C>              <C>
30 to 59 days..........................        5    $    887,565.92          0.48      %
60 to 89 days..........................        2         497,593.15          0.27
90 days or more........................        0               0.00          0.00
Loans in Foreclosure...................        5         862,071.41          0.46
REO Mortgage Loans.....................        0               0.00          0.00
                                              --
                                                    ---------------           ---
        Total..........................       12    $  2,247,230.48          1.21      %
                                              --
                                              --
                                                    ---------------           ---
                                                    ---------------           ---
</TABLE>

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

(2) As of February 16, 1996.

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

    On  January  17, 1994,  southern California  experienced an  earthquake (the
"Earthquake") and  thereafter  a number  of  aftershocks.  As a  result  of  the
Earthquake,  Los Angeles and  Ventura Counties (the  "Earthquake Counties") were
declared federal disaster  areas eligible  for federal  disaster assistance.  In
addition  to the Earthquake  Counties, other counties may  have been affected by
the Earthquake. As of February 16,  1996, approximately 23.03% 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 February  16, 1996,  approximately  57.20% 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
49.86%  of  the Aggregate  Unpaid Principal  Balance of  the Mortgage  Loans was
secured by  Mortgaged  Properties that  are  located  in the  March  1995  Flood
Counties. The Seller has not undertaken the physical inspection of any Mortgaged
Properties.  As a result, there can be  no assurance that material damage to any
Mortgaged Property in the affected region has not occurred.

    As of  October 12,  1995, as  a  result of  a hurricane  affecting  Georgia,
Alabama  and  Florida (the  "Hurricane"), 28,  20 and  11 counties,  in Georgia,
Alabama and  Florida,  respectively  (the "Hurricane  Counties")  were  declared
federal  disaster areas eligible for federal disaster assistance. As of February
16, 1996, 0.63% of the Aggregate Unpaid Principal Balance of the Mortgage  Loans
was  secured by Mortgage Properties that  are located in the Hurricane Counties.
The  Seller  has  not  undertaken  the  physical  inspection  of  any  Mortgaged
Properties.  As a result, there can be  no assurance that material damage to any
Mortgaged Property in the affected region has not occurred.

    As of February  21, 1996,  as a result  of recent  flooding (the  "Northeast
Floods"),  all counties in the Commonwealth of Pennsylvania, all counties in the
State of Maryland, 28 counties in the State of West Virginia, 26 counties in the
State of New  York, 12  counties in the  State of  Ohio and 13  counties in  the
Commonwealth  of Virginia (the "Northeast Flood Counties") were declared federal
disaster areas  eligible for  federal disaster  assistance. As  of February  16,
1996,  approximately  2.55% of  the Aggregate  Unpaid  Principal Balance  of the
Mortgage Loans  was secured  by Mortgaged  Properties that  are located  in  the
Northeast Flood Counties. In addition, other counties may

                                     S1-13
<PAGE>
have  been and may become  affected by the Northeast  Floods. The Seller has not
undertaken the physical  inspection of  any Mortgaged Properties.  As a  result,
there  can be no assurance that material damage to any Mortgaged Property in the
affected region has not occurred.

    As of February  28, 1996,  as a result  of recent  flooding (the  "Northwest
Floods"),  21 counties in the  State of Washington, 26  counties in the State of
Oregon and 10 counties  in the State of  Idaho (the "Northwest Flood  Counties")
were  declared federal disaster areas  eligible for federal disaster assistance.
As of February 16, 1996, approximately  1.61% of the Aggregate Unpaid  Principal
Balance  of  the Mortgage  Loans  was secured  by  Mortgage Properties  that are
located in the Northwest  Flood Counties. In addition,  other counties may  have
been  and  may become  affected  by the  Northwest  Floods. The  Seller  has not
undertaken the physical  inspection of  any Mortgaged Properties.  As a  result,
there  can be no assurance that material damage to any Mortgaged Property in the
affected region has not occurred.

    Based on information available to the Servicer as of February 16, 1996,  six
of  the delinquent  Mortgage Loans  shown in  the preceding  table, representing
approximately 0.68% of the  Aggregate Unpaid Principal  Balance of the  Mortgage
Loans  or approximately $1,261,873, were secured by Mortgaged Properties located
in the Earthquake Counties, the Hurricane Counties, the 1995 Flood Counties, the
Northeast Flood Counties or the Northwest Flood Counties.

              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

    During the year ended 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 $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,  1992,
December  31, 1993  and the three  months ended March  31, 1994 is  set forth in
"Origination,   Delinquency   and   Foreclosure   Experience--Delinquency    and
Foreclosure  Experience" in the Prospectus  Supplement. The following tables set
forth such information as of December 31, 1994 and September 30, 1995.

                                     S1-14
<PAGE>
                              TOTAL PROGRAM LOANS

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

Total Portfolio of Program Loans........   379,075  $62,175,544   415,103  $64,820,412
                                          --------  -----------  --------  -----------
                                          --------  -----------  --------  -----------
Period of Delinquency(1)
  30 to 59 days.........................     3,548  $   548,524     4,036  $   563,777
  60 to 89 days.........................       797      128,053       899      134,115
  90 days or more.......................     1,418      308,124     1,086      190,010
                                          --------  -----------  --------  -----------
Total Delinquent Loans..................     5,763  $   984,701     6,021  $   887,902
                                          --------  -----------  --------  -----------
                                          --------  -----------  --------  -----------
Percent of Portfolio....................      1.52%        1.58%     1.45%        1.37%
</TABLE>

<TABLE>
<CAPTION>
                                                                           AS OF
                                                       AS OF           SEPTEMBER 30,
                                                 DECEMBER 31, 1994         1995
                                                 -----------------   -----------------
<S>                                              <C>                 <C>
                                                     (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)................................  $  354,028          $  340,162
Foreclosure Ratio(3)...........................        0.57%               0.52%
</TABLE>

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

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

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

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

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

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

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

                                     S1-15
<PAGE>
                              FIXED PROGRAM LOANS

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

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

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

<CAPTION>

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

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

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

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

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

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

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

                                     S1-16
<PAGE>
                       FIXED NON-RELOCATION PROGRAM LOANS

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

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

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

<CAPTION>

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

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

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

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

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

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

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

                                     S1-17
<PAGE>
             RESTRICTIONS ON TRANSFER OF THE CLASS A-9 CERTIFICATES

    Class A-9 Certificates with denominations of less than $100,000,000  initial
Class  A-9  Notional  Amount but  not  less  than $6,000,000  initial  Class A-9
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-9 Certificates,  such that  such investor  is capable  of evaluting the
merits and risks of an investment in the Class A-9 Certificates, and (ii) has  a
net  worth of at least $10,000,000; or  (b) will hold the Class A-9 Certificates
solely as nominee for a person meeting the criteria set forth in clause (a).

                             HISTORICAL PREPAYMENTS

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

    The Series 1994-21 Certificates were issued on May 24, 1994. Set forth below
are the approximate annualized prepayment rates of the Mortgage Loans underlying
the Series 1994-21 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>
June 1994...............................          2.73%
July 1994...............................          1.92%
August 1994.............................          1.27%
September 1994..........................          3.47%
October 1994............................          1.82%
November 1994...........................          3.17%
December 1994...........................          2.91%
January 1995............................          0.25%
February 1995...........................          2.48%
March 1995..............................          3.68%

<CAPTION>
MONTH                                     PERCENTAGE OF CPR
- ----------------------------------------  ------------------
<S>                                       <C>
April 1995..............................          0.24%
May 1995................................          1.15%
June 1995...............................          4.04%
July 1995...............................          2.17%
August 1995.............................          1.75%
September 1995..........................          8.80%
October 1995............................          2.87%
November 1995...........................          8.43%
December 1995...........................          2.38%
January 1996............................          5.78%
February 1996...........................         11.69%
</TABLE>

    The prepayment rates described above were calculated based upon the weighted
average  Mortgage Interest Rate  of the Mortgage Loans  for the applicable month
and an assumed  weighted average  remaining term  to maturity  for the  Mortgage
Loans  equal to the weighted  average remaining term to  maturity at the date of
the initial issuance  of the Series  1994-21 Certificates with  respect to  June
1994,  reduced by one month for each month thereafter. The prepayment history of
the Mortgage  Loans underlying  the Series  1994-21 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-9
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-9 CERTIFICATE.

                                     S1-18
<PAGE>
                 SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED
                   AVERAGE LIFE OF THE CLASS A-9 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-9  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-9 CERTIFICATES,  WHICH ARE  INTEREST
ONLY  CERTIFICATES AND  HAVE NO PRINCIPAL  BALANCE, WILL BE  HIGHLY SENSITIVE TO
BOTH THE TIMING  OF RECEIPT  OF PREPAYMENTS AND  THE OVERALL  RATE OF  PRINCIPAL
PREPAYMENT  ON THE MORTGAGE  LOANS, PARTICULARLY WITH  RESPECT TO THOSE MORTGAGE
LOANS  WITH  HIGHER  RATES  OF  INTEREST,  WHICH  OVERALL  RATE  MAY   FLUCTUATE
SIGNIFICANTLY  FROM  TIME TO  TIME. AN  INVESTOR IN  THE CLASS  A-9 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-9 Certificate is the average amount of time that will elapse from  March
12,  1996 until each dollar in reduction  of the principal balance of the Series
1994-21 Certificates is distributed to the holders thereof. The weighted average
life of the Class  A-9 Certificates will be  influenced by, among other  things,
the rate and timing of principal payments on the Mortgage Loans, which may be in
the form of scheduled amortization or prepayments.

    The following table has been prepared on the basis of the characteristics of
the  Mortgage Loans  included in the  Trust Estate  as of February  16, 1996, as
described above under "Description of  the Mortgage Loans," adjusted to  reflect
calculated payments of principal on March 1, 1996 assuming a constant prepayment
rate  equal to 0%  CPR for the month  of February 1996.  This adjustment has the
effect of reducing the remaining terms to stated maturity of each Mortgage  Loan
by  one  month  from the  table  shown on  page  S1-8. The  table  indicates the
sensitivity to various rates of prepayment on the Mortgage Loans of the  pre-tax
yield  to maturity,  on a  corporate bond equivalent  ("CBE") basis,  and of the
weighted average life of  the Class A-9 Certificates  at various percentages  of
CPR.  Such  calculations  are based  on  distributions made  in  accordance with
"Description of the Certificates"  herein and in  the Prospectus Supplement,  on
the  assumptions  described in  clauses (i),  (iii)  and (v)  of the  first full
paragraph on  page  S-55  of  the Prospectus  Supplement,  and  on  the  further
assumptions  that (i) the Class A-9 Certificates  will be purchased on March 12,
1996 for  an aggregate  purchase price  equal to  approximately $942,819,  which
includes  accrued interest from March  1, 1996 to (but  not including) March 12,
1996, (ii) distributions to  holders of Class A-9  Certificates will be made  on
the  25th day of  each month commencing  in April 1996,  (iii) scheduled monthly
payments of principal and interest on the Mortgage Loans will be timely received
on the first day of each month (with no defaults) commencing in April 1996, (iv)
principal prepayments on the Mortgage Loans will be received on the last day  of
each  month commencing in  March 1995 at  the respective percentages  of CPR set
forth in the table and there are  no Prepayment Interest Shortfalls and (v)  the
Class A-9 Notional Amount applicable to the Distribution Date occurring in April
1996 will be approximately $185,841,547.

           SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED AVERAGE LIFE
                  OF THE CLASS A-9 CERTIFICATES TO PREPAYMENTS

<TABLE>
<CAPTION>
                                                        PERCENTAGES OF CPR
                                          -----------------------------------------------
                                            5%       10%     20%     30%     35%     40%
                                          -------   -----   -----   -----   -----   -----
<S>                                       <C>       <C>     <C>     <C>     <C>     <C>
Pre-Tax Yield to Maturity (CBE).........    43.93%  37.76%  24.88%  11.13%   3.86%  (3.70)%
Weighted Average Life (years)...........    11.65    7.79    4.28    2.79    2.34    1.99
</TABLE>

    The  pre-tax yields set forth in the  preceding table were calculated by (i)
determining the monthly discount rates which, when applied to the assumed stream
of cash  flows  to be  paid  on the  Class  A-9 Certificates,  would  cause  the
discounted  present  value of  such assumed  stream  of cash  flows to  equal an
assumed purchase price for the Class A-9 Certificates of approximately  $942,819
which  includes accrued interest from March 1, 1996 to (but not including) March
12, 1996, and (ii)  converting such monthly rates  to corporate bond  equivalent
rates.  Such 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-9 Certificates and consequently does not purport to
reflect  the return on  any investment in  the Class A-9  Certificates when such
reinvestment rates are considered.

    The weighted average lives  of the Class A-9  Certificates set forth in  the
preceding   table  were  determined  by  (i)  multiplying  the  amount  of  each
distribution in  reduction  of  the  principal balance  of  the  Series  1994-21
Certificates

                                     S1-19
<PAGE>
by  the number of  years from March  12, 1996 to  the related Distribution Date,
(ii) adding the results and (iii) dividing the sum by the aggregate distribution
in reduction  of  the  principal  balance of  the  Series  1994-21  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-9 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, and Class A-9 Certificates and  the
Class  M Certificates and the Class B Certificates are designated as the regular
interests in  the REMIC  and the  Class  A-R Certificate  is designated  as  the
residual interest in the REMIC.

    The  Class A-9 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-9  Certificates  generally  are  treated  as  debt  instruments
originated  on the date of original  issuance of the Series 1994-21 Certificates
for federal income tax purposes. Holders  of the Class A-9 Certificates will  be
required  to  report income  thereon in  accordance with  the accrual  method of
accounting. Although not free from doubt,  the Seller believes that, under  both
the  OID Regulations and  proposed OID regulations dated  December 31, 1992, the
Class A-9 Certificates are  considered to have been  issued with original  issue
discount  in an  amount equal  to the  excess of  all distributions  of interest
expected to  be  received thereon  over  their issue  price  (including  accrued
interest).  Any "negative" amounts  of original issue discount  on the Class A-9
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-9  Certificate may  be  entitled to  a loss
deduction to the extent it becomes certain  that such holder will not recover  a
portion  of its basis in such  Certificate, assuming no further prepayments. 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-9 Certificate as of the  date
of  purchase by  an investor  is its original  issue price,  plus original issue
discount accrued  since the  date of  original issuance  of the  Series  1994-21
Certificates,  less distributions  made, and  losses, if  any, incurred,  on the
Class A-9 Certificates since the date of original issuance of the Series 1994-21
Certificates. A purchase price for a Class A-9 Certificate that is less than  or
greater  than the adjusted issue price of such Class A-9 Certificate will result
in market discount or acquisition premium, respectively, to the beneficial owner
thereof, as  discussed  in the  Prospectus  under "Certain  Federal  Income  Tax
Consequences--  Federal Income Tax Consequences for REMIC Certificates--Taxation
of Regular Certificates--Market Discount" and "--Acquisition Premium".

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

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

                                  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-9
Certificates  offered  hereby  are  being  purchased  from  the  Seller  by  the
Underwriter on or about March 12, 1996. The Underwriter is committed to purchase
all    of    the    Class    A-9   Certificates    offered    hereby    if   any

                                     S1-20
<PAGE>
Class A-9 Certificates  are purchased.  The Underwriter has  advised the  Seller
that  it proposes to  offer the Class  A-9 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-9 Certificates  are
expected  to be approximately  0.47% of the Pool  Scheduled Principal Balance of
the Mortgage Loans  as of  the Distribution Date  in April  1996 without  giving
effect  to  partial principal  prepayments or  net partial  liquidation proceeds
received on or after the Determination Date in March 1996, plus accrued interest
from March 1, 1996 to  (but not including) March  12, 1996. The Underwriter  and
any  dealers that  participate with the  Underwriter in the  distribution of the
Class A-9 Certificates may  be deemed to be  underwriters, and any discounts  or
commissions  received  by  them  and  any profit  on  the  resale  of  Class A-9
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-9  Certificates
offered  hereby prior to the offering thereof. The Underwriter intends to act as
a market maker in the Class  A-9 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-9 Certificates  will develop or, if  such a market does develop,
that it  will  provide holders  of  Class  A-9 Certificates  with  liquidity  of
investment at any particular time or for the life of the Class A-9 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-9 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-9 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-9
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-9 Certificates by an  ERISA
Plan, provided that specified conditions are met.

    Among  the conditions which would have to  be satisfied for the Exemption to
apply to the acquisition by an ERISA Plan of the Class A-9 Certificates, is  the
condition  that the  ERISA Plan  investing in the  Class A-9  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-9  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

                                     S1-21
<PAGE>
Class A-9 Certificates. Any  fiduciary of an ERISA  Plan considering whether  to
purchase a Class A-9 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-9 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-9  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-9 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-9
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-9 Certificates constitute
legal investments for such investors. See "Legal Investment" in the Prospectus.

                                 LEGAL MATTERS

    The validity of  the Class  A-9 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-9 Certificates
will be  applied by  the Seller  to  the purchase  from PHMC  of the  Class  A-9
Certificates,  which have  been owned  by PHMC since  the date  of their initial
issuance. It is expected that  PHMC will use the proceeds  from the sale of  the
Class A-9 Certificates to the Seller for its general business purposes.

                                    RATINGS

    The  Class A-9 Certificates  have been rated  "Aaa" by Moody's  and "AAA" by
Fitch. See "Ratings" in  the Prospectus Supplement for  a further discussion  of
the ratings of the Certificates.

    The  ratings of Moody's and Fitch do  not address the possibility that, as a
result of principal  prepayments, Certificateholders  may receive  a lower  than
anticipated yield or the possibility that, as a result of prepayments, investors
in the Class A-9 Certificates may fail to fully recoup their initial investment.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    There  are incorporated herein by reference  all documents and reports filed
or caused to be filed by the Seller with respect to the Trust Estate pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the  termination
of  the offering of the Class A-9 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-9 Certificates a list
identifying all  filings with  respect to  a Trust  Estate pursuant  to  Section
13(a),  13(c), 14 or 15(d) of the  Exchange Act since the Seller's latest fiscal
year covered  by its  annual  report on  Form 10-K  and  a copy  of any  or  all
documents  or  reports incorporated  herein by  reference, in  each case  to the
extent such documents  or reports relate  to the Class  A-9 Certificates,  other
than  the  exhibits to  such documents  (unless  such exhibits  are specifically
incorporated by reference in such documents).  Requests to the Seller should  be
directed  to:  The  Prudential  Home  Mortgage  Securities  Company,  Inc., 5325
Spectrum Drive, Frederick, Maryland 21701, telephone number (301) 846-8199.

                                     S1-22
<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus dated May 18, 1994)

$190,377,000 (APPROXIMATE)

THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC.

                                                                          [LOGO]

SELLER

MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1994-21
PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN JUNE 1994
                            ------------------------

The  Series  1994-21  Mortgage Pass-Through  Certificates  (the  "Series 1994-21
Certificates") will consist of  one class of senior  certificates (the "Class  A
Certificates")  and  two  classes  of subordinated  certificates  (the  "Class M
Certificates" and the  "Class B Certificates,"  respectively, and together,  the
"Subordinated Certificates"). The Class A Certificates are entitled to a certain
priority,  relative  to  the Class  M  and  Class B  Certificates,  in  right of
distributions on the Mortgage Loans. As between the Class M Certificates and the
Class B  Certificates,  the Class  M  Certificates  are entitled  to  a  certain
priority  in  right  of  distributions  on  the  Mortgage  Loans.  The  Class  A
Certificates will consist of ten 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  and Class A-R  Certificates. The Class M
Certificates will  not be  divided into  subclasses. The  Class A  Certificates,
other than the Class A-9 Certificates, and the Class M Certificates are the only
Series  1994-21 Certificates  being offered  hereby and  are referred  to herein
collectively as the "Offered Certificates."

The Class A-1, Class A-2,  Class A-3, Class A-4  and Class A-5 Certificates  are
planned  amortization class certificates and are referred to herein collectively
as the  "PAC  I Certificates."  The  Class  A-6 Certificates  are  also  planned
amortization  class  certificates and  are  referred to  herein  as the  "PAC II
Certificates." The PAC I Certificates and  the PAC II Certificates are  referred
to  herein collectively as the  "PAC Certificates." The Class  A-7 and Class A-8
Certificates are companion certificates and are referred to herein  collectively
as the "Companion Certificates."

The  credit enhancement for the Series  1994-21 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"
herein.

The  Series  1994-21  Certificates will  evidence  in the  aggregate  the entire
beneficial ownership interest in a  trust fund (the "Trust Estate")  established
by  The Prudential  Home Mortgage  Securities Company,  Inc. (the  "Seller") and
consisting of a pool  of fixed interest rate,  conventional, monthly pay,  fully
amortizing,  one-  to  four-family,  residential  first  mortgage  loans  having
original terms  to stated  maturity  of approximately  30 years  (the  "Mortgage
Loans"),  together with certain related property.  Certain of the Mortgage Loans
may be secured primarily by  shares issued by cooperative housing  corporations.
The  Mortgage Loans  will be serviced  by The Prudential  Home Mortgage Company,
Inc. (in  its  capacity as  servicer,  the "Servicer,"  otherwise  "PHMC").  See
"Description  of  the  Mortgage Loans"  herein.  The Class  A  Certificates will
initially evidence in the aggregate an approximate 92.50% undivided interest  in
the  principal  balance of  the Mortgage  Loans. The  Class M  Certificates will
initially evidence in the aggregate  an approximate 2.25% undivided interest  in
the  principal balance  of the Mortgage  Loans. The  remaining approximate 5.25%
undivided interest  in the  principal  balance of  the  Mortgage Loans  will  be
evidenced by the Class B Certificates.

                                                        (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>            <C>                 <C>                         <C>
SUBCLASS OR          INITIAL SUBCLASS OR CLASS  PASS-THROUGH   SUBCLASS OR          INITIAL SUBCLASS OR CLASS  PASS-THROUGH
CLASS DESIGNATION        PRINCIPAL BALANCE (1)      RATE        CLASS DESIGNATION       PRINCIPAL BALANCE (1)      RATE
Class A-1.........  $               19,079,000      7.80%      Class A-6.........  $               44,672,000      7.80%
Class A-2.........  $               21,981,000      7.80%      Class A-7.........  $               15,000,000      7.80%
Class A-3.........  $               20,032,000      7.80%      Class A-8.........  $               47,764,000      7.80%
Class A-4.........  $                9,433,000      7.80%      Class A-R.........  $                    1,000      7.80%
Class A-5.........  $                7,894,000      7.80%      Class M...........  $                4,521,000      7.80%
</TABLE>

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

The Offered  Certificates  will  be  purchased  by  Salomon  Brothers  Inc  (the
"Underwriter")  from the Seller and will be offered by the Underwriter from time
to time  in  negotiated  transactions  or otherwise  at  varying  prices  to  be
determined  at the  time of sale.  Proceeds to the  Seller from the  sale of the
Offered Certificates will be approximately 98.62106742% of the aggregate initial
principal balance of the Class A Certificates and approximately 95.82447305%  of
the  aggregate initial principal  balance of the Class  M Certificates, plus, in
each case, accrued interest thereon at the  rate of 7.80% per annum from May  1,
1994  (the "Cut-Off Date") to (but not including) May 24, 1994, before deducting
expenses payable by the Seller estimated to be $275,000. The price to be paid to
the Seller  for  the Class  A  Certificates has  not  been allocated  among  the
Subclasses of Class A Certificates. See "Underwriting" herein.

The  Offered Certificates are offered by  the Underwriter subject to prior sale,
when, as and if accepted by  the Underwriter and subject to certain  conditions.
It  is expected  that the  Offered Certificates  will be  available for delivery
through the facilities of The  Depository Trust Company or,  in the case of  the
Class  A-R and  Class M  Certificates, at the  offices of  Salomon Brothers Inc,
Seven World Trade Center, New  York, New York 10048, in  each case, on or  about
May 24, 1994.

- ------------------------------------------------------
SALOMON BROTHERS INC
- -------------------------------------------------------------------

The date of this Prospectus Supplement is May 18, 1994.
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

Distributions  in respect of interest and of  principal will be made on the 25th
day of each  month or,  if such day  is not  a business day,  on the  succeeding
business  day  (each a  "Distribution Date"),  commencing in  June 1994,  to the
holders of Offered  Certificates, as  described herein. The  amount of  interest
accrued  on any Subclass or Class of Offered Certificates will be reduced by any
prepayment interest shortfalls and certain other shortfalls in the collection of
interest from mortgagors, as well as  certain losses, as described herein  under
"Description  of  the  Certificates--Interest." On  any  Distribution  Date, the
holders of the Class M Certificates will receive distributions of interest  only
if the holders of the Class A Certificates have received all amounts of interest
and  of principal  to which  they are  entitled on  such date.  Distributions of
principal to holders of  the Class M  Certificates will be  made only after  the
Class  M Certificates have received the amount of interest due them with respect
to such Distribution Date. Distributions  in reduction of the principal  balance
of the Class A Certificates on any Distribution Date will be allocated among the
Subclasses  of the  Class A  Certificates in  the manner  described herein under
"Description   of   the   Certificates--Principal   (Including    Prepayments)."
Distributions  to each Subclass or undivided  Class of Offered Certificates will
be made pro rata among Certificateholders of such Subclass or Class.

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

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

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

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

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

An  election will be  made to treat the  Trust Estate as  a real estate mortgage
investment conduit (the "REMIC") for  federal income tax purposes. As  described
more  fully herein and in  the Prospectus, the Class  A-1, Class A-2, Class A-3,
Class  A-4,  Class  A-5,  Class  A-6,  Class  A-7,  Class  A-8  and  Class   A-9
Certificates,  the  Class  M  Certificates and  the  Class  B  Certificates will
constitute the "regular interests"  in the REMIC and  the Class A-R  Certificate
will  constitute the "residual interest" in the REMIC. PROSPECTIVE INVESTORS ARE
CAUTIONED THAT THE CLASS  A-R CERTIFICATEHOLDER'S REMIC  TAXABLE INCOME AND  THE
TAX   LIABILITY  THEREON  WILL  EXCEED,   AND  MAY  SIGNIFICANTLY  EXCEED,  CASH
DISTRIBUTIONS TO SUCH HOLDER DURING CERTAIN PERIODS, IN WHICH EVENT SUCH  HOLDER
MUST HAVE SUFFICIENT ALTERNATIVE SOURCES OF FUNDS TO PAY SUCH TAX LIABILITY. See
"Summary  Information--Federal  Income  Tax  Status"  and  "Federal  Income  Tax
Considerations" herein and  "Certain Federal Income  Tax Consequences--  Federal
Income Tax Consequences for REMIC Certificates" in the Prospectus.

The  Class A Certificates, other than the Class A-9 Certificates, represent nine
Subclasses of a Class  and the Class  M Certificates represent  a Class, all  of
which  are part of a separate Series of Certificates being offered by the Seller
pursuant to  the Prospectus  dated  May 18,  1994 accompanying  this  Prospectus
Supplement.   Any  prospective   investor  should   not  purchase   any  Offered
Certificates described herein unless it  shall have received the Prospectus  and
this  Prospectus  Supplement. The  Prospectus shall  not be  considered complete
without  this   Prospectus  Supplement.   The  Prospectus   contains   important
information   regarding  this  offering  which  is  not  contained  herein,  and
prospective investors  are urged  to  read, in  full,  the Prospectus  and  this
Prospectus Supplement.

                                      S-2
<PAGE>
                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>                                                                          <C>
Summary Information........................................................  S-4
Special Considerations.....................................................  S-17
  General..................................................................  S-17
  Subordination............................................................  S-17
  Book-Entry System for Certain Subclasses of Class A Certificates.........  S-17
Description of the Certificates............................................  S-18
  Denominations............................................................  S-18
  Definitive Form..........................................................  S-18
  Book-Entry Form..........................................................  S-18
  Distributions............................................................  S-19
  Interest.................................................................  S-21
  Principal (Including Prepayments)........................................  S-24
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES....  S-24
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS M CERTIFICATES....  S-27
    ALLOCATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A AND CLASS M
     CERTIFICATES..........................................................  S-28
    PRINCIPAL PAYMENT CHARACTERISTICS OF THE PAC CERTIFICATES AND THE
     COMPANION CERTIFICATES................................................  S-33
  Additional Rights of the Class A-R Certificateholder.....................  S-34
  Periodic Advances........................................................  S-35
  Restrictions on Transfer of the Class A-R and Class M Certificates.......  S-36
  Reports..................................................................  S-36
  Subordination of Class M and Class B Certificates........................  S-37
    ALLOCATION OF LOSSES...................................................  S-38
Description of the Mortgage Loans..........................................  S-41
  Mandatory Repurchase or Substitution of Mortgage Loans...................  S-47
  Optional Repurchase of Defaulted Mortgage Loans..........................  S-47
Origination, Delinquency and Foreclosure Experience........................  S-48
  Loan Origination.........................................................  S-48
  Delinquency and Foreclosure Experience...................................  S-48
Prepayment and Yield Considerations........................................  S-52
Pooling and Servicing Agreement............................................  S-59
  General..................................................................  S-59
  Voting...................................................................  S-60
  Trustee..................................................................  S-60
  Servicing Compensation and Payment of Expenses...........................  S-60
  Optional Termination.....................................................  S-61
Federal Income Tax Considerations..........................................  S-61
  Regular Certificates.....................................................  S-61
  Residual Certificate.....................................................  S-61
ERISA Considerations.......................................................  S-63
Legal Investment...........................................................  S-64
Secondary Market...........................................................  S-64
Underwriting...............................................................  S-64
Legal Matters..............................................................  S-65
Use of Proceeds............................................................  S-65
Ratings....................................................................  S-65
Index of Significant Prospectus Supplement Definitions.....................  S-66
</TABLE>

                                      S-3
<PAGE>
                              SUMMARY INFORMATION

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

<TABLE>
<S>                      <C>
Title of Securities....  Mortgage Pass-Through Certificates, Series 1994-21 (the
                         "Series 1994-21 Certificates" or the "Certificates").
Seller.................  The Prudential Home  Mortgage Securities Company,  Inc.
                         (the "Seller"). See "The Seller" in the Prospectus.
Servicer...............  The  Prudential  Home  Mortgage Company,  Inc.  (in its
                         capacity  as  servicer,   the  "Servicer,"   otherwise,
                         "PHMC").  See  "Servicing  of the  Mortgage  Loans" and
                         "PHMC--General" in the Prospectus.
Trustee................  First Trust  National Association,  a national  banking
                         association (the "Trustee"). See "Pooling and Servicing
                         Agreement--Trustee" in this Prospectus Supplement.
Rating of
  Certificates.........  It  is  a  condition to  the  issuance of  the  Class A
                         Certificates offered by this Prospectus Supplement  and
                         the Prospectus that they shall have been rated "Aaa" by
                         Moody's  Investors Service, Inc.  ("Moody's") and "AAA"
                         by Fitch  Investors Service,  Inc. ("Fitch").  It is  a
                         condition  to the issuance of  the Class M Certificates
                         that they  shall  have been  rated  at least  "Aa3"  by
                         Moody's  and  at least  "AA" by  Fitch. The  ratings of
                         Moody's and Fitch on mortgage pass-through certificates
                         address  the   likelihood  of   the  receipt   by   the
                         certificateholders  of  all distributions  of principal
                         and  interest  to  which  such  certificateholders  are
                         entitled.  The  ratings by  Moody's  and Fitch  are not
                         recommendations to buy, sell or hold such  Certificates
                         and  may be  subject to  revision or  withdrawal at any
                         time by the assigning rating agency. The ratings do not
                         address the possibility that, as a result of  principal
                         prepayments, holders of such Certificates may receive a
                         lower   than  anticipated  yield.   See  "--Effects  of
                         Prepayments  on  Investment  Expectations"  below   and
                         "Ratings" in this Prospectus Supplement.
Description of
  Certificates.........  The  Series  1994-21 Certificates  will consist  of the
                         Class A Certificates, the Class M Certificates and  the
                         Class   B  Certificates.   The  Class   A  Certificates
                         represent  a  type  of  interest  referred  to  in  the
                         Prospectus as "Senior Certificates" and the Class M and
                         Class  B  Certificates  represent  a  type  of interest
                         referred  to   in  the   Prospectus  as   "Subordinated
                         Certificates." As these designations suggest, the Class
                         A  Certificates  are  entitled to  a  certain priority,
                         relative to the  Class M and  Class B Certificates,  in
                         right of distributions on the mortgage loans underlying
                         the Series 1994-21 Certificates (the "Mortgage Loans").
                         As  between the  Class M  Certificates and  the Class B
                         Certificates, the Class M Certificates are entitled  to
                         a  certain priority  in right  of distributions  on the
                         Mortgage Loans. See  "--Distributions of Principal  and
                         Interest" below.
                         Initially,  the Class  A Certificates  will evidence in
                         the  aggregate  an  approximate  92.50%  (approximately
                         $185,856,000)   undivided  interest  in  the  aggregate
                         initial principal balance  of the  Mortgage Loans;  the
                         Class  M Certificates will evidence in the aggregate an
                         approximate 2.25% (approximately $4,521,000)  undivided
                         interest  in the aggregate initial principal balance of
                         the Mortgage Loans; and  the Class B Certificates  will
                         evidence   in  the   aggregate  an   approximate  5.25%
                         (approximately $10,549,416) undivided
</TABLE>

                                      S-4
<PAGE>

<TABLE>
<S>                      <C>
                         interest in the aggregate initial principal balance  of
                         the  Mortgage  Loans.  The  relative  interests  in the
                         aggregate outstanding principal balance of the Mortgage
                         Loans represented by the Class  A, Class M and Class  B
                         Certificates are subject to change over time because of
                         the  disproportionate allocation of certain unscheduled
                         principal payments to  the Class A  Certificates for  a
                         specified  period and the  allocation of certain losses
                         and  certain   shortfalls   first  to   the   Class   B
                         Certificates,  and  then to  the Class  M Certificates,
                         prior to the allocation  of such losses and  shortfalls
                         to   the   Class  A   Certificates,  as   discussed  in
                         "--Distributions  of   Principal  and   Interest"   and
                         "--Credit Enhancement" below.
                         The   Class   A  Certificates   will  consist   of  ten
                         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 and Class  A-R Certificates.  The
                         Class   M  Certificates   will  not   be  divided  into
                         subclasses. The Class A-9 Certificates and the Class  B
                         Certificates are not offered hereby and may be retained
                         or  sold by the Seller. The Class A Certificates, other
                         than the  Class  A-9  Certificates,  and  the  Class  M
                         Certificates   are  referred  to   in  this  Prospectus
                         Supplement as the "Offered Certificates."
                         The Class  A-1, Class  A-2, Class  A-3, Class  A-4  and
                         Class  A-5 Certificates are  planned amortization class
                         certificates (referred  to herein  collectively as  the
                         "PAC  I Certificates"). The  Class A-6 Certificates are
                         also planned amortization class certificates  (referred
                         to  herein  as the  "PAC II  Certificates"). The  PAC I
                         Certificates and the PAC  II Certificates are  referred
                         to herein collectively as the "PAC Certificates." Based
                         on  certain  assumptions  described in  the  first full
                         paragraph on page S-55, if prepayments on the  Mortgage
                         Loans  occur at any CONSTANT rate between approximately
                         80% SPA (as defined herein under "Prepayment and  Yield
                         Considerations")   and  approximately   450%  SPA  with
                         respect  to  the  PAC   I  Certificates,  and   between
                         approximately  175% SPA and approximately 375% SPA with
                         respect to the PAC II Certificates, it is expected that
                         the principal  balances  of such  subclasses  would  be
                         reduced  to the percentages  of their initial principal
                         balances for each  Distribution Date  indicated in  the
                         tables  beginning on  page S-29. HOWEVER,  IT IS HIGHLY
                         UNLIKELY THAT  PRINCIPAL  PREPAYMENTS ON  THE  MORTGAGE
                         LOANS  WILL  OCCUR AT  ANY  CONSTANT RATE  OR  THAT THE
                         MORTGAGE LOANS WILL PREPAY AT THE SAME RATE. The  Class
                         A-7  and  Class A-8  Certificates are  called companion
                         certificates (referred  to herein  collectively as  the
                         "Companion Certificates") because payments of principal
                         allocated  to  the Class  A  Certificates in  excess of
                         amounts resulting from  certain prepayment levels  will
                         be  paid to the holders  of the Companion Certificates,
                         while such Companion  Certificates remain  outstanding,
                         prior   to  being  paid  to  the  holders  of  the  PAC
                         Certificates.
                         See   "Description   of   the   Certificates--Principal
                         (Including  Prepayments)-- Allocation  of Amount  to be
                         Distributed to the  Class A and  Class M  Certificates"
                         and  "--Principal  Payment Characteristics  of  the PAC
                         Certificates and  the Companion  Certificates" in  this
                         Prospectus Supplement.
                         The Offered Certificates have the approximate aggregate
                         initial  principal balances  set forth on  the cover of
                         this Prospectus Supplement. Any difference between  the
                         aggregate  principal balance of the Class A and Class M
                         Certificates as of the date  of issuance of the  Series
                         1994-21  Certificates  and  the  approximate  aggregate
                         initial principal balance  of the Class  A and Class  M
                         Certificates   as  of  the   date  of  this  Prospectus
                         Supplement will not,
</TABLE>

                                      S-5
<PAGE>

<TABLE>
<S>                      <C>
                         with respect to the Class A Certificates, exceed 5%  of
                         the aggregate initial principal balance of such Class A
                         Certificates  stated  on the  cover of  this Prospectus
                         Supplement  and,   with   respect  to   the   Class   M
                         Certificates,  will depend  on the  final subordination
                         levels  for  the   Series  1994-21  Certificates.   Any
                         difference  allocated to the  Class A Certificates will
                         be allocated to one or more of the subclasses of  Class
                         A  Certificates other than the  Class A-9 and Class A-R
                         Certificates.
Forms of Certificates;
  Denominations........  The Offered  Certificates  will  be  issued  either  in
                         book-entry  form or  in fully  registered, certificated
                         form ("Definitive Certificates").  The following  table
                         sets  forth the original  certificate form, the minimum
                         denomination and the  incremental denomination of  each
                         subclass  and class of the  Offered Certificates. It is
                         intended that the Offered Certificates not be  directly
                         or  indirectly  held or  beneficially owned  in amounts
                         lower than such minimum denominations.
</TABLE>
<TABLE>
<S>                                    <C>                <C>            <C>
- -------------------------------------------------------------------------------------
                   FORM AND DENOMINATIONS OF OFFERED CERTIFICATES

<CAPTION>

                                           ORIGINAL         MINIMUM      INCREMENTAL
          SUBCLASS OR CLASS            CERTIFICATE FORM   DENOMINATION   DENOMINATION
- -------------------------------------  ----------------   ------------   ------------
<S>                                    <C>                <C>            <C>
Classes A-1, A-2, A-3, A-4, A-5, A-6,
 A-7 and A-8.........................   Book-Entry          $100,000        $1,000
Class A-R............................   Definitive          $  1,000         N/A
Class M..............................   Definitive          $100,000        $1,000
- -------------------------------------------------------------------------------------
</TABLE>

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

Mortgage Loans.........  MORTGAGE  LOAN DATA.  The Mortgage Loans, which are the
                         source  of  distributions  to  holders  of  the  Series
                         1994-21   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  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:                      May 1, 1994
Number of Mortgage Loans:          905
Aggregate Unpaid Principal
  Balance (1):                     $200,926,416
Range    of    Unpaid   Principal  $20,000 to $997,357
  Balances (1):
Average Unpaid Principal
  Balance (1):                     $222,018
Range of Interest Rates:           8.000% to 9.500%
Weighted Average Interest          8.247%
  Rate (1):
Range  of   Remaining  Terms   to
  Stated Maturity:                 341 months to 360 months
Weighted  Average  Remaining Term
  to Stated Maturity (1):          359 months
Range of  Original  Loan-to-Value
  Ratios:                          12.84% to 90.00%
Weighted Average Original
  Loan-to-Value Ratio (1):         74.18%
</TABLE>

<TABLE>
<S>                                <C>
Geographic Concentration of
  Mortgaged  Properties  Securing
  Mortgage Loans in Excess of  5%
  of    the    Aggregate   Unpaid
  Principal Balance (1):           California                             59.04%
                                   New    York                            14.28%
                                   New   Jersey                            5.56%
                                   Florida                                 5.03%
- ------------
(1) Approximate.
</TABLE>

<TABLE>
<S>                      <C>
- --------------------------------------------------------------------------------
                         CHANGES TO POOL.   A  number of Mortgage  Loans may  be
                         removed  from the pool,  or a substitution  may be made
                         for certain Mortgage Loans, in advance of the  issuance
                         of  the Series 1994-21  Certificates (which is expected
                         to occur  on  or  about  May 24,  1994).  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.  This  may  result  in
                         changes  in  certain  of the  pool  characteristics set
                         forth  in  the  table  above  and  elsewhere  in   this
                         Prospectus  Supplement. In  the event  that any  of the
                         characteristics as of the Cut-Off Date of the  Mortgage
                         Loans  that constitute the Trust  Estate on the date of
                         initial issuance  of  the Series  1994-21  Certificates
                         vary  materially from  those described  herein, revised
                         information regarding the Mortgage  Loans will be  made
                         available to purchasers of the Offered 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 issuance date.  See "Description of the
                         Mortgage Loans" in this Prospectus Supplement.
                         Subsequent  to  the  issuance  of  the  Series  1994-21
                         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
</TABLE>

                                      S-7
<PAGE>

<TABLE>
<S>                      <C>
                         and  warranties  concerning  the  Mortgage  Loans.  See
                         "Description   of    the   Mortgage    Loans--Mandatory
                         Repurchase  or Substitution of  Mortgage Loans" in this
                         Prospectus Supplement. The  Seller may also  repurchase
                         defaulted  Mortgage  Loans.  See  "Description  of  the
                         Mortgage  Loans--  Optional  Repurchase  of   Defaulted
                         Mortgage Loans" in this Prospectus Supplement.
                         The Servicer is entitled, subject to certain conditions
                         relating  to the  then-remaining size  of the  pool, to
                         purchase all outstanding Mortgage Loans in the pool and
                         thereby effect early retirement  of the Series  1994-21
                         Certificates. See "Pooling and Servicing
                         Agreement--Optional  Termination"  in  this  Prospectus
                         Supplement.
Distributions of
  Principal and
  Interest.............  DISTRIBUTIONS IN GENERAL.  Distributions on the  Series
                         1994-21  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 June  1994, to holders of  record
                         at  the close of  business on the  last business day of
                         the preceding month who are entitled to such  distribu-
                         tions.  In the case of the Book-Entry Certificates, the
                         holder of  record  will  be Cede  &  Co.  ("Cede"),  as
                         nominee of DTC.
                         The   amount   available   for   distribution   on  any
                         Distribution Date is  primarily a function  of (i)  the
                         amount  remitted by mortgagors of the Mortgage Loans in
                         payment of  their scheduled  installments of  principal
                         and  interest, (ii)  the amount of  prepayments made by
                         the mortgagors and (iii) proceeds from liquidations  of
                         defaulted Mortgage Loans.
                         On  any  Distribution  Date,  holders  of  the  Class A
                         Certificates will be  entitled to  receive all  amounts
                         due  them before any distributions  are made to holders
                         of the  Class  M  and  Class  B  Certificates  on  that
                         Distribution  Date. The amount that  is available to be
                         distributed on any Distribution Date will be  allocated
                         first  to  pay  interest  due holders  of  the  Class A
                         Certificates and  then,  if the  amount  available  for
                         distribution exceeds the amount of interest due holders
                         of  the Class A Certificates, to reduce the outstanding
                         principal balance  of  the Class  A  Certificates.  The
                         likelihood  that a  holder of a  particular subclass of
                         the  Class  A   Certificates  will  receive   principal
                         distributions  on any Distribution  Date will depend on
                         the priority  in which  such  subclass is  entitled  to
                         principal distributions, as set forth under the heading
                         "Description  of the Certificates--Principal (Including
                         Prepayments)--Allocation of Amount to be Distributed to
                         the  Class  A  and   Class  M  Certificates"  in   this
                         Prospectus Supplement.
                         After  all amounts due on  the Class A Certificates for
                         any  Distribution  Date  have  been  paid,  the  amount
                         remaining  will be distributed, in the following order,
                         to (i) pay interest due to  the holders of the Class  M
                         Certificates,  (ii) pay principal due to the holders of
                         the Class M Certificates, (iii) pay interest due to the
                         holders of  the  Class  B  Certificates  and  (iv)  pay
                         principal   due  to   the  holders   of  the   Class  B
                         Certificates.
                         If any  mortgagor  is  delinquent  in  the  payment  of
                         principal  or interest on a Mortgage Loan in any month,
                         the Servicer  will  advance  such  payment  unless  the
                         Servicer determines that the delinquent amount will not
                         be recoverable by it from liquidation proceeds or other
                         recoveries   on   the   related   Mortgage   Loan.  See
                         "Description of the Certificates--Periodic Advances" in
                         this Prospectus Supplement.
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                      <C>
                         INTEREST DISTRIBUTIONS. The amount of interest to which
                         holders  of   each  subclass   or  class   of   Offered
                         Certificates  will be entitled each month is calculated
                         based on  the  outstanding principal  balance  of  that
                         subclass or class, as of the related Distribution Date.
                         Interest  will accrue  during each  month on  each such
                         subclass or class according  to the following  formula:
                         1/12th  of the  pass-through rate for  such subclass or
                         class multiplied by  the outstanding principal  balance
                         of   such  subclass   or  class   as  of   the  related
                         Distribution  Date.  The  pass-through  rate  for  each
                         subclass  or  class  of  Offered  Certificates  is  the
                         percentage set forth  on the cover  of this  Prospectus
                         Supplement.
                         When  mortgagors prepay principal  or when principal is
                         recovered through foreclosures or other liquidations of
                         defaulted Mortgage Loans, a  full month's interest  for
                         the  month of  payment or recovery  may not  be paid or
                         recovered,  resulting   in   interest   shortfalls.   A
                         shortfall  that results  from principal  prepayments IN
                         FULL will be offset from aggregate servicing fees  that
                         would  otherwise  be  payable to  the  Servicer  on any
                         Distribution Date, but only to the extent of  servicing
                         fees  payable with  respect to  that Distribution Date.
                         Aggregate  shortfalls   in  collections   of   interest
                         resulting  from principal  prepayments in  full, to the
                         extent they exceed  the aggregate  servicing fees  (the
                         "Non-Supported  Interest Shortfall"), will be allocated
                         pro rata  among  all  classes  of  the  Series  1994-21
                         Certificates, based on their then-outstanding principal
                         balances  and  will  be allocated  pro  rata  among the
                         subclasses of Class A  Certificates, based on  interest
                         accrued.
                         Any  shortfalls of interest that result from the timing
                         of PARTIAL  principal  prepayments or  liquidations  of
                         defaulted  Mortgage  Loans will  not  be offset  by the
                         servicing fees and will not be allocated pro rata among
                         all  subclasses  and  classes  of  the  Series  1994-21
                         Certificates,  but instead  will be borne  first by the
                         Class  B   Certificates,   second  by   the   Class   M
                         Certificates  and finally by  the Class A Certificates.
                         See "Description of the Certificates--Subordination  of
                         Class  M and  Class B Certificates"  in this Prospectus
                         Supplement.
                         The amount of  interest required to  be distributed  to
                         holders of the Series 1994-21 Certificates will also be
                         reduced  by a portion of certain special hazard losses,
                         fraud losses  and  bankruptcy  losses  attributable  to
                         interest.   See  "Credit  Enhancement--Extent  of  Loss
                         Coverage" below and "Description of the
                         Certificates--Interest" in this Prospectus Supplement.
                         To  the   extent   that  the   amount   available   for
                         distribution  on any Distribution  Date is insufficient
                         to permit the distribution of the applicable amount  of
                         accrued  interest on  the Class A  Certificates (net of
                         any Non-Supported Interest Shortfall, other  shortfalls
                         and  losses allocable  to the  Class A  Certificates as
                         described above), the amount  of interest available  to
                         be  distributed will be allocated among the outstanding
                         subclasses  of  Class  A   Certificates  pro  rata   in
                         accordance   with  their   respective  entitlements  to
                         interest, and  the amount  of  any deficiency  will  be
                         added  to  the  amount  of interest  that  the  Class A
                         Certificates are  entitled  to  receive  on  subsequent
                         Distribution  Dates.  No interest  will accrue  on such
                         deficiencies.
                         To  the   extent   that  the   amount   available   for
                         distribution   on  any  Distribution  Date,  after  the
                         payment of all amounts due the Class A Certificates has
                         been made, is  insufficient to  permit distribution  in
                         full  of accrued  interest on the  Class M Certificates
                         (net   of   any   Non-Supported   Interest   Shortfall,
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                      <C>
                         other  shortfalls and  losses allocable to  the Class M
                         Certificates as  described above),  the amount  of  any
                         deficiency will be added to the amount of interest that
                         the  Class M  Certificates are  entitled to  receive on
                         subsequent Distribution Dates. No interest will  accrue
                         on such deficiencies.
                         Interest  on the Class  A Certificates and  the Class M
                         Certificates will  be  calculated  on the  basis  of  a
                         360-day year consisting of twelve 30-day months.
                         See "Description of the Certificates--Interest" in this
                         Prospectus Supplement.
                         PRINCIPAL  DISTRIBUTIONS.    The  aggregate  amount  of
                         principal  to  which  the   holders  of  the  Class   A
                         Certificates  are entitled each month will be comprised
                         of a percentage of the scheduled payments of  principal
                         on  the  Mortgage  Loans and  a  percentage  of certain
                         unscheduled  payments  of  principal  on  the  Mortgage
                         Loans.  The  percentage of  scheduled payments  will be
                         equal, on each Distribution Date, to the fraction  that
                         represents  the ratio of the then-outstanding principal
                         balance of the  Class A Certificates  to the  aggregate
                         outstanding  principal  balance of  the  Mortgage Loans
                         (based on their amortization schedules then in effect).
                         The percentage of certain unscheduled payments will  be
                         equal  to  the  percentage described  in  the preceding
                         sentence  plus  an   additional  amount   equal  to   a
                         percentage  of the principal otherwise distributable to
                         the holders  of the  Subordinated Certificates.  During
                         the  five  years  beginning on  the  first Distribution
                         Date, the percentage  of certain unscheduled  principal
                         payments  otherwise distributable to the holders of the
                         Subordinated Certificates  that is  instead  distribut-
                         able to the holders of the Class A Certificates will be
                         equal  to 100%, and such percentage will likely decline
                         during the subsequent  four years,  as described  under
                         the heading "Description of the Certificates--Principal
                         (Including  Prepayments)--Calculation  of Amount  to be
                         Distributed  to  the  Class  A  Certificates"  in  this
                         Prospectus  Supplement, until in year ten and each year
                         thereafter such percentage  is equal to  zero. On  each
                         Distribution  Date, the  Subordinated Certificates will
                         collectively be entitled to receive the percentages  of
                         the  scheduled  and  certain  unscheduled  payments  of
                         principal on the Mortgage Loans equal, in each case, to
                         100% less  the applicable  percentage for  the Class  A
                         Certificates described above.
                         Except   as   described   below   under   "--Effect  of
                         Subordination Level  on  Principal  Distributions,"  on
                         each  Distribution Date, the  Class M Certificates will
                         be entitled  to a  portion  of scheduled  payments  and
                         certain   unscheduled  payments  of  principal  on  the
                         Mortgage   Loans   allocable   to   the    Subordinated
                         Certificates that represents the ratio of the then-out-
                         standing  principal balance of the Class M Certificates
                         to  the  then-outstanding  principal  balance  of   the
                         Subordinated Certificates.
                         The  amount that  is available for  distribution to the
                         holders of the Class A Certificates on any Distribution
                         Date as  a  distribution  of principal  is  the  amount
                         remaining   after  deducting  the  amount  of  interest
                         distributable on  the  Class A  Certificates  from  the
                         total   amount  collected  that   is  available  to  be
                         distributed  to   holders   of   the   Series   1994-21
                         Certificates  on such Distribution Date. Principal will
                         be  distributed  to   the  holders  of   the  Class   A
                         Certificates  in accordance with the payment priorities
                         described  under  the   heading  "Description  of   the
                         Certificates--Principal (Including Prepay-
                         ments)--Allocation  of Amount to  be Distributed to the
                         Class A and  Class M Certificates"  in this  Prospectus
                         Supplement.
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                      <C>
                         The  amount that  is available for  distribution to the
                         holders of the Class M Certificates on any Distribution
                         Date as  a  distribution  of principal  is  the  amount
                         remaining    after    all   interest    and   principal
                         distributions due  on  the  Class  A  Certificates  and
                         interest  due  on the  Class  M Certificates  have been
                         deducted  from  the  total  amount  collected  that  is
                         available  to be  distributed to holders  of the Series
                         1994-21 Certificates.
                         EFFECT   OF    SUBORDINATION   LEVEL    ON    PRINCIPAL
                         DISTRIBUTIONS. In order to preserve the availability of
                         the  original subordination level as protection against
                         losses  on  the  Class  M  Certificates,  the  Class  B
                         Certificates,  as described below,  may not be entitled
                         to distributions of  principal on certain  Distribution
                         Dates.
                         If  on any Distribution Date the percentage obtained by
                         dividing the then-outstanding principal balance of  the
                         Class B Certificates by the sum of the then-outstanding
                         principal  balances of the Class A, Class M and Class B
                         Certificates is less than such percentage was upon  the
                         initial  issuance of  the Series  1994-21 Certificates,
                         then the Class B Certificates  will not be entitled  to
                         distributions  of principal  on such  Distribution Date
                         and the Class  M Certificates will  be entitled to  all
                         distributions    of   principal    allocable   to   the
                         Subordinated Certificates for such Distribution Date.
                         In such case, the Class  M Certificates will receive  a
                         greater  portion of scheduled  and unscheduled payments
                         of principal  on the  Mortgage Loans  allocable to  the
                         Subordinated  Certificates  than the  Class  M Certifi-
                         cates would have received had the Class B  Certificates
                         been  entitled  to  their  portion  of  such  principal
                         payments.   See    "Description   of    the    Certifi-
                         cates--Principal  (Including  Prepayments)--Calculation
                         of  Amount   to  be   Distributed   to  the   Class   M
                         Certificates" in this Prospectus Supplement.
Credit Enhancement.....  DESCRIPTION  OF "SHIFTING INTEREST" SUBORDINATION.  The
                         rights of the  holders of the  Class M Certificates  to
                         receive  distributions  will  be  subordinated  to  the
                         rights of the  holders of the  Class A Certificates  to
                         receive  distributions, to the extent described herein.
                         The rights of the holders  of the Class B  Certificates
                         to  receive distributions  will be  subordinated to the
                         rights of  the  holders of  the  Class A  and  Class  M
                         Certificates  to receive  distributions, to  the extent
                         described herein. This subordination provides a certain
                         amount of  protection to  the holders  of the  Class  A
                         Certificates (to the extent of the subordination of the
                         Class  M  and Class  B  Certificates) and  the  Class M
                         Certificates (to the extent of the subordination of the
                         Class B Certificates) against delays in the receipt  of
                         scheduled   payments  of  interest  and  principal  and
                         against  losses  associated  with  the  liquidation  of
                         defaulted  Mortgage Loans and  certain losses resulting
                         from the bankruptcy of a mortgagor.
                         The protection  afforded the  holders  of the  Class  A
                         Certificates  by  means of  this subordination  will be
                         effected in two ways: (i) by the preferential right  of
                         the  holders of  the Class  A Certificates  to receive,
                         prior  to   any   distribution  being   made   on   any
                         Distribution Date in respect of the Class M and Class B
                         Certificates, the amounts of interest and principal due
                         the  holders of the  Class A Certificates  on such date
                         and, if  necessary, by  the right  of such  holders  to
                         receive future distributions on the Mortgage Loans that
                         would  otherwise have been allocated  to the holders of
                         the Class M and  Class B Certificates  and (ii) by  the
                         allocation  to the  Class M  and Class  B Certificates,
                         until their respective  principal balances are  reduced
                         to zero, of
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                      <C>
                         certain   losses  resulting  from  the  liquidation  of
                         defaulted  Mortgage   Loans   or  the   bankruptcy   of
                         mortgagors  prior to  the allocation of  such losses to
                         the Class A Certificates.
                         The protection  afforded the  holders  of the  Class  M
                         Certificates  by means of  this subordination will also
                         be effected in two ways: (i) by the preferential  right
                         of  the holders of the Class M Certificates to receive,
                         prior  to   any   distribution  being   made   on   any
                         Distribution   Date   in   respect  of   the   Class  B
                         Certificates, the amounts of interest and principal due
                         the holders of  the Class M  Certificates on such  date
                         and,  if  necessary, by  the right  of such  holders to
                         receive future distributions on the Mortgage Loans that
                         would otherwise have been  allocated to the holders  of
                         the  Class B Certificates and (ii) by the allocation to
                         the Class B Certificates, until their principal balance
                         has been reduced to  zero, of certain losses  resulting
                         from the liquidation of defaulted Mortgage Loans or the
                         bankruptcy  of  mortgagors prior  to the  allocation of
                         such losses to the Class M Certificates.
                         In addition,  in order  to increase  the period  during
                         which the principal balances of the Class M and Class B
                         Certificates  remain available as credit enhancement to
                         the Class A Certificates, a disproportionate amount  of
                         prepayments  and  certain  unscheduled  recoveries with
                         respect to the Mortgage Loans will be allocated to  the
                         Class A Certificates. This allocation has the effect of
                         accelerating   the   amortization   of   the   Class  A
                         Certificates while, in the absence of losses in respect
                         of the  liquidation  of  defaulted  Mortgage  Loans  or
                         losses  resulting  from the  bankruptcy  of mortgagors,
                         increasing the  respective percentage  interest in  the
                         principal  balance of  the Mortgage  Loans evidenced by
                         the Subordinated Certificates.
                         EXTENT OF LOSS COVERAGE.   Realized losses on  Mortgage
                         Loans,  other than losses that  are (i) attributable to
                         "special hazards" not insured against under a  standard
                         hazard  insurance  policy, (ii)  incurred  on defaulted
                         Mortgage Loans  as  to which  there  was fraud  in  the
                         origination   of   such   Mortgage   Loans   or   (iii)
                         attributable to certain actions which may be taken by a
                         bankruptcy court in  connection with  a Mortgage  Loan,
                         including  a  reduction by  a  bankruptcy court  of the
                         principal balance of or the interest rate on a Mortgage
                         Loan or  an  extension of  its  maturity, will  not  be
                         allocated to the Class A Certificates until the date on
                         which  the aggregate  principal balance of  the Class M
                         and Class B  Certificates (which  aggregate balance  is
                         expected initially to be approximately $15,070,416) has
                         been  reduced to zero and will  not be allocated to the
                         Class M  Certificates  until  the  date  on  which  the
                         aggregate principal balance of the Class B Certificates
                         (which  aggregate balance  is expected  initially to be
                         approximately $10,549,416) has been reduced to zero.
                         With respect to any Distribution Date subsequent to the
                         first Distribution Date, the availability of the credit
                         enhancement  provided  by  the  Class  M  and  Class  B
                         Certificates will be affected by the prior reduction of
                         the  principal  balances of  the  Class M  and  Class B
                         Certificates. Reduction of the principal balance of the
                         Class M Certificates and the Class B Certificates  will
                         result  from (i) the prior  allocation of losses due to
                         the liquidation of defaulted Mortgage Loans,  including
                         losses  due to special  hazards and fraud  losses up to
                         the respective limits referred to below, (ii) the prior
                         allocation  of  bankruptcy  losses  up  to  the   limit
                         referred  to  below  and  (iii)  the  prior  receipt of
                         principal  distributions   by  the   holders  of   such
                         Certificates.
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                      <C>
                         As  of  the  date  of issuance  of  the  Series 1994-21
                         Certificates, the  amount  of  losses  attributable  to
                         special  hazards,  fraud  and bankruptcy  that  will be
                         absorbed  solely  by  the   holders  of  the  Class   B
                         Certificates  and  then solely  by  the holders  of the
                         Class M Certificates will be approximately 1.05%, 2.00%
                         and 0.06%,  respectively,  of the  aggregate  principal
                         balance  of the Mortgage  Loans as of  the Cut-Off Date
                         (approximately  $2,111,781,  $4,018,528  and  $130,000,
                         respectively).  If losses due to special hazards, fraud
                         or bankruptcy exceed any of  such amounts prior to  the
                         principal   balances  of  the  Class   M  and  Class  B
                         Certificates being reduced to zero, such losses will be
                         shared pro rata by the Class A Certificates, the  Class
                         M  Certificates and  the Class B  Certificates based on
                         their then-outstanding principal balances with  respect
                         to  the principal portion  of such losses  and based on
                         their accrued  interest with  respect to  the  interest
                         portion of such losses. After the principal balances of
                         the  Class M and Class B Certificates have been reduced
                         to zero, such losses will be borne solely by the  Class
                         A  Certificates.  Any  losses  borne  by  the  Class  A
                         Certificates will be shared pro rata by the  subclasses
                         of Class A Certificates based on their then-outstanding
                         principal   balances  with  respect  to  the  principal
                         portion of  such losses,  and  based on  their  accrued
                         interest,  with respect to the interest portion of such
                         losses. See "Description of the Certificates--Interest"
                         and  "--Subordination   of   Class  M   and   Class   B
                         Certificates--Allocation  of Losses" in this Prospectus
                         Supplement. Under certain circumstances, the limits set
                         forth  above  may   be  reduced   as  described   under
                         "Description   of  the  Certificates--Subordination  of
                         Class M and Class B Certificates--Allocation of Losses"
                         in this Prospectus Supplement.
                         THE YIELD TO MATURITY ON THE CLASS M CERTIFICATES  WILL
                         BE  MORE SENSITIVE TO LOSSES DUE TO LIQUIDATIONS OF THE
                         MORTGAGE LOANS (AND THE TIMING THEREOF) THAN THE  CLASS
                         A CERTIFICATES, IN THE EVENT THAT THE PRINCIPAL BALANCE
                         OF THE CLASS B CERTIFICATES HAS BEEN REDUCED TO ZERO.
                         See  "Description of the Certificates--Subordination of
                         Class M and  Class B Certificates"  in this  Prospectus
                         Supplement.
Effects of Prepayments
  on Investment
  Expectations.........  The  actual  rate  of prepayment  of  principal  on the
                         Mortgage Loans  cannot  be  predicted.  The  investment
                         performance   of  the  Offered  Certificates  may  vary
                         materially   and   adversely   from   the    investment
                         expectations  of  investors due  to prepayments  on the
                         Mortgage Loans being higher  or lower than  anticipated
                         by  investors.  In addition,  the Class  A Certificates
                         will be more sensitive  to prepayments on the  Mortgage
                         Loans   than  the  Class  M  Certificates  due  to  the
                         disproportionate  allocation  of  such  prepayments  to
                         investors  in the Class A Certificates then entitled to
                         principal distributions during the nine years beginning
                         on the first Distribution Date. The actual yield to the
                         holder of an  Offered Certificate may  not be equal  to
                         the  yield anticipated at  the time of  purchase of the
                         Certificate or, notwithstanding  that the actual  yield
                         is  equal to  the yield  anticipated at  that time, the
                         total return on investment expected by the investor  or
                         the  expected weighted average  life of the Certificate
                         may not  be  realized.  These  effects  are  summarized
                         below.  IN  DECIDING  WHETHER TO  PURCHASE  ANY OFFERED
                         CERTIFICATES, AN  INVESTOR SHOULD  MAKE AN  INDEPENDENT
                         DECISION  AS TO THE  APPROPRIATE PREPAYMENT ASSUMPTIONS
                         TO BE USED.
                         YIELD.  If an investor purchases an Offered Certificate
                         at an  amount equal  to  its unpaid  principal  balance
                         (that  is,  at  "par"),  the  effective  yield  to that
                         investor  (assuming   that   there  are   no   interest
                         shortfalls and assuming the
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                      <C>
                         full return of the purchaser's invested principal) will
                         approximate  the pass-through rate on that Certificate.
                         If an  investor  pays  less or  more  than  the  unpaid
                         principal balance of the Certificate (that is, buys the
                         Certificate    at    a    "discount"    or   "premium,"
                         respectively), then, based on the assumptions set forth
                         in the preceding sentence,  the effective yield to  the
                         investor  will be  higher or  lower, respectively, than
                         the stated interest  rate on  the Certificate,  because
                         such  discount or  premium will  be amortized  over the
                         life of the  Certificate. Any deviation  in the  actual
                         rate of prepayments on the Mortgage Loans from the rate
                         assumed  by the investor will affect the period of time
                         over which,  or  the rate  at  which, the  discount  or
                         premium  will  be  amortized  and,  consequently,  will
                         change  the   investor's   actual   yield   from   that
                         anticipated.  The timing of  receipt of prepayments may
                         also affect the  investor's actual  yield. AN  INVESTOR
                         THAT  PURCHASES ANY OFFERED  CERTIFICATES AT A DISCOUNT
                         SHOULD CONSIDER THE RISK THAT A SLOWER THAN ANTICIPATED
                         RATE OF PRINCIPAL PAYMENTS  ON THE MORTGAGE LOANS  WILL
                         RESULT  IN  AN ACTUAL  YIELD  THAT IS  LOWER  THAN SUCH
                         INVESTOR'S EXPECTED YIELD.  AN INVESTOR THAT  PURCHASES
                         ANY  OFFERED CERTIFICATES AT  A PREMIUM SHOULD CONSIDER
                         THE  RISK  THAT  A  FASTER  THAN  ANTICIPATED  RATE  OF
                         PRINCIPAL PAYMENTS ON THE MORTGAGE LOANS WILL RESULT IN
                         AN  ACTUAL  YIELD THAT  IS  LOWER THAN  SUCH INVESTOR'S
                         EXPECTED YIELD  AND SHOULD  CONSIDER  THE RISK  THAT  A
                         RAPID  RATE OF PRINCIPAL PAYMENTS ON THE MORTGAGE LOANS
                         COULD RESULT IN THE FAILURE  OF SUCH INVESTOR TO  FULLY
                         RECOVER ITS INITIAL INVESTMENT.
                         REINVESTMENT  RISK.  As stated  above, if a Certificate
                         is purchased at an amount equal to its unpaid principal
                         balance, fluctuations in the  rate of distributions  of
                         principal  will  generally  not  affect  the  yield  to
                         maturity of that Certificate. However, the total return
                         on any investor's investment, including an investor who
                         purchases at par,  will be reduced  to the extent  that
                         principal  distributions  received  on  its Certificate
                         cannot be reinvested at  a rate as  high as the  stated
                         interest  rate  of  the Certificate.  Investors  in the
                         Offered Certificates  should  consider  the  risk  that
                         rapid  rates of  prepayments on the  Mortgage Loans may
                         coincide with periods of low prevailing market interest
                         rates. During periods of low prevailing market interest
                         rates,  mortgagors  may  be   expected  to  prepay   or
                         refinance  Mortgage  Loans  that  carry  interest rates
                         higher than  then-current interest  rates for  mortgage
                         loans.    Consequently,   the   amount   of   principal
                         distributions available to an investor for reinvestment
                         at such low prevailing interest rates may be relatively
                         large. Conversely,  slow rates  of prepayments  on  the
                         Mortgage  Loans  may  coincide  with  periods  of  high
                         prevailing market interest rates. During such  periods,
                         it  is less likely that mortgagors will elect to prepay
                         or refinance Mortgage Loans and, therefore, the  amount
                         of principal distributions available to an investor for
                         reinvestment at such high prevailing interest rates may
                         be relatively small.
                         WEIGHTED  AVERAGE LIFE  VOLATILITY.   One indication of
                         the impact of varying prepayment rates on a security is
                         the change in its weighted average life. The  "weighted
                         average  life" of an Offered Certificate is the average
                         amount of time  that will  elapse between  the date  of
                         issuance  of the Certificate and the date on which each
                         dollar in  reduction of  the principal  balance of  the
                         Certificate  is distributed to  the investor. Low rates
                         of prepayment  may  result  in  the  extension  of  the
                         weighted  average life of a Certificate; high rates may
                         result in the shortening of such weighted average life.
                         In  general,  if  the   weighted  average  life  of   a
                         Certificate purchased at par is
</TABLE>

                                      S-14
<PAGE>

<TABLE>
<S>                      <C>
                         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   COMPANION
                         CERTIFICATES WILL BE  HIGHLY SENSITIVE TO  THE RATE  OF
                         PREPAYMENTS  ON THE MORTGAGE LOANS AT RATES AT OR ABOVE
                         CERTAIN PREPAYMENT LEVELS BECAUSE PAYMENTS OF PRINCIPAL
                         ALLOCATED TO THE CLASS A CERTIFICATES IN EXCESS OF SUCH
                         PREPAYMENT LEVELS  WILL BE  PAID, WHILE  THE  COMPANION
                         CERTIFICATES  REMAIN OUTSTANDING,  FIRST TO  HOLDERS OF
                         SUCH COMPANION  CERTIFICATES  PRIOR TO  BEING  PAID  TO
                         HOLDERS  OF THE PAC  CERTIFICATES. The weighted average
                         lives  of  the  Offered  Certificates,  under   various
                         prepayment  scenarios,  are  displayed  in  the  tables
                         appearing  under  the  heading  "Prepayment  and  Yield
                         Considerations" in this Prospectus Supplement.
                         See   "Prepayment   and   Yield   Considerations"   and
                         "Description of the Certificates--Principal  (Including
                         Prepayments)--Principal  Payment Characteristics of the
                         PAC Certificates  and  the Companion  Certificates"  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 and Class A-9 Certificates, the Class  M
                         Certificates  and  the  Class  B  Certificates  will be
                         designated as the regular  interests in the REMIC,  and
                         the  Class A-R  Certificate will  be designated  as the
                         residual interest in the REMIC.
                         The Regular Certificates (as defined herein)  generally
                         will  be treated  as newly  originated debt instruments
                         for federal income tax  purposes. Beneficial owners  of
                         the  Regular  Certificates will  be required  to report
                         income thereon in accordance with the accrual method of
                         accounting. It is anticipated that the Class A-5, Class
                         A-7  and  Class  A-8  Certificates  and  the  Class   M
                         Certificates   will  be  issued   with  original  issue
                         discount in  an  amount  equal to  the  excess  of  the
                         initial  principal balances of such subclasses or class
                         over their respective  issue prices (including  accrued
                         interest).  It  is further  anticipated that  the Class
                         A-1, Class A-2,  Class A-3 and  Class A-6  Certificates
                         will  be issued  at a  premium and  that the  Class A-4
                         Certificates will be  issued with  DE MINIMIS  original
                         issue  discount  for federal  income tax  purposes. The
                         Class A-9 Certificates, which  are not offered  hereby,
                         also  will  be treated  as  issued with  original issue
                         discount for federal income tax purposes.
                         The  holder  of  the  Class  A-R  Certificate  will  be
                         required  to include the taxable  income or loss of the
                         REMIC in determining its federal taxable income. It  is
                         anticipated  that all  or a substantial  portion of the
                         taxable income of the REMIC includible by the Class A-R
                         Certificateholder will be treated as "excess inclusion"
                         income  subject  to  special  limitations  for  federal
                         income  tax purposes. FURTHER, SIGNIFICANT RESTRICTIONS
                         APPLY TO THE TRANSFER OF THE CLASS A-R CERTIFICATE. THE
                         CLASS A-R CERTIFICATE WILL BE CONSIDERED A "NONECONOMIC
                         RESIDUAL INTEREST," CERTAIN TRANSFERS  OF WHICH MAY  BE
                         DISREGARDED FOR FEDERAL INCOME TAX PURPOSES.
                         See  "Description of  the Certificates--Restrictions on
                         Transfer of the Class A-R and Class M Certificates" and
                         "Federal Income Tax Considerations" in this  Prospectus
                         Supplement    and    "Certain   Federal    Income   Tax
                         Consequences--Federal Income Tax Consequences for REMIC
                         Certificates" in the Prospectus.
</TABLE>

                                      S-15
<PAGE>

<TABLE>
<S>                      <C>
ERISA Considerations...  A fiduciary of any employee benefit plan subject to the
                         Employee Retirement  Income Security  Act of  1974,  as
                         amended  ("ERISA"),  or  Section 4975  of  the Internal
                         Revenue Code  of 1986,  as amended  (the "Code")  or  a
                         governmental  plan,  subject to  any federal,  state or
                         local law  ("Similar Law"),  which  is, to  a  material
                         extent, similar to the foregoing provisions of ERISA or
                         the  Code  (collectively, a  "Plan"),  should carefully
                         review with its legal advisors whether the purchase  or
                         holding  of Class A or  Class M Certificates could give
                         rise to  a  transaction  prohibited  or  not  otherwise
                         permissible  under  ERISA,  the  Code  or  Similar Law.
                         BECAUSE THE CLASS  M CERTIFICATES  ARE SUBORDINATED  TO
                         THE  CLASS A CERTIFICATES, THE CLASS M CERTIFICATES MAY
                         NOT BE  PURCHASED  BY OR  TRANSFERRED  TO A  PLAN,  ANY
                         PERSON  ACTING ON BEHALF OF A  PLAN OR ANY PERSON USING
                         THE ASSETS OF A  PLAN, EXCEPT UPON  THE DELIVERY OF  AN
                         OPINION  OF  COUNSEL  AS  DESCRIBED  UNDER  "ERISA CON-
                         SIDERATIONS" IN THIS PROSPECTUS SUPPLEMENT RELATING  TO
                         THE  OFFERING  OF  SUCH  CERTIFICATES.  THE  CLASS  A-R
                         CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO A
                         PLAN. See  "ERISA  Considerations" in  this  Prospectus
                         Supplement and in the Prospectus.
Legal Investment.......  The  Offered  Certificates  will  constitute  "mortgage
                         related  securities"  for  purposes  of  the  Secondary
                         Mortgage Market Enhancement Act of 1984 so long as they
                         are  rated in one of  the two highest rating categories
                         by  at  least  one  nationally  recognized  statistical
                         rating  organization. As such, the Offered Certificates
                         are legal  investments  for  certain  entities  to  the
                         extent   provided  in  such  act.  However,  there  are
                         regulatory requirements  and considerations  applicable
                         to regulated financial institutions and restrictions on
                         the  ability of such institutions  to invest in certain
                         types  of  mortgage  related  securities.   Prospective
                         purchasers  of the Offered  Certificates should consult
                         their  own  legal,  tax  and  accounting  advisors   in
                         determining the suitability of and consequences to them
                         of  the  purchase,  ownership  and  disposition  of the
                         Offered Certificates.  See "Legal  Investment" in  this
                         Prospectus Supplement.
</TABLE>

                                      S-16
<PAGE>
                             SPECIAL CONSIDERATIONS

GENERAL

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

    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.

    An investor that  purchases any  Offered Certificates at  a discount  should
consider  the risk that a slower than  anticipated rate of principal payments on
the Mortgage  Loans will  result in  an actual  yield that  is lower  than  such
investor's  expected yield. An investor  that purchases any Offered Certificates
at a premium should  consider the risk  that a faster  than anticipated rate  of
principal  payments on the Mortgage Loans will result in an actual yield that is
lower  than  such   investor's  expected  yield.   See  "Prepayment  and   Yield
Considerations" herein.

SUBORDINATION

    The   rights  of  the  holders  of  the  Class  M  Certificates  to  receive
distributions with respect  to the Mortgage  Loans in the  Trust Estate will  be
subordinated  to such rights of the holders  of the Class A Certificates and the
rights of the holders of the Class B Certificates to receive distributions  with
respect  to the Mortgage Loans in the  Trust Estate will be subordinated to such
rights of the holders of the Class A and Class M Certificates, all to the extent
described herein under "Description of the Certificates--Subordination of  Class
M and Class B Certificates."

BOOK-ENTRY SYSTEM FOR CERTAIN SUBCLASSES OF CLASS A CERTIFICATES

    Since transactions in the Offered Certificates (other than the Class A-R and
Class  M Certificates) (the "Book-Entry Certificates") generally can be effected
only through  DTC, Participants  and  Indirect Participants,  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.  Also, issuance  of the  Book-Entry
Certificates  in  book-entry  form  may  reduce  the  liquidity  thereof  in any
secondary trading  market that  may develop  therefor because  investors may  be
unwilling  to  purchase  securities for  which  they cannot  obtain  delivery of
physical certificates. See  "Description of  the Certificates--Book-Entry  Form"
herein.

    See "Special Considerations" in the Prospectus.

                                      S-17
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

DENOMINATIONS

    The  Offered Certificates,  other than  the Class  A-R Certificate,  will be
issued in  minimum  denominations  of $100,000  initial  principal  balance  and
integral  multiples of $1,000  initial principal balance  in excess thereof. The
Class A-R Certificate will be issued as a single Certificate with a denomination
of $1,000 initial principal balance.

DEFINITIVE FORM

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

BOOK-ENTRY FORM

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

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

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

    Beneficial Owners that  are not  Participants or  Indirect Participants  but
desire  to purchase, sell or otherwise transfer ownership of, or other interests
in, Book-Entry Certificates  may do  so only through  Participants and  Indirect
Participants.  In addition, Beneficial Owners  will receive all distributions of
principal and interest from  the Servicer, or  a paying agent  on behalf of  the
Servicer,  through  Participants. DTC  will  forward such  distributions  to its
Participants, which thereafter  will forward  them to  Indirect Participants  or
Beneficial  Owners. Beneficial Owners will not be 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-18
<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 Definitive
Certificate for such  Book-Entry Certificates. In  addition, under a  book-entry
format,  Beneficial Owners may  experience delays in  their receipt of payments,
since distributions will be made by the Servicer, or a paying agent on behalf of
the Servicer, to Cede, as nominee for DTC.

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

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

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

    Upon the  occurrence of  any event  described in  the immediately  preceding
paragraph,  the Trustee will be required to notify all Beneficial Owners through
Participants of the availability of  Definitive Certificates. Upon surrender  by
DTC  of the physical  certificates representing the  Book-Entry Certificates and
receipt of  instructions  for  re-registration, the  Trustee  will  reissue  the
Book-Entry  Certificates as  Definitive Certificates  to Beneficial  Owners. The
procedures relating to  payment on and  transfer of  those Class A  and Class  M
Certificates  initially issued as Definitive  Certificates will thereafter apply
to  those  Book-Entry  Certificates  that  have  been  reissued  as   Definitive
Certificates.

DISTRIBUTIONS

    Distributions  of interest and in reduction  of principal balance to holders
of Class A Certificates of each Subclass will be made monthly, to the extent  of
each  Subclass' entitlement thereto, on  the 25th day of  each month or, if such
day is not a business day, on the succeeding business day (each, a "Distribution
Date"), beginning in  June 1994, in  an aggregate  amount equal to  the Class  A
Distribution  Amount. Distributions  of interest  and in  reduction of principal
balance to holders of Class M Certificates  will be made monthly, to the  extent
of  the Class M Certificates' entitlement  thereto, on each Distribution Date in
an aggregate amount equal to the  Class M Distribution Amount after all  amounts
in  respect of interest and  principal due on the  Class A Certificates for such
Distribution Date  including all  previously unpaid  Class A  Subclass  Interest
Shortfall Amounts with respect to any Subclass of Class A Certificates have been
paid.  The "Determination Date"  with respect to each  Distribution Date will be
the 17th day of each month, or if such day is not a business day, the  preceding
business day. Distributions will be made on each Distribution Date to holders of
record  (which, in  the case  of the Book-Entry  Certificates, will  be Cede, as
nominee for  DTC) at  the close  of business  on the  last business  day of  the
preceding  month (each, a "Record Date"),  except that the final distribution in
respect of

                                      S-19
<PAGE>
each Class A Certificate of any Subclass and each Class M Certificate will  only
be  made upon presentation and surrender of  such Class A or Class M Certificate
at the office or agency appointed by the Trustee and specified in the notice  of
final  distribution in respect of such Subclass of Class A Certificates or Class
M Certificate.

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

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

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

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

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

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

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

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

        (h) all amounts in the nature of late fees, assumption fees,  prepayment
    fees and similar fees which the Servicer is entitled to retain as additional
    servicing compensation;

         (i)  reinvestment  earnings  on  payments received  in  respect  of the
    Mortgage Loans;

         (j) Net Foreclosure Profits; and

        (k) any  recovery  of  an  amount in  respect  of  principal  which  had
    previously  been allocated as a  Realized Loss to any  of the Series 1994-21
    Certificates.

                                      S-20
<PAGE>
    On each Distribution Date,  the Pool Distribution  Amount will be  allocated
among  the Classes of Certificates  and distributed to the  holders of record of
such  Certificates  as  of  the  related  Record  Date  as  follows  (the  "Pool
Distribution Amount Allocation"):

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

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

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

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

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

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

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

    The "Class A Distribution Amount" for any Distribution Date will be equal to
the sum of the amounts distributed  in accordance with priorities FIRST  through
THIRD of the Pool Distribution Amount Allocation set forth above.

    The "Class M Distribution Amount" for any Distribution Date will be equal to
the  sum of the amounts distributed in accordance with priorities FOURTH through
SIXTH of the Pool Distribution Amount Allocation set forth above.

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

INTEREST

    The  amount  of  interest that  will  accrue  on each  Subclass  of  Class A
Certificates during each month  is referred to herein  as the "Class A  Subclass
Interest  Accrual  Amount"  for such  Subclass.  The Class  A  Subclass Interest
Accrual Amount for each Subclass of  Class A Certificates, other than the  Class
A-9  Certificates, will equal the product of (i) 1/12th of the Pass-Through Rate
for such Subclass and (ii) the outstanding Class A Subclass Principal Balance of
such Subclass. The Pass-Through Rate  for each Subclass of Offered  Certificates
is the percentage set forth on the cover of this Prospectus Supplement.

    The  Class A Subclass Interest Accrual Amount for the Class A-9 Certificates
will equal the product of (i) 1/12th of the difference between (a) the  weighted
average of the Net Mortgage Interest Rates of the Mortgage Loans as of the first
day of such month and (b) 7.80% and (ii) the Class A-9 Notional Amount.

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

    The  amount of interest that will accrue  on the Class M Certificates during
each month is referred to herein as  the "Class M Interest Accrual Amount."  The
Class  M Interest Accrual Amount  will equal the product  of (i) 1/12th of 7.80%
and (ii) the outstanding Class M Principal Balance. The Class M Interest Accrual
Amount will be reduced by

                                      S-21
<PAGE>
(i) the portion of any Non-Supported Interest Shortfall allocable to the Class M
Certificates and  (ii) the  interest portion  of Excess  Special Hazard  Losses,
Excess  Fraud  Losses and  Excess  Bankruptcy Losses  allocable  to the  Class M
Certificates as described below.

    The amount of interest that will  accrue on the Class B Certificates  during
each  month is referred to herein as  the "Class B Interest Accrual Amount." The
Class B Interest Accrual Amount  will equal the product  of (i) 1/12th of  7.80%
and (ii) the outstanding Class B Principal Balance. The Class B Interest Accrual
Amount  will  be  reduced  by  (i) the  portion  of  any  Non-Supported Interest
Shortfall allocable to the Class B Certificates and (ii) the interest portion of
Excess Special Hazard Losses, Excess  Fraud Losses and Excess Bankruptcy  Losses
allocable to the Class B Certificates as described below.

    The  "Class  A  Subclass  Principal  Balance"  of  a  Subclass  of  Class  A
Certificates as of any Determination Date will be the principal balance of  such
Subclass  on the date of  initial issuance of the  Class A Certificates less (i)
all amounts previously distributed to  holders of Certificates of such  Subclass
in  reduction of the principal balance of  such Subclass and (ii) such Subclass'
pro rata share of the principal portion of Excess Special Hazard Losses,  Excess
Fraud Losses and Excess Bankruptcy Losses previously allocated to the holders of
Class  A Certificates in  the manner described  herein under "--Subordination of
Class M and Class  B Certificates--Allocation of  Losses." After the  Cross-Over
Date,  the Class A  Subclass Principal Balance  of a Subclass  may be subject to
further reduction in an  amount equal to  such Subclass' pro  rata share of  the
difference,  if  any, between  (a)  the Class  A  Principal Balance  as  of such
Determination Date without regard  to this provision and  (b) the Adjusted  Pool
Amount  for the preceding  Distribution Date. Any pro  rata allocation among the
Subclasses of Class  A Certificates  described in  this paragraph  will be  made
among   the  Subclasses  of   Class  A  Certificates  on   the  basis  of  their
then-outstanding Class A  Subclass Principal Balances  immediately prior to  the
preceding Distribution Date.

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

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

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

    With respect to any Distribution Date, the "Adjusted Pool Amount" will equal
the Cut-Off Date Aggregate Principal Balance of the Mortgage Loans minus the sum
of  (i) all amounts in respect of  principal received in respect of the Mortgage
Loans (including amounts  received as Periodic  Advances, principal  prepayments
and  Liquidation Proceeds in respect of principal) and distributed to holders of
the Series  1994-21  Certificates  on  such  Distribution  Date  and  all  prior
Distribution  Dates and (ii) the principal portion of all Realized Losses (other
than Debt Service Reductions)  incurred on the Mortgage  Loans from the  Cut-Off
Date through the end of the month preceding such Distribution Date.

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

    The  "Class A-9 Notional Amount" with respect to each Distribution Date will
be equal to the Pool Scheduled Principal Balance, as defined under  "--Principal
(Including   Prepayments)"   below,   as   of   such   Distribution   Date.  The

                                      S-22
<PAGE>
Class A-9 Notional Amount  with respect to the  first Distribution Date will  be
approximately  $200,926,416 less  any partial principal  prepayments received in
May 1994. A notional amount does  not entitle a holder to receive  distributions
of  principal on the basis  of such notional amount, but  is used solely for the
purpose of computing the amount of interest accrued on a Subclass.

    An interest  shortfall  resulting  from principal  prepayments  in  full  of
Mortgage  Loans (a "Prepayment Interest Shortfall") will be offset to the extent
of the  aggregate  Servicing  Fees  relating  to  mortgagor  payments  or  other
recoveries  distributed on the related Distribution Date. To the extent that the
aggregate Prepayment Interest  Shortfalls with  respect to  a Distribution  Date
exceed  the aggregate  Servicing Fees  relating to  mortgagor payments  or other
recoveries  distributed  on  such  Distribution  Date,  the  resulting  interest
shortfall  (the "Non-Supported Interest Shortfall") will be allocated to (i) the
Class A  Certificates  according to  the  percentage obtained  by  dividing  the
then-outstanding  Class A Principal  Balance by the  sum of the then-outstanding
Class A  Principal Balance,  Class M  Principal Balance  and Class  B  Principal
Balance,  (ii) the Class M Certificates  according to the percentage obtained by
dividing the  then-outstanding Class  M  Principal Balance  by  the sum  of  the
then-outstanding  Class A Principal Balance, Class M Principal Balance and Class
B Principal  Balance  and  (iii)  the Class  B  Certificates  according  to  the
percentage  obtained by dividing the  then-outstanding Class B Principal Balance
by the sum of the then-outstanding Class A Principal Balance, Class M  Principal
Balance  and Class  B Principal  Balance. Such  allocation of  the Non-Supported
Interest Shortfall will reduce the amount  of interest due to be distributed  to
holders of the Class A Certificates then entitled to distributions in respect of
interest.  Such  allocation of  the Non-Supported  Interest Shortfall  will also
reduce the amount of interest due to be distributed to the holders of the  Class
M  Certificates and the Class  B Certificates. Any such  reduction in respect of
interest will be allocated among the Subclasses of Class A Certificates pro rata
on the basis of their respective  Class A Subclass Interest Accrual Amounts  for
such  Distribution  Date. See  "Servicing of  the Mortgage  Loans--Adjustment to
Servicing Fee in Connection with Prepaid Mortgage Loans" in the Prospectus.

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

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

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

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

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

                                      S-23
<PAGE>
Interest  Accrual  Amount  for  such  Subclass  with  respect  to  the   related
Distribution Date (as to each Subclass, the "Class A Subclass Interest Shortfall
Amount")   will  be  added  to  the  amount  to  be  distributed  on  subsequent
Distribution Dates to the extent that the Pool Distribution Amount is sufficient
therefor. No  interest will  accrue  on the  unpaid  Class A  Subclass  Interest
Shortfall Amounts.

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

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

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

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

PRINCIPAL (INCLUDING PREPAYMENTS)

    The principal balance of a Class A Certificate of any Subclass (other than a
Class A-9 Certificate) or of any Class M Certificate at any time is equal to the
product of the Class A Subclass Principal Balance of such Subclass or the  Class
M  Principal  Balance, as  the case  may be,  and such  Certificate's Percentage
Interest, and represents the maximum  specified dollar amount (exclusive of  (i)
any  interest that may accrue on such Class A Certificate or Class M Certificate
and (ii) in the  case of the  Class A-R Certificate,  any additional amounts  to
which  a holder of the Class A-R  Certificate may be entitled as described below
under "--Additional Rights  of the  Class A-R Certificateholder")  to which  the
holder  thereof is  entitled from the  cash flow  on the Mortgage  Loans at such
time, and  will decline  to the  extent  of distributions  in reduction  of  the
principal  balance  of,  and allocations  of  losses to,  such  Certificate. The
approximate initial Class A Subclass Principal Balance of each Subclass of Class
A Certificates  (other than  the  Class A-9  Certificates) and  the  approximate
initial  Class M Principal Balance are set forth on the cover of this Prospectus
Supplement. The Class A-9 Certificates will  have no Class A Subclass  Principal
Balance.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES

    Distributions  in  reduction  of  the  principal  balance  of  the  Class  A
Certificates (other  than the  Class  A-9 Certificates)  will  be made  on  each
Distribution  Date pursuant  to priority THIRD  of the  Pool Distribution Amount
Allocation, in an aggregate amount (the "Class A Principal Distribution Amount")
up to the Class A Optimal Principal Amount.

    The "Class A  Optimal Principal  Amount" with respect  to each  Distribution
Date will be an amount equal to the sum of (i) the Class A Percentage of (A) all
scheduled payments of principal due on each outstanding Mortgage Loan (including
each  defaulted Mortgage  Loan, other  than a  Liquidated Loan,  with respect to
which the related Mortgaged Property has  been acquired by the Trust Estate)  on
the  first day of the  month in which the Distribution  Date occurs, less (B) if
the Bankruptcy  Loss Amount  is  zero, the  principal  portion of  Debt  Service
Reductions,  (ii) the Class  A Prepayment Percentage  of the Scheduled Principal
Balance of each  Mortgage Loan which,  during the month  preceding the month  of
such  Distribution Date  was repurchased by  the Seller, as  described under the

                                      S-24
<PAGE>
heading "The Trust Estates--Mortgage Loans" in the Prospectus, (iii) the Class A
Prepayment Percentage of (A) the aggregate net Liquidation Proceeds (other  than
net  Partial Liquidation Proceeds) on all  Mortgage Loans that became Liquidated
Loans during  such  preceding month  (excluding  the portion  thereof,  if  any,
constituting  Net Foreclosure Profits, as  defined under "--Additional Rights of
the Class A-R Certificateholder" below), less the amounts allocable to principal
of any unreimbursed Periodic  Advances previously made by  the Servicer and  any
unreimbursed  advances  from  the  Advance Reserve  Fund  (if  established) with
respect to  such  Liquidated Loans  and  the  portion of  such  net  Liquidation
Proceeds  allocable to  interest and (B)  the aggregate  net Partial Liquidation
Proceeds on  all  Mortgage  Loans received  by  the  Servicer on  or  after  the
Determination  Date occurring  in the  month preceding  the month  in which such
Distribution Date occurs and  prior to the Determination  Date occurring in  the
month  in which  such Distribution  Date occurs,  less the  amounts allocable to
principal of any unreimbursed Periodic Advances previously made by the  Servicer
and  any unreimbursed  advances from the  Advance Reserve  Fund (if established)
with respect thereto  and the portion  of the net  Partial Liquidation  Proceeds
allocable to interest, (iv) the Class A Prepayment Percentage of an amount equal
to the principal portion of Realized Losses (other than Bankruptcy Losses due to
Debt  Service Reductions)  incurred in  such preceding  month other  than Excess
Special Hazard Losses, Excess Fraud Losses and Excess Bankruptcy Losses, (v) the
Class A  Prepayment  Percentage  of  the Scheduled  Principal  Balance  of  each
Mortgage Loan which was the subject of a principal prepayment in full during the
month preceding the month of such Distribution Date, (vi) the Class A Prepayment
Percentage  of all partial principal prepayments  received by the Servicer on or
after the Determination Date occurring in the month preceding the month in which
such Distribution Date occurs and prior  to the Determination Date occurring  in
the  month  in  which  such  Distribution Date  occurs  and  (vii)  the  Class A
Percentage of  the  difference  between  the unpaid  principal  balance  of  any
Mortgage  Loan  substituted  for  a defective  Mortgage  Loan  during  the month
preceding the  month in  which  such Distribution  Date  occurs and  the  unpaid
principal balance of such defective Mortgage Loan, less the amounts allocable to
principal  of any unreimbursed  Periodic Advances and  any unreimbursed advances
from the Advance Reserve  Fund (if established) with  respect to such  defective
Mortgage  Loan. See  "The Trust Estates--Mortgage  Loans--Assignment of Mortgage
Loans to the Trustee" in the Prospectus.

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

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

    "Partial Liquidation  Proceeds" are  Liquidation  Proceeds received  by  the
Servicer  on a Mortgage Loan  prior to such Mortgage  Loan becoming a Liquidated
Loan. A "Liquidated Loan" is a defaulted Mortgage Loan as to which the  Servicer
has determined that all recoverable liquidation and insurance proceeds have been
received.  A "Liquidated Loan Loss"  on a Liquidated Loan  is generally equal to
the excess, if any, of (i) the unpaid principal balance of such Liquidated Loan,
plus interest thereon in  accordance with the amortization  schedule at the  Net
Mortgage  Interest Rate through the last day of the month in which such Mortgage
Loan was  liquidated,  over  (ii)  net Liquidation  Proceeds.  For  purposes  of
calculating the amount of any Liquidated Loan Loss, all net Liquidation Proceeds
(after  reimbursement to the Servicer  for any previously unreimbursed advances)
will be  applied first  to accrued  interest and  then to  the unpaid  principal
balance  of the Liquidated  Loan. A "Special  Hazard Loss" is  a Liquidated Loan
Loss occurring as  a result of  a hazard  not insured against  under a  standard
hazard insurance policy of the type described in the Prospectus under "The Trust
Estates--Mortgage  Loans--Insurance Policies."  A "Fraud  Loss" is  a Liquidated
Loan Loss incurred  on a  Liquidated Loan  as to which  there was  fraud in  the
origination of such Mortgage Loan. A "Bankruptcy Loss" is a loss attributable to
certain  actions which may be  taken by a bankruptcy  court in connection with a
Mortgage Loan, including  a reduction  by a  bankruptcy court  of the  principal

                                      S-25
<PAGE>
balance  of or  the interest  rate on  a Mortgage  Loan or  an extension  of its
maturity. A "Debt Service Reduction" means a reduction in the amount of  monthly
payments  due  to  certain  bankruptcy proceedings,  but  does  not  include any
permanent forgiveness of principal.  A "Deficient Valuation"  with respect to  a
Mortgage  Loan means  a valuation  by a  court of  the Mortgaged  Property in an
amount less than  the outstanding indebtedness  under the Mortgage  Loan or  any
reduction  in  the  amount  of  monthly payments  that  results  in  a permanent
forgiveness of principal, which valuation or reduction results from a bankruptcy
proceeding. Liquidated Loan  Losses (including Special  Hazard Losses and  Fraud
Losses) and Bankruptcy Losses are referred to herein as "Realized Losses."

    The  "Class A Percentage"  for any Distribution Date  occurring prior to the
Cross-Over Date is the percentage (subject to rounding), which in no event  will
exceed  100%, obtained by dividing the Class A Principal Balance as of such date
(before taking into account distributions  in reduction of principal balance  on
such  date) by the aggregate Scheduled  Principal Balances of all Mortgage Loans
for such Distribution Date (the "Pool Scheduled Principal Balance"). The Class A
Percentage for the  first Distribution  Date will be  approximately 92.50%.  The
Class  A  Percentage will  decrease as  a  result of  the allocation  of certain
unscheduled payments in respect of principal according to the Class A Prepayment
Percentage for a specified period to the Class A Certificates and will  increase
as  a result of  the allocation of  Realized Losses to  the Class B  and Class M
Certificates. The Class A Percentage for each Distribution Date occurring on  or
after the Cross-Over Date will be 100%.

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

    The Class A Prepayment Percentage for any Distribution Date occurring on  or
after  the fifth anniversary of the first  Distribution Date will be as follows:
for  any  Distribution  Date  subsequent  to  May  1999  to  and  including  the
Distribution Date in May 2000, the Class A Percentage for such Distribution Date
plus  70% of  the Subordinated  Percentage for  such Distribution  Date; for any
Distribution Date subsequent to May 2000 to and including the Distribution  Date
in  May 2001, the Class A Percentage for  such Distribution Date plus 60% of the
Subordinated Percentage for  such Distribution Date;  for any Distribution  Date
subsequent  to May 2001 to and including  the Distribution Date in May 2002, the
Class A  Percentage for  such Distribution  Date plus  40% of  the  Subordinated
Percentage  for such Distribution Date; for  any Distribution Date subsequent to
May 2002  to and  including  the Distribution  Date in  May  2003, the  Class  A
Percentage  for such Distribution  Date plus 20%  of the Subordinated Percentage
for such Distribution Date; and for any Distribution Date thereafter, the  Class
A  Percentage  for  such  Distribution  Date (unless  on  any  of  the foregoing
Distribution  Dates  the  Class  A  Percentage  exceeds  the  initial  Class   A
Percentage,   in  which  case  the  Class   A  Prepayment  Percentage  for  such
Distribution Date  will  once  again  equal 100%).  See  "Prepayment  and  Yield
Considerations"  herein and in the Prospectus. Notwithstanding the foregoing, no
reduction of the Class  A Prepayment Percentage will  occur on any  Distribution
Date if (i) as of such Distribution Date as to which any such reduction applies,
more  than an average of 2% of the  dollar amount of all monthly payments on the
Mortgage Loans due  in each of  the preceding twelve  months were delinquent  60
days  or more (including for this purpose  any Mortgage Loans in foreclosure and
Mortgage Loans with  respect to which  the related Mortgaged  Property has  been
acquired  by the Trust Estate), or  (ii) cumulative Realized Losses with respect
to  the  Mortgage  Loans  exceed  (a)  30%  of  the  principal  balance  of  the
Subordinated  Certificates as  of the  Cut-Off Date  (the "Original Subordinated
Principal Balance") if such Distribution Date occurs between and including  June
1999  and May 2000,  (b) 35% of  the Original Subordinated  Principal Balance if
such Distribution Date occurs between and including June 2000 and May 2001,  (c)
40%  of the  Original Subordinated Principal  Balance if  such Distribution Date
occurs between and including  June 2001 and  May 2002, (d)  45% of the  Original
Subordinated  Principal  Balance if  such Distribution  Date occurs  between and
including June  2002 and  May 2003,  and (e)  50% of  the Original  Subordinated
Principal  Balance if such  Distribution Date occurs during  or after June 2003.
The "Subordinated Percentage" for  any Distribution Date  will be calculated  as
the  difference  between 100%  and the  Class  A Percentage  for such  date. The
"Subordinated  Prepayment  Percentage"  for   any  Distribution  Date  will   be

                                      S-26
<PAGE>
calculated  as the difference between 100% and the Class A Prepayment Percentage
for such  date. If  on  any Distribution  Date the  allocation  to the  Class  A
Certificates  of full and partial principal prepayments and other amounts in the
percentage required above would reduce the outstanding Class A Principal Balance
below zero, the Class A Prepayment Percentage for such Distribution Date will be
limited to the percentage necessary to  reduce the Class A Principal Balance  to
zero.   See  "Description  of   the  Certificates--Distributions  to  Percentage
Certificateholders--Shifting Interest Certificates" in the Prospectus.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS M CERTIFICATES

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

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

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

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

                                      S-27
<PAGE>
    In   the  event  that  on  any   Distribution  Date,  the  Current  Class  M
Subordination Level is less than the Original Class M Subordination Level,  then
the  Class B Certificates  will not be  entitled to distributions  in respect of
principal and the Class B  Principal Balance will not  be used to determine  the
Class M Percentage and Class M Prepayment Percentage for such Distribution Date.
For  such  Distribution Date,  the  Class M  Percentage  and Class  M Prepayment
Percentage  will  equal  the   Subordinated  Percentage  and  the   Subordinated
Prepayment Percentage, respectively.

    The  "Original Class  M Subordination Level"  is the  percentage obtained by
dividing the initial  Class B Principal  Balance by the  Cut-Off Date  Aggregate
Principal  Balance of  the Mortgage  Loans. The  Original Class  M Subordination
Level is expected to be approximately 5.25%. The "Current Class M  Subordination
Level"  for any  Distribution Date  is the  percentage obtained  by dividing the
then-outstanding Class B Principal Balance by  the sum of the Class A  Principal
Balance, the Class M Principal Balance and the Class B Principal Balance.

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

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

    On each Distribution Date occurring prior to the Cross-Over Date, a  portion
of  the Class A Principal Distribution Amount, calculated by multiplying (x) the
fraction equal to $1,000 (I.E., the  initial Class A Subclass Principal  Balance
of  the Class A-R Certificate) divided by  the initial Class A Principal Balance
(which fraction,  expressed as  a percentage,  is expected  to be  approximately
0.00053805%)  by  (y)  the  Class  A  Principal  Distribution  Amount,  will  be
distributed in reduction of the Class A Subclass Principal Balance of the  Class
A-R  Certificate, until the Class A  Subclass Principal Balance thereof has been
reduced to zero. The remainder of  the Class A Principal Distribution Amount  on
each  Distribution Date  occurring prior to  the Cross-Over  Date (the "Adjusted
Class A Principal Distribution Amount") will be allocated among and  distributed
in  reduction  of the  principal balances  of  the other  Subclasses of  Class A
Certificates as follows:

        FIRST, sequentially, to the Class A-1,  Class A-2, Class A-3, Class  A-4
    and  Class A-5  Certificates, up to  their respective  PAC Principal Amounts
    with respect to such Distribution Date;

        SECOND, to the Class A-6 Certificates, up to their PAC Principal  Amount
    with respect to such Distribution Date;

        THIRD,  sequentially, to the Class A-7 and Class A-8 Certificates, until
    the Class  A Subclass  Principal  Balance of  each  such Subclass  has  been
    reduced to zero;

        FOURTH,  to  the Class  A-6 Certificates,  without  regard to  their PAC
    Principal Amount and until  the Class A  Subclass Principal Balance  thereof
    has been reduced to zero; and

        FIFTH,  sequentially, to the Class A-1,  Class A-2, Class A-3, Class A-4
    and Class A-5 Certificates, without regard to their respective PAC Principal
    Amounts and  until the  Class  A Subclass  Principal  Balance of  each  such
    Subclass has been reduced to zero.

    On  each Distribution  Date occurring on  or after the  Cross-Over Date, the
Class A Principal Distribution Amount  will be distributed among the  Subclasses
of Class A Certificates pro rata in accordance with their respective outstanding
Class A Subclass Principal Balances without regard to either the proportions and
priorities set forth above or the tables beginning on page S-29.

    Amounts  distributed on  each Distribution  Date to  the holders  of Class A
Certificates (other than the Class  A-9 Certificates) in reduction of  principal
balance  will be  allocated among  the holders of  Class A  Certificates of each
Subclass, pro rata, in accordance with their respective Percentage Interests.

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

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

                                      S-28
<PAGE>
    The following tables set forth for each Distribution Date the planned  Class
A Subclass Principal Balance for each Subclass of PAC Certificates, expressed as
a  percentage of  the initial  Class A Subclass  Principal Balance  of each such
Subclass.
                  PLANNED CLASS A SUBCLASS PRINCIPAL BALANCES
         AS PERCENTAGES OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCES

                             CLASS A-1 CERTIFICATES

<TABLE>
<CAPTION>
                        PERCENTAGE OF                            PERCENTAGE OF                            PERCENTAGE OF
                       INITIAL CLASS A                          INITIAL CLASS A                          INITIAL CLASS A
    DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS
        DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE
- --------------------  -----------------  --------------------  -----------------  --------------------  -----------------
<S>                   <C>                <C>                   <C>                <C>                   <C>
June 1994...........      99.04447953%   June 1995...........      76.41040186%   May 1996............      38.27450647%
July 1994...........      97.94445107    July 1995...........      73.61039824    June 1996...........      34.03748173
August 1994.........      96.70012716    August 1995.........      70.67357246    July 1996...........      29.68076320
September 1994......      95.31178012    September 1995......      67.60089916    August 1996.........      25.21272624
October 1994........      93.77974218    October 1995........      64.39340946    September 1996......      20.64257938
November 1994.......      92.10440537    November 1995.......      61.05219047    October 1996........      15.98404895
December 1994.......      90.28622150    December 1995.......      57.57838472    November 1996.......      11.31441077
January 1995........      88.32570192    January 1996........      53.97341139    December 1996.......       6.66243278
February 1995.......      86.22341747    February 1996.......      50.23901237    January 1997........       2.02804156
March 1995..........      83.97999806    March 1996..........      46.37673636    February 1997
April 1995..........      81.59613282    April 1996..........      42.38810315    and thereafter......       0.00000000
May 1995............      79.07266581
</TABLE>

                             CLASS A-2 CERTIFICATES

<TABLE>
<CAPTION>
                        PERCENTAGE OF                            PERCENTAGE OF                            PERCENTAGE OF
                       INITIAL CLASS A                          INITIAL CLASS A                          INITIAL CLASS A
    DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS
        DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE
- --------------------  -----------------  --------------------  -----------------  --------------------  -----------------
<S>                   <C>                <C>                   <C>                <C>                   <C>
Up to and including                      October 1997........      66.23393126%   August 1998.........      28.14949083%
  January 1997......     100.00000000%   November 1997.......      62.36059006    September 1998......      24.41927542
February 1997.......      97.75295014    December 1997.......      58.50183058    October 1998........      20.70304836
March 1997..........      93.76074533    January 1998........      54.65759233    November 1998.......      17.00075183
April 1997..........      89.78361576    February 1998.......      50.82781507    December 1998.......      13.31232810
May 1997............      85.82149893    March 1998..........      47.01243870    January 1999........       9.63771980
June 1997...........      81.87433238    April 1998..........      43.21140367    February 1999.......       5.97686975
July 1997...........      77.94205400    May 1998............      39.42465043    March 1999..........       2.32972108
August 1997.........      74.02460202    June 1998...........      35.65211974    April 1999
September 1997......      70.12191488    July 1998...........      31.89375279    and thereafter......       0.00000000
</TABLE>

                                      S-29
<PAGE>
                  PLANNED CLASS A SUBCLASS PRINCIPAL BALANCES
         AS PERCENTAGES OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCES

                             CLASS A-3 CERTIFICATES

<TABLE>
<CAPTION>
                        PERCENTAGE OF                            PERCENTAGE OF                            PERCENTAGE OF
                       INITIAL CLASS A                          INITIAL CLASS A                          INITIAL CLASS A
    DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS
        DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE
- --------------------  -----------------  --------------------  -----------------  --------------------  -----------------
<S>                   <C>                <C>                   <C>                <C>                   <C>
Up to and including                      January 2000........      64.04429298%   November 2000.......      27.28431749%
  March 1999........     100.00000000%   February 2000.......      60.28911851    December 2000.......      23.69411756
April 1999..........      98.56936646    March 2000..........      56.54795038    January 2001........      20.11718361
May 1999............      94.59725359    April 2000..........      52.82072818    February 2001.......      16.55345737
June 1999...........      90.72782228    May 2000............      49.10739172    March 2001..........      13.00288094
July 1999...........      86.87288988    June 2000...........      45.43636037    April 2001..........       9.46539652
August 1999.........      83.03239397    July 2000...........      41.77894923    May 2001............       5.98708836
September 1999......      79.20627226    August 2000.........      38.13509869    June 2001...........       2.90211287
October 1999........      75.39446291    September 2000......      34.50474925    July 2001
November 1999.......      71.59690415    October 2000........      30.88784180    and thereafter......       0.00000000
December 1999.......      67.81353459
</TABLE>

                             CLASS A-4 CERTIFICATES

<TABLE>
<CAPTION>
                        PERCENTAGE OF                            PERCENTAGE OF                            PERCENTAGE OF
                       INITIAL CLASS A                          INITIAL CLASS A                          INITIAL CLASS A
    DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS
        DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE
- --------------------  -----------------  --------------------  -----------------  --------------------  -----------------
<S>                   <C>                <C>                   <C>                <C>                   <C>
Up to and including                      March 2002..........      55.39793777%   December 2002.......      20.09268313%
  June 2001.........     100.00000000%   April 2002..........      50.57699396    January 2003........      16.83093883
July 2001...........      99.80791106    May 2002............      45.90321435    February 2003.......      13.66654034
August 2001.........      93.64356779    June 2002...........      41.87460935    March 2003..........      10.59668843
September 2001......      87.66453122    July 2002...........      37.96533234    April 2003..........       7.61866225
October 2001........      81.86555783    August 2002.........      34.17197032    May 2003............       4.72981734
November 2001.......      76.24154744    September 2002......      30.49120502    June 2003...........       2.31158476
December 2001.......      70.78753949    October 2002........      26.91981098    July 2003
January 2002........      65.49870889    November 2002.......      23.45465292    and thereafter......       0.00000000
February 2002.......      60.37036309
</TABLE>

                             CLASS A-5 CERTIFICATES

<TABLE>
<CAPTION>
                        PERCENTAGE OF                            PERCENTAGE OF                            PERCENTAGE OF
                       INITIAL CLASS A                          INITIAL CLASS A                          INITIAL CLASS A
    DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS
        DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE
- --------------------  -----------------  --------------------  -----------------  --------------------  -----------------
<S>                   <C>                <C>                   <C>                <C>                   <C>
Up to and including                      July 2005...........      51.14436053%   September 2007......      24.48373562%
  June 2003.........     100.00000000%   August 2005.........      49.72688358    October 2007........      23.79339106
July 2003...........      99.95033152    September 2005......      48.34789334    November 2007.......      23.12200076
August 2003.........      97.21411692    October 2005........      47.00635913    December 2007.......      22.46905320
September 2003......      94.55158791    November 2005.......      45.70127743    January 2008........      21.83405054
October 2003........      91.96078237    December 2005.......      44.43167165    February 2008.......      21.21650823
November 2003.......      89.43978971    January 2006........      43.19659096    March 2008..........      20.61595478
December 2003.......      86.98675019    February 2006.......      41.99510983    April 2008..........      20.03193096
January 2004........      84.59985293    March 2006..........      40.82632721    May 2008............      19.46399025
February 2004.......      82.27733519    April 2006..........      39.68936597    June 2008...........      18.91169762
March 2004..........      80.01748074    May 2006............      38.58337243    July 2008...........      18.37462997
April 2004..........      77.81861857    June 2006...........      37.50751545    August 2008.........      17.85237522
May 2004............      75.67912199    July 2006...........      36.46098581    September 2008......      17.34453256
June 2004...........      73.59740727    August 2006.........      35.44299620    October 2008........      16.85071181
July 2004...........      71.57193273    September 2006......      34.45278009    November 2008.......      16.37053306
August 2004.........      69.60119737    October 2006........      33.48959108    December 2008.......      15.90362681
September 2004......      67.68373980    November 2006.......      32.55270281    January 2009........      15.44963327
October 2004........      65.81813770    December 2006.......      31.64140828    February 2009.......      15.00820231
November 2004.......      64.00300595    January 2007........      30.75501913    March 2009..........      14.57899316
December 2004.......      62.23699633    February 2007.......      29.89286547    April 2009..........      14.16167431
January 2005........      60.51879630    March 2007..........      29.05429529    May 2009............      13.75592298
February 2005.......      58.84712807    April 2007..........      28.23867368    June 2009...........      13.36142501
March 2005..........      57.22074766    May 2007............      27.44538270    July 2009...........      12.97787459
April 2005..........      55.63844401    June 2007...........      26.67382113    August 2009.........      12.60497441
May 2005............      54.09903826    July 2007...........      25.92340347    September 2009......      12.24243476
June 2005...........      52.60138295    August 2007.........      25.19355979    October 2009........      11.88997403
</TABLE>

                                      S-30
<PAGE>
                  PLANNED CLASS A SUBCLASS PRINCIPAL BALANCES
         AS PERCENTAGES OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCES
                       CLASS A-5 CERTIFICATES (CONTINUED)

<TABLE>
<CAPTION>
                        PERCENTAGE OF                            PERCENTAGE OF                            PERCENTAGE OF
                       INITIAL CLASS A                          INITIAL CLASS A                          INITIAL CLASS A
    DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS
        DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE
- --------------------  -----------------  --------------------  -----------------  --------------------  -----------------
<S>                   <C>                <C>                   <C>                <C>                   <C>
November 2009.......      11.54731796%   September 2014......       1.97714479%   July 2019...........       0.25312921%
December 2009.......      11.21419952    October 2014........       1.91479668    August 2019.........       0.24289726
January 2010........      10.89035926    November 2014.......       1.85427553    September 2019......       0.23299937
February 2010.......      10.57554421    December 2014.......       1.79552964    October 2019........       0.22342551
March 2010..........      10.26950849    January 2015........       1.73850937    November 2019.......       0.21416608
April 2010..........       9.97201292    February 2015.......       1.68316595    December 2019.......       0.20521168
May 2010............       9.68282430    March 2015..........       1.62945212    January 2020........       0.19655308
June 2010...........       9.40171611    April 2015..........       1.57732202    February 2020.......       0.18818140
July 2010...........       9.12846782    May 2015............       1.52673081    March 2020..........       0.18008804
August 2010.........       8.86286471    June 2015...........       1.47763517    April 2020..........       0.17226463
September 2010......       8.60469787    July 2015...........       1.42999278    May 2020............       0.16470307
October 2010........       8.35376412    August 2015.........       1.38376235    June 2020...........       0.15739536
November 2010.......       8.10986547    September 2015......       1.33890410    July 2020...........       0.15033392
December 2010.......       7.87280973    October 2015........       1.29537902    August 2020.........       0.14351115
January 2011........       7.64240942    November 2015.......       1.25314948    September 2020......       0.13691981
February 2011.......       7.41848239    December 2015.......       1.21217862    October 2020........       0.13055282
March 2011..........       7.20085115    January 2016........       1.17243058    November 2020.......       0.12440347
April 2011..........       6.98934343    February 2016.......       1.13387066    December 2020.......       0.11846504
May 2011............       6.78379111    March 2016..........       1.09646504    January 2021........       0.11273119
June 2011...........       6.58403078    April 2016..........       1.06018090    February 2021.......       0.10719559
July 2011...........       6.38990360    May 2016............       1.02498607    March 2021..........       0.10185204
August 2011.........       6.20125488    June 2016...........       0.99084963    April 2021..........       0.09669470
September 2011......       6.01793413    July 2016...........       0.95774132    May 2021............       0.09171789
October 2011........       5.83979478    August 2016.........       0.92563187    June 2021...........       0.08691588
November 2011.......       5.66669432    September 2016......       0.89449265    July 2021...........       0.08228338
December 2011.......       5.49849417    October 2016........       0.86429579    August 2021.........       0.07781518
January 2012........       5.33505954    November 2016.......       0.83501431    September 2021......       0.07350608
February 2012.......       5.17625893    December 2016.......       0.80662199    October 2021........       0.06935115
March 2012..........       5.02196491    January 2017........       0.77909324    November 2021.......       0.06534558
April 2012..........       4.87205295    February 2017.......       0.75240334    December 2021.......       0.06148480
May 2012............       4.72640246    March 2017..........       0.72652812    January 2022........       0.05776412
June 2012...........       4.58489562    April 2017..........       0.70144401    February 2022.......       0.05417925
July 2012...........       4.44741804    May 2017............       0.67712833    March 2022..........       0.05072587
August 2012.........       4.31385850    June 2017...........       0.65355891    April 2022..........       0.04739992
September 2012......       4.18410856    July 2017...........       0.63071409    May 2022............       0.04419724
October 2012........       4.05806283    August 2017.........       0.60857297    June 2022...........       0.04111401
November 2012.......       3.93561882    September 2017......       0.58711515    July 2022...........       0.03814644
December 2012.......       3.81667684    October 2017........       0.56632075    August 2022.........       0.03529073
January 2013........       3.70113985    November 2017.......       0.54617064    September 2022......       0.03254345
February 2013.......       3.58891348    December 2017.......       0.52664619    October 2022........       0.02990106
March 2013..........       3.47990588    January 2018........       0.50772903    November 2022.......       0.02736116
April 2013..........       3.37402749    February 2018.......       0.48940157    December 2022.......       0.02491956
May 2013............       3.27119166    March 2018..........       0.47164657    January 2023........       0.02257487
June 2013...........       3.17131378    April 2018..........       0.46444743    February 2023.......       0.02032214
July 2013...........       3.07431163    May 2018............       0.43778781    March 2023..........       0.01815835
August 2013.........       2.98010514    June 2018...........       0.42165201    April 2023..........       0.01608057
September 2013......       2.88861654    July 2018...........       0.40602470    May 2023............       0.01408601
October 2013........       2.79977008    August 2018.........       0.39089093    June 2023...........       0.01217203
November 2013.......       2.71349215    September 2018......       0.37623626    July 2023...........       0.01033798
December 2013.......       2.62971117    October 2018........       0.36204662    August 2023.........       0.00858361
January 2014........       2.54835711    November 2018.......       0.34830821    September 2023......       0.00690410
February 2014.......       2.46936243    December 2018.......       0.33500785    October 2023........       0.00529630
March 2014..........       2.39266126    January 2019........       0.32213263    November 2023.......       0.00375602
April 2014..........       2.31818938    February 2019.......       0.30967000    December 2023.......       0.00228199
May 2014............       2.24588447    March 2019..........       0.29760768    January 2024........       0.00089093
June 2014...........       2.17568571    April 2019..........       0.28593362    February 2024
July 2014...........       2.10753420    May 2019............       0.27463669    and thereafter......       0.00000000
August 2014.........       2.04137256    June 2019...........       0.26370560
</TABLE>

                                      S-31
<PAGE>
                  PLANNED CLASS A SUBCLASS PRINCIPAL BALANCES
         AS PERCENTAGES OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCES

                             CLASS A-6 CERTIFICATES

<TABLE>
<CAPTION>
                        PERCENTAGE OF                            PERCENTAGE OF                            PERCENTAGE OF
                       INITIAL CLASS A                          INITIAL CLASS A                          INITIAL CLASS A
    DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS           DISTRIBUTION          SUBCLASS
        DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE          DATE          PRINCIPAL BALANCE
- --------------------  -----------------  --------------------  -----------------  --------------------  -----------------
<S>                   <C>                <C>                   <C>                <C>                   <C>
June 1994...........      99.83332101%   July 1997...........      53.49655907%   July 2000...........      12.87687384%
July 1994...........      99.59509946    August 1997.........      51.94570351    August 2000.........      12.17988203
August 1994.........      99.28541422    September 1997......      50.42075824    September 2000......      11.53112216
September 1994......      98.90443730    October 1997........      48.92144957    October 2000........      10.92942324
October 1994........      98.45243416    November 1997.......      47.44750651    November 2000.......      10.37363991
November 1994.......      97.92976383    December 1997.......      45.99866066    December 2000.......       9.86265204
December 1994.......      97.33687883    January 1998........      44.57464627    January 2001........       9.39536405
January 1995........      96.67432510    February 1998.......      43.17520024    February 2001.......       8.97070449
February 1995.......      95.94274156    March 1998..........      41.80006210    March 2001..........       8.58762540
March 1995..........      95.14285969    April 1998..........      40.44897379    April 2001..........       8.24510203
April 1995..........      94.27550273    May 1998............      39.12167998    May 2001............       7.92144101
May 1995............      93.34163503    June 1998...........      37.81792781    June 2001...........       7.57576818
June 1995...........      92.34225898    July 1998...........      36.53746678    July 2001...........       7.22948301
July 1995...........      91.27856548    August 1998.........      35.28004898    August 2001.........       6.88283562
August 1995.........      90.15172956    September 1998......      34.04542899    September 2001......       6.53606438
September 1995......      88.96301231    October 1998........      32.83336374    October 2001........       6.18939622
October 1995........      87.71375925    November 1998.......      31.64361253    November 2001.......       5.84304717
November 1995.......      86.40539848    December 1998.......      30.47593714    December 2001.......       5.49722262
December 1995.......      85.03943904    January 1999........      29.33010161    January 2002........       5.15211790
January 1996........      83.61757922    February 1999.......      28.20587236    February 2002.......       4.80791847
February 1996.......      82.14172399    March 1999..........      27.10301811    March 2002..........       4.46480034
March 1996..........      80.61372336    April 1999..........      26.02130990    April 2002..........       4.12293045
April 1996..........      79.03545514    May 1999............      24.96052100    May 2002............       3.78246689
May 1996............      77.40877583    June 1999...........      23.96963559    June 2002...........       3.43048675
June 1996...........      75.73565278    July 1999...........      22.99892550    July 2002...........       3.08134599
July 1996...........      74.01916997    August 1999.........      22.04817082    August 2002.........       2.73512984
August 1996.........      72.26469225    September 1999......      21.11715397    September 2002......       2.39191758
September 1996......      70.47793551    October 1999........      20.20565938    October 2002........       2.05178275
October 1996........      68.66675439    November 1999.......      19.31347367    November 2002.......       1.71479334
November 1996.......      66.86993130    December 1999.......      18.44038559    December 2002.......       1.38101207
December 1996.......      65.10160747    January 2000........      17.58618600    January 2003........       1.05049662
January 1997........      63.36148375    February 2000.......      16.75066773    February 2003.......       0.72329979
February 1997.......      61.64926397    March 2000..........      15.93362581    March 2003..........       0.39946974
March 1997..........      59.96465484    April 2000..........      15.13485725    April 2003..........       0.07905017
April 1997..........      58.30736596    May 2000............      14.35416109    May 2003
May 1997............      56.67710971    June 2000...........      13.60676916    and thereafter......       0.00000000
June 1997...........      55.07360141
</TABLE>

                                      S-32
<PAGE>
  PRINCIPAL PAYMENT CHARACTERISTICS OF THE PAC CERTIFICATES AND THE COMPANION
   CERTIFICATES

    The percentages of the  initial Class A Subclass  Principal Balances of  the
Subclasses of PAC Certificates set forth in the preceding tables were calculated
using the assumptions described in the first full paragraph on page S-55 herein.
Based  on  such assumptions,  the  Class A  Subclass  Principal Balance  of each
Subclass of PAC Certificates would be  reduced to the percentage of its  initial
Class  A Subclass Principal  Balance indicated in the  preceding tables for each
Distribution Date if  prepayments on the  Mortgage Loans occur  at any  CONSTANT
rate  between approximately  80% SPA  (as defined  herein under  "Prepayment and
Yield Considerations") and  approximately 450%  SPA with  respect to  the PAC  I
Certificates  and between approximately 175% SPA and approximately 375% SPA with
respect to  the  PAC  II  Certificates. However,  IT  IS  HIGHLY  UNLIKELY  THAT
PRINCIPAL  PREPAYMENTS ON THE MORTGAGE LOANS WILL  OCCUR AT ANY CONSTANT RATE OR
THAT THE MORTGAGE LOANS WILL PREPAY AT  THE SAME RATE, AND NO REPRESENTATION  IS
MADE AS TO THE ACTUAL RATE AT WHICH THE MORTGAGE LOANS WILL PREPAY. In addition,
even  if principal prepayments  were to occur  at a constant  rate, 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. Therefore, there  can be no  assurance that  the
Class  A Subclass Principal  Balance of any Subclass  of PAC Certificates, after
the application of the distributions to  be made on any Distribution Date,  will
be  equal to the applicable percentage of the initial Class A Subclass Principal
Balance for such Distribution Date specified in the preceding tables.

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

    The  weighted average lives of the  Subclasses of PAC Certificates will vary
under different prepayment scenarios. To  the extent that principal  prepayments
occur  at a CONSTANT rate that is slower than approximately 80% SPA with respect
to the PAC I Certificates and approximately 175% SPA with respect to the PAC  II
Certificates,  the  Adjusted  Class  A  Principal  Distribution  Amount  on each
Distribution Date may be insufficient to make distributions in reduction of  the
principal  balances of one or more of  the Subclasses of the PAC Certificates in
amounts that would reduce their  principal balances to their respective  planned
principal balances for such Distribution Date. The weighted average lives of the
Subclasses  of the PAC Certificates may therefore be extended, as illustrated by
the tables beginning on page S-56. To the extent that such principal prepayments
occur at a CONSTANT rate that is higher than approximately 450% SPA with respect
to the PAC I Certificates and approximately 375% SPA with respect to the PAC  II
Certificates,  the weighted average lives of  the Subclasses of PAC Certificates
may be shortened, as illustrated by the tables beginning on page S-56.

    The weighted  average lives  of the  Companion Certificates  will be  highly
sensitive  to  the rate  of principal  payments  (including prepayments)  on the
Mortgage Loans. See "Prepayment and Yield Considerations" herein.

    The extent to which the planned principal balances will be achieved and  the
sensitivity  of the  PAC Certificates to  principal prepayments  on the Mortgage
Loans will depend, in part, upon the  period of time during which the  Companion
Certificates  remain outstanding,  and, in the  case of the  PAC I Certificates,
also upon  the  period of  time  during which  the  PAC II  Certificates  remain
outstanding.  On  each Distribution  Date, the  excess of  the Adjusted  Class A
Principal Distribution Amount over the PAC Principal Amounts ("Excess  Principal
Payments") for such Distribution Date will be distributed first to the Companion
Certificates,  and then to the PAC  II Certificates, before being distributed to
the PAC I Certificates, in accordance with the priorities set forth above  under
"--Allocation of

                                      S-33
<PAGE>
Amount  to be Distributed to the Class A and Class M Certificates." As such, and
in accordance with  the priorities described  above, the Companion  Certificates
support  the PAC II Certificates, and the  Companion Certificates and the PAC II
Certificates support the PAC  I Certificates. This is  intended to decrease  the
likelihood  that  the  PAC  Certificates will  be  reduced  below  their planned
principal  balances  on  a  given  Distribution  Date.  However,  under  certain
relatively fast prepayment scenarios, one or more Subclasses of PAC Certificates
may  continue to be outstanding when the Subclasses of Class A Certificates that
support such Subclasses  of PAC  Certificates are no  longer outstanding.  Under
such  circumstances,  all  Excess  Principal Payments  will  be  applied  to the
remaining PAC Certificates in accordance  with the priorities described  herein.
Thus,  when  the  principal balances  of  the Companion  Certificates  have been
reduced to zero, the  PAC II Certificates, if  outstanding, will, in  accordance
with  the  priorities set  forth above,  become  more sensitive  to the  rate of
prepayment on  the Mortgage  Loans  as such  Subclass  will receive  all  Excess
Principal  Payments until the  principal balance of the  PAC II Certificates has
been reduced  to zero.  Thereafter, when  the principal  balance of  the PAC  II
Certificates has been reduced to zero, any Subclasses of PAC I Certificates then
outstanding,  will, in  accordance with the  priorities set  forth above, become
more sensitive  to  the  rate  of  prepayment on  the  Mortgage  Loans  as  such
Subclasses  will  receive  all  Excess Principal  Payments  until  the principal
balances of the PAC I Certificates have been reduced to zero. Conversely,  under
certain  relatively slow  prepayment scenarios,  the Adjusted  Class A Principal
Distribution Amount may not be sufficient  to pay the PAC Principal Amounts  for
all  Subclasses of PAC Certificates on a given Distribution Date. In such cases,
the  Adjusted  Class  A  Principal  Distribution  Amount  for  each   subsequent
Distribution  Date will be  applied in accordance  with the priorities described
herein such that the Companion  Certificates will not receive any  distributions
in reduction of their principal balances until the outstanding principal balance
of  each such  Subclass of  PAC Certificates  has reached  its planned principal
balance for such Distribution  Date. As a result,  the weighted average life  of
any  Subclass of  PAC Certificates  may be  extended if  such Subclass  does not
receive its PAC Principal Amount on a Distribution Date.

    Because any  Excess Principal  Payments for  any Distribution  Date will  be
distributed  to  Certificateholders on  such Distribution  Date, the  ability to
distribute the  PAC Principal  Amounts  on any  Distribution  Date will  not  be
enhanced  by the  averaging of  high and low  principal prepayment  rates on the
Mortgage Loans over several Distribution Dates, as might be the case if any such
Excess Principal Payments were held for future applications and not  distributed
monthly.  There is no assurance that (i) distributions in reduction of the Class
A Subclass Principal Balance of any Subclass of PAC Certificates (other than the
Class A-1  and  the Class  A-6  Certificates) will  not  commence  significantly
earlier  than the first Distribution Date shown in the preceding tables relating
to such  Subclass, (ii)  distributions  in reduction  of  the Class  A  Subclass
Principal  Balance of any Subclass of PAC Certificates (other than the Class A-1
Certificates) will not commence significantly later than the first  Distribution
Date  shown in the preceding tables relating to such Subclass or (iii) the Class
A Subclass Principal  Balance of any  Subclass of PAC  Certificates will not  be
reduced  to  zero significantly  earlier or  significantly  later than  the last
Distribution Date shown in the preceding tables.

ADDITIONAL RIGHTS OF THE CLASS A-R CERTIFICATEHOLDER

    The Class A-R Certificate will remain  outstanding for as long as the  Trust
Estate  shall exist,  whether or  not it  is receiving  current distributions of
principal or interest. The holder of the Class A-R Certificate will be  entitled
to  receive the proceeds of the remaining assets of the Trust Estate, if any, on
the  final  Distribution  Date  for  the  Series  1994-21  Certificates,   after
distributions  in  respect of  any  accrued but  unpaid  interest on  the Series
1994-21 Certificates and after distributions  in reduction of principal  balance
have  reduced the principal balances of the Series 1994-21 Certificates to zero.
It is not anticipated that  there will be any assets  remaining in the REMIC  on
the  final  Distribution Date  following the  distributions  of interest  and in
reduction of principal balance made on  the Series 1994-21 Certificates on  such
date.

    In  addition,  the  Class A-R  Certificateholder  will be  entitled  on each
Distribution Date to receive  any Pool Distribution  Amount remaining after  all
distributions pursuant to the Pool Distribution Amount Allocation have been made
and  any  Net Foreclosure  Profits after  the Servicer  has been  reimbursed for
unpaid Servicing  Fees. See  "Servicing of  the Mortgage  Loans--Fixed  Retained
Yield,  Servicing Compensation and Payment of  Expenses" in the Prospectus. "Net
Foreclosure Profits" means, with respect  to any Distribution Date, the  excess,
if  any, of (i) the aggregate profits  on Liquidated Loans in the related period
with respect  to which  net  Liquidation Proceeds  exceed the  unpaid  principal
balance thereof plus accrued interest thereon at the Mortgage Interest Rate over
(ii) the aggregate realized losses on

                                      S-34
<PAGE>
Liquidated  Loans in  the related period  with respect to  which net Liquidation
Proceeds are  less  than  the  unpaid principal  balance  thereof  plus  accrued
interest thereon at the Mortgage Interest Rate. It is not anticipated that there
will  be any such Net Foreclosure Profits or any undistributed Pool Distribution
Amounts.

PERIODIC ADVANCES

    If, on any Determination Date, payments of principal and interest due on any
Mortgage Loan in the Trust Estate on the related Due Date have not been received
as of the  close of business  on the business  day preceding such  Determination
Date,  the  Servicer will  be  obligated to  advance  on or  before  the related
Distribution Date for the benefit of holders of the Series 1994-21  Certificates
an amount in cash equal to all delinquent payments of principal and interest due
on  each  Mortgage Loan  in  the Trust  Estate  (with interest  adjusted  to the
applicable Net Mortgage Interest Rate) not previously advanced, but only to  the
extent  that the Servicer believes  that such amounts will  be recoverable by it
from liquidation proceeds or other recoveries in respect of the related Mortgage
Loan (each a "Periodic Advance").

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

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

    The Advance  Reserve Fund,  if  required, will  be  established as  a  trust
account  pursuant to a depository agreement  (the "Depository Agreement") by and
among a  depository institution  (the "Advance  Reserve Fund  Depository"),  the
Servicer  and  the  Trustee  and  will  be  held  by  the  Advance  Reserve Fund
Depository. Following the Advance  Reserve Fund Trigger  Date, should such  date
occur,  the Advance Reserve Fund  will be funded by  the deposit by the Servicer
with the Advance Reserve Fund Depository of an amount in cash equal to (i) 0.50%
of the outstanding principal balance  of the Mortgage Loans  as of the close  of
business  on the Advance Reserve Fund Trigger Date or (ii) such lesser amount as
Moody's may  specify (the  "Advance Reserve  Fund Required  Amount"). After  the
Advance  Reserve Fund Required Amount has  been deposited in the Advance Reserve
Fund, no  person will  have any  further obligation  to deposit  amounts in  the
Advance  Reserve Fund or to maintain the  amounts in the Advance Reserve Fund at
that level even if at some future date amounts in the Advance Reserve Fund  fall
below  the  Advance Reserve  Fund Required  Amount as  a result  of unreimbursed
advances made from the Advance Reserve Fund or withdrawals permitted by Moody's.
The amounts in the Advance Reserve Fund may be invested in investments that will
not cause the then-current ratings of the 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

                                      S-35
<PAGE>
clear of any interest of the Trustee, the Advance Reserve Fund Depository or any
other person. After the Class A Principal Balance has been reduced to zero,  any
amounts  in the Advance  Reserve Fund will  be released to  the Servicer (or its
designee).

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

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

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

    The  REMIC provisions of the Code impose certain taxes on (i) transferors of
residual interests to, or agents that  acquire residual interests on behalf  of,
Disqualified  Organizations  (as defined  in  the Prospectus)  and  (ii) certain
Pass-Through Entities  (as defined  in the  Prospectus) that  have  Disqualified
Organizations  as beneficial  owners. No tax  will be imposed  on a Pass-Through
Entity with respect to a Class A-R Certificate to the extent it has received  an
affidavit  from  each  owner  thereof  that such  owner  is  not  a Disqualified
Organization or  a nominee  for  a Disqualified  Organization. The  Pooling  and
Servicing  Agreement will  provide that no  legal or beneficial  interest in the
Class A-R Certificate may  be transferred to  or registered in  the name of  any
person  unless (i)  the proposed  purchaser provides  to the  transferor and the
Trustee an affidavit to the effect that, among other things, such transferee  is
not  a Disqualified Organization and is not purchasing the Class A-R Certificate
as an agent  for a  Disqualified Organization (I.E.,  as a  broker, nominee,  or
other  middleman  thereof) and  (ii)  the transferor  states  in writing  to the
Trustee that it has no actual  knowledge that such affidavit is false.  Further,
such  affidavit requires the  transferee to affirm that  it (i) historically has
paid its debts as they have  come due and intends to  do so in the future,  (ii)
understands  that it  may incur  tax liabilities with  respect to  the Class A-R
Certificate in excess  of cash  flows generated  thereby, (iii)  intends to  pay
taxes associated with holding the Class A-R Certificate as such taxes become due
and  (iv) will not  transfer the Class  A-R Certificate to  any person or entity
that does  not provide  a  similar affidavit.  The  transferor must  certify  in
writing to the Trustee that, as of the date of the transfer, it had no knowledge
or  reason to know that the affirmations  made by the transferee pursuant to the
preceding sentence were false.

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

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

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

REPORTS

    In addition to the applicable  information specified in the Prospectus,  the
Servicer will include in the statement delivered to holders of Class A and Class
M Certificates with respect to each Distribution Date the following information:
(i)  the  amount  of such  distribution  allocable  to interest,  the  amount of
interest currently distributable on

                                      S-36
<PAGE>
the Class  A  Certificates  allocated  to  each Subclass  and  to  the  Class  M
Certificates,  any  Class  A  Subclass Interest  Shortfall  Amount  arising with
respect to  each Subclass  or any  Class  M Interest  Shortfall Amount  on  such
Distribution  Date,  any remaining  unpaid Class  A Subclass  Interest Shortfall
Amount with respect to each Subclass,  or any remaining unpaid Class M  Interest
Shortfall Amount, after giving effect to such distribution and any Non-Supported
Interest  Shortfall or the interest portion of Realized Losses allocable to such
Subclass or Class  with respect to  such Distribution Date,  (ii) the amount  of
such  distribution allocable to principal, (iii)  the Class A Principal Balance,
the Class M Principal  Balance, the Class A  Subclass Principal Balance of  each
Subclass  of Class  A Certificates  after giving  effect to  the distribution of
principal and the allocation of the principal portion of Realized Losses to such
Subclass with respect to such Distribution  Date, (iv) the Adjusted Pool  Amount
and  the  Pool  Scheduled  Principal  Balance of  the  Mortgage  Loans  for such
Distribution Date, (v)  the Class A  Percentage and Class  M Percentage for  the
following  Distribution Date (without  giving effect to  partial prepayments and
Partial Liquidation  Proceeds  received  after the  Determination  Date  in  the
current  month that are applied as of the Due Date occurring in such month), and
(vi) the amount  of the  remaining Special Hazard  Loss Amount,  the Fraud  Loss
Amount  and  the Bankruptcy  Loss Amount  as of  the close  of business  on such
Distribution  Date.  The  statement  delivered  to  holders  of  the  Class  A-9
Certificates  will also include  the Class A-9 Notional  Amount and the weighted
average Net Mortgage  Interest Rate  of the  Mortgage Loans  applicable to  such
Distribution  Date minus 7.80%. See "Servicing of the Mortgage Loans--Reports to
Certificateholders" in the Prospectus.

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

SUBORDINATION OF CLASS M AND CLASS B CERTIFICATES

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

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

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

                                      S-37
<PAGE>
    The Class B Certificates will be entitled, on each Distribution Date, to the
remaining  portion, if  any, of the  applicable Pool  Distribution Amount, after
payment of the Class A  Optimal Amount and the Class  M Optimal Amount for  such
date. Amounts so distributed to Class B Certificateholders will not be available
to  cover delinquencies or Realized Losses in respect of subsequent Distribution
Dates.

  ALLOCATION OF LOSSES

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

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

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

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

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

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

    As  described above, the Pool Distribution  Amount for any Distribution Date
will include  current  receipts  (other than  certain  unscheduled  payments  in
respect  of principal) from  the Mortgage Loans otherwise  payable to holders of
the Class M and  Class B Certificates.  If the Pool  Distribution Amount is  not
sufficient  to cover the amount of principal payable to the holders of the Class
A Certificates on a particular Distribution Date (other than any portion thereof
representing the  difference between  the Class  A Percentage  of the  Scheduled
Principal  Balances of Liquidated Loans and the Class A Prepayment Percentage of
such amounts), then the percentage of principal

                                      S-38
<PAGE>
payments on the Mortgage Loans to which the holders of the Class A  Certificates
will  be  entitled  (I.E.,  the  Class  A  Percentage)  on  and  after  the next
Distribution Date  will be  proportionately increased,  thereby reducing,  as  a
relative matter, the respective interest of the Class M and Class B Certificates
in  future payments of principal on the Mortgage Loans in the Trust Estate. Such
a shortfall could occur, for example, if a considerable number of Mortgage Loans
were to become Liquidated Loans in a particular month.

    Special Hazard  Losses, other  than Excess  Special Hazard  Losses, will  be
allocated  solely to the Class B Certificates, or following the reduction of the
Class B Principal Balance to zero,  solely to the Class M Certificates.  Special
Hazard  Losses in excess of  the Special Hazard Loss  Amount are "Excess Special
Hazard Losses." Upon initial  issuance of the  Series 1994-21 Certificates,  the
"Special Hazard Loss Amount" with respect thereto will be equal to approximately
1.05% (approximately $2,111,781) of the Cut-Off Date Aggregate Principal Balance
of  the Mortgage  Loans. As  of any Distribution  Date, the  Special Hazard Loss
Amount will equal the initial Special Hazard Loss Amount less the sum of (A) any
Special Hazard Losses allocated  solely to the Class  B or Class M  Certificates
and  (B) the Adjustment  Amount. The "Adjustment Amount"  on each anniversary of
the Cut-Off Date  will be  equal to  the amount, if  any, by  which the  Special
Hazard  Amount, without giving effect to  the deduction of the Adjustment Amount
for such anniversary,  exceeds the  greater of (i)  1.00% (or,  if greater  than
1.00%,  the highest  percentage of  Mortgage Loans  by principal  balance in any
California zip code) times the aggregate  principal balance of all the  Mortgage
Loans  on  such  anniversary (ii)  twice  the  principal balance  of  the single
Mortgage Loan having  the largest  principal balance,  and (iii)  that which  is
necessary  to  maintain  the  original  ratings  on  the  Class  A  and  Class M
Certificates, as evidenced by a letter to that effect delivered by Fitch to  the
Servicer  and the Trustee. On and after  the Cross-Over Date, the Special Hazard
Loss Amount will be zero.

    Fraud Losses, other than  Excess Fraud Losses, will  be allocated solely  to
the  Class B Certificates, or  following the reduction of  the Class B Principal
Balance to zero, solely to the Class  M Certificates. Fraud Losses in excess  of
the  Fraud Loss Amount are  "Excess Fraud Losses." Upon  initial issuance of the
Series 1994-21 Certificates, the "Fraud  Loss Amount" with respect thereto  will
be  equal to approximately 2.00% (approximately  $4,018,528) of the Cut-Off Date
Aggregate Principal Balance of the Mortgage  Loans. As of any Distribution  Date
prior  to the first anniversary of the  Cut-Off Date, the Fraud Loss Amount will
equal the initial Fraud Loss Amount  minus the aggregate amount of Fraud  Losses
allocated  solely to  the Class  B or Class  M Certificates  through the related
Determination Date. As  of any Distribution  Date from the  first through  fifth
anniversary  of the Cut-Off Date, the Fraud  Loss Amount will be an amount equal
to (1) the lesser of (a) the Fraud Loss Amount as of the most recent anniversary
of the Cut-Off Date and (b) 1.00%  of the aggregate principal balance of all  of
the  Mortgage Loans as of the most  recent anniversary of the Cut-Off Date minus
(2)  the  aggregate  amounts  allocated  solely  to  the  Class  B  or  Class  M
Certificates  with respect to Fraud Losses  since the most recent anniversary of
the Cut-Off  Date through  the  related Determination  Date.  On and  after  the
Cross-Over  Date or after the  fifth anniversary of the  Cut-Off Date, the Fraud
Loss Amount will be zero.

    Bankruptcy Losses, other  than Excess Bankruptcy  Losses, will be  allocated
solely  to the Class B  Certificates, or following the  reduction of the Class B
Principal Balance to zero, solely to the Class M Certificates. Bankruptcy losses
in excess of  the Bankruptcy Loss  Amount are "Excess  Bankruptcy Losses."  Upon
initial  issuance  of  the  Series 1994-21  Certificates,  the  "Bankruptcy Loss
Amount" with respect thereto will be equal to approximately 0.06% (approximately
$130,000) of the Cut-Off Date Aggregate Principal Balance of the Mortgage Loans.
As of any Distribution Date prior to the first anniversary of the Cut-Off  Date,
the  Bankruptcy Loss Amount will equal  the initial Bankruptcy Loss Amount minus
the aggregate amount of  Bankruptcy Losses allocated solely  to the Class B  and
Class  M  Certificates  through  the  related  Determination  Date.  As  of  any
Distribution Date on  or after the  first anniversary of  the Cut-Off Date,  the
Bankruptcy  Loss Amount will equal the excess, if  any, of (1) the lesser of (a)
the Bankruptcy Loss Amount as of the business day next preceding the most recent
anniversary of the Cut-Off Date and  (b) an amount, if any, calculated  pursuant
to  the terms of the Pooling and Servicing Agreement, which amount as calculated
will provide  for  a reduction  in  the Bankruptcy  Loss  Amount, over  (2)  the
aggregate   amount  of  Bankruptcy  Losses  allocated  solely  to  the  Class  B
Certificates or Class M Certificates since such anniversary. The Bankruptcy Loss
Amount and  the  related coverage  levels  described  above may  be  reduced  or
modified upon written confirmation from Moody's and Fitch that such reduction or
modification    will   not    adversely   affect    the   then-current   ratings

                                      S-39
<PAGE>
assigned to the Class A  and Class M Certificates by  Moody's and Fitch. Such  a
reduction  or  modification  may  adversely  affect  the  coverage  provided  by
subordination with respect  to Bankruptcy  Losses. On and  after the  Cross-Over
Date, the Bankruptcy Loss Amount will be zero.

    Notwithstanding the foregoing, the provisions relating to subordination will
not  be applicable in connection with a  Bankruptcy Loss so long as the Servicer
has notified the Trustee in writing that the Servicer is diligently pursuing any
remedies that may exist  in connection with  the representations and  warranties
made  regarding the related Mortgage Loan and when (A) the related Mortgage Loan
is not in default with regard to  the payments due thereunder or (B)  delinquent
payments  of  principal and  interest under  the related  Mortgage Loan  and any
premiums on  any applicable  Standard Hazard  Insurance Policy  and any  related
escrow payments in respect of such Mortgage Loan are being advanced on a current
basis  by the Servicer, in either case without giving effect to any Debt Service
Reduction.

    Since the  initial principal  balance of  the Class  B Certificates  in  the
aggregate  will be approximately $10,549,416, the risk of Special Hazard Losses,
Fraud Losses  and Bankruptcy  Losses will  be separately  borne by  the Class  B
Certificates  to  a lesser  extent (I.E.,  only  up to  the Special  Hazard Loss
Amount, Fraud Loss  Amount and  Bankruptcy Loss Amount,  respectively) than  the
risk  of other Realized Losses, which they will bear to the full extent of their
initial principal balance. See "The Trust Estates--Mortgage
Loans--Representations and  Warranties"  and  "--Insurance  Policies,"  "Certain
Legal   Aspects  of   the  Mortgage   Loans--Environmental  Considerations"  and
"Servicing  of   the  Mortgage   Loans--Enforcement  of   Due-on-Sale   Clauses;
Realization Upon Defaulted Mortgage Loans" in the Prospectus.

                                      S-40
<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 905 promissory notes, to have  an aggregate unpaid principal balance  as
of  the  Cut-Off  Date  (the  "Cut-Off  Date  Aggregate  Principal  Balance") of
approximately $200,926,416, to be  secured by first  liens (the "Mortgages")  on
one-  to  four-family residential  properties  or Co-op  Shares  (the "Mortgaged
Properties") and to have the  additional characteristics described below and  in
the Prospectus.

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

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

    As  of the Cut-Off  Date, each Mortgage  Loan is expected  to have an unpaid
principal balance  of not  less than  $20,000  or more  than $997,357,  and  the
average  unpaid  principal  balance of  the  Mortgage  Loans is  expected  to be
approximately $222,018. The latest stated maturity  date of any of the  Mortgage
Loans  is expected  to be  May 1, 2024;  however, the  actual date  on which any
Mortgage Loan is paid in full may  be earlier than the stated maturity date  due
to  unscheduled  payments of  principal. Based  on  information supplied  by the
mortgagors in connection with their loan applications at origination, 851 of the
Mortgaged Properties,  which secure  approximately 94.72%  of the  Cut-Off  Date
Aggregate  Principal Balance  of the  Mortgage Loans,  are expected  to be owner
occupied primary residences  and 54  of the Mortgaged  Properties, which  secure
approximately  5.28%  of the  Cut-Off Date  Aggregate  Principal Balance  of the
Mortgage Loans,  are expected  to be  non-owner occupied  or second  homes.  See
"PHMC-- Mortgage Loan Underwriting" in the Prospectus.

    It  is expected that  one of the  Mortgage Loans, representing approximately
0.13% of the  Cut-Off Date Aggregate  Principal Balance of  the Mortgage  Loans,
will   be  a  Subsidy   Loan.  See  "The   Trust  Estates--Mortgage  Loans"  and
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

    On January  17, 1994,  southern California  experienced an  earthquake  (the
"Earthquake")  and  thereafter has  experienced a  number  of aftershocks.  As a
result of the Earthquake, Los Angeles and Ventura Counties were declared federal
disaster areas  eligible for  federal disaster  assistance. In  addition to  Los
Angeles and Ventura

- ------------
(1) The  descriptions in this Prospectus Supplement  of the Trust Estate and the
    properties securing the Mortgage  Loans to be included  in the Trust  Estate
    are  based upon  the expected characteristics  of the Mortgage  Loans at the
    close of  business  on the  Cut-Off  Date,  as adjusted  for  the  scheduled
    principal   payments  due  on  or  before  such  date.  Notwithstanding  the
    foregoing, any of such Mortgage Loans may be excluded from the Trust  Estate
    (i)  as a result  of principal prepayment thereof  in full or  (ii) if, as a
    result of  delinquencies  or  otherwise, the  Seller  otherwise  deems  such
    exclusion  necessary or desirable. In either event, other Mortgage Loans may
    be included in the  Trust Estate. The Seller  believes that the  information
    set  forth  herein  with  respect to  the  expected  characteristics  of the
    Mortgage Loans on the Cut-Off Date is representative of the  characteristics
    as  of the Cut-Off  Date of the Mortgage  Loans to be  included in the Trust
    Estate as it will be constituted at the time the Series 1994-21 Certificates
    are issued, although the Cut-Off Date Aggregate Principal Balance, the range
    of Mortgage Interest Rates and maturities, and certain other characteristics
    of the Mortgage Loans in the Trust Estate may vary. In the event that any of
    the characteristics  as of  the  Cut-Off Date  of  the Mortgage  Loans  that
    constitute  the Trust Estate on  the date of initial  issuance of the Series
    1994-21 Certificates vary  materially from those  described herein,  revised
    information   regarding  the  Mortgage  Loans  will  be  made  available  to
    purchasers of the Offered 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
    issuance date.

                                      S-41
<PAGE>
Counties, other counties may have been affected by the Earthquake. Approximately
23% of the Cut-Off  Date Aggregate Principal Balance  of the Mortgage Loans  are
secured  by Mortgaged  Properties that  are located  in Los  Angeles and Ventura
Counties. There can be no assurance that the Seller has undertaken the  physical
inspection of any Mortgaged Properties and therefore, as a result, that material
damage  to any Mortgaged Property  in the affected region  has not occurred. See
"Prepayment and Yield Considerations"  herein for a  discussion of the  Seller's
representation and warranty with respect to damage arising from the Earthquake.

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

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                        AGGREGATE      CUT-OFF DATE
                                         NUMBER OF       UNPAID         AGGREGATE
                                         MORTGAGE       PRINCIPAL       PRINCIPAL
MORTGAGE INTEREST RATE                     LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
8.000%.................................     294      $ 67,673,322.18       33.69   %
8.125%.................................     150        35,835,799.73       17.84
8.250%.................................     138        31,658,315.31       15.76
8.375%.................................     108        22,990,194.81       11.44
8.500%.................................      77        16,489,705.46        8.21
8.625%.................................      60        11,579,655.52        5.76
8.750%.................................      28         5,088,332.53        2.53
8.875%.................................      28         5,814,466.44        2.89
9.000%.................................      11         1,837,173.52        0.91
9.125%.................................       6           989,450.00        0.49
9.250%.................................       3           810,000.00        0.40
9.375%.................................       1            20,000.00        0.01
9.500%.................................       1           140,000.00        0.07
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

As  of the  Cut-Off Date,  the weighted  average Mortgage  Interest Rate  of the
Mortgage Loans  is  expected to  be  approximately  8.247% per  annum.  The  Net
Mortgage  Interest Rate  of each  Mortgage Loan  will be  equal to  the Mortgage
Interest Rate of such Mortgage  Loan minus the Servicing  Fee rate of 0.20%  per
annum.  As of the Cut-Off Date, the  weighted average Net Mortgage Interest Rate
of the Mortgage Loans is expected to be approximately 8.047% per annum.

                                      S-42
<PAGE>
                       REMAINING TERMS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                        AGGREGATE      CUT-OFF DATE
                                         NUMBER OF       UNPAID         AGGREGATE
                                         MORTGAGE       PRINCIPAL       PRINCIPAL
REMAINING STATED TERM (MONTHS)             LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
341....................................       1      $    138,194.51        0.07   %
343....................................       1           280,559.23        0.14
349....................................       2           324,944.72        0.16
350....................................       2           724,609.76        0.36
351....................................       1           372,787.74        0.19
352....................................       2           258,629.26        0.13
354....................................       1           134,487.66        0.07
355....................................      13         3,320,000.83        1.65
356....................................      38        10,182,858.18        5.07
357....................................      46        11,498,999.37        5.72
358....................................      97        18,317,162.33        9.12
359....................................     503       113,033,628.57       56.25
360....................................     198        42,339,553.34       21.07
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

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

                              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...................................       2      $    418,753.74        0.21   %
1993...................................      62        16,824,754.89        8.37
1994...................................     841       183,682,906.87       91.42
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

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

                                      S-43
<PAGE>
                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                        AGGREGATE      CUT-OFF DATE
                                         NUMBER OF       UNPAID         AGGREGATE
                                         MORTGAGE       PRINCIPAL       PRINCIPAL
ORIGINAL LOAN-TO-VALUE RATIO               LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
50.00% or less.........................      71      $ 12,369,058.58        6.16   %
50.01-55.00%...........................      18         3,061,441.49        1.52
55.01-60.00%...........................      41         9,878,947.54        4.92
60.01-65.00%...........................      68        16,707,059.54        8.32
65.01-70.00%...........................     110        22,716,485.49       11.31
70.01-75.00%...........................     191        36,281,394.04       18.06
75.01-80.00%...........................     250        55,764,719.36       27.74
80.01-85.00%...........................      20         5,901,061.92        2.94
85.01-90.00%...........................     136        38,246,247.54       19.03
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      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  12.84%  and 90.00%,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage Loans is expected to  be approximately 74.18%. The Loan-to-Value  Ratio
of  a Mortgage Loan is calculated using the lesser of (i) the appraised value of
the related Mortgaged Property, as established  by an appraisal obtained by  the
originator from an appraiser in connection with the origination of such Mortgage
Loan  and (ii) the sale price for  such property. For the purpose of calculating
the Loan-to-Value  Ratio  of  any  Mortgage  Loan that  is  the  result  of  the
refinancing  (including  a refinancing  for  "equity take-out"  purposes)  of an
existing mortgage loan, the appraised value of the related Mortgaged Property is
generally determined by reference  to an appraisal  obtained in connection  with
the origination of the replacement loan. See "The Trust Estates--Mortgage Loans"
in  the  Prospectus.  It  is  expected that  90  of  the  Mortgage  Loans having
Loan-to-Value Ratios at origination in excess of 80%, representing approximately
12.91% 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 LEVEL                        LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
Full Documentation.....................     317      $ 96,206,863.94       47.88   %
Asset and Income Verification..........       0                 0.00        0.00
Asset and Mortgage Verification........     495        89,847,972.09       44.72
Income and Mortgage Verification.......      12         3,504,479.85        1.74
Asset Verification.....................       1           116,000.00        0.06
Income Verification....................       0                 0.00        0.00
Mortgage Verification..................      70        10,073,863.72        5.01
Preferred Processing...................      10         1,177,235.90        0.59
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

Documentation  levels,  and  the  degree  of  review  and  evaluation  of   such
documentation,  vary  depending  upon several  factors,  including  loan amount,
Loan-to-Value Ratio  and the  source, 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.  In  most
instances, a verification  of the borrower's  employment was obtained.  However,
for  all of the Mortgage  Loans, a credit report on  the borrower and a property
appraisal  were  obtained.  See   "PHMC--Mortgage  Loan  Underwriting"  in   the
Prospectus.

                                      S-44
<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.........     404      $ 46,742,752.78       23.26   %
$200,001-$250,000......................     176        39,906,832.41       19.86
$250,001-$300,000......................     131        36,111,534.06       17.97
$300,001-$350,000......................      76        24,770,591.48       12.33
$350,001-$400,000......................      61        23,000,841.93       11.45
$400,001-$450,000......................      24        10,228,841.93        5.09
$450,001-$500,000......................      15         7,191,514.19        3.58
$550,001-$600,000......................       5         2,940,513.90        1.46
$600,001-$650,000......................       4         2,563,180.19        1.28
$700,001-$750,000......................       4         2,976,361.54        1.48
$750,001-$800,000......................       1           778,572.35        0.39
$800,001-$850,000......................       1           845,000.00        0.42
$850,001-$900,000......................       1           898,176.22        0.45
$950,001-$1,000,000....................       2         1,971,702.52        0.98
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

As  of the Cut-Off  Date, the average  unpaid principal balance  of the Mortgage
Loans is expected  to be  approximately $222,018. 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  61.62%  and
73.89%,    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.................     840      $189,662,712.82       94.39   %
Two- to four-family units..............       8         2,122,281.46        1.06
Condominiums
  High-rise (four stories or more).....      11         2,095,092.94        1.04
  Low-rise (less than four stories)....      42         6,429,866.86        3.20
Planned unit development...............       0                 0.00        0.00
Townhouses.............................       4           616,461.42        0.31
Cooperative units......................       0                 0.00        0.00
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

                                      S-45
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                        AGGREGATE      CUT-OFF DATE
                                         NUMBER OF       UNPAID         AGGREGATE
                                         MORTGAGE       PRINCIPAL       PRINCIPAL
GEOGRAPHIC AREA                            LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
Alabama................................       1      $     89,190.11        0.04   %
Arizona................................       9         1,816,557.98        0.90
California.............................     445       118,543,567.05       59.04
Colorado...............................       3           183,817.83        0.09
Connecticut............................      15         3,017,255.31        1.50
Delaware...............................       2           250,950.00        0.12
Florida................................      68        10,113,115.68        5.03
Georgia................................      11         1,670,432.82        0.83
Hawaii.................................       9         4,563,613.68        2.27
Idaho..................................       1           225,000.00        0.11
Illinois...............................      17         3,095,237.20        1.54
Maryland...............................      13         2,995,283.27        1.49
Massachusetts..........................      19         4,177,111.93        2.08
Michigan...............................       2           284,812.03        0.14
Minnesota..............................       1           224,900.00        0.11
Montana................................       1            92,000.00        0.05
Nevada.................................       7           750,096.86        0.37
New Hampshire..........................       1            49,932.69        0.02
New Jersey.............................      69        11,163,297.36        5.56
New Mexico.............................       2           180,312.50        0.09
New York...............................     162        28,700,655.82       14.28
North Carolina.........................       2           311,103.35        0.15
Ohio...................................       2           294,144.14        0.15
Oklahoma...............................       1           221,877.30        0.11
Oregon.................................       7         2,837,555.24        1.41
Pennsylvania...........................       7           731,835.34        0.36
Rhode Island...........................       2           344,533.30        0.17
South Carolina.........................       2           296,966.44        0.15
Tennessee..............................       4           493,407.58        0.25
Texas..................................       7         1,045,247.47        0.52
Utah...................................       3           323,576.69        0.16
Vermont................................       1            54,500.00        0.03
Virginia...............................       3           670,675.20        0.33
Washington.............................       6         1,113,853.33        0.55
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

No more than approximately 1.05% 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-46
<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......................     201      $ 42,517,602.60       21.16   %
Other Originators......................     704       158,408,812.90       78.84
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

It is expected that, as of the Cut-Off Date, one of the "Other Originators" will
have  accounted for approximately 5.53% of  the Cut-Off Date Aggregate Principal
Balance of the Mortgage Loans. No other single "Other Originator" is expected to
have accounted  for more  than 5.00%  of the  Cut-Off Date  Aggregate  Principal
Balance  of the Mortgage Loans. See  "PHMC--Mortgage Loan Production Sources" in
the Prospectus.

                           PURPOSES OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                                        AGGREGATE      CUT-OFF DATE
                                         NUMBER OF       UNPAID         AGGREGATE
                                         MORTGAGE       PRINCIPAL       PRINCIPAL
LOAN PURPOSE                               LOANS         BALANCE         BALANCE
- ---------------------------------------  ---------   ---------------  --------------
<S>                                      <C>         <C>              <C>
Purchase...............................     377      $ 78,014,679.02       38.83   %
Rate/Term Refinance....................     325        80,440,383.44       40.03
Equity Take Out Refinance..............     203        42,471,353.04       21.14
                                            ---      ---------------     -------
        Total..........................     905      $200,926,415.50      100.00   %
                                            ---      ---------------     -------
                                            ---      ---------------     -------
</TABLE>

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

MANDATORY REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS

    The Seller is required, with respect to Mortgage Loans that are found by the
Trustee  to have defective documentation, or in  respect of which the Seller has
breached a representation or warranty, either to repurchase such Mortgage  Loans
or,  if within two years  of the date of initial  issuance of the Series 1994-21
Certificates, to substitute new  Mortgage Loans therefor.  Any Mortgage Loan  so
substituted  must, among other things, have an unpaid principal balance equal to
or less than the Scheduled Principal Balance  of the Mortgage Loan for which  it
is being substituted (after giving effect to the scheduled principal payment due
in  the month of substitution on the Mortgage Loan for which a new Mortgage Loan
is being  substituted), a  Loan-to-Value Ratio  less  than or  equal to,  and  a
Mortgage  Interest Rate  no less than,  and no  more than one  percent per annum
greater than, that of the Mortgage Loan  for which it is being substituted.  See
"Prepayment  and Yield  Considerations" herein and  "The Trust Estates--Mortgage
Loans--Assignment of Mortgage Loans to the Trustee" in the Prospectus.

OPTIONAL REPURCHASE OF DEFAULTED MORTGAGE LOANS

    The Seller may, in  its sole discretion,  repurchase any defaulted  Mortgage
Loan  from the Trust Estate at a price  equal to the unpaid principal balance of
such Mortgage  Loan, together  with accrued  interest  at a  rate equal  to  the
Mortgage  Interest  Rate  through  the  last day  of  the  month  in  which such
repurchase occurs. See "The Trust Estates--Mortgage Loans--Optional Repurchases"
in the  Prospectus.  The  Servicer  may,  in  its  sole  discretion,  allow  the
assumption   of  a  defaulted  Mortgage  Loan   by  a  borrower  meeting  PHMC's
underwriting guidelines or  encourage the  refinancing of  a defaulted  Mortgage
Loan.  See "Prepayment  and Yield Considerations"  herein and  "Servicing of the
Mortgage Loans--Enforcement of Due-on-Sale  Clauses; Realization Upon  Defaulted
Mortgage Loans" in the Prospectus.

                                      S-47
<PAGE>
              ORIGINATION, DELINQUENCY AND FORECLOSURE EXPERIENCE

LOAN ORIGINATION

    During  the years ended December  31, 1992, December 31,  1993 and the three
months ended March 31, 1994, PHMC  originated or purchased, for its own  account
or for the account of an affiliate, conventional mortgage loans having aggregate
principal   balances  of  approximately   $24,516,257,276,  $35,805,498,813  and
$7,752,992,228, respectively.

DELINQUENCY AND FORECLOSURE EXPERIENCE

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

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

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

                                      S-48
<PAGE>
                              TOTAL PROGRAM LOANS

<TABLE>
<CAPTION>
                           AS OF                   AS OF                   AS OF
                     DECEMBER 31, 1992       DECEMBER 31, 1993         MARCH 31, 1994
                   ----------------------  ----------------------  ----------------------
                               BY DOLLAR               BY DOLLAR               BY DOLLAR
                    BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.      AMOUNT
                   OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                   --------   -----------  --------   -----------  --------   -----------
                                       (DOLLAR AMOUNTS IN THOUSANDS)

<S>                <C>        <C>          <C>        <C>          <C>        <C>
Total Portfolio
 of Program
 Loans...........   225,024   $38,686,531   337,156   $57,687,887   358,226   $60,558,135
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Period of
 Delinquency(1)
  30 to 59
  days...........     2,913   $   423,662     3,190   $   489,235     3,452   $   563,839
  60 to 89
  days...........       574        84,522       703       109,529     1,345       319,216
  90 days or
  more...........     1,205       221,392     1,398       271,637     1,470       291,998
                   --------   -----------  --------   -----------  --------   -----------
Total Delinquent
 Loans...........     4,692   $   729,576     5,291   $   870,401     6,267   $ 1,175,053
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Percent of
 Portfolio.......      2.09%         1.89%     1.57%         1.51%     1.75%         1.94%
</TABLE>
<TABLE>
<CAPTION>
                          AS OF                AS OF                AS OF
                    DECEMBER 31, 1992    DECEMBER 31, 1993      MARCH 31, 1994
                    ------------------   ------------------   ------------------
                                   (DOLLAR AMOUNTS IN THOUSANDS)

<S>                 <C>                  <C>                  <C>
Foreclosures(2)...  $     248,806        $     277,533        $     307,503
Foreclosure
 Ratio(3)........            0.64     %           0.48     %           0.51     %

<CAPTION>

                        YEAR ENDED           YEAR ENDED       THREE MONTHS ENDED
                    DECEMBER 31, 1992    DECEMBER 31, 1993      MARCH 31, 1994
                    ------------------   ------------------   ------------------
                                   (DOLLAR AMOUNTS IN THOUSANDS)
<S>                 <C>                  <C>                  <C>

Net Gain
 (Loss)(4).......   $     (35,871     )  $    (112,754     )  $    (36,039)
Net Gain (Loss)
 Ratio(5)........           (0.09     )%         (0.20     )%        (0.06)     %
</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-49
<PAGE>
                              FIXED PROGRAM LOANS

<TABLE>
<CAPTION>
                           AS OF                   AS OF                   AS OF
                     DECEMBER 31, 1992       DECEMBER 31, 1993         MARCH 31, 1994
                   ----------------------  ----------------------  ----------------------
                               BY DOLLAR               BY DOLLAR               BY DOLLAR
                    BY NO.      AMOUNT      BY NO.      AMOUNT      BY NO.      AMOUNT
                   OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                   --------   -----------  --------   -----------  --------   -----------
                                       (DOLLAR AMOUNTS IN THOUSANDS)

<S>                <C>        <C>          <C>        <C>          <C>        <C>
Total Portfolio
 of Fixed Program
 Loans...........   193,364   $32,825,642   288,556   $48,156,806   307,636   $50,685,923
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Period of
 Delinquency(1)
  30 to 59
  days...........     2,379   $   337,097     2,609   $   380,197     2,796   $   438,314
  60 to 89
  days...........       466        67,487       571        86,136     1,103       261,678
  90 days or
  more...........       921       159,942     1,117       211,870     1,182       225,426
                   --------   -----------  --------   -----------  --------   -----------
Total Delinquent
 Loans...........     3,766   $   564,526     4,297   $   678,203     5,081   $   925,418
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Percent of Fixed
 Program Loan
 Portfolio.......      1.95%         1.72%     1.49%         1.41%     1.65%         1.83%
</TABLE>
<TABLE>
<CAPTION>
                          AS OF                AS OF                AS OF
                    DECEMBER 31, 1992    DECEMBER 31, 1993      MARCH 31, 1994
                    ------------------   ------------------   ------------------
                                   (DOLLAR AMOUNTS IN THOUSANDS)

<S>                 <C>                  <C>                  <C>
Foreclosures(2)...  $     152,089        $     195,361        $     220,368
Foreclosure
 Ratio(3)........            0.46     %           0.41     %           0.43     %

<CAPTION>

                        YEAR ENDED           YEAR ENDED       THREE MONTHS ENDED
                    DECEMBER 31, 1992    DECEMBER 31, 1993      MARCH 31, 1994
                    ------------------   ------------------   ------------------
                                   (DOLLAR AMOUNTS IN THOUSANDS)
<S>                 <C>                  <C>                  <C>

Net Gain
 (Loss)(4).......        $(15,817     )       $(63,622     )      $(22,819)
Net Gain (Loss)
 Ratio(5)........           (0.05     )%         (0.13     )%        (0.05)     %
</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-50
<PAGE>
                       FIXED NON-RELOCATION PROGRAM LOANS

<TABLE>
<CAPTION>
                           AS OF                   AS OF                   AS OF
                     DECEMBER 31, 1992       DECEMBER 31, 1993         MARCH 31, 1994
                   ----------------------  ----------------------  ----------------------
                               BY DOLLAR               BY DOLLAR               BY DOLLAR
                    BY NO.     AMOUNT OF    BY NO.     AMOUNT OF    BY NO.     AMOUNT OF
                   OF LOANS      LOANS     OF LOANS      LOANS     OF LOANS      LOANS
                   --------   -----------  --------   -----------  --------   -----------
                                       (DOLLAR AMOUNTS IN THOUSANDS)
<S>                <C>        <C>          <C>        <C>          <C>        <C>
Total Portfolio
 of
 Fixed
 Non-relocation
 Program Loans...   153,210   $26,877,075   247,792   $42,030,123   266,171   $44,444,463
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Period of
 Delinquency(1)
  30 to 59
  days...........     2,118   $   303,939     2,326   $   344,861     2,553   $   406,082
  60 to 89
  days...........       431        64,113       530        81,444     1,046       253,941
  90 days or
  more...........       856       150,830     1,054       203,444     1,120       217,397
                   --------   -----------  --------   -----------  --------   -----------
Total Delinquent
 Loans...........     3,405   $   518,882     3,910   $   629,749     4,719   $   877,420
                   --------   -----------  --------   -----------  --------   -----------
                   --------   -----------  --------   -----------  --------   -----------
Percent of
 Fixed
 Non-relocation
 Program Loan
 Portfolio.......      2.22%         1.93%     1.58%         1.50%     1.77%         1.97%
</TABLE>
<TABLE>
<CAPTION>
                          AS OF                AS OF                AS OF
                    DECEMBER 31, 1992    DECEMBER 31, 1993      MARCH 31, 1994
                    ------------------   ------------------   ------------------
                                   (DOLLAR AMOUNTS IN THOUSANDS)
<S>                 <C>                  <C>                  <C>
Foreclosures(2)...  $     148,746        $     190,293        $     214,007
Foreclosure
 Ratio(3)........            0.55     %           0.45     %           0.48     %

<CAPTION>

                        YEAR ENDED           YEAR ENDED       THREE MONTHS ENDED
                    DECEMBER 31, 1992    DECEMBER 31, 1993      MARCH 31, 1994
                    ------------------   ------------------   ------------------
                                   (DOLLAR AMOUNTS IN THOUSANDS)
<S>                 <C>                  <C>                  <C>
Net Gain
 (Loss)(4).......   $     (15,396     )  $     (61,312     )  $     (22,156     )
Net Gain (Loss)
 Ratio(5)........           (0.06     )%         (0.15     )%         (0.05     )%
</TABLE>

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

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

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

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

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

    The likelihood that a mortgagor will become delinquent in the payment of his
or  her mortgage loan, the rate of any subsequent foreclosures, and the severity
of any loan loss experience, may be affected by a number of factors related to a
borrower's personal circumstances, including,  but not limited to,  unemployment
or  change  in  employment  (or  in  the  case  of  self-employed  mortgagors or
mortgagors relying  on  commission  income,  fluctuations  in  income),  marital
separation  and the  mortgagor's equity  in the  related mortgaged  property. In
addition, delinquency, foreclosure and loan loss experience may be sensitive  to
adverse  economic  conditions,  either  nationally  or  regionally,  may exhibit
seasonal variations and  may be influenced  by the level  of interest rates  and
servicing   decisions  on  the  applicable  mortgage  loans.  Regional  economic
conditions (including  declining real  estate  values) may  particularly  affect
delinquency,  foreclosure  and loan  loss experience  on  mortgage loans  to the
extent that mortgaged properties are  concentrated in certain geographic  areas.
Furthermore,  the level  of foreclosures reported  is affected by  the length of
time legally required to complete the foreclosure process and take title to  the
related  property, which  varies from  jurisdiction to  jurisdiction. The Seller
believes that  the  changes  in  the  delinquency,  foreclosure  and  loan  loss
experience  of  PHMC's respective  servicing portfolios  during the  periods set
forth in  the preceding  tables may  be attributable  to factors  such as  those
described above, although the Seller is unable to

                                      S-51
<PAGE>
assess to what extent these changes are the result of any particular factor or a
combination of factors. The delinquency, foreclosure and loan loss experience on
the Mortgage Loans contained in the Trust Estate may be particularly affected to
the  extent  that  the  Mortgaged Properties  are  concentrated  in  areas which
experience adverse  economic conditions  or declining  real estate  values.  See
"Description of the Mortgage Loans."

                      PREPAYMENT AND YIELD CONSIDERATIONS

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

    The rate of payments (including prepayments)  on pools of mortgage loans  is
influenced  by a variety  of economic, geographic, social  and other factors. If
prevailing rates for  similar mortgage  loans fall below  the Mortgage  Interest
Rates  on the Mortgage Loans, the rate of prepayment would generally be expected
to increase. Conversely, if interest rates on similar mortgage loans rise  above
the  Mortgage Interest Rates on the Mortgage Loans, the rate of prepayment would
generally be expected to decrease. The rate of prepayment on the Mortgage  Loans
may  also  be  influenced  by  programs  offered  by  mortgage  loan originators
(including PHMC),  servicers  (including  PHMC) and  mortgage  loan  brokers  to
encourage   refinancing  through   such  originators,   servicers  and  brokers,
including, but not limited to, general  or targeted solicitations (which may  be
based  on  characteristics  including, but  not  limited to,  the  mortgage loan
interest rate or payment  history and the geographic  location of the  mortgaged
property), reduced origination fees or closing costs, pre-approved applications,
waiver  of post-closing interest accrued with respect to a refinanced loan prior
to the pay-off of such loan, or other financial incentives. See "Prepayment  and
Yield Considerations--Weighted Average Life of Certificates" in the Prospectus.

    Other  factors  affecting prepayment  of mortgage  loans include  changes in
mortgagors' housing  needs,  job transfers,  unemployment  or, in  the  case  of
self-employed mortgagors or mortgagors relying on commission income, substantial
fluctuations  in income, significant declines in  real estate values and adverse
economic  conditions  either  generally  or  in  particular  geographic   areas,
mortgagors'  equity in the Mortgaged Properties,  including the use of second or
"home equity"  mortgage loans  by mortgagors  or the  use of  the properties  as
second  or  vacation homes,  and servicing  decisions. In  addition, all  of the
Mortgage  Loans   contain   due-on-sale   clauses  which   will   generally   be

                                      S-52
<PAGE>
exercised  upon  the sale  of  the related  Mortgaged  Properties. Consequently,
acceleration of mortgage payments as a result  of any such sale will affect  the
level  of  prepayments on  the  Mortgage Loans.  The  extent to  which defaulted
Mortgage Loans are assumed  by transferees of  the related Mortgaged  Properties
will  also affect the  rate of principal  payments. The rate  of prepayment and,
therefore, the yield to maturity of the Class A and Class M Certificates will be
affected by the extent to which (i) the Seller elects to repurchase, rather than
substitute for, Mortgage Loans which are found by the Trustee to have  defective
documentation  or with respect to which the Seller has breached a representation
or warranty or  (ii) the  Servicer elects to  encourage the  refinancing of  any
defaulted  Mortgage  Loan  rather than  to  permit  an assumption  thereof  by a
mortgagor meeting the Servicer's underwriting guidelines. See "Servicing of  the
Mortgage  Loans--Enforcement of Due-on-Sale  Clauses; Realization Upon Defaulted
Mortgage Loans" in the Prospectus. There can  be no certainty as to the rate  of
prepayments  on the  Mortgage Loans during  any period  or over the  life of the
Series 1994-21 Certificates.  See "Prepayment and  Yield Considerations" in  the
Prospectus.

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

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

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

    The  yield to maturity  on the Offered Certificates  and particularly on the
Class M Certificates  may be  affected by  the geographic  concentration of  the
Mortgaged  Properties securing the Mortgage Loans. In recent periods, California
and several  other regions  in the  United States  have experienced  significant
declines  in housing prices. In addition, California has recently experienced an
Earthquake, which may  adversely affect  property values.  Any deterioration  in
housing  prices in California, and  to a lesser extent  New York, New Jersey and
Florida and the other states in which the Mortgaged Properties are located,  and
any  deterioration of economic conditions in such states 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
have an adverse effect on the yield to maturity of the Offered Certificates  and
in particular on the Class M Certificates.

    No  representation  is made  as to  the  rate of  principal payments  on the
Mortgage Loans  or as  to the  yield  to maturity  of any  Subclass of  Class  A
Certificates  or  the Class  M Certificates.  An  investor is  urged to  make an
investment decision with respect to any Subclass of Class A Certificates or  the
Class M Certificates based on the

                                      S-53
<PAGE>
anticipated  yield to maturity of  such Subclass of Class  A Certificates or the
Class M Certificates resulting from its  purchase price and such investor's  own
determination  as to anticipated Mortgage Loan  prepayment rates under a variety
of scenarios. The extent to  which any Subclass of  Class A Certificates or  the
Class  M Certificates are purchased at a discount or a premium and the degree to
which such Subclass  or Class  is sensitive to  the timing  of prepayments  will
determine  the extent to which  the yield to maturity  of such Subclass or Class
may vary from the anticipated yield.  An investor should carefully consider  the
associated  risks, including, in the case of any Class A or Class M Certificates
purchased at  a  discount, the  risk  that a  slower  than anticipated  rate  of
principal payments on the Mortgage Loans could result in an actual yield to such
investor  that is lower than the anticipated yield and, in the case of any Class
A or Class M Certificates  purchased at a premium, the  risk that a faster  than
anticipated  rate of principal payments could result  in an actual yield to such
investor that is lower than the anticipated yield.

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

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

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

    THE WEIGHTED AVERAGE LIVES  (AND, TO THE EXTENT  PURCHASED AT A DISCOUNT  OR
PREMIUM,  THE YIELDS TO  MATURITY) OF THE COMPANION  CERTIFICATES WILL BE HIGHLY
SENSITIVE TO  THE RATE  OF  PRINCIPAL PAYMENTS  (INCLUDING PREPAYMENTS)  ON  THE
MORTGAGE  LOANS.  Specifically, if  prepayments result  in  an Adjusted  Class A
Principal Distribution Amount equal to or less than the sum of the PAC Principal
Amounts on any  Distribution Date,  the Companion Certificates  will receive  no
distributions  in reduction of principal on  such Distribution Date. Further, on
each Distribution Date up  to and including the  Distribution Date on which  the
Class A Subclass Principal Balances of the Companion Certificates are reduced to
zero,  any  Excess  Principal  Payments  for  such  Distribution  Date  will  be
distributed to the Companion Certificates  until the Class A Subclass  Principal
Balances  thereof  have  been  reduced  to  zero  and  then  to  the outstanding
Subclasses  of  PAC  Certificates  in  the  priorities  set  forth  above  under
"Description  of  the Certificates--Principal  (Including  Prepayments)" without
regard   to   their   PAC   Principal   Amounts.   See   "Description   of   the
Certificates--Principal (Including Prepayments)--Principal Payment
Characteristics of the PAC Certificates and the Companion Certificates" herein.

    Prepayments on mortgage loans are commonly measured relative to a prepayment
standard  or model. The  model used in this  Prospectus Supplement, the Standard
Prepayment Assumption ("SPA"),  represents an  assumed rate  of prepayment  each
month  relative  to the  then-outstanding  principal balance  of  a pool  of new
mortgage loans. A prepayment assumption of 100% SPA assumes constant  prepayment
rates  of  0.2% per  annum  of the  then-outstanding  principal balance  of such
mortgage loans in  the first  month of  the life of  the mortgage  loans and  an
additional  0.2% per annum  in each month thereafter  until the thirtieth month.
Beginning in the thirtieth month and in each month thereafter during the life of
the mortgage loans, 100% SPA assumes a constant prepayment rate of 6% per  annum
each  month. As used in the table below, "0% SPA" assumes prepayment rates equal
to 0% of SPA,

                                      S-54
<PAGE>
I.E.,  no prepayments. Correspondingly, "80% SPA" assumes prepayment rates equal
to 80% of SPA, and so forth. SPA DOES NOT PURPORT TO BE A HISTORICAL DESCRIPTION
OF PREPAYMENT EXPERIENCE OR A PREDICTION  OF THE ANTICIPATED RATE OF  PREPAYMENT
OF ANY POOL OF MORTGAGE LOANS, INCLUDING THE MORTGAGE LOANS.

    The  tables  set  forth  below  have  been  prepared  on  the  basis  of the
characteristics of the Mortgage  Loans that are expected  to be included in  the
Trust  Estate, as described above under "Description of the Mortgage Loans." The
tables assume, among other things, that (i) the scheduled payment in each  month
for each Mortgage Loan has been based on its outstanding balance as of the first
day of the month preceding the month of such payment, its Mortgage Interest Rate
and its remaining term to stated maturity, so that such scheduled payments would
amortize  the  remaining balance  by its  stated  maturity date,  (ii) scheduled
monthly payments of principal and interest on the Mortgage Loans will be  timely
received  on the first day of each  month (with no defaults), commencing in June
1994, (iii) the Seller does not repurchase any Mortgage Loan, as described under
"The Trust Estates--Mortgage Loans" in the Prospectus, and the Servicer does not
exercise its  option  to  purchase  the  Mortgage  Loans  and  thereby  cause  a
termination  of the  Trust Estate,  (iv) principal  prepayments on  the Mortgage
Loans will be received on the last day  of each month commencing in May 1994  at
the respective constant percentages of SPA set forth in the tables and there are
no  Prepayment Interest Shortfalls, (v) each  Mortgage Loan has an original term
to maturity of 30 years and (vi) the Series 1994-21 Certificates will be  issued
on  May 24, 1994. IT  IS HIGHLY UNLIKELY THAT THE  MORTGAGE LOANS WILL PREPAY AT
ANY CONSTANT RATE  OR THAT ALL  OF THE MORTGAGE  LOANS WILL PREPAY  AT THE  SAME
RATE.  In addition, there may be  differences between the characteristics of the
mortgage loans ultimately included  in the Trust Estate  and the Mortgage  Loans
which  are expected to be included, as described herein. Any difference may have
an effect upon  the actual  percentages of  initial Class  A Subclass  Principal
Balance  of the Subclasses of Class A Certificates and initial principal balance
of the Class M  Certificates outstanding, the actual  weighted average lives  of
the Subclasses of Class A Certificates and the Class M Certificates and the date
on  which the  Class A  Subclass Principal  Balance of  any Subclass  of Class A
Certificates and the principal balance of  the Class M Certificates are  reduced
to zero.

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

                                      S-55
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                                        CLASS A-1
                                                   CERTIFICATES AT THE
                                                  FOLLOWING PERCENTAGES
                                                         OF SPA
             DISTRIBUTION               -----------------------------------------
                 DATE                    0%    80%   175%  300%  375%  450%  700%
<S>                                     <C>    <C>   <C>   <C>   <C>   <C>   <C>
- --------------------------------------  -----------------------------------------
Initial...............................    100  100   100   100   100   100   100
May 1995..............................     92   79    79    79    79    79    79
May 1996..............................     84   38    38    38    38    38    38
May 1997..............................     74    0     0     0     0     0     0
May 1998..............................     64    0     0     0     0     0     0
May 1999..............................     54    0     0     0     0     0     0
May 2000..............................     42    0     0     0     0     0     0
May 2001..............................     29    0     0     0     0     0     0
May 2002..............................     15    0     0     0     0     0     0
May 2003..............................      0    0     0     0     0     0     0
May 2004..............................      0    0     0     0     0     0     0
May 2005..............................      0    0     0     0     0     0     0
May 2006..............................      0    0     0     0     0     0     0
May 2007..............................      0    0     0     0     0     0     0
May 2008..............................      0    0     0     0     0     0     0
May 2009..............................      0    0     0     0     0     0     0
May 2010..............................      0    0     0     0     0     0     0
May 2011..............................      0    0     0     0     0     0     0
May 2012..............................      0    0     0     0     0     0     0
May 2013..............................      0    0     0     0     0     0     0
May 2014..............................      0    0     0     0     0     0     0
May 2015..............................      0    0     0     0     0     0     0
May 2016..............................      0    0     0     0     0     0     0
May 2017..............................      0    0     0     0     0     0     0
May 2018..............................      0    0     0     0     0     0     0
May 2019..............................      0    0     0     0     0     0     0
May 2020..............................      0    0     0     0     0     0     0
May 2021..............................      0    0     0     0     0     0     0
May 2022..............................      0    0     0     0     0     0     0
May 2023..............................      0    0     0     0     0     0     0
May 2024..............................      0    0     0     0     0     0     0
Weighted Average
  Life (years) (1)....................   5.09  1.70  1.70  1.70  1.70  1.70  1.70

<CAPTION>
                                                        CLASS A-2
                                                   CERTIFICATES AT THE
                                                  FOLLOWING PERCENTAGES
                                                         OF SPA
             DISTRIBUTION               -----------------------------------------
                 DATE                    0%    80%   175%  300%  375%  450%  700%
<S>                                     <C>    <C>   <C>   <C>   <C>   <C>   <C>
- --------------------------------------  -----------------------------------------
Initial...............................    100  100   100   100   100   100   100
May 1995..............................    100  100   100   100   100   100   100
May 1996..............................    100  100   100   100   100   100   100
May 1997..............................    100   86    86    86    86    86    86
May 1998..............................    100   39    39    39    39    39     0
May 1999..............................    100    0     0     0     0     0     0
May 2000..............................    100    0     0     0     0     0     0
May 2001..............................    100    0     0     0     0     0     0
May 2002..............................    100    0     0     0     0     0     0
May 2003..............................    100    0     0     0     0     0     0
May 2004..............................     86    0     0     0     0     0     0
May 2005..............................     70    0     0     0     0     0     0
May 2006..............................     53    0     0     0     0     0     0
May 2007..............................     35    0     0     0     0     0     0
May 2008..............................     15    0     0     0     0     0     0
May 2009..............................      0    0     0     0     0     0     0
May 2010..............................      0    0     0     0     0     0     0
May 2011..............................      0    0     0     0     0     0     0
May 2012..............................      0    0     0     0     0     0     0
May 2013..............................      0    0     0     0     0     0     0
May 2014..............................      0    0     0     0     0     0     0
May 2015..............................      0    0     0     0     0     0     0
May 2016..............................      0    0     0     0     0     0     0
May 2017..............................      0    0     0     0     0     0     0
May 2018..............................      0    0     0     0     0     0     0
May 2019..............................      0    0     0     0     0     0     0
May 2020..............................      0    0     0     0     0     0     0
May 2021..............................      0    0     0     0     0     0     0
May 2022..............................      0    0     0     0     0     0     0
May 2023..............................      0    0     0     0     0     0     0
May 2024..............................      0    0     0     0     0     0     0
Weighted Average
  Life (years) (1)....................  12.13  3.82  3.82  3.82  3.82  3.82  3.32

<CAPTION>
                                                        CLASS A-3
                                                   CERTIFICATES AT THE
                                                  FOLLOWING PERCENTAGES
                                                         OF SPA
             DISTRIBUTION               -----------------------------------------
                 DATE                    0%    80%   175%  300%  375%  450%  700%
- --------------------------------------  -----------------------------------------
Initial...............................    100  100   100   100   100   100   100
May 1995..............................    100  100   100   100   100   100   100
May 1996..............................    100  100   100   100   100   100   100
May 1997..............................    100  100   100   100   100   100   100
May 1998..............................    100  100   100   100   100   100    54
May 1999..............................    100   95    95    95    95    95     0
May 2000..............................    100   49    49    49    49    49     0
May 2001..............................    100    6     6     6     6     6     0
May 2002..............................    100    0     0     0     0     0     0
May 2003..............................    100    0     0     0     0     0     0
May 2004..............................    100    0     0     0     0     0     0
May 2005..............................    100    0     0     0     0     0     0
May 2006..............................    100    0     0     0     0     0     0
May 2007..............................    100    0     0     0     0     0     0
May 2008..............................    100    0     0     0     0     0     0
May 2009..............................     93    0     0     0     0     0     0
May 2010..............................     68    0     0     0     0     0     0
May 2011..............................     40    0     0     0     0     0     0
May 2012..............................     10    0     0     0     0     0     0
May 2013..............................      0    0     0     0     0     0     0
May 2014..............................      0    0     0     0     0     0     0
May 2015..............................      0    0     0     0     0     0     0
May 2016..............................      0    0     0     0     0     0     0
May 2017..............................      0    0     0     0     0     0     0
May 2018..............................      0    0     0     0     0     0     0
May 2019..............................      0    0     0     0     0     0     0
May 2020..............................      0    0     0     0     0     0     0
May 2021..............................      0    0     0     0     0     0     0
May 2022..............................      0    0     0     0     0     0     0
May 2023..............................      0    0     0     0     0     0     0
May 2024..............................      0    0     0     0     0     0     0
Weighted Average
  Life (years) (1)....................  16.65  6.04  6.04  6.04  6.04  6.04  4.09
</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-56
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                                          CLASS A-4
                                                     CERTIFICATES AT THE
                                                    FOLLOWING PERCENTAGES
                                                            OF SPA
             DISTRIBUTION               ----------------------------------------------
                 DATE                    0%     80%   175%   300%   375%   450%   700%
<S>                                     <C>    <C>    <C>    <C>    <C>    <C>    <C>
- --------------------------------------  ----------------------------------------------
Initial...............................    100    100    100    100    100    100  100
May 1995..............................    100    100    100    100    100    100  100
May 1996..............................    100    100    100    100    100    100  100
May 1997..............................    100    100    100    100    100    100  100
May 1998..............................    100    100    100    100    100    100  100
May 1999..............................    100    100    100    100    100    100   23
May 2000..............................    100    100    100    100    100    100    0
May 2001..............................    100    100    100    100    100    100    0
May 2002..............................    100     46     46     46     46     46    0
May 2003..............................    100      5      5      5      5      5    0
May 2004..............................    100      0      0      0      0      0    0
May 2005..............................    100      0      0      0      0      0    0
May 2006..............................    100      0      0      0      0      0    0
May 2007..............................    100      0      0      0      0      0    0
May 2008..............................    100      0      0      0      0      0    0
May 2009..............................    100      0      0      0      0      0    0
May 2010..............................    100      0      0      0      0      0    0
May 2011..............................    100      0      0      0      0      0    0
May 2012..............................    100      0      0      0      0      0    0
May 2013..............................     52      0      0      0      0      0    0
May 2014..............................      0      0      0      0      0      0    0
May 2015..............................      0      0      0      0      0      0    0
May 2016..............................      0      0      0      0      0      0    0
May 2017..............................      0      0      0      0      0      0    0
May 2018..............................      0      0      0      0      0      0    0
May 2019..............................      0      0      0      0      0      0    0
May 2020..............................      0      0      0      0      0      0    0
May 2021..............................      0      0      0      0      0      0    0
May 2022..............................      0      0      0      0      0      0    0
May 2023..............................      0      0      0      0      0      0    0
May 2024..............................      0      0      0      0      0      0    0
Weighted Average
  Life (years) (1)....................  19.06   8.05   8.05   8.05   8.05   8.05  4.88

<CAPTION>
                                                          CLASS A-5
                                                     CERTIFICATES AT THE
                                                    FOLLOWING PERCENTAGES
                                                            OF SPA
             DISTRIBUTION               ----------------------------------------------
                 DATE                    0%     80%   175%   300%   375%   450%   700%
<S>                                     <C>    <C>    <C>   <C>   <C>   <C>   <C>
- --------------------------------------  ----------------------------------------------
Initial...............................    100    100    100    100    100    100  100
May 1995..............................    100    100    100    100    100    100  100
May 1996..............................    100    100    100    100    100    100  100
May 1997..............................    100    100    100    100    100    100  100
May 1998..............................    100    100    100    100    100    100  100
May 1999..............................    100    100    100    100    100    100  100
May 2000..............................    100    100    100    100    100    100   24
May 2001..............................    100    100    100    100    100    100    0
May 2002..............................    100    100    100    100    100    100    0
May 2003..............................    100    100    100    100    100    100    0
May 2004..............................    100     76     76     76     76     76    0
May 2005..............................    100     54     54     54     54     54    0
May 2006..............................    100     39     39     39     39     39    0
May 2007..............................    100     27     27     27     27     27    0
May 2008..............................    100     19     19     19     19     19    0
May 2009..............................    100     14     14     14     14     14    0
May 2010..............................    100     10     10     10     10     10    0
May 2011..............................    100      7      7      7      7      7    0
May 2012..............................    100      5      5      5      5      5    0
May 2013..............................    100      3      3      3      3      3    0
May 2014..............................     72      2      2      2      2      2    0
May 2015..............................      2      2      2      2      2      2    0
May 2016..............................      1      1      1      1      1      1    0
May 2017..............................      1      1      1      1      1      1    0
May 2018..............................      0      0      0      0      0      0    0
May 2019..............................      0      0      0      0      0      0    0
May 2020..............................      0      0      0      0      0      0    0
May 2021..............................      0      0      0      0      0      0    0
May 2022..............................      0      0      0      0      0      0    0
May 2023..............................      0      0      0      0      0      0    0
May 2024..............................      0      0      0      0      0      0    0
Weighted Average
  Life (years) (1)....................  20.31  12.14  12.14  12.14  12.14  12.14  5.77

<CAPTION>
                                                        CLASS A-6
                                                   CERTIFICATES AT THE
                                                  FOLLOWING PERCENTAGES
                                                          OF SPA
             DISTRIBUTION               ------------------------------------------
                 DATE                    0%     80%   175%  300%  375%  450%  700%
- --------------------------------------  ------------------------------------------
Initial...............................    100    100  100   100   100   100   100
May 1995..............................    100    100   93    93    93    93    93
May 1996..............................    100    100   77    77    77    77    77
May 1997..............................    100    100   57    57    57    57     7
May 1998..............................    100    100   39    39    39    39     0
May 1999..............................    100    100   25    25    25    15     0
May 2000..............................    100    100   14    14    14     3     0
May 2001..............................    100    100    8     8     8     0     0
May 2002..............................    100     96    4     4     4     0     0
May 2003..............................    100     87    0     0     0     0     0
May 2004..............................    100     76    0     0     0     0     0
May 2005..............................    100     65    0     0     0     0     0
May 2006..............................    100     52    0     0     0     0     0
May 2007..............................    100     40    0     0     0     0     0
May 2008..............................    100     27    0     0     0     0     0
May 2009..............................    100     15    0     0     0     0     0
May 2010..............................    100      3    0     0     0     0     0
May 2011..............................    100      0    0     0     0     0     0
May 2012..............................    100      0    0     0     0     0     0
May 2013..............................    100      0    0     0     0     0     0
May 2014..............................    100      0    0     0     0     0     0
May 2015..............................     95      0    0     0     0     0     0
May 2016..............................     76      0    0     0     0     0     0
May 2017..............................     56      0    0     0     0     0     0
May 2018..............................     34      0    0     0     0     0     0
May 2019..............................     10      0    0     0     0     0     0
May 2020..............................      0      0    0     0     0     0     0
May 2021..............................      0      0    0     0     0     0     0
May 2022..............................      0      0    0     0     0     0     0
May 2023..............................      0      0    0     0     0     0     0
May 2024..............................      0      0    0     0     0     0     0
Weighted Average
  Life (years) (1)....................  23.25  12.16  3.72  3.72  3.72  3.39  2.36
</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-57
<PAGE>
 PERCENTAGE OF INITIAL CLASS A SUBCLASS PRINCIPAL BALANCE AND CLASS M PRINCIPAL
                            BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                                        CLASS A-7
                                                   CERTIFICATES AT THE
                                                  FOLLOWING PERCENTAGES
                                                          OF SPA
             DISTRIBUTION               ------------------------------------------
                 DATE                    0%     80%   175%  300%  375%  450%  700%
<S>                                     <C>    <C>    <C>   <C>   <C>   <C>   <C>
- --------------------------------------  ------------------------------------------
Initial...............................    100    100  100   100   100   100   100
May 1995..............................    100    100  100    74    58    42     0
May 1996..............................    100    100  100    14     0     0     0
May 1997..............................    100    100  100     0     0     0     0
May 1998..............................    100    100  100     0     0     0     0
May 1999..............................    100    100  100     0     0     0     0
May 2000..............................    100    100  100     0     0     0     0
May 2001..............................    100    100   96     0     0     0     0
May 2002..............................    100    100   80     0     0     0     0
May 2003..............................    100    100   56     0     0     0     0
May 2004..............................    100    100   20     0     0     0     0
May 2005..............................    100    100    0     0     0     0     0
May 2006..............................    100    100    0     0     0     0     0
May 2007..............................    100    100    0     0     0     0     0
May 2008..............................    100    100    0     0     0     0     0
May 2009..............................    100    100    0     0     0     0     0
May 2010..............................    100    100    0     0     0     0     0
May 2011..............................    100     72    0     0     0     0     0
May 2012..............................    100     38    0     0     0     0     0
May 2013..............................    100      3    0     0     0     0     0
May 2014..............................    100      0    0     0     0     0     0
May 2015..............................    100      0    0     0     0     0     0
May 2016..............................    100      0    0     0     0     0     0
May 2017..............................    100      0    0     0     0     0     0
May 2018..............................    100      0    0     0     0     0     0
May 2019..............................    100      0    0     0     0     0     0
May 2020..............................     52      0    0     0     0     0     0
May 2021..............................      0      0    0     0     0     0     0
May 2022..............................      0      0    0     0     0     0     0
May 2023..............................      0      0    0     0     0     0     0
May 2024..............................      0      0    0     0     0     0     0
Weighted Average
  Life (years) (1)....................  26.07  17.69  9.04  1.42  1.09  0.91  0.63

<CAPTION>
                                                         CLASS A-8
                                                    CERTIFICATES AT THE
                                                   FOLLOWING PERCENTAGES
                                                          OF SPA
             DISTRIBUTION               -------------------------------------------
                 DATE                    0%     80%   175%   300%  375%  450%  700%
<S>                                     <C>    <C>    <C>    <C>    <C>   <C>   <C>
- --------------------------------------  -------------------------------------------
Initial...............................    100    100    100  100   100   100   100
May 1995..............................    100    100    100  100   100   100    97
May 1996..............................    100    100    100  100    88    73    22
May 1997..............................    100    100    100   62    55    29     0
May 1998..............................    100    100    100   67    33     3     0
May 1999..............................    100    100    100   57    21     0     0
May 2000..............................    100    100    100   53    17     0     0
May 2001..............................    100    100    100   50    17     0     0
May 2002..............................    100    100    100   47    17     0     0
May 2003..............................    100    100    100   43    17     0     0
May 2004..............................    100    100    100   36    14     0     0
May 2005..............................    100    100     95   30    11     0     0
May 2006..............................    100    100     85   25     9     0     0
May 2007..............................    100    100     75   21     7     0     0
May 2008..............................    100    100     66   17     5     0     0
May 2009..............................    100    100     58   14     4     0     0
May 2010..............................    100    100     50   11     3     0     0
May 2011..............................    100    100     43    9     2     0     0
May 2012..............................    100    100     37    7     2     0     0
May 2013..............................    100    100     32    5     1     0     0
May 2014..............................    100     91     27    4     1     0     0
May 2015..............................    100     80     22    3     1     0     0
May 2016..............................    100     71     18    3     1     0     0
May 2017..............................    100     61     15    2     0     0     0
May 2018..............................    100     51     12    1     0     0     0
May 2019..............................    100     42      9    1     0     0     0
May 2020..............................    100     33      7    1     0     0     0
May 2021..............................     90     25      5    0     0     0     0
May 2022..............................     61     16      3    0     0     0     0
May 2023..............................     30      7      1    0     0     0     0
May 2024..............................      0      0      0    0     0     0     0
Weighted Average
  Life (years) (1)....................  28.38  24.32  17.14  8.44  4.84  2.61  1.69

<CAPTION>
                                                        CLASS A-R
                                                    CERTIFICATE AT THE
                                                  FOLLOWING PERCENTAGES
                                                          OF SPA
             DISTRIBUTION               ------------------------------------------
                 DATE                    0%     80%   175%  300%  375%  450%  700%
- --------------------------------------  ------------------------------------------
Initial...............................    100    100  100   100   100   100   100
May 1995..............................     99     98   96    94    93    92    87
May 1996..............................     98     94   88    81    77    73    60
May 1997..............................     97     88   78    65    58    51    32
May 1998..............................     96     83   68    51    43    35    15
May 1999..............................     95     77   59    40    31    23     5
May 2000..............................     94     72   52    32    23    15     1
May 2001..............................     93     68   45    25    16    10     0
May 2002..............................     91     63   40    20    12     7     0
May 2003..............................     90     59   35    16     9     4     0
May 2004..............................     88     55   31    13     7     3     0
May 2005..............................     86     52   27    10     5     2     0
May 2006..............................     84     48   23     8     4     2     0
May 2007..............................     82     45   20     6     3     1     0
May 2008..............................     80     41   18     5     2     1     0
May 2009..............................     77     38   15     4     2     1     0
May 2010..............................     74     35   13     3     1     0     0
May 2011..............................     71     32   11     3     1     0     0
May 2012..............................     68     29   10     2     1     0     0
May 2013..............................     65     26    8     2     1     0     0
May 2014..............................     61     23    7     1     0     0     0
May 2015..............................     57     21    6     1     0     0     0
May 2016..............................     52     18    5     1     0     0     0
May 2017..............................     47     16    4     1     0     0     0
May 2018..............................     42     13    3     0     0     0     0
May 2019..............................     36     11    2     0     0     0     0
May 2020..............................     30      9    2     0     0     0     0
May 2021..............................     23      6    1     0     0     0     0
May 2022..............................     16      4    1     0     0     0     0
May 2023..............................      8      2    0     0     0     0     0
May 2024..............................      0      0    0     0     0     0     0
Weighted Average
  Life (years) (1)....................  20.57  12.80  8.23  5.38  4.43  3.76  2.55

<CAPTION>
                                                          CLASS M
                                                    CERTIFICATES AT THE
                                                   FOLLOWING PERCENTAGES
                                                           OF SPA
             DISTRIBUTION               --------------------------------------------
                 DATE                    0%     80%   175%   300%   375%  450%  700%
- --------------------------------------  --------------------------------------------
Initial...............................    100    100    100    100  100   100   100
May 1995..............................     99     99     99     99   99    99    99
May 1996..............................     98     98     98     98   98    98    98
May 1997..............................     97     97     97     97   97    97    97
May 1998..............................     96     96     96     96   96    96    96
May 1999..............................     95     95     95     95   95    95    95
May 2000..............................     94     93     91     89   87    86    80
May 2001..............................     93     90     86     81   78    75    53
May 2002..............................     91     86     79     71   66    61    30
May 2003..............................     90     81     71     59   53    46    17
May 2004..............................     88     76     62     48   40    33    10
May 2005..............................     86     70     55     38   30    24     6
May 2006..............................     84     66     48     31   23    17     3
May 2007..............................     82     61     42     24   17    12     2
May 2008..............................     80     56     36     20   13     9     1
May 2009..............................     77     52     31     15   10     6     1
May 2010..............................     74     48     27     12    7     4     0
May 2011..............................     71     43     23     10    5     3     0
May 2012..............................     68     40     20      8    4     2     0
May 2013..............................     65     36     17      6    3     1     0
May 2014..............................     61     32     14      5    2     1     0
May 2015..............................     57     28     12      3    2     1     0
May 2016..............................     52     25     10      3    1     0     0
May 2017..............................     47     21      8      2    1     0     0
May 2018..............................     42     18      6      1    1     0     0
May 2019..............................     36     15      5      1    0     0     0
May 2020..............................     30     12      4      1    0     0     0
May 2021..............................     23      9      2      0    0     0     0
May 2022..............................     16      6      2      0    0     0     0
May 2023..............................      8      3      1      0    0     0     0
May 2024..............................      0      0      0      0    0     0     0
Weighted Average
  Life (years) (1)....................  20.57  16.04  12.92  10.67  9.83  9.21  7.43
</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-58
<PAGE>
    Interest on Mortgage Loans prepaid  in full is accrued  only to the date  of
such  prepayment in full. Any interest  shortfall with respect to prepayments in
full will be offset only  to the extent of the  aggregate of the Servicing  Fees
relating  to mortgagor payments  or other recoveries  distributed on the related
Distribution Date. Any excess of such shortfall above the Servicing Fees in  any
month  will result  in a  pro rata  reduction of  interest distributable  to the
holders of each Subclass  of Class A  Certificates, the holders  of the Class  M
Certificates  and the holders  of the Class  B Certificates. Interest shortfalls
resulting from the timing of the receipt of partial principal prepayments on the
Mortgage Loans and Partial Liquidation Proceeds or from net Liquidation Proceeds
in respect of Liquidated Loans will not be offset by Servicing Fees but will  be
allocated  first to the Class B Certificates until the Class B Principal Balance
has been reduced to zero, second to  the Class M Certificates until the Class  M
Principal  Balance has  been reduced  to zero and  finally to  the Subclasses of
Class A Certificates. See "Description of the Certificates--Interest" herein and
"Prepayment and Yield Considerations" in the Prospectus.

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

    With respect to any Mortgage Loan as to which the related Mortgaged Property
is located in Los Angeles County, Ventura County or an adjoining county (each, a
"Covered Mortgaged Property"), the  Seller will represent  and warrant that  the
Covered  Mortgaged  Property  is  free  of  material  damage  arising  from  the
Earthquake and any aftershocks relating to the Earthquake occurring prior to May
24, 1994 which would  adversely affect the value  of such Mortgaged Property  as
security for such Mortgage Loan or the use for which such premises were intended
as  of  the date  of issuance  of  the Certificates.  The Seller  is undertaking
reasonable efforts consistent with prudent servicing practices (which may or may
not include physical or visual inspections of the Covered Mortgaged  Properties)
to  generally assess the effects of the Earthquake as they relate to the Covered
Mortgaged  Properties.  In  the  event  that  (i)  it  is  established  to   the
satisfaction  of either  the Servicer  or the  Trustee that  a Covered Mortgaged
Property suffered damage that was solely attributable to the Earthquake and  any
aftershocks  relating  to  the  Earthquake  occurring  prior  to  May  24, 1994,
resulting in  an uncured  breach of  the representation  and warranty  described
above  and  (ii)  such  uncured  breach  materially  and  adversely  affects the
interests of the Certificateholders, the  Seller will be required to  substitute
another  mortgage loan for the affected Mortgage Loan or repurchase the affected
Mortgage Loan. The Seller  will use reasonable efforts  to deliver a  substitute
mortgage  loan in such event, subject  to the substitution criteria specified in
the Pooling and Servicing Agreement. Repurchase  of any such Mortgage Loan  will
affect  in  varying  degrees  the  yields  and  weighted  average  lives  of the
Subclasses of Class A  Certificates and the  Class M Certificates,  particularly
the  yield of any Offered Certificates  purchased at a premium. See "Description
of the Mortgage Loans" herein.

                        POOLING AND SERVICING AGREEMENT

GENERAL

    The Series 1994-21  Certificates will be  issued pursuant to  a Pooling  and
Servicing Agreement to be dated as of the date of initial issuance of the Series
1994-21  Certificates (the "Pooling and  Servicing Agreement") among the Seller,
the Servicer and the Trustee. Reference is made to the Prospectus for  important
additional  information regarding  the terms and  conditions of  the Pooling and
Servicing Agreement and the Series 1994-21 Certificates. See "Description of the
Certificates," "Servicing of the Mortgage Loans" and "The Pooling and  Servicing
Agreement"  in the Prospectus. Distributions  (other than the final distribution
in retirement of the Class  A Certificates of each Subclass  and of the Class  M
Certificates) will be made by check mailed to the address of the person entitled
thereto  as it appears on the Certificate Register. However, with respect to any
holder of  an  Offered Certificate  evidencing  at least  a  $5,000,000  initial
principal  balance, 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

                                      S-59
<PAGE>
the related Distribution Date. The final distribution in respect of each Class A
and  Class M Certificate  will be made  only upon presentation  and surrender of
such Class A or  Class M Certificate  at the office or  agency appointed by  the
Trustee  specified  in the  notice  of final  distribution  with respect  to the
related Subclass or Class.

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

VOTING

    With respect  to  any provisions  of  the Pooling  and  Servicing  Agreement
providing  for the  action, consent  or approval  of the  holders of  all Series
1994-21 Certificates evidencing specified Voting Interests in the Trust  Estate,
the  holders of the  Class A Certificates  will collectively be  entitled to the
then applicable Class A Percentage, and the holders of the Class M  Certificates
will collectively be entitled to the then applicable percentage of the aggregate
Voting  Interest  represented by  all  Series 1994-21  Certificates  obtained by
dividing the  then-outstanding Class  M  Principal Balance  by  the sum  of  the
then-outstanding  Class A Principal Balance, Class M Principal Balance and Class
B  Principal  Balance  and  the  holders  of  the  Class  B  Certificates   will
collectively  be  entitled  to  the balance  of  the  aggregate  Voting Interest
represented by all Series 1994-21  Certificates. The aggregate Voting  Interests
of  the Class A Certificates other than  the Class A-9 Certificates, on any date
will be 99% of the Class A Percentage  on such date. The Voting Interest of  the
Class  A-9 Certificates on any date will be 1% of the Class A Percentage on such
date. The aggregate Voting  Interests of each Subclass  of Class A  Certificates
other  than the Class A-9 Certificates on any  date will be equal to the product
of (a) 99% of the Class A Percentage on such date and (b) the fraction  obtained
by dividing the Class A Subclass Principal Balance of such Subclass on such date
by  the aggregate Class A Subclass Principal Balance of the Class A Certificates
other than the Class A-9 Certificates on such date. Each Certificateholder of  a
Class or Subclass will have a Voting Interest equal to the product of the Voting
Interest  to  which such  Class  or Subclass  is  collectively entitled  and the
Percentage Interest  in such  Class  or Subclass  represented by  such  holder's
Certificates.  With  respect  to any  provisions  of the  Pooling  and Servicing
Agreement providing for action, consent or approval of each Class or Subclass of
Certificates  or  specified   Classes  or  Subclasses   of  Certificates,   each
Certificateholder  of a  Subclass will have  a Voting Interest  in such Subclass
equal to such holder's Percentage  Interest in such Subclass. Unless  Definitive
Certificates  are  issued as  described above,  Beneficial Owners  of Book-Entry
Certificates may exercise their voting rights only through Participants.

TRUSTEE

    The Trustee for the Series 1994-21 Certificates will be First Trust National
Association, a national banking association.  The Corporate Trust Office of  the
Trustee is located at 180 East Fifth Street, St. Paul, Minnesota 55101. See "The
Pooling and Servicing Agreement--The Trustee" in the Prospectus.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The servicing fee paid to the Servicer with respect to the servicing of each
Mortgage  Loan  included  in  the Trust  Estate  underlying  the  Series 1994-21
Certificates and administrative services provided by it will be 0.20% per  annum
of  the outstanding principal balance of each such Mortgage Loan (the "Servicing
Fee"). No Fixed Retained Yield (as  defined in the Prospectus) will be  retained
with  respect  to any  of the  Mortgage  Loans. See  "Servicing of  the Mortgage
Loans--Fixed Retained Yield, Servicing Compensation and Payment of Expenses"  in
the  Prospectus  for information  regarding other  possible compensation  to the
Servicer. The Servicer will pay all routine expenses incurred in connection with
its responsibilities  under  the Pooling  and  Servicing Agreement,  subject  to
certain  rights of reimbursement  as described in  the Prospectus. The servicing
fees and other expenses of the REMIC will be allocated to a holder of the  Class
A-R Certificate who is an individual, estate, or trust (whether such Certificate
is  held directly or through certain  pass-through entities) as additional gross
income without a corresponding distribution of  cash, and any such investor  (or
its  owners, in the case of a pass-through entity) may be limited in its ability
to deduct such expenses for regular tax  purposes and may not be able to  deduct
such  expenses to any extent for  alternative minimum tax purposes. See "Certain
Federal Income  Tax  Consequences--Federal  Income Tax  Consequences  for  REMIC
Certificates--Limitations on Deduction of Certain Expenses" in the Prospectus.

                                      S-60
<PAGE>
OPTIONAL TERMINATION

    At its option, the Servicer may purchase from the Trust Estate all remaining
Mortgage  Loans,  and  thereby effect  early  retirement of  the  Series 1994-21
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.  In the  event  the  Trust  Estate  is
liquidated  as described above, holders of the Certificates, to the extent funds
are available, will receive the  unpaid principal balance of their  Certificates
and  any accrued and unpaid  interest thereon. The amount,  if any, remaining in
the Certificate Account after the payment  of all principal and interest on  the
Certificates  and expenses of the REMIC will be distributed to the holder of the
Class A-R Certificate. See  "Description of the Certificates--Additional  Rights
of  the  Class  A-R Certificateholder"  herein  and "The  Pooling  and Servicing
Agreement--Termination; Purchase of Mortgage Loans" in the Prospectus.

                       FEDERAL INCOME TAX CONSIDERATIONS

    The following discussion represents the opinion of Cadwalader, Wickersham  &
Taft  as  to the  anticipated material  federal income  tax consequences  of the
purchase, ownership and disposition of the Offered Certificates.

    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 and  Class  A-8
Certificates   and  the   Class  M  Certificates   (collectively,  the  "Regular
Certificates"), together with the  Class A-9 and Class  B Certificates, will  be
designated  as the regular interests in the REMIC, and the Class A-R Certificate
will be  designated  as  the residual  interest  in  the REMIC.  The  Class  A-R
Certificate  is a  "Residual Certificate"  for purposes  of the  Prospectus. See
"Certain Federal Income  Tax Consequences--Federal Income  Tax Consequences  for
REMIC Certificates" in the Prospectus.

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

REGULAR CERTIFICATES

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

    It is anticipated that the Class  A-5, Class A-7 and Class A-8  Certificates
and  the Class M Certificates will be  issued with original issue discount in an
amount equal to the excess of the initial principal balances of such  Subclasses
or  Class over their respective issue prices (including accrued interest). It is
further anticipated  that the  Class A-1,  Class A-2,  Class A-3  and Class  A-6
Certificates  will be issued  at a premium  and that the  Class A-4 Certificates
will be issued with  DE MINIMIS original issue  discount for federal income  tax
purposes. The Class A-9 Certificates, which are not offered hereby, also will be
treated as issued with original issue discount for federal income tax purposes.

    The  Prepayment Assumption (as defined in the Prospectus) that is to be used
in determining the rate  of accrual of original  issue discount and whether  the
original  issue  discount is  considered DE  MINIMIS,  and that  may be  used to
amortize premium, will be calculated using  300% SPA. No representation is  made
as to the actual rate at which the Mortgage Loans will prepay.

RESIDUAL CERTIFICATE

    The  holder of the Class A-R Certificate  must include the taxable income or
loss of  the REMIC  in determining  its federal  taxable income.  The Class  A-R
Certificate  will remain outstanding for federal income tax purposes until there
are no Certificates of  any other Class  outstanding. PROSPECTIVE INVESTORS  ARE
CAUTIONED  THAT THE CLASS  A-R CERTIFICATEHOLDER'S REMIC  TAXABLE INCOME AND THE
TAX  LIABILITY  THEREON  WILL  EXCEED,   AND  MAY  SIGNIFICANTLY  EXCEED,   CASH
DISTRIBUTIONS  TO SUCH HOLDER DURING CERTAIN PERIODS, IN WHICH EVENT SUCH HOLDER
MUST HAVE SUFFICIENT  ALTERNATIVE SOURCES OF  FUNDS TO PAY  SUCH TAX  LIABILITY.
Furthermore,  it is anticipated that all or a substantial portion of the taxable
income of the REMIC includible by the  holder of the Class A-R Certificate  will
be

                                      S-61
<PAGE>
treated  as "excess  inclusion" income, resulting  in (i) the  inability of such
holder to use net operating  losses to offset such  income from the REMIC,  (ii)
the  treatment of such income as  "unrelated business taxable income" to certain
holders who are otherwise tax-exempt, and (iii) the treatment of such income  as
subject  to 30% withholding tax to certain non-U.S. investors, with no exemption
or treaty reduction.

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

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

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

    See "Certain Federal Income Tax Consequences" in the Prospectus.

                              ERISA CONSIDERATIONS

    The  Class A-R  Certificate may  not be purchased  by or  transferred to any
person that is an employee  benefit plan within the  meaning of Section 3(3)  of
the  Employee Retirement Income Security Act  of 1974, as amended ("ERISA"), and
that is subject  to the fiduciary  responsibility rules of  Sections 401-414  of
ERISA  or Code Section 4975 (an "ERISA Plan") or that is a governmental plan, as
defined in Section 3(32) of  ERISA, subject to any  federal, state or local  law
("Similar  Law")  that  is,  to  a material  extent,  similar  to  the foregoing
provisions of ERISA or the Code (collectively with an ERISA Plan, a "Plan"),  or
any  person  utilizing  the  assets of  such  Plan.  Accordingly,  the following
discussion does  not purport  to discuss  the considerations  under ERISA,  Code
Section  4975 or Similar Law with respect to the purchase, acquisition or resale
of the Class A-R  Certificate and for purposes  of the following discussion  all
references  to  the Offered  Certificates are  deemed to  exclude the  Class A-R
Certificate.

    In addition,  under current  law the  purchase and  holding of  the Class  M
Certificates  by or on behalf of a  Plan may result in "prohibited transactions"
within the meaning of ERISA  and Code Section 4975  or Similar Law. Transfer  of
the  Class M Certificates will not be  made unless the transferee (i) executes a
representation letter in form and substance satisfactory to the Trustee  stating
that  it is  not, and is  not acting on  behalf of,  any such Plan  or using the

                                      S-62
<PAGE>
assets of any such Plan to effect  such purchase or (ii) provides an opinion  of
counsel  in form and substance satisfactory to  the Trustee that the purchase or
holding of the Class M Certificates by or on behalf of such Plan will not result
in the assets of the Trust Estate  being deemed to be "plan assets" and  subject
to  the prohibited transaction provisions  of ERISA and the  Code or Similar Law
and will not subject the Servicer, the  Seller or the Trustee to any  obligation
in  addition to  those undertaken  in the  Pooling and  Servicing Agreement. The
Class M  Certificates will  contain  a legend  describing such  restrictions  on
transfer and the Pooling and Servicing Agreement will provide that any attempted
or  purported transfer in violation of  these transfer restrictions will be null
and void and will vest no  rights in any purported transferee. Accordingly,  the
following discussion does not purport to discuss the considerations under ERISA,
Code  Section 4975 or Similar  Law with respect to  the purchase, acquisition or
resale of the Class M Certificates and for purposes of the following  discussion
all  references to the  Offered Certificates are  deemed to exclude  the Class M
Certificates.

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

    On  October  17,  1989, the  DOL  issued  to the  Underwriter  an individual
administrative exemption, Prohibited Transaction  Exemption 89-89, 54 Fed.  Reg.
42589  (the "Exemption"),  from certain of  the prohibited  transaction rules of
ERISA with respect  to the  initial purchase,  the holding,  and the  subsequent
resale  by an ERISA  Plan of certificates  in pass-through trusts  that meet the
conditions and requirements of the Exemption.  The Exemption might apply to  the
acquisition,  holding and resale  of the Offered Certificates  by an ERISA Plan,
provided that specified conditions are met.

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

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

                                LEGAL INVESTMENT

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

                                      S-63
<PAGE>
Class A Certificates or the Class M  Certificates. It should also be noted  that
certain  states recently  have enacted,  or have  proposed enacting, legislation
limiting to  varying extents  the  ability of  certain entities  (in  particular
insurance  companies) to invest in mortgage related securities. Investors should
consult with their own legal advisors in determining whether and to what  extent
the  Offered Certificates constitute  legal investments for  such investors. See
"Legal Investment" in the Prospectus.

                                SECONDARY MARKET

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

                                  UNDERWRITING

    Subject to the terms and conditions  of the underwriting agreement dated  as
of  April 14,  1994 (the  "Underwriting Agreement")  among the  Seller, PHMC and
Salomon  Brothers  Inc,   as  underwriter  (the   "Underwriter"),  the   Offered
Certificates  offered  hereby  are  being  purchased  from  the  Seller  by  the
Underwriter upon issuance. The Underwriter is  committed to purchase all of  the
Offered  Certificates if any Offered Certificates are purchased. The Underwriter
has advised the Seller that it proposes to offer the Offered Certificates,  from
time  to  time,  for sale  in  negotiated  transactions or  otherwise  at prices
determined at the  time of sale.  Proceeds to the  Seller from the  sale of  the
Offered Certificates will be approximately 98.62106742% of the aggregate initial
principal  balance of the Class A Certificates and approximately 95.82447305% of
the aggregate initial principal  balance of the Class  M Certificates, plus,  in
each  case, accrued interest thereon at the rate  of 7.80% per annum from May 1,
1994 to (but not including) May  24, 1994, before deducting expenses payable  by
the  Seller. The Underwriter has advised the Seller that the Underwriter has not
allocated the purchase  price paid to  the Seller for  the Class A  Certificates
among  the Subclasses of  Class A Certificates. The  Underwriter and any dealers
that participate  with  the  Underwriter  in the  distribution  of  the  Offered
Certificates  may be deemed to be underwriters, and any discounts or commissions
received by them and any  profit on the resale  of Offered Certificates by  them
may  be deemed to be underwriting discounts or commissions, under the Securities
Act.

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

                                 LEGAL MATTERS

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

                                USE OF PROCEEDS

    The  net proceeds to be  received from the sale  of the Offered Certificates
will be applied by the  Seller to the purchase from  PHMC of the Mortgage  Loans
represented  by the Series  1994-21 Certificates. It is  expected that PHMC will
use the proceeds  from the  sale of  the Mortgage Loans  to the  Seller for  its
general  business purposes,  including, without  limitation, the  origination or
acquisition of new mortgage  loans and the repayment  of borrowings incurred  to
finance  the origination  or acquisition  of the  Mortgage Loans  underlying the
Series 1994-21 Certificates.

                                      S-64
<PAGE>
                                    RATINGS

    It is a  condition to the  issuance of  the Class A  Certificates that  each
Subclass  will have  been rated  "Aaa" by Moody's  and "AAA"  by Fitch.  It is a
condition to the issuance of the Class M Certificates that they shall have  been
rated at least "Aa3" by Moody's and at least "AA" by Fitch. A security rating is
not  a recommendation  to buy,  sell or  hold securities  and may  be subject to
revision or withdrawal at any time by the assigning rating agency. Each security
rating should be evaluated independently of any other security rating.

    The ratings of  Moody's on  mortgage pass-through  certificates address  the
likelihood  of  the  receipt  by  certificateholders  of  all  distributions  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.

    The ratings  of  Fitch 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.  Fitch's
rating  opinions address  the structural and  legal aspects  associated with the
certificates, including the  nature of  the underlying  mortgage loans.  Fitch's
ratings  on pass-through  certificates do  not represent  any assessment  of the
likelihood or rate of principal prepayments and consequently any adverse  effect
the timing of such prepayments could have on an investor's anticipated yield.

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

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

                                      S-65
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
<S>                                                                        <C>
Adjusted Class A Principal Distribution Amount...........................  S-28
Adjusted Pool Amount.....................................................  S-22
Adjustment Amount........................................................  S-39
Advance Reserve Fund.....................................................  S-35
Advance Reserve Fund Available Advance Amount............................  S-35
Advance Reserve Fund Depository..........................................  S-35
Advance Reserve Fund Required Amount.....................................  S-35
Advance Reserve Fund Trigger Date........................................  S-35
Bankruptcy Loss..........................................................  S-25
Bankruptcy Loss Amount...................................................  S-39
Beneficial Owner.........................................................  S-17
Book-Entry Certificates..................................................   S-6
Cede.....................................................................   S-8
Certificates.............................................................   S-4
Class A Certificates.....................................................  Cover
Class A Distribution Amount..............................................  S-21
Class A Optimal Amount...................................................  S-24
Class A Optimal Principal Amount.........................................  S-24
Class A Percentage.......................................................  S-26
Class A Prepayment Percentage............................................  S-26
Class A Principal Balance................................................  S-22
Class A Principal Distribution Amount....................................  S-24
Class A Subclass Interest Accrual Amount.................................  S-21
Class A Subclass Interest Shortfall Amount...............................  S-24
Class A Subclass Principal Balance.......................................  S-22
Class A-9 Notional Amount................................................  S-22
Class B Certificates.....................................................  Cover
Class B Interest Accrual Amount..........................................  S-22
Class B Principal Balance................................................  S-22
Class M Certificates.....................................................  Cover
Class M Distribution Amount..............................................  S-21
Class M Interest Accrual Amount..........................................  S-21
Class M Interest Shortfall Amount........................................  S-24
Class M Optimal Amount...................................................  S-24
Class M Optimal Principal Amount.........................................  S-27
Class M Percentage.......................................................  S-27
Class M Prepayment Percentage............................................  S-27
Class M Principal Balance................................................  S-22
Class M Principal Distribution Amount....................................  S-27
Code.....................................................................  S-16
Companion Certificates...................................................  Cover
Cooperatives.............................................................  S-41
Co-op Shares.............................................................  S-41
Covered Mortgaged Property...............................................  S-59
Cross-Over Date..........................................................  S-38
Current Class M Subordination Level......................................  S-28
Cut-Off Date Aggregate Principal Balance.................................  S-41
Debt Service Reduction...................................................  S-26
Deficient Valuation......................................................  S-26
</TABLE>

                                      S-66
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
Definitive Certificates..................................................   S-6
<S>                                                                        <C>
Depository Agreement.....................................................  S-35
Determination Date.......................................................  S-19
Distribution Date........................................................   S-2
DTC......................................................................   S-6
Earthquake...............................................................  S-41
Enhancement Act..........................................................  S-63
ERISA....................................................................  S-16
Excess Bankruptcy Losses.................................................  S-39
Excess Fraud Losses......................................................  S-39
Excess Principal Payments................................................  S-33
Excess Special Hazard Losses.............................................  S-39
Exemption................................................................  S-63
Fitch....................................................................   S-4
Fixed Non-Relocation Program Loans.......................................  S-48
Fixed Program Loans......................................................  S-48
Fraud Loss...............................................................  S-25
Fraud Loss Amount........................................................  S-39
Indirect Participants....................................................  S-18
Liquidated Loan..........................................................  S-25
Liquidated Loan Loss.....................................................  S-25
Moody's..................................................................   S-4
Mortgage Loans...........................................................  Cover
Mortgaged Properties.....................................................  S-41
Mortgages................................................................  S-41
Net Foreclosure Profits..................................................  S-34
Net Mortgage Interest Rate...............................................  S-22
Non-Supported Interest Shortfall.........................................   S-9
Original Class M Subordination Level.....................................  S-28
Original Subordinated Principal Balance..................................  S-26
PAC I Certificates.......................................................  Cover
PAC II Certificates......................................................  Cover
PAC Principal Amount.....................................................  S-28
Partial Liquidation Proceeds.............................................  S-25
Participants.............................................................  S-18
Percentage Interest......................................................  S-21
Periodic Advance.........................................................  S-35
PHMC.....................................................................  Cover
Plan.....................................................................  S-16
Pool Distribution Amount.................................................  S-20
Pool Distribution Amount Allocation......................................  S-21
Pool Scheduled Principal Balance.........................................  S-26
Pooling and Servicing Agreement..........................................  S-59
Prepayment Interest Shortfall............................................  S-23
Program Loans............................................................  S-48
Realized Losses..........................................................  S-26
Record Date..............................................................  S-19
Regular Certificates.....................................................  S-61
Relocation Mortgage Loans................................................  S-48
REMIC....................................................................   S-2
Rules....................................................................  S-18
Scheduled Principal Balance..............................................  S-25
</TABLE>

                                      S-67
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                       PAGE
- -------------------------------------------------------------------------  -----
Securities Act...........................................................  S-63
<S>                                                                        <C>
Seller...................................................................  Cover
Senior Certificates......................................................   S-4
Series 1994-21 Certificates..............................................  Cover
Servicer.................................................................  Cover
Servicing Fee............................................................  S-60
Similar Law..............................................................  S-16
SPA......................................................................  S-54
Special Hazard Loss......................................................  S-25
Special Hazard Loss Amount...............................................  S-39
Subclass.................................................................  Cover
Subordinated Certificates................................................  Cover
Subordinated Percentage..................................................  S-26
Subordinated Prepayment Percentage.......................................  S-26
Trust Estate.............................................................  Cover
Trustee..................................................................   S-4
Underwriter..............................................................  Cover
Underwriting Agreement...................................................  S-64
</TABLE>

                                      S-68
<PAGE>

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

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

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

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

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

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

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

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

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

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

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

                  The date of this Prospectus is May 18, 1994
<PAGE>
                                    REPORTS

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

                             ADDITIONAL INFORMATION

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

                        ADDITIONAL DETAILED INFORMATION

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

                                       2
<PAGE>
                               TABLE OF CONTENTS

                                   PROSPECTUS

<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>                                                                          <C>
Reports....................................................................    2
Additional Information.....................................................    2
Additional Detailed Information............................................    2
Summary of Prospectus......................................................    7
Title of Securities........................................................    7
Seller.....................................................................    7
Servicer...................................................................    7
The Trust Estates..........................................................    7
Description of the Certificates............................................    7
    A. Standard Certificates...............................................    7
    B. Stripped Certificates...............................................    7
    C. Shifting Interest Certificates......................................    8
    D. Multi-Class Certificates............................................    8
Cut-Off Date...............................................................    8
Distribution Dates.........................................................    8
Record Dates...............................................................    8
Interest...................................................................    8
Principal (Including Prepayments)..........................................    8
Distributions in Reduction of Stated Amount................................    9
Credit Enhancement.........................................................    9
Periodic Advances..........................................................   10
Optional Purchase of Mortgage Loans........................................   10
ERISA Limitations..........................................................   10
Tax Status.................................................................   10
Rating.....................................................................   10
Special Considerations.....................................................   11
Limited Liquidity..........................................................   11
Limited Obligations........................................................   11
Limitations, Reduction and Substitution of Credit Enhancement..............   11
Risks of the Mortgage Loans................................................   11
Yield and Prepayment Considerations........................................   12
The Trust Estates..........................................................   13
General....................................................................   13
Mortgage Loans.............................................................   13
    INSURANCE POLICIES.....................................................   16
    ACQUISITION OF THE MORTGAGE
      LOANS FROM PHMC......................................................   17
    ASSIGNMENT OF MORTGAGE LOANS
      TO THE TRUSTEE.......................................................   17
    REPRESENTATIONS AND WARRANTIES.........................................   18
    OPTIONAL REPURCHASES...................................................   21
Description of The Certificates............................................   21
General....................................................................   21
Percentage Certificates....................................................   22
Multi-Class Certificates...................................................   23
</TABLE>

                                       3
<PAGE>
<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>                                                                          <C>
Distributions to Percentage
 Certificateholders........................................................   23
    CERTIFICATES OTHER THAN SHIFTING
      INTEREST CERTIFICATES................................................   23
    CALCULATION OF DISTRIBUTABLE AMOUNTS...................................   24
    DETERMINATION OF AMOUNTS TO
      BE DISTRIBUTED.......................................................   25
    SHIFTING INTEREST CERTIFICATES.........................................   27
Example of Distribution to
 Percentage Certificateholders.............................................   29
Distributions to Multi-Class Certificateholders............................   30
    VALUATION OF MORTGAGE LOANS............................................   31
    SPECIAL DISTRIBUTIONS..................................................   32
    LAST SCHEDULED DISTRIBUTION DATE.......................................   32
Credit Support.............................................................   32
Subordination..............................................................   32
    CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES.................   32
    SHIFTING INTEREST CERTIFICATES.........................................   34
Other Credit Enhancement...................................................   36
    LIMITED GUARANTEE......................................................   36
    LETTER OF CREDIT.......................................................   36
    POOL INSURANCE POLICIES................................................   36
    SPECIAL HAZARD INSURANCE POLICIES......................................   36
    MORTGAGOR BANKRUPTCY BOND..............................................   37
Prepayment and Yield Considerations........................................   37
Pass-Through Rates and Interest Rates......................................   37
Scheduled Delays in Distributions..........................................   37
Effect of Principal Prepayments............................................   37
Weighted Average Life of Certificates......................................   38
The Seller.................................................................   39
PHMC.......................................................................   40
General....................................................................   40
Mortgage Loan Production Sources...........................................   41
Mortgage Loan Underwriting.................................................   42
Mortgage Origination Processing............................................   45
Servicing..................................................................   45
Use of Proceeds............................................................   46
Servicing of the Mortgage Loans............................................   46
The Servicer...............................................................   46
Payments on Mortgage Loans.................................................   46
Periodic Advances and Limitations Thereon..................................   48
Adjustment to Servicing Fee in Connection with Prepaid Mortgage Loans......   49
Reports to Certificateholders..............................................   49
Reports to the Trustee.....................................................   50
Collection and Other Servicing Procedures..................................   51
Enforcement of Due-on-Sale Clauses;
 Realization Upon Defaulted Mortgage Loans.................................   51
Fixed Retained Yield, Servicing Compensation and Payment of Expenses.......   52
Evidence as to Compliance..................................................   53
Certain Matters Regarding the Servicer.....................................   53
</TABLE>

                                       4
<PAGE>
<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>                                                                          <C>
The Pooling and Servicing Agreement........................................   54
Events of Default..........................................................   54
Rights Upon Event of Default...............................................   55
Amendment..................................................................   56
Termination; Purchase of Mortgage Loans....................................   56
The Trustee................................................................   57
Certain Legal Aspects of the Mortgage Loans................................   57
General....................................................................   57
Foreclosure................................................................   57
Foreclosure on Shares of Cooperatives......................................   58
Rights of Redemption.......................................................   59
Anti-Deficiency Legislation and Other Limitations on Lenders...............   59
Soldiers' and Sailors' Civil Relief Act and Similar Laws...................   60
Environmental Considerations...............................................   60
"Due-on-Sale" Clauses......................................................   61
Applicability of Usury Laws................................................   62
Enforceability of Certain Provisions.......................................   62
Certain Federal Income Tax Consequences....................................   62
Federal Income Tax Consequences for REMIC Certificates.....................   63
  General..................................................................   63
  Status of REMIC Certificates.............................................   63
  Qualification as a REMIC.................................................   64
  Taxation of Regular Certificates.........................................   65
    GENERAL................................................................   65
    ORIGINAL ISSUE DISCOUNT................................................   65
    ACQUISITION PREMIUM....................................................   67
    VARIABLE RATE REGULAR CERTIFICATES.....................................   67
    MARKET DISCOUNT........................................................   68
    PREMIUM................................................................   69
    TREATMENT OF LOSSES....................................................   69
    ELECTION TO TREAT ALL INTEREST UNDER THE CONSTANT YIELD METHOD.........   70
    SALE OR EXCHANGE OF REGULAR CERTIFICATES...............................   70
Taxation of Residual Certificates..........................................   71
    TAXATION OF REMIC INCOME...............................................   71
    BASIS AND LOSSES.......................................................   72
    TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE.................   72
      ORIGINAL ISSUE DISCOUNT..............................................   72
      MARKET DISCOUNT......................................................   72
      PREMIUM..............................................................   73
    LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME.....................   73
    TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES..........   74
      DISQUALIFIED ORGANIZATIONS...........................................   74
      NONECONOMIC RESIDUAL INTERESTS.......................................   75
      FOREIGN INVESTORS....................................................   75
    SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE.............................   76
    TAXES THAT MAY BE IMPOSED ON THE REMIC POOL............................   76
      PROHIBITED TRANSACTIONS..............................................   76
      CONTRIBUTIONS TO THE REMIC POOL AFTER THE STARTUP DAY................   76
      NET INCOME FROM FORECLOSURE PROPERTY.................................   77
    LIQUIDATION OF THE REMIC POOL..........................................   77
    ADMINISTRATIVE MATTERS.................................................   77
</TABLE>

                                       5
<PAGE>
<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>                                                                          <C>
Limitations on Deduction of Certain Expenses...............................   77
Taxation of Certain Foreign Investors......................................   78
    REGULAR CERTIFICATES...................................................   78
    RESIDUAL CERTIFICATES..................................................   78
Backup Withholding.........................................................   78
Reporting Requirements.....................................................   79
Federal Income Tax Consequences for Certificates as to Which No REMIC
 Election Is Made..........................................................   79
Standard Certificates......................................................   79
    GENERAL................................................................   79
    TAX STATUS.............................................................   80
    PREMIUM AND DISCOUNT...................................................   80
      PREMIUM..............................................................   80
      ORIGINAL ISSUE DISCOUNT..............................................   80
      MARKET DISCOUNT......................................................   81
    RECHARACTERIZATION OF SERVICING FEES...................................   81
    SALE OR EXCHANGE OF STANDARD CERTIFICATES..............................   82
Stripped Certificates......................................................   82
    GENERAL................................................................   82
    STATUS OF STRIPPED CERTIFICATES........................................   83
    TAXATION OF STRIPPED CERTIFICATES......................................   83
    ORIGINAL ISSUE DISCOUNT................................................   83
      SALE OR EXCHANGE OF STRIPPED CERTIFICATES............................   84
      PURCHASE OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES.............   84
      POSSIBLE ALTERNATIVE CHARACTERIZATIONS...............................   84
Reporting Requirements and Backup Withholding..............................   85
Taxation of Certain Foreign Investors......................................   85
ERISA Considerations.......................................................   85
General....................................................................   85
Certain Requirements Under ERISA...........................................   85
    GENERAL................................................................   85
    PARTIES IN INTEREST/DISQUALIFIED PERSONS...............................   86
    DELEGATION OF FIDUCIARY DUTY...........................................   86
Administrative Exemptions..................................................   86
    INDIVIDUAL ADMINISTRATIVE EXEMPTIONS...................................   86
    PTE 83-1...............................................................   87
Exempt Plans...............................................................   88
Unrelated Business Taxable Income--Residual Certificates...................   88
Legal Investment...........................................................   89
Plan of Distribution.......................................................   90
Legal Matters..............................................................   91
Rating.....................................................................   91
Index of Significant Definitions...........................................   92
</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. 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.  All  of  the
                                    Mortgage  Loans will have been  underwritten to PHMC's standards.
                                    See "The Trust Estates."
                                    The particular  characteristics  or expected  characteristics  of
                                    each  Trust Estate will be set forth in the applicable Prospectus
                                    Supplement.
Description of the Certificates...  Each Series will consist of  one or more Classes of  Certificates
                                    which   may   be   (i)  Standard   Certificates,   (ii)  Stripped
                                    Certificates, or (iii) Multi-Class Certificates. Unless otherwise
                                    specified  in   the   applicable   Prospectus   Supplement,   the
                                    Certificates will be offered only in fully-registered form.
  A.  Standard Certificates.......  Standard Certificates of a Series will each evidence a fractional
                                    undivided  beneficial interest  in the  related Trust  Estate and
                                    will entitle the holder thereof  to its proportionate share of  a
                                    percentage  of the principal and interest payments (to the extent
                                    of the  applicable Net  Mortgage Interest  Rate) on  the  related
                                    Mortgage Loans.
  B.  Stripped Certificates.......  Stripped  Certificates will each  evidence a fractional undivided
                                    beneficial interest in the related Trust Estate and will  entitle
                                    the  holder  thereof to  its proportionate  share of  a specified
                                    portion (which may be zero) of principal
</TABLE>

                                       7
<PAGE>

<TABLE>
<S>                                 <C>
                                    payments and/or  a  specified  portion (which  may  be  zero)  of
                                    interest  payments (to the extent  of the applicable Net Mortgage
                                    Interest Rate) on the related Mortgage Loans.
  C.  Shifting Interest
  Certificates....................  Shifting Interest  Certificates  of  a  Series  are  Standard  or
                                    Stripped  Certificates, credit enhancement  for which is supplied
                                    by the adjustment from time to time of the relative interests  in
                                    the  Trust Estate of the Senior Certificates and the Subordinated
                                    Certificates of  such Series.  See "Description  of the  Certifi-
                                    cates--Distributions  to  Percentage Certificateholders--Shifting
                                    Interest Certificates" and "Credit
                                    Support--Subordination--Shifting Interest Certificates."
  D.  Multi-Class Certificates....  Each  Series  of   Multi-Class  Certificates   will  consist   of
                                    Certificates,  each of  which evidences a  beneficial interest in
                                    the related  Trust  Estate and  entitles  the holder  thereof  to
                                    interest  payments on the outstanding  Stated Amount thereof at a
                                    fixed rate (which may be zero)  specified in, or a variable  rate
                                    determined as specified in, the applicable Prospectus Supplement,
                                    and  distributions in reduction of  such Stated Amount determined
                                    in the  manner and  applied  in the  priority  set forth  in  the
                                    applicable  Prospectus Supplement. The aggregate Stated Amount of
                                    a Series  of  Multi-Class  Certificates  may  be  less  than  the
                                    aggregate principal balance of the related Mortgage Loans.
Cut-Off Date......................  The date specified in the applicable Prospectus Supplement.
Distribution Dates................  Distributions  on Standard Certificates and Stripped Certificates
                                    will generally be made on the 25th day (or, if such day is not  a
                                    business  day, the business  day following the  25th day) of each
                                    month, commencing with the month following the month in which the
                                    applicable Cut-Off  Date occurs  (each, a  "Distribution  Date").
                                    Distributions  on Multi-Class Certificates  will be made monthly,
                                    quarterly, or  semi-annually,  on  the  dates  specified  in  the
                                    applicable Prospectus Supplement.
Record Dates......................  Distributions   will  be  made  on   each  Distribution  Date  to
                                    Certificateholders of record at the close of business on  (unless
                                    a  different  date  is  specified  in  the  applicable Prospectus
                                    Supplement) the  last business  day of  the month  preceding  the
                                    month  in which  such Distribution  Date occurs  (each, a "Record
                                    Date").
Interest..........................  With respect to a Series  of Certificates consisting of  Standard
                                    Certificates  or Stripped  Certificates, interest  on the related
                                    Mortgage Loans at the applicable pass-through rate for each Class
                                    and Subclass  (the  "Pass-Through Rate"),  as  set forth  in  the
                                    applicable  Prospectus Supplement, will be passed through monthly
                                    to holders thereof,  in accordance with  the particular terms  of
                                    each  such Certificate. Holders  of Multi-Class Certificates will
                                    receive distributions of  interest on the  Stated Amount of  such
                                    Certificate,  without regard to the Net Mortgage Interest Rate on
                                    the underlying Mortgage Loans. The Net Mortgage Interest Rate for
                                    each Mortgage  Loan in  a given  period will  equal the  mortgage
                                    interest rate for such Mortgage Loan in such period, as specified
                                    in the related mortgage note (the "Mortgage Interest Rate"), less
                                    the retained yield, if any (the "Fixed Retained Yield"), and less
                                    an   amount  reserved   for  servicing  the   Mortgage  Loan  and
                                    administration of the related  Trust Estate and related  expenses
                                    (the "Servicing Fee").
Principal (Including
  Prepayments)....................  With  respect to  a Series  of Standard  Certificates or Stripped
                                    Certificates,  unless  otherwise  specified  in  the   applicable
                                    Prospectus  Supplement, principal payments (including prepayments
                                    in full received on each  related Mortgage Loan during the  month
                                    preceding the month in which a Distribution
</TABLE>

                                       8
<PAGE>

<TABLE>
<S>                                 <C>
                                    Date  occurs  and partial  prepayments  received by  the Servicer
                                    prior to the Determination Date preceding such Distribution Date)
                                    will be passed through to holders on such Distribution Date.
Distributions in Reduction of
  Stated Amount...................  With  respect   to   a  Series   of   Multi-Class   Certificates,
                                    distributions  in reduction of Stated Amount will be made on each
                                    Distribution Date to the holders  of each Class then entitled  to
                                    receive  such distributions  until the  aggregate amount  of such
                                    distributions have reduced the Stated  Amount of each such  Class
                                    of  Certificates to  zero. Distributions  in reduction  of Stated
                                    Amount will be allocated among  the Classes of such  Certificates
                                    in  the manner specified in the applicable Prospectus Supplement.
                                    See   "Description   of   the   Certificates--Distributions    to
                                    Multi-Class Certificateholders."
Credit Enhancement................  A  Series  of Certificates  may include  one  or more  Classes of
                                    Senior Certificates  and  one  or more  Classes  of  Subordinated
                                    Certificates.   The  rights   of  the   holders  of  Subordinated
                                    Certificates of a Series to receive distributions with respect to
                                    the related Mortgage Loans will be subordinated to such rights of
                                    the holders of the Senior Certificates of the same Series to  the
                                    extent  (the "Subordinated  Amount") specified  in the applicable
                                    Prospectus Supplement. This subordination is intended to  enhance
                                    the   likelihood   of   the   timely   receipt   by   the  Senior
                                    Certificateholders of  their  proportionate  share  of  scheduled
                                    monthly  principal and interest payments  on the related Mortgage
                                    Loans and to protect them against losses. This protection will be
                                    effected   by   the    preferential   right    of   the    Senior
                                    Certificateholders   to  receive  current  distributions  on  the
                                    related Mortgage Loans  and (if  so specified  in the  applicable
                                    Prospectus  Supplement) by  the establishment  of a  reserve fund
                                    (the "Subordination Reserve Fund") with respect to each Series of
                                    Certificates that includes a Class of Subordinated  Certificates.
                                    Any  Subordination Reserve Fund may  be funded initially with the
                                    Initial Deposit (as defined herein) in an amount specified in the
                                    applicable Prospectus Supplement, and may be funded from time  to
                                    time  from payments on the Mortgage Loans otherwise distributable
                                    to the Subordinated Certificateholders in  the manner and to  the
                                    extent  specified  in the  applicable Prospectus  Supplement. The
                                    maintenance of  any Subordination  Reserve  Fund is  intended  to
                                    provide liquidity, but in certain circumstances the Subordination
                                    Reserve  Fund could be  depleted and, if  other amounts available
                                    for distribution are insufficient, shortfalls in distributions to
                                    the Senior Certificateholders  could result.  Until the  Subordi-
                                    nated  Amount is reduced to  zero, Senior Certificateholders will
                                    be entitled to receive the amount of any such shortfall, together
                                    with interest at  the applicable Pass-Through  Rate, on the  next
                                    Distribution Date (as defined herein). The Subordinated Amount is
                                    intended  to  protect Senior  Certificateholders  against losses;
                                    however, if  losses realized  on the  Mortgage Loans  in a  Trust
                                    Estate are exceptionally high Senior Certificateholders will bear
                                    their  proportionate share of any  losses realized on the related
                                    Mortgage Loans in excess of the applicable Subordinated Amount.
                                    If so  specified in  the  applicable Prospectus  Supplement,  the
                                    protection afforded to holders of Senior Certificates of a Series
                                    by the subordination of certain rights of holders of Subordinated
                                    Certificates  of  such  Series to  distributions  on  the related
                                    Mortgage Loans  may  be effected  by  a method  other  than  that
                                    described  above, such as, in the event that the applicable Trust
                                    Estate (or  a segregated  pool of  assets therein)  elects to  be
                                    treated  as a REMIC,  the reallocation from time  to time, on the
                                    basis of  distributions previously  received, of  the  respective
                                    percentage interests of the Senior
</TABLE>

                                       9
<PAGE>

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

                                       10
<PAGE>
                             SPECIAL CONSIDERATIONS

    Investors  should  consider, among  other things,  the following  factors in
connection with the purchase of Offered Certificates.

LIMITED LIQUIDITY

    There can be no  assurance that a secondary  market for the Certificates  of
any  Series  will  develop  or,  if  it  does  develop,  that  it  will  provide
Certificateholders with liquidity of investment or that it will continue for the
life of the Certificates of any Series. The Prospectus Supplement for any Series
of Certificates may indicate  that an underwriter  specified therein intends  to
establish  a secondary market in such  Certificates, however no underwriter will
be obligated to do  so. The Certificates  will not be  listed on any  securities
exchange.

LIMITED OBLIGATIONS

    Except  for any  related insurance policies  and any reserve  fund or credit
enhancement described in  the applicable Prospectus  Supplement, Mortgage  Loans
included  in the related Trust Estate will be the sole source of payments on the
Certificates of a Series. The Certificates  of any Series will not represent  an
interest  in  or  obligation  of  PHMSC,  PHMC,  the  Trustee  or  any  of their
affiliates, except  for  PHMSC's limited  obligations  with respect  to  certain
breaches  of  its  representations  and  warranties  and  PHMC's  obligations as
Servicer. Neither the Certificates of any Series nor the related Mortgage  Loans
will  be guaranteed  or insured by  any governmental  agency or instrumentality,
PHMSC, PHMC,  the  Trustee,  any  of  their  affiliates  or  any  other  person.
Consequently,  in the event that payments on the Mortgage Loans are insufficient
or otherwise  unavailable to  make all  payments required  on the  Certificates,
there will be no recourse to PHMSC, PHMC, the Trustee or, except as specified in
the applicable Prospectus Supplement, any other entity.

LIMITATIONS, REDUCTION AND SUBSTITUTION OF CREDIT ENHANCEMENT

    With  respect  to each  Series of  Certificates,  credit enhancement  may be
provided in limited amounts to cover  certain types of losses on the  underlying
Mortgage  Loans. Credit enhancement will be provided in one or more of the forms
referred to  herein,  including, but  not  limited to:  subordination  of  other
Classes  of Certificates of  the same Series;  a limited guarantee;  a letter of
credit; a pool insurance policy; a special hazard insurance policy; a  mortgagor
bankruptcy  bond;  a  reserve fund;  and  any combination  thereof.  See "Credit
Support" herein.  Regardless of  the form  of credit  enhancement provided,  the
amount  of coverage will be limited in amount  and in most cases will be subject
to periodic reduction  in accordance  with a schedule  or formula.  Furthermore,
such  credit enhancements may  provide only very limited  coverage as to certain
types of  losses, and  may provide  no coverage  as to  certain other  types  of
losses.  All  or  a  portion  of  the  credit  enhancement  for  any  Series  of
Certificates  will  generally  be  permitted   to  be  reduced,  terminated   or
substituted  for,  if  each applicable  rating  agency indicates  that  the then
current rating thereof will not be adversely affected. See "Credit Support."

RISKS OF THE MORTGAGE LOANS

    An investment  in  securities  such  as  the  Certificates  which  generally
represent  interests in mortgage loans may be affected by, among other things, a
decline  in  real  estate  values  and  changes  in  the  mortgagor's  financial
condition. No assurance can be given that the values of the Mortgaged Properties
(as  defined  herein)  securing  the Mortgage  Loans  underlying  any  Series of
Certificates have  remained or  will remain  at  their levels  on the  dates  of
origination of the related Mortgage Loans. If the residential real estate market
should   experience  an  overall  decline  in  property  values  such  that  the
outstanding balances of the Mortgage Loans comprising a particular Trust Estate,
and any secondary  financing on  the Mortgaged  Properties, become  equal to  or
greater  than  the  value  of  the 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  experienced in PHMC's
servicing portfolio.  In addition,  adverse  economic conditions  generally,  in
particular  geographic areas or industries,  or affecting particular segments of
the borrowing community  (such as  mortgagors relying on  commission income  and
self-employed  mortgagors) and  other factors which  may or may  not affect real
property values, including the purposes for  which the Mortgage Loans were  made
and  the uses  of the  Mortgaged Properties,  may affect  the timely  payment by
mortgagors of scheduled payments of principal and interest on the Mortgage Loans
and, accordingly, the  actual rates  of delinquencies,  foreclosures and  losses
with  respect to  any Trust Estate.  See "PHMC--Mortgage  Loan Underwriting" and
"Description of the Certificates--Weighted Average Life of Certificates" herein.
To the  extent  that  such losses  are  not  covered by  the  applicable  credit
enhancement,  holders of Certificates of the  Series evidencing interests in the
related Trust  Estate will  bear all  risk  of loss  resulting from  default  by
mortgagors  and  will  have to  look  primarily  to the  value  of  the Mortgage
Properties for recovery of the outstanding

                                       11
<PAGE>
principal and unpaid interest  on the defaulted Mortgage  Loans. In addition  to
the foregoing, certain geographic regions of the United States from time to time
will  experience weaker  regional economic  conditions and  housing markets and,
consequently, will experience higher rates  of loss and delinquency on  mortgage
loans  generally. The Mortgage  Loans underlying certain  Series of Certificates
may be concentrated in  these regions, and such  concentration may present  risk
considerations   in   addition   to   those   generally   present   for  similar
mortgage-backed  securities   without  such   concentration.  See   "The   Trust
Estates--Mortgage Loans" and "PHMC--Mortgage Loan Underwriting."

YIELD AND PREPAYMENT CONSIDERATIONS

    The  yield of  the Certificates of  each Series  will depend on  the rate of
principal payment  (including  prepayments,  liquidations due  to  defaults  and
repurchases)  on the  Mortgage Loans and  the price  paid by Certificateholders.
Such yield may be adversely affected by a higher or lower than anticipated  rate
of  prepayments on  the related  Mortgage Loans.  In addition,  unless otherwise
specified in the related  Prospectus Supplement, the yield  to investors may  be
adversely affected by shortfalls which may result from the timing of the receipt
of  partial prepayments  or liquidations  as well  as shortfalls  not covered by
aggregate Servicing Fees  related to  a particular Distribution  Date and  which
shortfalls  result from the timing of the receipt of full prepayments. The yield
on Certificates  entitling  the  holders thereof  primarily  or  exclusively  to
payments  of interest on the  Mortgage Loans will be  extremely sensitive to the
rate of prepayments  on the related  Mortgage Loans. In  addition, the yield  on
certain  other types of Classes of Certificates may be relatively more sensitive
to the rate of prepayment  of the related Mortgage  Loans than other Classes  of
Certificates.  Prepayments  are influenced  by  a number  of  factors, including
prevailing  mortgage  market  interest   rates,  local  and  national   economic
conditions and homeowner mobility. See "Prepayment and Yield Considerations."

                                       12
<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.  The Mortgage Loans will have been  originated by PHMC for its own account
or will have been acquired by PHMC for its own account 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 and  (ii) purchased by PHMC for  its own account from other
mortgage loan originators through PHMC's mortgage loan purchase programs.

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

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

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

                                       13
<PAGE>
    Unless  otherwise specified in the  applicable Prospectus Supplement, all of
the Mortgage Loans in a Trust Estate will have monthly payments due on the first
of each month (each, a "Due Date") and will be fully-amortizing Mortgage  Loans,
each  with a fixed rate of interest and  level monthly payments over the term of
the Mortgage Loan. If  so specified in the  applicable Prospectus Supplement,  a
Trust  Estate may include fully amortizing,  adjustable rate Mortgage Loans with
Mortgage Interest Rates adjusted  periodically, in the  manner specified in  the
related  Prospectus  Supplement. Unless  otherwise  specified in  the applicable
Prospectus Supplement, no adjustable interest rate Mortgage Loan will be subject
to a  possibility  of negative  amortization.  If specified  in  the  applicable
Prospectus Supplement, fixed rates on certain Mortgage Loans may be converted to
adjustable rates and adjustable rates on certain Mortgage Loans may be converted
to  fixed rates, in each case after  origination of such Mortgage Loans and upon
the satisfaction  of other  conditions specified  in the  applicable  Prospectus
Supplement.  Unless otherwise specified in the applicable Prospectus Supplement,
in either  such event,  the Pooling  and Servicing  Agreement will  require  the
Servicer  to repurchase each such converted Mortgage Loan at the price set forth
in  the  applicable  Prospectus  Supplement.  If  specified  in  the  applicable
Prospectus  Supplement, a  Trust Estate  may contain  convertible Mortgage Loans
which have converted prior to  the formation of the  Trust Estate and which  are
subject to no further conversions.

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

    No assurance  can be  given that  values of  the Mortgaged  Properties  have
remained  or will remain at  the levels which existed  on the dates of appraisal
(or, where applicable, recertification of value) of the related Mortgage  Loans.
If  residential real estate  values generally or  in particular geographic areas
decline such  that  the outstanding  balances  of  the Mortgage  Loans  and  any
secondary  financing on  the Mortgaged Properties  in a  particular Trust Estate
become equal to or greater than the values of the related Mortgaged  Properties,
the  actual rates of delinquencies, foreclosures and losses could be higher than
those now generally experienced in the  mortgage lending industry and those  now
experienced  in  PHMC's  servicing  portfolio.  In  addition,  adverse  economic
conditions generally, in particular geographic areas or industries, or affecting
particular segments of the  borrowing community (such  as mortgagors relying  on
commission  income and self-employed mortgagors) and  other factors which may or
may not  affect real  property  values, including  the  purposes for  which  the
Mortgage  Loans were made and  the uses of the  Mortgaged Properties, may affect
the timely payment by mortgagors of scheduled payments of principal and interest
on the  Mortgage Loans  and,  accordingly, the  actual rates  of  delinquencies,
foreclosures  and losses with  respect to any  Trust Estate. See "PHMC--Mortgage
Loan Underwriting" and "Description  of the Certificates--Weighted Average  Life
of  Certificates" herein. To the extent that  such losses are not covered by the
methods of credit support or the insurance policies described herein, they  will
be  borne by holders of  the Certificates of the  Series evidencing interests in
such Trust Estate.

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

    If so specified in the applicable Prospectus Supplement, a Trust Estate  may
contain   Mortgage  Loans  subject  to  temporary  interest  subsidy  agreements
("Subsidy Loans") pursuant  to which the  monthly payments made  by the  related
mortgagors  will be  less than the  scheduled monthly payments  on such Mortgage
Loans with the present  value of the resulting  difference in payment  ("Subsidy
Payments")    being    provided   by    the    employer   of    the   mortgagor,

                                       14
<PAGE>
generally on  an annual  basis.  Unless otherwise  specified in  the  applicable
Prospectus  Supplement, Subsidy Payments  will be placed  in a custodial account
("Subsidy Account") by the Servicer. Despite the existence of a subsidy program,
a mortgagor remains  primarily liable  for making  all scheduled  payments on  a
Subsidy  Loan and for all other obligations provided for in the related Mortgage
Note and Mortgage Loan.

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

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

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

    If  so specified in the applicable Prospectus Supplement, a Trust Estate may
include Mortgage Loans which are amortized over 30 years but which have  shorter
terms  to maturity (each such  Mortgage Loan, a "Balloon  Loan") that causes the
outstanding principal balance of the related Mortgage Loan to be due and payable
at the end of a certain

                                       15
<PAGE>
specified period  (the  "Balloon Period").  Unless  otherwise specified  in  the
applicable  Prospectus Supplement,  the borrower  of such  Balloon Loan  will be
obligated to pay the entire outstanding principal balance of the Balloon Loan at
the end  of  the  related  Balloon  Period.  In  the  event  PHMC  refinances  a
mortgagor's  Balloon Loan at maturity, the new  loan will not be included in the
Trust Estate. See "Prepayment and  Yield Considerations" herein. A Trust  Estate
may  also include other types  of Mortgage Loans to the  extent set forth in the
applicable Prospectus Supplement.

  INSURANCE POLICIES

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

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

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

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

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

                                       16
<PAGE>
  ACQUISITION OF THE MORTGAGE LOANS FROM PHMC

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

  ASSIGNMENT OF MORTGAGE LOANS TO THE TRUSTEE

    At  the time of issuance of each  Series of Certificates, the Mortgage Loans
in the  related  Trust Estate  will,  pursuant  to the  applicable  Pooling  and
Servicing Agreement, be assigned to the Trustee, together with all principal and
interest received on or with respect to such Mortgage Loans after the applicable
Cut-Off Date other than principal and interest due and payable on or before such
Cut-Off  Date  and interest  attributable to  the Fixed  Retained Yield  on such
Mortgage Loans, if  any. See  "Servicing of the  Mortgage Loans--Fixed  Retained
Yield, Servicing Compensation and Payment of Expenses." The Trustee or its agent
will,   concurrently  with   such  assignment,  authenticate   and  deliver  the
Certificates evidencing such Series to the  Seller in exchange for the  Mortgage
Loans.  Each Mortgage  Loan will  be identified  in a  schedule appearing  as an
exhibit to the applicable  Pooling and Servicing  Agreement. Each such  schedule
will  include, among other things, the unpaid  principal balance as of the close
of business on the applicable Cut-Off  Date, the maturity date and the  Mortgage
Interest Rate for each Mortgage Loan in the related Trust Estate.

    In  addition, with  respect to  each Mortgage  Loan in  a Trust  Estate, the
mortgage or other promissory note, any assumption, modification or conversion to
fixed interest rate agreement, a mortgage assignment in recordable form and  the
recorded  Mortgage (or other  documents as are required  under applicable law to
create a perfected security interest in  the Mortgaged Property in favor of  the
Trustee)  will  be delivered  to  the Trustee  (or  to a  designated custodian);
provided that, in instances where recorded documents cannot be delivered due  to
delays  in connection with recording, copies thereof, certified by the Seller to
be true  and  complete copies  of  such documents  sent  for recording,  may  be
delivered  and the original  recorded documents will  be delivered promptly upon
receipt. 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

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

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

  REPRESENTATIONS AND WARRANTIES

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

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

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

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

        (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

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

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

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

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

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

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

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

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

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

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

       (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

                                       19
<PAGE>
    to  disbursements  of any  escrow funds  therefor  have been  complied with,
    except for escrow funds for exterior items which could not be completed  due
    to  weather; and all costs, fees and expenses incurred in making, closing or
    recording the  Mortgage Loan  have  been paid,  except recording  fees  with
    respect  to  Mortgages  not recorded  as  of  the date  of  the  Pooling and
    Servicing Agreement;

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

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

       (xvii) to  the best  of  the Seller's  knowledge,  there is  no  default,
    breach,  violation or event  of acceleration existing  under any Mortgage or
    the related Mortgage Note and  no event which, with  the passage of time  or
    with notice and the expiration of any grace or cure period, would constitute
    a  default, breach, violation  or event of acceleration;  and the Seller has
    not waived  any default,  breach,  violation or  event of  acceleration;  no
    foreclosure  action is threatened or has  been commenced with respect to the
    Mortgage Loan;

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

       (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;

                                       20
<PAGE>
       (xx) each Mortgage contains customary and enforceable provisions such  as
    to  render the rights  and remedies of  the holder thereof  adequate for the
    realization against the Mortgaged Property of the benefits of the  security,
    including  realization by  judicial foreclosure  (subject to  any limitation
    arising from  any bankruptcy,  insolvency or  other law  for the  relief  of
    debtors),  and there  is no  homestead or  other exemption  available to the
    mortgagor which would interfere with such right of foreclosure;

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

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

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

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

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

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

  OPTIONAL REPURCHASES

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

                        DESCRIPTION OF THE CERTIFICATES

GENERAL

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

    Each  Series  of  Certificates  will represent  ownership  interests  in the
related Trust Estate. An election  may be made to treat  the Trust Estate (or  a
segregated pool of assets therein) with respect to a Series of Certificates as a
REMIC.  If such  an election is  made, such Series  will consist of  one or more
Classes of  Certificates  that will  represent  "regular 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

                                       21
<PAGE>
interests"  within  the  meaning  of  Code  Section  860G(a)(2)  (the  "Residual
Certificates") representing the right to  receive distributions as specified  in
the  Prospectus  Supplement for  such Series.  See  "Certain Federal  Income Tax
Consequences" herein.

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

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

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

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

PERCENTAGE CERTIFICATES

    Each  Series of Percentage  Certificates may include one  or more Classes of
Standard Certificates  or  Stripped Certificates,  any  Class of  which  may  be
divided  into two  or more Subclasses.  The Standard Certificates  of each Class
will evidence  fractional  undivided  interests  in all  of  the  principal  and
interest  (to the  extent of  the Net  Mortgage Interest  Rate) payments  on the
Mortgage Loans comprising the Trust Estate  related to such Series. Each  holder
of  a  Standard  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

                                       22
<PAGE>
to the percentage obtained by dividing the aggregate unpaid principal balance of
the  Mortgage Loans represented  by such Standard Certificate  as of the Cut-Off
Date by the aggregate unpaid principal balance of the Mortgage Loans represented
by all the Standard Certificates of the same Class as of the Cut-Off Date.

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

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

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

MULTI-CLASS CERTIFICATES

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

DISTRIBUTIONS TO PERCENTAGE CERTIFICATEHOLDERS

  CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES

    Except as otherwise specified in the applicable Prospectus Supplement, on or
about  the  17th day  of each  month in  which a  Distribution Date  occurs (the
"Determination Date"), the Servicer will  determine the amount of the  principal
and interest payments on the Mortgage Loans which will be distributed to holders
of  each  Class  and  Subclass  of  Percentage  Certificates  on  the succeeding
Distribution Date. Such amounts will be  distributed, pro rata, to holders of  a
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

                                       23
<PAGE>
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;

           (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)  other
       than  Liquidation Proceeds received prior to the Servicer's determination
       that  no  further  recoveries  on  a  defaulted  Mortgage  Loan  will  be
       forthcoming  ("Partial 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

           (d)  all Partial Liquidation Proceeds received  by the Servicer on or
       after the Determination Date  in the month preceding  the month in  which
       the  Distribution  Date  occurs  and  prior  to  the  Determination  Date
       occurring in the month in which the Distribution Date occurs; 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 and after giving effect to any
    partial principal prepayments and Partial Liquidation Proceeds applied as of
    such 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,

                                       24
<PAGE>
    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;

           (c) the  unpaid  principal balance,  less  any amounts  with  respect
       thereto  constituting Late  Payments attributable to  principal, and less
       any unreimbursed Periodic Advances with respect thereto, of each Mortgage
       Loan which was repurchased  by the Seller or  purchased by the  Servicer,
       and  of each  Mortgage Loan  in respect  of which  property was acquired,
       liquidated or foreclosed, and with respect to which Liquidation  Proceeds
       (other than Partial 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

           (d)  all Partial Liquidation Proceeds received  by the Servicer on or
       after the Determination Date  in the month preceding  the month in  which
       the  Distribution  Date  occurs  and  prior  to  the  Determination  Date
       occurring in the month in which the Distribution Date occurs; 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

                                       25
<PAGE>
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) that portion of Liquidation Proceeds with respect to a Mortgage Loan
    which represents any unreimbursed Periodic Advances;

        (c)  those portions of each payment of interest on a particular Mortgage
    Loan which represent  (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  other  than  Partial  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 and
    Partial Liquidation  Proceeds  received by  the  Servicer on  or  after  the
    Determination  Date occurring in  the month in  which such Distribution Date
    occurs, and all related payments of interest on such amounts;

        (f)  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;

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

        (k)  any  recovery  of  an  amount in  respect  of  principal  which had
    previously been allocated as a realized loss to such Series of Certificates.

    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

                                       26
<PAGE>
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 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;

                                       27
<PAGE>
        (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
    and  Partial Liquidation Proceeds  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

        (iv)  such Class's specified percentage  of the net Liquidation Proceeds
    (other than net Partial  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  and Partial Liquidation  Proceeds 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 and  Partial  Liquidation
Proceeds  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.

                                       28
<PAGE>
    If the Pool Distribution Amount is insufficient on any Distribution Date  to
make  the full distribution of principal due  on a Class of Senior Certificates,
the percentage  of  principal  payments  to which  the  holders  of  the  Senior
Certificates  would be entitled on  the immediately succeeding Distribution Date
will be increased. This increase will have the effect of reducing, as a relative
matter, the respective interest of the holders of the Subordinated  Certificates
in  future payments  of principal  on the  related Mortgage  Loans. If  the Pool
Distribution Amount is not sufficient to make full distribution described  above
to  the holders of all  Classes of Senior Certificates  on any Distribution Date
(assuming that  more than  one Class  or Subclass  of Senior  Certificates of  a
Series has been issued), unless otherwise specified in the applicable 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.

                                         (FOOTNOTES CONTINUED ON FOLLOWING PAGE)

                                       29
<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.

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

(D) Scheduled  monthly payments  on the  Mortgage Loans  due on  February 1, and
    partial principal prepayments and  Partial Liquidation Proceeds 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 (other than Partial 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 and
    Partial Liquidation  Proceeds received  on  or after  February 17,  will  be
    deposited  in  the  Certificate  Account  but  will  not  be  distributed to
    Certificateholders on  the  February  25 Distribution  Date.  Instead,  such
    amounts  will be  credited to  the Certificate  Account for  distribution to
    Certificateholders on the March 25 Distribution Date.

(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  and Partial
    Liquidation Proceeds 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 (other  than Partial  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.

                                       30
<PAGE>
    Unless otherwise specified in the Prospectus Supplement relating to a Series
of Certificates, the aggregate amount that  will be distributed in reduction  of
Stated  Amount to holders of Multi-Class  Certificates of a Series then entitled
thereto on any Distribution Date for such Series will equal, to the extent funds
are available, the sum  of (i) the  Multi-Class Certificate Distribution  Amount
(as  defined herein)  and (ii)  if and  to the  extent specified  in the related
Prospectus Supplement, the applicable percentage of the Spread specified in such
Prospectus Supplement.

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

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

  VALUATION OF MORTGAGE LOANS

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

                                       31
<PAGE>
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 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

                                       32
<PAGE>
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 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.

                                       33
<PAGE>
    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  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

                                       34
<PAGE>
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."

    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

                                       35
<PAGE>
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.

    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

                                       36
<PAGE>
described  in  the applicable  Prospectus  Supplement, protect  against  loss by
reason of damage to Mortgaged Properties  caused by certain hazards not  insured
against  under the standard  form of hazard insurance  policy for the respective
states in which the Mortgaged Properties  are located. The amount and  principal
terms of any such coverage will be set forth in the Prospectus Supplement.

  MORTGAGOR BANKRUPTCY BOND

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

                      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

                                       37
<PAGE>
prepaid in part, an interest shortfall may result depending on the timing of the
receipt of the partial prepayment and  the timing of when those prepayments  are
passed  through to Certificateholders.  To partially mitigate  this reduction in
yield, the Pooling and  Servicing Agreement relating to  a Series will  provide,
unless  otherwise specified in  the applicable Prospectus  Supplement, that with
respect to any principal prepayment in full of any Mortgage Loan underlying  the
Certificates  of such Series, the Servicer will pay into the Certificate Account
for such Series  to the extent  funds are  available for such  purpose from  the
aggregate  Servicing  Fees  (or  portion thereof  as  specified  in  the related
Prospectus Supplement) which  the Servicer  is entitled to  receive relating  to
mortgagor  payments or other recoveries distributed to Certificateholders on the
related Distribution Date, the amount, if  any, of interest at the Net  Mortgage
Interest  Rate  for such  Mortgage Loan  for the  period from  the date  of such
prepayment in  full  to  and including  the  end  of the  month  in  which  such
prepayment  in  full  occurs.  Unless  otherwise  specified  in  the  applicable
Prospectus Supplement, no comparable  offset against the  Servicing Fee will  be
provided  with respect  to partial prepayments  or liquidations  of any Mortgage
Loans and  any  interest shortfall  arising  from partial  prepayments  or  from
liquidations  either will be covered by means of the subordination of the rights
of Subordinated Certificateholders or any other credit support arrangements. See
"Servicing of the Mortgage Loans--Adjustment to Servicing Fee in Connection with
Prepaid Mortgage Loans."

    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, including  the use of second  or "home equity" mortgage
loans by mortgagors or the  use of the properties  as second or vacation  homes,
servicing  decisions,  enforceability  of due-on-sale  clauses,  mortgage market
interest rates,  mortgage  recording  taxes,  competition  among  mortgage  loan
originators  resulting in reduced refinancing  costs, reduction in documentation
requirements and  willingness to  accept higher  loan-to-value ratios,  and  the
availability  of mortgage funds,  may affect prepayment  experience. In general,
however, if prevailing  interest rates  fall below the  Mortgage Interest  Rates
borne  by 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.  Conversely, if
prevailing interest rates rise  above the Mortgage Interest  Rates borne by  the
Mortgage  Loans, the Mortgage Loans are  likely to experience a lower prepayment
rate than if prevailing rates remain  at or below such Mortgage Interest  Rates.
However,  there can be no assurance that prepayments will rise or fall according
to such changes in interest rates. It

                                       38
<PAGE>
should be noted  that Certificates of  a Series  may evidence an  interest in  a
Trust Estate with different Mortgage Interest Rates. Accordingly, the prepayment
experience  of such Certificates will to some extent be a function of the mix of
interest rates of the Mortgage Loans. In addition, the terms of the Pooling  and
Servicing  Agreement will require the Servicer to enforce any due-on-sale clause
to the extent it has knowledge of  the conveyance or the proposed conveyance  of
the  underlying  Mortgaged  Property; provided,  however,  that  any enforcement
action that the Servicer in  good faith determines may  be restricted by law  or
that would impair or threaten to impair any recovery under any related insurance
policy  will not be required and provided, further, that the Servicer may permit
the assumption  of defaulted  Mortgage  Loans. See  "Servicing of  the  Mortgage
Loans--Enforcement  of Due-on-Sale Clauses;  Realization Upon Defaulted Mortgage
Loans" and "Certain Legal Aspects of the Mortgage Loans--'Due-On-Sale'  Clauses"
for  a description of certain provisions of each Pooling and Servicing Agreement
and certain legal developments that may affect the prepayment experience on  the
Mortgage Loans.

    The  refinancing  of a  Mortgage Loan  will  cause the  Mortgage Loan  to be
prepaid in full because  the new loan  proceeds will be  applied to pay-off  the
related  Mortgage Loan. Upon such refinancing, the new loan will not be included
in the  Trust  Estate.  In  this  regard  PHMC,  from  time  to  time,  solicits
refinancings  through general or  targeted solicitations (which  may be based on
characteristics including, but not limited  to, the mortgage loan interest  rate
or  payment history and the geographic  location of the mortgaged property) from
prospective borrowers, including borrowers with mortgage loans serviced by PHMC.
Such solicitations may offer certain incentives, including, but not limited  to,
reduced  origination  or  closing costs,  pre-approved  applications,  waiver of
post-closing interest accrued  with respect to  a refinanced loan  prior to  the
pay-off  of such  loan or other  financial incentives.  See "PHMC--Mortgage Loan
Production Sources"  herein.  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.

    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.

                                       39
<PAGE>
    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  reports
for  UCB  Services,  a  national mortgage  reporting  company,  with  respect to
mortgage loans,  including the  Mortgage Loans.  PHMC is  also an  affiliate  of
Private Label Mortgage Services Corporation ("PLMSC"), a wholly owned subsidiary
of  Residential Services  Corporation of  America and  an indirect  wholly owned
subsidiary of  Prudential Insurance,  which processes  loans for  mortgage  loan
originators.  PLMSC does  not process  loans for  PHMC but  may process Mortgage
Loans acquired by  PHMC from  other originators. 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

                                       40
<PAGE>
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 certain 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  or the acquisition of  mortgage loans directly from
mortgage brokers, 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 and
prospective  borrowers  (including  borrowers  with  mortgage  loans   currently
serviced  by  PHMC  or  borrowers  referred  by  borrowers  with  mortgage loans
currently serviced by  PHMC), (ii)  mortgage brokers and  similar entities,  and
(iii)  other originators.  The first two  categories involve  the origination of
mortgage loans by PHMC through either  direct contact with the applicant or  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,
prospective borrowers or mortgage brokers and similar entities typically involve
either direct contact with the applicant or the referral of a loan applicant  to
PHMC; the gathering of credit-related and property-specific information by PHMC;
and  the decision by PHMC, based on its  analysis of such information, as to the
suitability of its making the loan. It is characteristic of PHMC's practice with
respect to  loans generated  as  a result  of  direct contact  with  prospective
borrowers  or referrals from these 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 who is directly contacted by PHMC or referred to PHMC by a borrower
with a mortgage loan currently serviced by PHMC or 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
direct contact with  prospective borrowers  or referrals  generally exceeds  the
more  limited processing role associated with  loans acquired by PHMC from other
originators. It is PHMC's general practice to review and evaluate 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

                                       41
<PAGE>
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.

    PHMC's  direct contacts with prospective borrowers (including borrowers with
mortgage loans currently serviced by PHMC) are made through general and targeted
solicitations. Such  solicitations are  made through  direct mailings,  mortgage
loan  statement  inserts and  television, radio  and print  advertisements. PHMC
targeted solicitations may be  based on characteristics  such as the  borrower's
mortgage  loan interest rate  or payment history and  the geographic location of
the mortgaged property. See "Prepayment and Yield Considerations" herein.

    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  represent  that  each  loan  was  underwritten  in
accordance  with  PHMC  standards, 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. The  contractual arrangements  with  eligible originators  may  also
involve  the  delegation  of  all  underwriting  functions  to  such originators
("Delegated Underwriting"),  which  will  result  in  PHMC  not  performing  any
underwriting  functions prior to acquisition of  the loan but instead relying on
such originators' representations, and PHMC's post-purchase reviews of samplings
of mortgage  loans acquired  from such  originators regarding  the  originators'
compliance  with  PHMC's  underwriting  standards.  In  all  instances, however,
acceptance by PHMC is  contingent upon the loans  being found to satisfy  PHMC's
program  standards.  PHMC  may  also acquire  portfolios  of  seasoned  loans in
negotiated transactions.

MORTGAGE LOAN UNDERWRITING

    PHMC's underwriting  standards  are applied  by  or  on behalf  of  PHMC  to
evaluate  the applicant's credit standing and ability to repay the loan, as well
as the  value  and  adequacy  of  the  mortgaged  property  as  collateral.  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

                                       42
<PAGE>
nature  of the borrower or the type of loan, since differing characteristics may
be perceived as  presenting different levels  of risk. With  respect to  certain
Mortgage  Loans,  the  originators  of  such  loans  may  have  contracted  with
unaffiliated third parties to perform the underwriting process.

    With respect to all mortgage loans underwritten by PHMC, 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, 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  or funding
decision. 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.

    The  underwriting of mortgage loans acquired by PHMC pursuant to a Delegated
Underwriting arrangement  with  another  originator is  not  reviewed  prior  to
acquisition  of the  mortgage loan  by PHMC although  the mortgage  loan file is
reviewed by PHMC  to confirm that  certain documents are  included in the  file.
Instead,  PHMC relies on (i) the originator's representations that such mortgage
loan was underwritten in accordance with PHMC's underwriting standards and  (ii)
a  post-purchase review of a  sampling of all mortgage  loans acquired from such
originator. In addition, in order to be eligible to sell mortgage loans to  PHMC
pursuant  to  a Delegated  Underwriting  arrangement, the  originator  must meet
certain requirements including, among other things, certain quality, operational
and financial guidelines.

    A prospective borrower applying for a mortgage loan is required to fill  out
a detailed application. 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
obtained  by or on behalf of PHMC, and that PHMC authorizes parties referring or
selling  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 exception of the use of contract underwriters and
Delegated Underwriting arrangements  obtained by  or on behalf  of PHMC,  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 the loan. Certain of the credit reports obtained by or on
behalf of PHMC 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 checks provided by the applicant. Verifications of
income, assets or  mortgages may  be waived  under certain  programs offered  by
PHMC,   but  PHMC's  underwriting  guidelines  require,  in  most  instances,  a
verification of employment to be obtained.  In addition, the loan applicant  may
be  eligible for a loan approval  process permitting more limited documentation.
The above referenced reduced documentation options and 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

                                       43
<PAGE>
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 $500,000 and whose  Loan-to-
Value  Ratio  is not  in  excess of  70%.  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 loans  with Loan-to-Value  Ratios less  than or
equal to 90%, other than  borrowers applying for loans  that are not loans  with
respect  to a principal residence, 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%; all  other borrowers 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 generally
the initial mortgage interest rate, which is generally lower than the sum of the
index rate 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 certain compensating  factors are  identified,
including  a  large downpayment,  a  large equity  position  on a  refinance, an
excellent credit history,  substantial liquid  net worth, the  potential of  the
borrower  for continued employment advancement or  income growth, or the ability
of the borrower to accumulate assets or to devote a greater portion of income to
basic needs  such  as  housing  expense. Secondary  financing  is  permitted  on
mortgage  loans  under  certain  circumstances.  In  those  cases,  the  payment
obligations under  both primary  and  secondary financing  are included  in  the
computation  of  the debt-to-income  ratios  described above,  and  the combined
amount  of  primary  and  secondary  loans   will  be  used  to  calculate   the
Loan-to-Value  Ratio. Any  secondary financing  permitted will  generally mature
prior to  the maturity  date of  the  related mortgage  loan. In  evaluating  an
application  with respect to a "non-owner-occupied" property, which PHMC defines
as a property leased to a third party  by its owner (as distinct from a  "second
home,"  which PHMC defines as an owner-occupied, non-rental property that is not
the owner's principal residence), PHMC will include projected rental income  net
of  certain mortgagor obligations  and other assumed expenses  or loss from such
property to be included in the applicant's monthly gross income or total monthly
debt in calculating the foregoing ratios. A  mortgage loan secured by a two-  to
four-family Mortgaged Property is considered to be an owner-occupied property if
the  borrower occupies  one of the  units; rental  income on the  other units is
generally taken into account in evaluating  the borrower's ability to repay  the
mortgage loan.

    Property  value is  established in  connection with  the origination  of any
mortgage loan  (whether  the loan  is  originated for  purchase  or  refinancing
purposes)  by means  of an  appraisal, which is  typically ordered  by the party
originating the  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  or certain mortgage
brokers are  ordered by  those  other originators.  PHMC  may, however,  at  its
discretion, order a review appraisal with respect to any

                                       44
<PAGE>
loan  generated by  a third-party lender  or mortgage broker;  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, typically 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  some
third-party  lenders and mortgage brokers which  sell or refer mortgage loans to
PHMC.

    Many 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 primary  residences (excluding cooperatives  and certain high-rise
condominium dwellings) are eligible for this program. Each qualifying loan  will
be  made  at an  interest rate  that is  higher than  the rate  would be  if the
Loan-to-Value Ratio  was  80% or  less  or  if primary  mortgage  insurance  was
obtained.  Loans that do not qualify for such program may be approved if primary
mortgage insurance  is  obtained from  an  approved primary  mortgage  insurance
company.  In such cases, the excess over 75% will be covered by primary mortgage
insurance until the unpaid principal balance of the Mortgage Loan is reduced  to
an amount that will result in a Loan-to-Value Ratio less than or equal to 80%.

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

MORTGAGE ORIGINATION PROCESSING

    PHMC or  PLMSC  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  or PLMSC 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

                                       45
<PAGE>
residential  mortgage servicing activities then being performed by PMCC. PHMC is
an approved servicer of FNMA, FHLMC and GNMA. As of December 31, 1992, PHMC  had
a  net  worth of  approximately  $275 million.  See  "Servicing of  the Mortgage
Loans--The Servicer" below.

                                USE OF PROCEEDS

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

                        SERVICING OF THE MORTGAGE LOANS

THE SERVICER

    The Servicer with  respect to  a Series of  Certificates will  be PHMC.  See
"PHMC--Servicing"  above. The Servicer may subcontract its servicing obligations
under any Pooling and  Servicing Agreement. The  Servicer will remain  primarily
liable  for any such subservicer's performance in accordance with the applicable
Pooling and Servicing Agreement. The  Servicer presently intends to  subcontract
certain  of  its  administrative  functions  under  the  Pooling  and  Servicing
Agreements to Securitized  Asset Services  Corporation ("SASCOR").  SASCOR is  a
direct,  wholly-owned subsidiary of Residential  Services Corporation of America
and an affiliate of the Seller and the Servicer. SASCOR was formed on  September
23,  1992 to master service residential mortgage loans and to provide securities
administration  services   in   connection   with   mortgage-backed   securities
transactions.  The  Servicer may  be released  from  its obligations  in certain
circumstances. See "Servicing of  the Mortgage Loans--Certain Matters  Regarding
the Servicer."

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

PAYMENTS ON MORTGAGE LOANS

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

    The  Servicer will  deposit in  the Certificate  Account for  each Series of
Certificates any  amounts  representing  scheduled  payments  of  principal  and
interest  on  the  Mortgage Loans  due  after  the applicable  Cut-Off  Date but
received

                                       46
<PAGE>
on or  prior  thereto,  and, on  a  daily  basis, except  as  specified  in  the
applicable   Pooling  and  Servicing  Agreement,   the  following  payments  and
collections received or made by it with respect to the Mortgage Loans subsequent
to the applicable Cut-Off Date (other than payments due on or before the Cut-Off
Date):

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

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

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

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

        (v) all Periodic Advances made by the Servicer;

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

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

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

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

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

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

                                       47
<PAGE>
    The  Servicer is permitted, from time to  time, to make withdrawals from the
Certificate Account for the following purposes,  to the extent permitted in  the
applicable Pooling and Servicing Agreement:

         (i) to reimburse itself for Periodic Advances;

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

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

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

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

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

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

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

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

        (x) to clear and terminate the Certificate Account.

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

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

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

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

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

PERIODIC ADVANCES AND LIMITATIONS THEREON

    With  respect  to each  Series,  the Servicer  will  agree to  make Periodic
Advances in the amounts specified in the applicable Prospectus Supplement. Funds
of the  Servicer so  advanced are  recoverable by  the Servicer  out of  amounts
received  on Mortgage Loans with  respect to which such  funds were advanced and
which represent late  recoveries of principal  and/or interest respecting  which
any  such Periodic  Advance was  made, or, if  the Servicer  determines that any
Periodic Advance may not be so recoverable, out of any funds in the  Certificate
Account.  The Servicer  will make Periodic  Advances only if  it determines that
funds will  ultimately  be  available  to reimburse  it.  If  specified  in  the
applicable

                                       48
<PAGE>
Prospectus  Supplement, a  reserve fund may  be established with  respect to any
Series of Certificates in  order to provide a  source of liquidity for  Periodic
Advances by the Servicer. Any such reserve fund will be funded by a deposit made
by the Servicer in such an amount specified, and will otherwise be as described,
in the applicable Prospectus Supplement.

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH PREPAID MORTGAGE LOANS

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

REPORTS TO CERTIFICATEHOLDERS

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

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

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

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

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

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

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

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

                                       49
<PAGE>
        (v)  to  each  holder  of   a  Certificate,  the  amount  of   servicing
    compensation  with  respect  to  the related  Trust  Estate  and  such other
    customary information as the Servicer deems necessary or desirable to enable
    Certificateholders to prepare their tax returns;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

REPORTS TO THE TRUSTEE

    No later  than  15 days  after  each Distribution  Date  for a  Series,  the
Servicer will provide the Trustee of such Series with a report setting forth the
status  of the related Certificate Account and the related Subordination Reserve
Fund and any other reserve fund as of the close of business on such Distribution
Date, stating that all distributions required  to be made by the Servicer  under
the  applicable  Pooling  and Servicing  Agreement  have  been made  (or  if any
required

                                       50
<PAGE>
distribution has not been made by the Servicer, specifying the nature and status
thereof) and showing, for the period covered by such statement, the aggregate of
deposits  to and withdrawals  from the Certificate Account  for each category of
deposits and withdrawals specified in the Pooling and Servicing Agreement.  Such
statement  shall  also  include  information  as  to  (i)  the  aggregate unpaid
principal balances of all the Mortgage Loans as of the close of business on  the
last  day  of the  month preceding  the  month in  which such  Distribution Date
occurs; and (ii)  the amount  of any Subordination  Reserve Fund  and any  other
reserve  fund,  as  of  such  Distribution  Date  (after  giving  effect  to the
distributions on such Distribution Date). Copies of such reports may be obtained
by Certificateholders upon request in writing addressed to the Servicer, c/o The
Prudential Home  Mortgage Company,  Inc., 7470  New Technology  Way,  Frederick,
Maryland  21701. If the Servicer should fail to provide such copies, they may be
obtained from the Trustee. (Section 3.12).

COLLECTION AND OTHER SERVICING PROCEDURES

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

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

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

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

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

                                       51
<PAGE>
defaulted  Mortgage Loan  rather than to  foreclose or accept  a deed-in-lieu of
foreclosure if, in the Servicer's judgment, the default is unlikely to be  cured
and  the assuming borrower  meets PHMC's underwriting  guidelines. In connection
with any such assumption,  the Mortgage Interest Rate  and the payment terms  of
the   related  Mortgage  Note   will  not  be  changed.   See  also  "The  Trust
Estates--Mortgage Loans--Optional  Repurchases,"  above,  with  respect  to  the
Seller's right to repurchase defaulted Mortgage Loans. Further, the Servicer may
encourage  the refinancing of such  defaulted Mortgage Loans, including Mortgage
Loans that  would  permit  creditworthy  borrowers  to  assume  the  outstanding
indebtedness.  In the case of  foreclosure or of damage  to a Mortgaged Property
from an uninsured cause, the Servicer is not required to expend its own funds to
foreclose or restore any damaged  property, unless it reasonably determines  (i)
that   such   foreclosure  or   restoration  will   increase  the   proceeds  to
Certificateholders of  such Series  of liquidation  of the  Mortgage Loan  after
reimbursement  of the Servicer for its expenses and (ii) that such expenses will
be recoverable  to  it through  Liquidation  Proceeds.  In the  event  that  the
Servicer  has  expended its  own  funds for  foreclosure  or to  restore damaged
property, it will be entitled to charge the Certificate Account for such  Series
an  amount equal to  all costs and  expenses incurred by  it. (Sections 3.03 and
3.09).

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

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

    With  respect to a Trust Estate (or  a segregated pool of assets therein) as
to which a REMIC election  has been made, if  the trustee acquires ownership  of
any  Mortgaged Property  as a  result of  a default  or imminent  default of any
Mortgage Loan secured by such Mortgaged  Property, the Trustee will be  required
to  dispose of such property  within two years following  its acquisition by the
Trust Estate unless the Trustee (a) receives an opinion of counsel to the effect
that the holding of the  Mortgaged Property by the  Trust Estate will not  cause
the  Trust Estate to be subject to  the tax on "prohibited transactions" imposed
by Code Section 860F(a)(1) or cause the Trust Estate (or any segregated pool  of
assets  therein as to which a REMIC election  has been made or would be made) to
fail to qualify as a REMIC or (b) applies for and is granted an extension of the
two-year period  in  the manner  contemplated  by Code  Section  856(e)(3).  The
Servicer  also will be required to administer the Mortgaged Property in a manner
which does not cause the Mortgaged  Property to fail to qualify as  "foreclosure
property" within the meaning of Code Section 860G(a)(8) or result in the receipt
by  the Trust Estate  of any "net  income from foreclosure  property" within the
meaning of  Code  Section  860G(c)(2),  respectively.  In  general,  this  would
preclude  the holding of the Mortgaged Property by a party acting as a dealer in
such property or the receipt of rental income based on the profits of the lessee
of such property. See "Certain Federal Income Tax Consequences."

FIXED RETAINED YIELD, SERVICING COMPENSATION AND PAYMENT OF EXPENSES

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

                                       52
<PAGE>
Fixed  Retained Yield from the Certificate  Account after the entire payment has
been deposited in the Certificate  Account. Notwithstanding the foregoing,  with
respect  to  any payment  of interest  received  by the  Servicer relating  to a
Mortgage Loan  (whether  paid  by  the  mortgagor  or  received  as  Liquidation
Proceeds, insurance proceeds or otherwise) which is less than the full amount of
interest  then due with  respect to such  Mortgage Loan, the  owner of the Fixed
Retained Yield with  respect to  such Mortgage Loan  will receive  as its  Fixed
Retained Yield only its pro rata share of such interest payment.

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

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

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

EVIDENCE AS TO COMPLIANCE

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

CERTAIN MATTERS REGARDING THE SERVICER

    The Servicer  may not  resign  from its  obligations  and duties  under  the
Pooling  and  Servicing Agreement  for  each Series  (other  than its  duties as
Certificate Registrar for such Series, if it is acting as such), except upon its
determination

                                       53
<PAGE>
that its duties thereunder are no longer permissible under applicable law or are
in material conflict by reason of applicable law with any other activities of  a
type  and nature  carried on  by it. No  such resignation  will become effective
until the  Trustee for  such Series  or  a successor  servicer has  assumed  the
Servicer's  obligations and  duties under  the Pooling  and Servicing Agreement.
(Section 6.04). If the Servicer resigns for any of the foregoing reasons and the
Trustee is  unable  or unwilling  to  assume responsibility  for  servicing  the
Mortgage Loans, it may appoint another institution as mortgage loan servicer, as
described under "Rights Upon Event of Default" below.

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

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

    The Servicer also has the right to assign its rights and delegate its duties
and  obligations  under the  Pooling and  Servicing  Agreement for  each Series;
provided that  (i) the  purchaser  or transferee  accepting such  assignment  or
delegation  is  qualified  to  service  mortgage loans  for  FNMA  or  FHLMC, is
satisfactory to the Trustee for such  Series, in the reasonable exercise of  its
judgment,  and executes and  delivers to the  Trustee an agreement,  in form and
substance reasonably satisfactory to the  Trustee, which contains an  assumption
by  such  purchaser  or  transferee  of the  due  and  punctual  performance and
observance of each  covenant and condition  to be performed  or observed by  the
Servicer  under the Pooling and  Servicing Agreement from and  after the date of
such  agreement;  and  (ii)  each  applicable  Rating  Agency's  rating  of  any
Certificates  for such  Series in effect  immediately prior  to such assignment,
sale or transfer would not be qualified, downgraded or withdrawn as a result  of
such  assignment, sale or transfer  and the Certificates would  not be placed on
credit review status by  any such Rating Agency.  The Servicer will be  released
from  its obligations  under the Pooling  and Servicing Agreement  upon any such
assignment and delegation, except that the  Servicer will remain liable for  all
liabilities and obligations incurred by it prior to the time that the conditions
contained in clauses (i) and (ii) above are met. (Section 6.02).

                      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

                                       54
<PAGE>
written notice of such failure to the  Servicer by the Trustee for such  Series,
or to the Servicer and the Trustee by the holders of Certificates of such Series
having  voting  rights  allocated  to  such  Certificates  ("Voting  Interests")
aggregating not  less  than  25%  of  the  Voting  Interests  allocated  to  all
Certificates  for such Series; (ii) any failure  by the Servicer duly to observe
or perform in any material respect any  other of its covenants or agreements  in
the  Pooling and Servicing Agreement which  continues unremedied for 60 days (or
30 days in the case of a failure to maintain any pool insurance policy  required
to  be maintained  pursuant to  the Pooling  and Servicing  Agreement) after the
giving of written notice of such failure  to the Servicer by the Trustee, or  to
the  Servicer and  Trustee by the  holders of Certificates  aggregating not less
than  25%  of  the  Voting  Interests;  (iii)  certain  events  in   insolvency,
readjustment   of  debt,  marshalling  of  assets  and  liabilities  or  similar
proceedings and  certain  action  by the  Servicer  indicating  its  insolvency,
reorganization  or inability to  pay its obligations and  (iv) both the Servicer
and any subservicer  appointed by it  to become ineligible  to service for  both
FNMA and FHLMC (unless remedied within 90 days). (Section 7.01).

RIGHTS UPON EVENT OF DEFAULT

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

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

    No Certificateholder of a Series, solely  by virtue of such holder's  status
as  a Certificateholder,  will have  any right  under the  Pooling and Servicing
Agreement for  such Series  to  institute any  proceeding  with respect  to  the
Pooling  and Servicing Agreement, unless such holder previously has given to the
Trustee for such  Series written  notice of default  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).

                                       55
<PAGE>
AMENDMENT

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

TERMINATION; PURCHASE OF MORTGAGE LOANS

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

    If so  provided  in  the  related Prospectus  Supplement,  the  Pooling  and
Servicing  Agreement  for  each  Series of  Certificates  will  permit,  but not
require, the  person  or persons  specified  in such  Prospectus  Supplement  to
purchase  from the Trust Estate for such  Series all remaining Mortgage Loans at
the time subject to the Pooling and Servicing 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 or  other evidence that such purchase will  not
(i) result in the imposition of a tax on "prohibited

                                       56
<PAGE>
transactions"  under Code Section  860F(a)(1), (ii) otherwise  subject the Trust
Estate to tax, or (iii) cause the Trust Estate (or a segregated pool of  assets)
to  fail to  qualify as a  REMIC. The exercise  of such right  will effect early
retirement of the Certificates of that Series, but the right so to purchase  may
be  exercised only after  the aggregate principal balance  of the Mortgage Loans
for such Series at the time of  purchase is less than a specified percentage  of
the aggregate principal balance at the Cut-Off Date for the Series, or after the
date set forth in the related Prospectus Supplement.

THE TRUSTEE

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

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

                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

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

GENERAL

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

FORECLOSURE

    Foreclosure of  a mortgage  is generally  accomplished by  judicial  action.
Generally,  the action is initiated  by the service of  legal pleadings upon all
parties having an interest of record in the real property. Delays in  completion
of  the  foreclosure  occasionally  may  result  from  difficulties  in locating
necessary parties  defendant.  When  the mortgagee's  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

                                       57
<PAGE>
other officer to conduct the sale of the property. In some states, mortgages may
also be foreclosed by advertisement, pursuant to a power of sale provided in the
mortgage. Foreclosure of a mortgage  by advertisement is essentially similar  to
foreclosure of a deed of trust by non-judicial power of sale.

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

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

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

FORECLOSURE ON SHARES OF COOPERATIVES

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

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

                                       58
<PAGE>
proprietary  lease  or  occupancy  agreement.  The  total  amount  owed  to  the
cooperative  by  the  tenant-stockholder,  which  the  lender  generally  cannot
restrict  and does not monitor,  could reduce the value  of the collateral below
the outstanding principal balance of the cooperative loan and accrued and unpaid
interest thereon.

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

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

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

RIGHTS OF REDEMPTION

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

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

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

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

                                       59
<PAGE>
    In some states, exceptions to the anti-deficiency statutes are provided  for
in  certain instances where the value of the lender's security has been impaired
by acts or omissions of the borrower, for example, in the event of waste of  the
property.

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

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

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT AND SIMILAR LAWS

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

ENVIRONMENTAL CONSIDERATIONS
    Under the  federal  Comprehensive Environmental  Response  Compensation  and
Liability  Act, as  amended, and  under state law  in certain  states, a secured
party which  takes  a  deed  in  lieu  of  foreclosure,  purchases  a  mortgaged

                                       60
<PAGE>
property  at  a foreclosure  sale or  operates a  mortgaged property  may become
liable in  certain circumstances  for  the costs  of remedial  action  ("Cleanup
Costs")  if  hazardous  wastes or  hazardous  substances have  been  released or
disposed of  on the  property. Such  Cleanup  Costs may  be substantial.  It  is
possible  that such Cleanup Costs  could become a liability  of the Trust Estate
and reduce the amounts  otherwise distributable to  the Certificateholders if  a
Mortgaged  Property securing  a Mortgage Loan  became the property  of the Trust
Estate in  certain  circumstances  and  if such  Cleanup  Costs  were  incurred.
Moreover, certain states by statute impose a lien for any Cleanup Costs incurred
by  such state  on the  property that is  the subject  of such  Cleanup Costs (a
"Superlien"). All subsequent  liens on  such property are  subordinated to  such
Superlien  and, in  some states, even  prior recorded liens  are subordinated to
such Superliens. In the latter states, the security interest of the Trustee in a
property that is subject to such a Superlien could be adversely affected.

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

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

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

    By virtue  of the  Garn Act,  the  Servicer may  generally be  permitted  to
accelerate  any conventional Mortgage Loan which contains a "due-on-sale" clause
upon transfer of an interest in the property subject to the mortgage or deed  of
trust.  With respect to any Mortgage Loan  secured by a residence occupied or to
be occupied by the borrower, this

                                       61
<PAGE>
ability  to accelerate will  not apply to certain  types of transfers, including
(i) the granting of a leasehold interest which has a term of three years or less
and which does not contain an option to purchase, (ii) a transfer to a  relative
resulting  from  the death  of a  borrower, or  a transfer  where the  spouse or
children become an owner  of the property in  each case where the  transferee(s)
will  occupy  the  property,  (iii)  a  transfer  resulting  from  a  decree  of
dissolution of  marriage,  legal  separation agreement  or  from  an  incidental
property  settlement  agreement by  which  the spouse  becomes  an owner  of the
property, (iv) the creation  of a lien or  other encumbrance subordinate to  the
lender's  security instrument which does  not relate to a  transfer of rights of
occupancy in the property (provided that such lien or encumbrance is not created
pursuant to a contract for deed), (v) a transfer by devise, descent or operation
of law on the death of a joint tenant or tenant by the entirety, (vi) a transfer
into an inter vivos  trust in which  the borrower is  the beneficiary and  which
does  not relate to a transfer of rights of occupancy; and (vii) other transfers
as set forth in the Garn Act  and the regulations thereunder. The extent of  the
effect  of  the Garn  Act  on the  average lives  and  delinquency rates  of the
Mortgage Loans cannot be predicted. See "Prepayment and Yield Considerations."

APPLICABILITY OF USURY LAWS

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

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

ENFORCEABILITY OF CERTAIN PROVISIONS

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

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

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

    The following  general  discussion  represents the  opinion  of  Cadwalader,
Wickersham & Taft as to the anticipated material federal income tax consequences
of   the  purchase,  ownership,  and  disposition  of  Certificates,  which  may

                                       62
<PAGE>
consist of REMIC Certificates,  Standard Certificates or Stripped  Certificates,
as described below. The discussion below does not purport to address all federal
income  tax  consequences that  may be  applicable  to particular  categories of
investors, some of  which may be  subject to special  rules. The authorities  on
which   this  discussion   is  based   are  subject   to  change   or  differing
interpretations,  and   any   such   change  or   interpretation   could   apply
retroactively.  This discussion reflects the  applicable provisions of the Code,
as well  as  regulations  (the  "REMIC Regulations")  promulgated  by  the  U.S.
Department  of the  Treasury on December  23, 1992, and  generally effective for
REMICs with startup days on or after November 12, 1991. Investors should consult
their own tax advisors in determining  the federal, state, local, and any  other
tax  consequences  to  them  of  the  purchase,  ownership,  and  disposition of
Certificates.

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

             FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES

GENERAL

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

STATUS OF REMIC CERTIFICATES

    REMIC Certificates held by a mutual savings bank or a domestic building  and
loan  association will  constitute "qualifying  real property  loans" within the
meaning of Code Section 593(d)(1) in the same proportion that the assets of  the
REMIC  Pool would be so treated. REMIC  Certificates held by a domestic building
and loan association will constitute "a regular or residual interest in a REMIC"
within the meaning  of Code  Section 7701(a)(19)(C)(xi) in  the same  proportion
that  the assets of  the REMIC Pool  would be treated  as "loans...secured by an
interest in real property" within the meaning of Code Section  7701(a)(19)(C)(v)
or  as other assets described in Code Section 7701(a)(19)(C). REMIC Certificates
held by a  real estate  investment trust  will constitute  "real estate  assets"
within  the meaning  of Code Section  856(c)(5)(A), and interest  on the Regular
Certificates and income with respect to Residual Certificates will be considered
"interest on obligations secured by mortgages  on real property or on  interests
in  real property" within the  meaning of Code Section  856(c)(3)(B) in the same
proportion that, for both  purposes, the assets  of the REMIC  Pool would be  so
treated. If at all times 95% or more of the assets of the REMIC Pool qualify for
each  of the foregoing  treatments, the REMIC Certificates  will qualify for the
corresponding status in their entirety. For purposes of Code Sections  593(d)(1)
and  856(c)(5)(A), payments of principal and interest on the Mortgage Loans that
are reinvested pending distribution to holders of REMIC Certificates qualify for
such treatment. Where two REMIC Pools are a part of a tiered structure they will
be treated as  one REMIC for  purposes of the  tests described above  respecting
asset  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

                                       63
<PAGE>
by  the  amount of  the related  Buy-Down  Funds. REMIC  Certificates held  by a
regulated investment company will not constitute "Government securities"  within
the  meaning of Code Section 851(b)(4)(A)(i). REMIC Certificates held by certain
financial institutions will constitute an "evidence of indebtedness" within  the
meaning of Code Section 582(c)(1).

QUALIFICATION AS A REMIC

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

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

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

    In addition to the foregoing requirements, the various interests in a  REMIC
Pool  also must meet certain requirements. All  of the interests in a REMIC Pool
must be either of the following: (i) one or more classes of regular interests or
(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

                                       64
<PAGE>
(or other similar  amounts), if any,  at or before  maturity either are  payable
based  on a fixed rate or a qualified  variable rate, or consist of a specified,
nonvarying portion  of the  interest  payments on  qualified mortgages.  Such  a
specified  portion  may consist  of  a fixed  number  of basis  points,  a fixed
percentage of the total  interest, or a qualified  variable or inverse  variable
rate  on some or all of the  qualified mortgages. The specified principal amount
of a  regular interest  that  provides for  interest  payments consisting  of  a
specified, nonvarying portion of interest payments on qualified mortgages may be
zero.  A residual interest is  an interest in a REMIC  Pool other than a regular
interest that is issued on the Startup Day and that is designated as a  residual
interest.  An interest in a REMIC Pool may be treated as a regular interest even
if payments  of principal  with respect  to such  interest are  subordinated  to
payments  on other regular interests or the residual interest in the REMIC Pool,
and are  dependent on  the absence  of defaults  or delinquencies  on  qualified
mortgages  or permitted investments,  lower than reasonably  expected returns on
permitted investments,  expenses  incurred  by  the  REMIC  Pool  or  prepayment
interest  shortfalls.  Accordingly, the  Regular Certificates  of a  Series will
constitute  one  or  more  classes  of  regular  interests,  and  the   Residual
Certificates  with  respect to  that Series  will constitute  a single  class of
residual interests on which distributions are made pro rata.

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

TAXATION OF REGULAR CERTIFICATES

  GENERAL

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

  ORIGINAL ISSUE DISCOUNT

    Compound  Interest  Certificates  will  be,  and  other  classes  of Regular
Certificates may be, issued with "original issue discount" within the meaning of
Code Section 1273(a). Holders of any  Class or Subclass of Regular  Certificates
having original issue discount generally must include original issue discount in
ordinary  income for  federal income tax  purposes as it  accrues, in accordance
with a  constant interest  method that  takes into  account the  compounding  of
interest,  in advance of  receipt of the  cash attributable to  such income. The
following  discussion  is  based  in  part  on  temporary  and  final   Treasury
regulations issued on February 2, 1994 under Code Sections 1271 through 1273 and
1275  (the "OID  Regulations") and in  part on  the provisions of  the 1986 Act.
Regular Certificateholders should be aware, however, that the OID Regulations do
not adequately address certain issues relevant to prepayable securities, such as
the Regular Certificates. To the extent such issues are not addressed in the OID
Regulations, the Seller intends to apply the principles of such regulations  and
the methodology described in the Conference Committee Report to the 1986 Act. No
assurance  can be  provided that  the Internal Revenue  Service will  not take a
different position  as to  those  matters not  currently  addressed by  the  OID
Regulations.  Moreover, the OID Regulations  include an anti-abuse rule allowing
the Internal Revenue Service to apply  or depart from the OID Regulations  where
necessary  or appropriate  to ensure  a reasonable  tax result  in light  of the
applicable  statutory  provisions.   A  tax  result   will  not  be   considered
unreasonable under the anti-abuse rule in the absence of a substantial effect on
the  present  value of  a  taxpayer's tax  liability.  Investors are  advised to
consult their own tax advisors as  to the discussion herein and the  appropriate
method  for reporting interest  and original issue discount  with respect to the
Regular Certificates.

                                       65
<PAGE>
    Each Regular Certificate (except to the extent described below with  respect
to  a  Regular  Certificate  on  which  principal  is  distributed  in  a single
installment or by  lots of  specified principal amounts  upon the  request of  a
Certificateholder  or  by random  lot (a  "Non-Pro  Rata Certificate"))  will be
treated as  a single  installment  obligation for  purposes of  determining  the
original  issue discount includible in a Regular Certificateholder's income. The
total amount of original issue discount  on a Regular Certificate is the  excess
of the "stated redemption price at maturity" of the Regular Certificate over its
"issue  price."  The issue  price  of a  Class  of Regular  Certificates offered
pursuant to this Prospectus generally is the first price at which a  substantial
amount  of such Class is sold to  the public (excluding bond houses, brokers and
underwriters). Although unclear under the OID Regulations, the Seller intends to
treat the issue price of a Class as to which there is no substantial sale as  of
the  issue date or  that is retained by  the Seller as the  fair market value of
that Class as of the issue date.  The issue price of a Regular Certificate  also
includes  any amount  paid by an  initial Regular  Certificateholder for accrued
interest that  relates to  a  period prior  to the  issue  date of  the  Regular
Certificate,  unless the Regular Certificateholder  elects on its federal income
tax return to exclude such amount from the issue price and to recover it on  the
first  Distribution Date. The  stated redemption price at  maturity of a Regular
Certificate always  includes  the original  principal  amount (in  the  case  of
Standard  or Stripped  Certificates) or  initial Stated  Amount (in  the case of
Multi-Class Certificates) of  the Regular  Certificate, but  generally will  not
include  distributions of  interest if such  distributions constitute "qualified
stated interest." Under the OID Regulations, qualified stated interest generally
means interest payable at a single fixed  rate or a qualified variable rate  (as
described  below)  provided  that  such  interest  payments  are unconditionally
payable at intervals of one year or  less during the entire term of the  Regular
Certificate. Distributions of interest on a Compound Interest Certificate, or on
other  Regular Certificates with respect to which deferred interest will accrue,
will not  constitute  qualified  stated  interest,  in  which  case  the  stated
redemption   price  at  maturity  of  such  Regular  Certificates  includes  all
distributions of interest  as well  as principal thereon.  Likewise, the  Seller
intends  to  treat  an interest-only  Class  or  a Class  on  which  interest is
substantially  disproportionate   to   its   principal   amount   (a   so-called
"super-premium"  Class)  as  having  no  qualified  stated  interest.  Where the
interval between the  issue date and  the first Distribution  Date on a  Regular
Certificate  is shorter than the interval between subsequent Distribution Dates,
the interest attributable to the additional days will be included in the  stated
redemption price at maturity.

    Under  a DE MINIMIS  rule, original issue discount  on a Regular Certificate
will be considered to be zero if such original issue discount is less than 0.25%
of the stated redemption price at maturity of the Regular Certificate multiplied
by the weighted average maturity of  the Regular Certificate. For this  purpose,
the  weighted average maturity of the Regular Certificate is computed as the sum
of the  amounts  determined by  multiplying  the  number of  full  years  (I.E.,
rounding  down partial  years) from  the issue  date until  each distribution in
reduction of stated redemption price  at maturity is scheduled  to be made by  a
fraction,  the numerator of which is the amount of each distribution included in
the stated  redemption price  at maturity  of the  Regular Certificate  and  the
denominator  of which is the stated redemption  price at maturity of the Regular
Certificate. The Conference Committee Report to  the 1986 Act provides that  the
schedule  of  such distributions  should be  determined  in accordance  with the
assumed  rate  of  prepayment  of   the  Mortgage  Loans  and  the   anticipated
reinvestment rate, if any, relating to the Regular Certificates (the "Prepayment
Assumption").  The Prepayment  Assumption with  respect to  a Series  of Regular
Certificates will be  set forth  in the related  Prospectus Supplement.  Holders
generally  must report DE MINIMIS original  issue discount pro rata as principal
payments are  received, and  such income  will be  capital gain  if the  Regular
Certificate  is held  as a  capital asset.  Under the  OID Regulations, however,
Regular Certificateholders may  elect to  accrue all DE  MINIMIS original  issue
discount as well as market discount and market premium, under the constant yield
method. See "Election to Treat All Interest Under the Constant Yield Method."

    A  Regular Certificateholder generally must include  in gross income for any
taxable year the sum of the "daily portions," as defined below, of the  original
issue  discount on the Regular Certificate  accrued during an accrual period for
each day  on which  it holds  the  Regular Certificate,  including the  date  of
purchase  but  excluding the  date  of disposition.  The  Seller will  treat the
monthly period ending on  the day before each  Distribution Date as the  accrual
period.  With respect to each Regular Certificate, a calculation will be made of
the original issue  discount that  accrues during each  successive full  accrual
period  (or shorter period from the date of original issue) that ends on the day
before the related Distribution Date on the Regular Certificate. The  Conference
Committee  Report to the  1986 Act states  that the rate  of accrual of original
issue discount is intended to be based on the Prepayment Assumption. Other  than
as  discussed below  with respect  to a  Non-Pro Rata  Certificate, the original
issue discount accruing in a full accrual period would be the excess, if any, of
(i) the sum of (a) the present value of all of the remaining distributions to be
made on the

                                       66
<PAGE>
Regular Certificate  as  of  the  end  of  that  accrual  period,  and  (b)  the
distributions made on the Regular Certificate during the accrual period that are
included  in the Regular Certificate's stated redemption price at maturity, over
(ii) the adjusted issue price of the Regular Certificate at the beginning of the
accrual period. The present value of the remaining distributions referred to  in
the  preceding sentence is calculated based on  (i) the yield to maturity of the
Regular  Certificate  at   the  issue  date,   (ii)  events  (including   actual
prepayments)  that have  occurred prior  to the end  of the  accrual period, and
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price of
a Regular Certificate at  the beginning of any  accrual period equals the  issue
price  of the Regular Certificate, increased by the aggregate amount of original
issue discount with respect to the Regular Certificate that accrued in all prior
accrual periods  and reduced  by the  amount of  distributions included  in  the
Regular  Certificate's stated redemption price at maturity that were made on the
Regular Certificate in such prior periods. The original issue discount  accruing
during any accrual period (as determined in this paragraph) will then be divided
by  the number of days in the period  to determine the daily portion of original
issue discount for each day  in the period. With  respect to an initial  accrual
period  shorter than a full accrual period, the daily portions of original issue
discount must be  determined according  to an appropriate  allocation under  any
reasonable method.

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

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

  ACQUISITION PREMIUM

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

  VARIABLE RATE REGULAR CERTIFICATES

    Regular Certificates  may provide  for interest  based on  a variable  rate.
Under the OID Regulations, interest is treated as payable at a variable rate if,
generally, (i) the issue price does not exceed the original principal balance by
more  than a specified amount  and (ii) the interest  compounds or is payable at
least annually at current values of (a) one or more "qualified floating  rates,"
(b)  a single fixed rate and one or  more qualified floating rates, (c) a single
"objective rate," or (d) a single fixed rate and a single objective rate that is
a "qualified inverse  floating rate." A  floating rate is  a qualified  floating
rate   if  variations  in  the  rate  can  reasonably  be  expected  to  measure
contemporaneous variations in the

                                       67
<PAGE>
cost of newly borrowed funds,  where such rate is subject  to a multiple of  not
less  than zero nor more than 1.35. Such rate may also be increased or decreased
by a fixed spread or subject to a fixed cap or floor, or a cap or floor that  is
not  reasonably  expected  as of  the  issue date  to  affect the  yield  of the
instrument significantly. An objective rate  includes a rate determined using  a
single  fixed formula and that is based  on one or more qualified floating rates
or the yield or  changes in the  price of actively  traded personal property.  A
qualified  inverse  floating  rate is  a  rate equal  to  a fixed  rate  minus a
qualified floating rate  that inversely reflects  contemporaneous variations  in
the  cost of newly borrowed funds. A Class of Regular Certificates may be issued
under this Prospectus  that does not  have a variable  rate under the  foregoing
rules,  for  example,  a  Class that  bears  an  interest-only  or super-premium
floating rate, or a fixed rate for one  year or more followed by the inverse  of
an  index multiplied by more than 1.35. It  is possible that such a Class may be
considered to  bear  "contingent  interest,"  within  the  meaning  of  proposed
Treasury  regulations issued on April 8,  1986. These proposed regulations under
certain circumstances could result in a  deferral of the timing of reporting  of
such  interest  income  when  compared to  the  original  issue  discount rules.
However, the proposed  regulations regarding contingent  interest have not  been
adopted  in final form and may not currently be relied upon. Moreover, under the
REMIC Regulations, a Regular Certificate (i) bearing a rate that qualifies as  a
variable  rate under  the OID Regulations  that is  tied to current  values of a
variable rate (or the highest, lowest or average of two or more variable  rates,
including  a rate based  on the average cost  of funds of  one or more financial
institutions), or a positive or negative multiple of such a rate (plus or  minus
a  specified number of basis  points), or that represents  a weighted average of
rates on some or all of  the Mortgage Loans that bear  either a fixed rate or  a
variable  rate, including  such a rate  that is subject  to one or  more caps or
floors, or (ii) bearing one or more such variable rates for one or more periods,
or one or more  fixed rates for  one or more periods,  and a different  variable
rate  or fixed  rate for  other periods,  qualifies as  a regular  interest in a
REMIC. Accordingly,  unless otherwise  indicated  in the  applicable  Prospectus
Supplement,  the Seller  intends to treat  Regular Certificates  that qualify as
regular interests under this rule as bearing a variable rate for original  issue
discount reporting purposes.

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

    Although  unclear under  the OID  Regulations, the  Seller intends  to treat
Regular Certificates bearing an interest rate that is a weighted average of  the
net  interest rates on Mortgage Loans having fixed or adjustable rates as having
non-qualified stated interest. In  the case of  adjustable rate Mortgage  Loans,
the applicable index used to compute interest on the Mortgage Loans in effect on
the  pricing date (or  possibly the issue date)  will be deemed  to be in effect
beginning with the period  in which the first  weighted average adjustment  date
occurring  after the issue date occurs. Adjustments will be made in each accrual
period either increasing or decreasing the amount of ordinary income  reportable
to reflect the actual Pass-Through Rate on the Regular Certificates.

  MARKET DISCOUNT

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

                                       68
<PAGE>
the  interest for such period plus the remaining  interest as of the end of such
period, or  in the  case of  a Regular  Certificate issued  with original  issue
discount,  in  the ratio  of original  issue discount  accrued for  the relevant
period to the sum of  the original issue discount  accrued for such period  plus
the  remaining  original issue  discount  as of  the  end of  such  period. Such
purchaser also generally will be  required to treat a portion  of any gain on  a
sale  or exchange of the Regular Certificate as ordinary income to the extent of
the market  discount  accrued  to the  date  of  disposition under  one  of  the
foregoing  methods,  less any  accrued  market discount  previously  reported as
ordinary income as partial distributions  in reduction of the stated  redemption
price  at  maturity were  received.  Such purchaser  will  be required  to defer
deduction of  a  portion of  the  excess of  the  interest paid  or  accrued  on
indebtedness  incurred  to  purchase or  carry  a Regular  Certificate  over the
interest distributable thereon. The deferred portion of such interest expense in
any taxable year generally  will not exceed the  accrued market discount on  the
Regular  Certificate for  such year. Any  such deferred interest  expense is, in
general, allowed as a  deduction not later  than the year  in which the  related
market  discount income is recognized or the Regular Certificate is disposed of.
As an alternative to the inclusion of market discount in income on the foregoing
basis, the Regular  Certificateholder may  elect to include  market discount  in
income  currently as it  accrues on all market  discount instruments acquired by
such Regular Certificateholder in that taxable year or thereafter, in which case
the interest deferral rule will not  apply. See "Election to Treat All  Interest
Under  the Constant Yield Method" below regarding an alternative manner in which
such election may be deemed to be made.

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

  PREMIUM

    A Regular Certificate purchased at a cost greater than its remaining  stated
redemption  price  at maturity  generally  is considered  to  be purchased  at a
premium. If the Regular  Certificateholder holds such  Regular Certificate as  a
"capital   asset"  within  the  meaning  of   Code  Section  1221,  the  Regular
Certificateholder may  elect under  Code Section  171 to  amortize such  premium
under  the  constant  yield  method.  Such  election  will  apply  to  all  debt
obligations acquired  by the  Regular  Certificateholder at  a premium  in  that
taxable  year or thereafter, unless revoked  with the permission of the Internal
Revenue Service. The  Conference Committee Report  to the 1986  Act indicates  a
Congressional  intent that the  same rules that  apply to the  accrual of market
discount on installment obligations will  also apply to amortizing bond  premium
under   Code  Section  171  on  installment  obligations  such  as  the  Regular
Certificates, although it is  unclear whether the  alternatives to the  constant
interest   method  described  above  under   "Market  Discount"  are  available.
Amortizable bond premium will be  treated as an offset  to interest income on  a
Regular  Certificate, rather than as a separate deduction item. See "Election to
Treat  All  Interest  Under  the  Constant  Yield  Method"  below  regarding  an
alternative  manner in which the  Code Section 171 election  may be deemed to be
made.

  TREATMENT OF LOSSES

    Regular Certificateholders will be required to report income with respect to
Regular Certificates on the accrual method of accounting, without giving  effect
to   delays  or  reductions   in  distributions  attributable   to  defaults  or
delinquencies on the Mortgage Loans, except to the extent it can be  established
that  such  losses  are  uncollectible. Accordingly,  the  holder  of  a Regular
Certificate, particularly a  Subordinated Certificate, may  have income, or  may
incur a diminution in cash flow as a result of a default or delinquency, but may
not  be  able to  take a  deduction (subject  to the  discussion below)  for the
corresponding loss until a subsequent taxable  year. To the extent the rules  of
Code  Section 166  regarding bad debts  are applicable, it  appears that Regular
Certificateholders that are corporations should in general be allowed to  deduct
as  an ordinary loss  such loss with  respect to principal  sustained during the
taxable year on  account of  any such  Regular Certificates  becoming wholly  or
partially  worthless, and that, in  general, Regular Certificateholders that are
not corporations will be allowed to deduct as a short term capital loss any loss
sustained during the taxable year  on account of a  portion of any such  Regular
Certificates  becoming wholly  worthless. Although the  matter is  not free from
doubt, non-corporate Regular  Certificateholders should  be allowed  a bad  debt
deduction  at such time as the principal balance of such Regular Certificates is
reduced to  reflect losses  resulting from  any liquidated  Mortgage Loans.  The

                                       69
<PAGE>
Internal  Revenue Service, however,  could take the  position that non-corporate
holders will be allowed a bad debt  deduction to reflect such losses only  after
all the Mortgage Loans remaining in the Trust Estate have been liquidated or the
applicable  Class  of  Regular  Certificates  has  been  otherwise  retired. The
Internal  Revenue  Service  could  also  assert  that  losses  on  the   Regular
Certificates  are  deductible based  on some  other method  that may  defer such
deductions for all holders,  such as reducing future  cash flow for purposes  of
computing  original  issue  discount.  This  may  have  the  effect  of creating
"negative" original issue discount which would be deductible only against future
positive original issue  discount or  otherwise upon termination  of the  Class.
Regular Certificateholders are urged to consult their own tax advisors regarding
the  appropriate timing, amount and character of any loss sustained with respect
to  such  Regular  Certificates.  Losses  attributable  to  interest  previously
reported as income should be deductible as ordinary losses by both corporate and
non-corporate  holders. Special  loss rules are  applicable to  banks and thrift
institutions, including rules regarding reserves  for bad debts. Such  taxpayers
are  advised to consult their tax advisors  regarding the treatment of losses on
Regular Certificates.

  ELECTION TO TREAT ALL INTEREST UNDER THE CONSTANT YIELD METHOD

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

  SALE OR EXCHANGE OF REGULAR CERTIFICATES

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

    Except  as described  above with respect  to market discount,  and except as
provided in  this paragraph,  any gain  or loss  on the  sale or  exchange of  a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending  on whether  the Regular Certificate  has been held  for the long-term
capital gain holding period (currently, more  than one year). Such gain will  be
treated  as ordinary income  (i) if a Regular  Certificate is held  as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest  that  would  have  accrued  on  the  Regular  Certificateholder's  net
investment  in the conversion transaction at  120% of the appropriate applicable
Federal rate  under Code  Section 1274(d)  in effect  at the  time the  taxpayer
entered  into the  transaction minus any  amount previously  treated as ordinary
income with respect to any prior disposition  of property that was held as  part
of such transaction, (ii) in the case of a non-corporate taxpayer, to the extent
such  taxpayer has  made an  election under Code  Section 163(d)(4)  to have net
capital gains taxed as investment income  at ordinary income rates, or (iii)  to
the  extent that such gain does not exceed the excess, if any, of (a) the amount
that would have been includible in the  gross income of the holder if its  yield
on  such Regular Certificate were 110% of  the applicable Federal rate as of the
date of purchase, over (b) the amount of income actually includible in the gross
income of such  holder with respect  to such Regular  Certificate. In  addition,
gain  or loss recognized from the sale of a Regular Certificate by certain banks
or thrift institutions will  be treated as ordinary  income or loss pursuant  to

                                       70
<PAGE>
Code Section 582(c). Pursuant to the Revenue Reconciliation Act of 1993, capital
gains of certain non-corporate taxpayers are subject to a lower maximum tax rate
than ordinary income of such taxpayers. The maximum tax rate for corporations is
the same with respect to both ordinary income and capital gains.

TAXATION OF RESIDUAL CERTIFICATES

  TAXATION OF REMIC INCOME

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

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

                                       71
<PAGE>
  BASIS AND LOSSES

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

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

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

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

  TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE

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

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

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

                                       72
<PAGE>
    PREMIUM.   Generally, if the  basis of the REMIC  Pool in the Mortgage Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to have acquired such Mortgage  Loans at a premium equal  to the amount of  such
excess.  As stated above, the  REMIC Pool's basis in  Mortgage Loans is the fair
market value of the Mortgage Loans, based  on the aggregate of the issue  prices
of  the regular and residual  interests in the REMIC  Pool immediately after the
transfer thereof to  the REMIC  Pool. In a  manner analogous  to the  discussion
above  under "Taxation of Regular Certificates--Premium,"  a person that holds a
Mortgage Loan as a capital  asset under Code Section  1221 may elect under  Code
Section 171 to amortize premium on Mortgage Loans originated after September 27,
1985  under a constant interest method. Amortizable bond premium will be treated
as an offset to interest income on the Mortgage Loans, rather than as a separate
deduction item.  Because substantially  all of  the mortgagors  on the  Mortgage
Loans are expected to be individuals, Code Section 171 will not be available for
premium  on Mortgage Loans originated on or prior to September 27, 1985. Premium
with respect  to such  Mortgage Loans  may be  deductible in  accordance with  a
reasonable  method regularly employed  by the holder  thereof. The allocation of
such premium pro rata among principal payments should be considered a reasonable
method; however, the Internal Revenue Service may argue that such premium should
be allocated in a different manner, such as allocating such premium entirely  to
the final payment of principal.

  LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME

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

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

    An  exception  to  the  inability  of a  Residual  Holder  to  offset excess
inclusions with unrelated deductions  and net operating  losses applies to  Code
Section  593 institutions ("thrift institutions"). For purposes of applying this
rule, all  members of  an  affiliated group  filing  a consolidated  return  are
treated  as one taxpayer, except that  thrift institutions to which Code Section
593 applies,  together  with their  subsidiaries  formed to  issue  REMICs,  are
treated   as  separate   corporations.  Furthermore,  the   Code  provides  that
regulations  may  disallow  the   ability  of  a   thrift  institution  to   use

                                       73
<PAGE>
deductions  to offset excess  inclusions if necessary  or appropriate to prevent
the avoidance  of  tax.  A thrift  institution  may  not so  offset  its  excess
inclusions  unless  the Residual  Certificates  have "significant  value," which
requires that (i) the Residual Certificates have an issue price that is at least
equal to 2% of the  aggregate of the issue  prices of all Residual  Certificates
and  Regular  Certificates  with  respect  to  the  REMIC  Pool,  and  (ii)  the
anticipated weighted average life of the  Residual Certificates is at least  20%
of  the anticipated  weighted average  life of  the REMIC  Pool. The anticipated
weighted average life of the Residual Certificates is based on all distributions
anticipated  to  be  received  with   respect  thereto  (using  the   Prepayment
Assumption).  The anticipated  weighted average  life of  the REMIC  Pool is the
aggregate weighted average life  of all classes  of interests therein  (computed
using  all anticipated  distributions on a  regular interest with  nominal or no
principal). Finally, an ordering rule under the REMIC Regulations provides  that
a thrift institution may only offset its excess inclusion income with deductions
after  it has  first applied  its deductions against  income that  is not excess
inclusion income. If  applicable, the  Prospectus Supplement with  respect to  a
Series  will set  forth whether the  Residual Certificates are  expected to have
"significant value" within the meaning of the REMIC Regulations.

  TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES

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

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

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

                                       74
<PAGE>
    The Pooling and Servicing  Agreement with respect to  a Series will  provide
that  no  legal  or  beneficial  interest  in  a  Residual  Certificate  may  be
transferred or registered unless  (i) the proposed  transferee furnishes to  the
Seller and the Trustee an affidavit providing its taxpayer identification number
and  stating  that  such transferee  is  the  beneficial owner  of  the Residual
Certificate and is not  a Disqualified Organization and  is not purchasing  such
Residual  Certificate  on  behalf of  a  Disqualified Organization  (I.E.,  as a
broker, nominee,  or  middleman thereof)  and  (ii) the  transferor  provides  a
statement  in  writing to  the  Seller and  the Trustee  that  it has  no actual
knowledge that  such affidavit  is false.  Moreover, the  Pooling and  Servicing
Agreement  will provide that any attempted or purported transfer in violation of
these transfer restrictions will be null and void and will vest no rights in any
purported transferee. Each Residual  Certificate with respect  to a Series  will
bear  a legend  referring to  such restrictions  on transfer,  and each Residual
Holder will be deemed to  have agreed, as a  condition of ownership thereof,  to
any amendments to the related Pooling and Servicing Agreement required under the
Code   or   applicable  Treasury   regulations   to  effectuate   the  foregoing
restrictions. Information necessary to compute an applicable excise tax must  be
furnished  to the Internal Revenue Service and to the requesting party within 60
days of  the request,  and  the Seller  or  the Trustee  may  charge a  fee  for
computing and providing such information.

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

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

    The Prospectus  Supplement relating  to  the Certificates  of a  Series  may
provide  that a Residual Certificate  may not be purchased  by or transferred to
any person that  is not  a U.S.  Person or  may describe  the circumstances  and
restrictions  pursuant to  which such  a transfer  may be  made. The  term "U.S.
Person" means a citizen or resident of the

                                       75
<PAGE>
United States, a corporation, partnership  or other entity created or  organized
in  or under the laws of the United States or any political subdivision thereof,
or an estate or trust that is  subject to U.S. federal income tax regardless  of
the source of its income.

  SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE

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

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

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

  MARK TO MARKET REGULATIONS

    Prospective purchasers of  the Residual  Certificates should  also be  aware
that  on  December 28,  1993, the  Internal  Revenue Service  released temporary
regulations (the  "Temporary  Mark  to  Market  Regulations")  relating  to  the
requirement  that a securities dealer mark to market securities held for sale to
customers. This  mark-to-market  requirement  applies to  all  securities  of  a
dealer,  except  to the  extent that  the dealer  has specifically  identified a
security as  held  for investment.  The  Temporary Mark  to  Market  Regulations
provide  that,  for purposes  of  this mark-to-market  requirement,  a "negative
value" REMIC residual interest is not treated as a security and thus may not  be
marked  to  market. In  addition,  a dealer  is  not required  to  identify such
"negative value" REMIC residual interest as held for investment. In general, the
Residual Certificate would  have negative value  if, as of  the date a  taxpayer
acquires  the Residual  Certificate, the  present value  of the  tax liabilities
associated with holding  the Residual  Certificate exceeds  the sum  of (i)  the
present  value of the expected future distributions on the Residual Certificate,
and (ii)  the present  value  of the  anticipated  tax savings  associated  with
holding  the Residual Certificate  as the REMIC is  expected to generate losses.
The amounts  and present  values of  the anticipated  tax liabilities,  expected
future  distributions and anticipated tax savings are all to be determined using
(i) the  prepayment  and reinvestment  assumptions  adopted under  Code  Section
1272(a)(6),  (ii) any required or permitted clean-up calls or required qualified
liquidation provided for  in the  REMIC's organizational documents  and (iii)  a
discount rate equal to the applicable Federal rate (as specified in Code Section
1274(d)(1))  that  would  apply to  a  debt  instrument issued  on  the  date of
acquisition of the Residual Certificate.  Furthermore, under the Temporary  Mark
to Market Regulations, any REMIC residual interest having substantially the same
economic  effect as a "negative  value" residual interest may  be treated by the
Internal Revenue Service as a  "negative value" residual interest. The  Internal
Revenue   Service  could   issue  subsequent  regulations,   which  could  apply
retroactively, providing additional  or different requirements  with respect  to
such    deemed   "negative   value"   residual   interests.   Unless   indicated

                                       76
<PAGE>
otherwise in the applicable  Prospectus Supplement, no view  is expressed as  to
whether  any given Residual Certificate is  a "negative value" residual interest
or has substantially  the same economic  effect as a  "negative value"  residual
interest. The Temporary Mark to Market Regulations apply to taxable years ending
on   or  after  December  31,  1993.  Prospective  purchasers  of  the  Residual
Certificates  should  consult   their  tax  advisors   regarding  the   possible
application of the Temporary Mark to Market Regulations.

  TAXES THAT MAY BE IMPOSED ON THE REMIC POOL

    PROHIBITED  TRANSACTIONS.   Income  from certain  transactions by  the REMIC
Pool, called prohibited  transactions, will not  be part of  the calculation  of
income or loss includible in the federal income tax returns of Residual Holders,
but  rather will be taxed directly to the  REMIC Pool at a 100% rate. Prohibited
transactions generally include (i) the disposition of a qualified mortgage other
than for (a) substitution within  two years of the  Startup Day for a  defective
(including  a defaulted) obligation (or repurchase  in lieu of substitution of a
defective (including a defaulted) obligation at  any time) or for any  qualified
mortgage  within three months  of the Startup Day,  (b) foreclosure, default, or
imminent default of a  qualified mortgage, (c) bankruptcy  or insolvency of  the
REMIC  Pool,  or (d)  a qualified  (complete) liquidation,  (ii) the  receipt of
income from assets that are  not the type of  mortgages or investments that  the
REMIC Pool is permitted to hold, (iii) the receipt of compensation for services,
or (iv) the receipt of gain from disposition of cash flow investments other than
pursuant  to a qualified liquidation. Notwithstanding (i)  and (iv), it is not a
prohibited transaction  to sell  REMIC Pool  property to  prevent a  default  on
Regular  Certificates as  a result  of a  default on  qualified mortgages  or to
facilitate  a  clean-up  call  (generally,  an  optional  termination  to   save
administrative costs when no more than a small percentage of the Certificates is
outstanding). The REMIC Regulations indicate that the modification of a Mortgage
Loan  generally will not  be treated as a  disposition if it  is occasioned by a
default or reasonably foreseeable default,  an assumption of the Mortgage  Loan,
the  waiver of a due-on-sale or  due-on-encumbrance clause, or the conversion of
an interest  rate  by  a  mortgagor  pursuant to  the  terms  of  a  convertible
adjustable rate Mortgage Loan.

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

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

  LIQUIDATION OF THE REMIC POOL

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

  ADMINISTRATIVE MATTERS

    The REMIC Pool will  be required to  maintain its books  on a calendar  year
basis  and to file federal income tax returns for federal income tax purposes in
a manner similar to a partnership. The  form for such income tax return is  Form
1066,  U.S.  Real  Estate Mortgage  Investment  Conduit Income  Tax  Return. The
Trustee will be required to sign the REMIC Pool's returns. Treasury  regulations
provide  that, except  where there  is a  single Residual  Holder for  an entire
taxable  year,  the  REMIC   Pool  will  be  subject   to  the  procedural   and
administrative  rules  of the  Code  applicable to  partnerships,  including the
determination by the Internal Revenue Service of any adjustments to, among other
things, items of  REMIC income, gain,  loss, deduction, or  credit in a  unified
administrative proceeding. The Servicer will be obligated to act as "tax matters
person,"  as defined  in applicable  Treasury regulations,  with respect  to the
REMIC Pool,

                                       77
<PAGE>
in its capacity as either Residual Holder  or agent of the Residual Holders.  If
the Code or applicable Treasury regulations do not permit the Servicer to act as
tax  matters  person in  its  capacity as  agent  of the  Residual  Holders, the
Residual Holder chosen by  the Residual Holders or  such other person  specified
pursuant to Treasury regulations will be required to act as tax matters person.

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES

    An  investor  who is  an individual,  estate,  or trust  will be  subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of  the  investor's adjusted  gross  income.  In addition,  Code  Section  68
provides  that itemized deductions otherwise allowable  for a taxable year of an
individual taxpayer will be reduced  by the lesser of (i)  3% of the excess,  if
any,  of adjusted gross income  over $100,000 ($50,000 in  the case of a married
individual filing a separate return)  (subject to adjustment for inflation),  or
(ii) 80% of the amount of itemized deductions otherwise allowable for such year.
In  the case of a REMIC Pool,  such deductions may include deductions under Code
Section 212 for  the Servicing  Fee and  all administrative  and other  expenses
relating  to the REMIC Pool, or any similar expenses allocated to the REMIC Pool
with respect to a regular interest it holds in another REMIC. Such investors who
hold  REMIC  Certificates   either  directly  or   indirectly  through   certain
pass-through  entities may have their pro  rata share of such expenses allocated
to them as additional  gross income, but  may be subject  to such limitation  on
deductions. In addition, such expenses are not deductible at all for purposes of
computing  the  alternative minimum  tax,  and may  cause  such investors  to be
subject to significant additional tax liability. Temporary Treasury  regulations
provide  that the additional  gross income and  corresponding amount of expenses
generally are to be allocated entirely  to the holders of Residual  Certificates
in  the case of a REMIC Pool that  would not qualify as a fixed investment trust
in the absence of  a REMIC election. However,  such additional gross income  and
limitation on deductions will apply to the allocable portion of such expenses to
holders  of Regular Certificates,  as well as  holders of Residual Certificates,
where such  Regular Certificates  are issued  in  a manner  that is  similar  to
pass-through  certificates  in  a  fixed  investment  trust.  In  general,  such
allocable  portion  will  be  determined  based  on  the  ratio  that  a   REMIC
Certificateholder's  income, determined on a daily basis, bears to the income of
all holders of Regular Certificates and Residual Certificates with respect to  a
REMIC   Pool.  As  a  result,  individuals,  estates  or  trusts  holding  REMIC
Certificates  (either   directly  or   indirectly  through   a  grantor   trust,
partnership,  S  corporation,  REMIC,  or  certain  other  pass-through entities
described in  the foregoing  temporary Treasury  regulations) may  have  taxable
income  in excess  of the  interest income at  the pass-through  rate on Regular
Certificates that are issued  in a single class  or otherwise consistently  with
fixed investment trust status or in excess of cash distributions for the related
period on Residual Certificates.

TAXATION OF CERTAIN FOREIGN INVESTORS

  REGULAR CERTIFICATES

    Interest,  including  original  issue  discount,  distributable  to  Regular
Certificateholders who are non-resident  aliens, foreign corporations, or  other
Non-U.S.  Persons (as  defined below),  will be  considered "portfolio interest"
and, therefore, generally will not be  subject to 30% United States  withholding
tax,  provided that such  Non-U.S. Person (i) is  not a "10-percent shareholder"
within the  meaning  of  Code  Section  871(h)(3)(B)  or  a  controlled  foreign
corporation  described  in  Code  Section  881(c)(3)(C)  and  (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

                                       78
<PAGE>
conditions described in  "Regular Certificates"  above, but only  to the  extent
that  (i) the Mortgage Loans were issued after  July 18, 1984 and (ii) the Trust
Estate or  segregated pool  of assets  therein  (as to  which a  separate  REMIC
election  will be made), to which  the Residual Certificate relates, consists of
obligations issued  in "registered  form"  within the  meaning of  Code  Section
163(f)(1).  Generally,  Mortgage Loans  will not  be,  but regular  interests in
another REMIC Pool will  be, considered obligations  issued in registered  form.
Furthermore,  a Residual Holder will  not be entitled to  any exemption from the
30% withholding tax  (or lower treaty  rate) to  the extent of  that portion  of
REMIC  taxable income that  constitutes an "excess  inclusion." See "Taxation of
Residual Certificates--Limitations on Offset or  Exemption of REMIC Income."  If
the  amounts paid to  Residual Holders who are  Non-U.S. Persons are effectively
connected with the conduct of  a trade or business  within the United States  by
such  Non-U.S. Persons, 30%  (or lower treaty rate)  withholding will not apply.
Instead, the amounts  paid to such  Non-U.S. Persons will  be subject to  United
States  federal  income tax  at regular  rates.  If 30%  (or lower  treaty rate)
withholding is applicable, such amounts generally will be taken into account for
purposes of withholding  only when paid  or otherwise distributed  (or when  the
Residual  Certificate is  disposed of) under  rules similar  to withholding upon
disposition  of  debt  instruments  that  have  original  issue  discount.   See
"Tax-Related   Restrictions  on   Transfer  of   Residual  Certificates--Foreign
Investors" above  concerning  the disregard  of  certain transfers  having  "tax
avoidance  potential." Investors who  are Non-U.S. Persons  should consult their
own tax  advisors regarding  the specific  tax consequences  to them  of  owning
Residual Certificates.

BACKUP WITHHOLDING

    Distributions  made on the Regular Certificates,  and proceeds from the sale
of the Regular Certificates to or through  certain brokers, may be subject to  a
"backup" withholding tax under Code Section 3406 of 31% on "reportable payments"
(including  interest distributions, original issue  discount, and, under certain
circumstances, principal  distributions)  unless the  Regular  Certificateholder
complies  with certain reporting and/or  certification procedures, including the
provision of its taxpayer identification number to the Trustee, its agent or the
broker  who   effected  the   sale   of  the   Regular  Certificate,   or   such
Certificateholder  is otherwise an exempt  recipient under applicable provisions
of the  Code.  Any amounts  to  be withheld  from  distribution on  the  Regular
Certificates  would be refunded by the Internal  Revenue Service or allowed as a
credit against the Regular Certificateholder's federal income tax liability.

REPORTING REQUIREMENTS

    Reports  of  accrued  interest,  original  issue  discount  and  information
necessary to compute the accrual of market discount will be made annually to the
Internal  Revenue  Service  and  to individuals,  estates,  non-exempt  and non-
charitable trusts, and partnerships who are either holders of record of  Regular
Certificates  or beneficial owners who own Regular Certificates through a broker
or middleman as nominee. All brokers, nominees and all other non-exempt  holders
of  record of  Regular Certificates  (including corporations,  non-calendar year
taxpayers, securities  or commodities  dealers, real  estate investment  trusts,
investment  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."

                                       79
<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 or a "taxable mortgage pool" within the meaning of Code
Section  7701(i). Where  there is  no Fixed Retained  Yield with  respect to the
Mortgage  Loans  underlying  the  Certificates  of  a  Series,  and  where  such
Certificates  are not designated  as "Stripped Certificates"  the holder of each
such Certificate in  such Series  will be  treated as the  owner of  a pro  rata
undivided  interest  in the  ordinary income  and corpus  portions of  the Trust
Estate represented  by  its Standard  Certificate  and will  be  considered  the
beneficial owner of a pro rata undivided interest in each of the Mortgage Loans,
subject  to the discussion  below under "Recharacterization  of Servicing Fees."
Accordingly, the holder of a Standard Certificate of a particular Series will be
required to report on its  federal income tax return its  pro rata share of  the
entire  income from the Mortgage Loans  represented by its Standard Certificate,
including interest at  the coupon rate  on such Mortgage  Loans, original  issue
discount  (if any), prepayment  fees, assumption fees,  and late payment charges
received by the Servicer, in  accordance with such Standard  Certificateholder's
method  of accounting.  A Standard Certificateholder  generally will  be able to
deduct its share of the Servicing Fee and all administrative and other  expenses
of  the Trust Estate in accordance with  its method of accounting, provided that
such amounts are  reasonable compensation  for services rendered  to that  Trust
Estate.  However,  investors  who are  individuals,  estates or  trusts  who own
Standard  Certificates,   either   directly  or   indirectly   through   certain
pass-through  entities, will  be subject to  limitation with  respect to certain
itemized deductions described  in Code  Section 67,  including deductions  under
Code  Section 212 for  the Servicing Fee  and all such  administrative and other
expenses of  the  Trust Estate,  to  the extent  that  such deductions,  in  the
aggregate,  do not exceed two percent of an investor's adjusted gross income. In
addition, Code Section 68 provides that itemized deductions otherwise  allowable
for  a taxable year of  an individual taxpayer will be  reduced by the lesser of
(i) 3% of the excess, if any, of adjusted gross income over $100,000 ($50,000 in
the case of a  married individual filing  a separate return)  (in each case,  as
adjusted  for  inflation), or  (ii)  80% of  the  amount of  itemized deductions
otherwise allowable for such year. As a result, such investors holding  Standard
Certificates,  directly or  indirectly through  a pass-through  entity, may have
aggregate taxable income in excess of  the aggregate amount of cash received  on
such  Standard Certificates with respect to interest at the pass-through rate or
as discount income on such Standard Certificates. In addition, such expenses are
not deductible at all for purposes of computing the alternative minimum tax, and
may cause such investors to be subject to significant additional tax  liability.
Moreover, where there is Fixed Retained Yield with respect to the Mortgage Loans
underlying  a Series of Standard Certificates or where the servicing fees are in
excess of reasonable servicing compensation, the transaction will be subject  to
the  application of the "stripped bond" and "stripped coupon" rules of the Code,
as described  below under  "Stripped  Certificates" and  "Recharacterization  of
Servicing Fees," respectively.

  TAX STATUS

    Cadwalader, Wickersham & Taft has advised the Seller that:

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

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

                                       80
<PAGE>
        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 clauses  1,  2  and  3  of  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) or as  "real estate assets"  under Code Section  856(c)(5)(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  OID Regulations,  such original  issue discount  could arise  by  the
charging  of points by the originator of the mortgages in an amount greater than
the statutory  DE MINIMIS  exception,  including a  payment  of points  that  is
currently  deductible by the borrower under applicable Code provisions or, under
certain circumstances, by the presence of "teaser" rates on the Mortgage Loans.

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

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

                                       81
<PAGE>
  RECHARACTERIZATION OF SERVICING FEES

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

    Accordingly, if  the  Internal  Revenue  Service's  approach  is  upheld,  a
Servicer  who receives a servicing fee in excess of such amounts would be viewed
as retaining an ownership interest in a portion of the interest payments on  the
Mortgage  Loans.  Under  the  rules  of Code  Section  1286,  the  separation of
ownership of the right  to receive some  or all of the  interest payments on  an
obligation  from the right to  receive some or all  of the principal payments on
the obligation would  result in treatment  of such Mortgage  Loans as  "stripped
coupons"  and "stripped bonds."  Subject to the DE  MINIMIS rule discussed below
under "--Stripped Certificates," each stripped bond or stripped coupon could  be
considered  for this purpose as a  non-interest bearing obligation issued on the
date of issue  of the  Standard Certificates,  and the  original issue  discount
rules   of  the  Code  would  apply   to  the  holder  thereof.  While  Standard
Certificateholders would still be treated as owners of beneficial interests in a
grantor trust for federal income tax purposes, the corpus of such trust could be
viewed as excluding the portion of the Mortgage Loans the ownership of which  is
attributed  to the Servicer, or  as including such portion  as a second class of
equitable interest. Applicable Treasury regulations treat such an arrangement as
a fixed investment trust, since the  multiple classes of trust interests  should
be treated as merely facilitating direct investments in the trust assets and the
existence  of  multiple classes  of ownership  interests  is incidental  to that
purpose. In general, such a  recharacterization should not have any  significant
effect   upon  the   timing  or  amount   of  income  reported   by  a  Standard
Certificateholder, except that the income reported  by a cash method holder  may
be  slightly  accelerated.  See  "Stripped  Certificates"  below  for  a further
description of the federal income tax  treatment of stripped bonds and  stripped
coupons.

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

  SALE OR EXCHANGE OF STANDARD CERTIFICATES

    Upon   sale   or   exchange   of   a   Standard   Certificate,   a  Standard
Certificateholder will recognize gain  or loss equal  to the difference  between
the amount realized on the sale and its aggregate adjusted basis in the Mortgage
Loans  and other assets represented by the Standard Certificate. In general, the
aggregate adjusted basis  will equal the  Standard Certificateholder's cost  for
the  Standard  Certificate, increased  by the  amount  of any  income previously
reported with respect to the Standard Certificate and decreased by the amount of
any losses previously reported with respect to the Standard Certificate and  the
amount  of any  distributions received  thereon. Except  as provided  above with
respect to  market  discount on  any  Mortgage  Loans, and  except  for  certain
financial  institutions subject  to the provisions  of Code  Section 582(c), any
such gain  or loss  generally would  be capital  gain or  loss if  the  Standard
Certificate was held as a capital asset. However, gain on the sale of a Standard
Certificate  will be treated as ordinary income (i) if a Standard Certificate is
held as part of a "conversion  transaction" as defined in Code Section  1258(c),
up  to  the  amount  of  interest  that  would  have  accrued  on  the  Standard
Certificateholder's net investment in the conversion transaction at 120% of  the
appropriate  applicable Federal rate in effect  at the time the taxpayer entered
into the transaction minus any amount

                                       82
<PAGE>
previously treated as ordinary income with  respect to any prior disposition  of
property  that was held as a  part of such transaction or  (ii) in the case of a
non-corporate taxpayer, to the extent such  taxpayer has made an election  under
Code  Section 163(d)(4) to have net capital  gains taxed as investment income at
ordinary income  rates.  Pursuant to  the  Revenue Reconciliation  Act  of  1993
capital  gains of certain noncorporate taxpayers  are subject to a lower maximum
tax rate  than ordinary  income of  such  taxpayers. The  maximum tax  rate  for
corporations is the same with respect to both ordinary income and capital gains.

STRIPPED CERTIFICATES

  GENERAL

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

    In  general, a holder  of a Stripped  Certificate will be  considered to own
"stripped bonds" with respect to its pro rata  share of all or a portion of  the
principal  payments on each Mortgage Loan and/or "stripped coupons" with respect
to its pro  rata share  of all or  a portion  of the interest  payments on  each
Mortgage  Loan,  including the  Stripped  Certificate's allocable  share  of the
servicing fees paid  to the  Servicer, to the  extent that  such fees  represent
reasonable  compensation for services  rendered. See the  discussion above under
"Standard Certificates--Recharacterization of Servicing Fees." For this  purpose
the  servicing fees will be allocated to the Stripped Certificates in proportion
to the  respective  offering price  of  each  Class (or  Subclass)  of  Stripped
Certificates. The holder of a Stripped Certificate generally will be entitled to
a deduction each year in respect of the servicing fees, as described above under
"Standard Certificates-- General," subject to the limitation described therein.

    Code  Section 1286 treats a stripped bond  or a stripped coupon generally as
an obligation  issued  at an  original  issue discount  on  the date  that  such
stripped  interest is purchased. Although the treatment of Stripped Certificates
for federal income tax purposes is not  clear in certain respects at this  time,
particularly  where  such Stripped  Certificates are  issued  with respect  to a
Mortgage Pool  containing  variable-rate Mortgage  Loans,  the Seller  has  been
advised  by counsel that (i) the Trust Estate will be treated as a grantor trust
under subpart E, Part I  of subchapter J of the  Code and not as an  association
taxable as a corporation or a "taxable mortgage pool" within the meaning of Code
Section  7701(i),  and (ii)  each Stripped  Certificate should  be treated  as a
single  installment  obligation  for  purposes  of  calculating  original  issue
discount  and  gain or  loss  on disposition.  This  treatment is  based  on the
interrelationship of Code Section 1286, Code Sections 1272 through 1275, and the
OID Regulations.  Although it  is  possible that  computations with  respect  to
Stripped  Certificates could be  made in one  of the ways  described below under
"Taxation of Stripped Certificates--Possible Alternative Characterizations," the
OID Regulations state, in general, that two or more debt instruments issued by a
single issuer to a single investor in a single transaction should be treated  as
a  single debt  instrument. Accordingly, for  OID purposes, all  payments on any
Stripped Certificates should be aggregated and treated as though they were  made
on  a single debt  instrument. The Pooling and  Servicing Agreement will require
that the Trustee  make and report  all computations described  below using  this
aggregate approach, unless substantial legal authority requires otherwise.

    Furthermore,  Treasury  regulations  issued December  28,  1992  provide for
treatment of a Stripped  Certificate as a single  debt instrument issued on  the
date  it is originated for purposes  of calculating any original issue discount.
In addition, under these regulations,  a Stripped Certificate that represents  a
right  to payments of both interest and principal may be viewed either as issued
with original issue discount  or market discount (as  described below), at a  DE
MINIMIS  original issue discount,  or, presumably, at  a premium. This treatment
indicates that the interest  component of such a  Stripped Certificate would  be
treated  as qualified stated interest under  the OID Regulations. Further, these
final

                                       83
<PAGE>
regulations provide that the  purchaser of such a  Stripped Certificate will  be
required  to account  for any discount  as market discount  rather than original
issue discount if either (i) the  initial discount with respect to the  Stripped
Certificate  was treated as zero under the DE MINIMIS rule, or (ii) no more than
100 basis points in excess of  reasonable servicing is stripped off the  related
Mortgage  Loans. Any such market discount would be reportable as described above
under "Federal  Income  Tax  Consequences for  REMIC  Certificates--Taxation  of
Regular  Certificates--Market Discount," without  regard to the  DE MINIMIS rule
therein. Pursuant to Revenue Procedure  91-49, issued August 8, 1991,  investors
using  a method of accounting inconsistent  with the above treatment must change
their method  of accounting  and request  the consent  to the  Internal  Revenue
Service  to such change  on a statement  attached to their  first timely federal
income tax returned for the first tax year ending after August 8, 1991.

  STATUS OF STRIPPED CERTIFICATES

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

  TAXATION OF STRIPPED CERTIFICATES

    ORIGINAL ISSUE DISCOUNT.   Except as described  above under "General,"  each
Stripped Certificate will be considered to have been issued at an original issue
discount  for federal income tax purposes.  Original issue discount with respect
to a Stripped Certificate must be included in ordinary income as it accrues,  in
accordance  with  a  constant  interest  method  that  takes  into  account  the
compounding of  interest,  which  may  be  prior to  the  receipt  of  the  cash
attributable  to  such income.  Based in  part  on the  OID Regulations  and the
amendments to the original issue discount sections of the Code made by the  1986
Act,  counsel has advised the Seller that  the amount of original issue discount
required to be  included in the  income of  a holder of  a Stripped  Certificate
(referred  to  in  this discussion  as  a "Stripped  Certificateholder")  in any
taxable year likely will be computed generally as described above under "Federal
Income  Tax   Consequences   for   REMIC   Certificates--Taxation   of   Regular
Certificates--Original Issue Discount" and
"--Variable  Rate Regular Certificates." However, with the apparent exception of
a Stripped  Certificate  issued  with  DE MINIMIS  original  issue  discount  as
described  above under "General," the issue price of a Stripped Certificate will
be the purchase  price paid by  each holder thereof,  and the stated  redemption
price  at maturity will include the aggregate  amount of the payments to be made
on the Stripped Certificate to such Stripped Certificateholder, presumably under
the Prepayment Assumption.

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

    As an alternative to the method described  above, the fact that some or  all
of  the interest payments with respect to  the Stripped Certificates will not be
made if the  Mortgage Loans are  prepaid could lead  to the interpretation  that
such  interest payments are "contingent" within the meaning of proposed Treasury
regulations issued April  8, 1986 (the  "Prior Proposed OID  Regulations").These
proposed  regulations generally  would result  in differences  in the  timing or
reporting of interest income until it  became "fixed" in each period, and  under
certain  circumstances could result in a deferral  of the timing of reporting of
such interest income when compared to  the original issue discount rules.  While
not  free from doubt, counsel for the Seller believes that uncertainty as to the
payment  of   interest   arising   as   a   result   of   the   possibility   of

                                       84
<PAGE>
prepayment  of the Mortgage Loans should  not cause the contingent payment rules
under the Prior Proposed  OID Regulations to apply  to interest with respect  to
the  Stripped Certificates. Moreover, the contingent payment rules have not been
adopted as final regulations and may not currently be relied upon.

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

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

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

    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."

                                       85
<PAGE>
TAXATION OF CERTAIN FOREIGN INVESTORS

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

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

                              ERISA CONSIDERATIONS

GENERAL

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

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

CERTAIN REQUIREMENTS UNDER ERISA

    GENERAL.   In  accordance with  ERISA's general  fiduciary standards, before
investing in a Certificate a Plan fiduciary should determine whether to do so is
permitted under the governing Plan instruments  and is appropriate for the  Plan
in view of its overall investment policy and the composition and diversification
of  its  portfolio.  A  Plan  fiduciary  should  especially  consider  the ERISA
requirement of investment  prudence and  the sensitivity  of the  return on  the
Certificates  to the rate of principal repayments (including prepayments) on the
Mortgage Loans, as discussed in "Prepayment and Yield Considerations" herein.

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

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

                                       86
<PAGE>
    DELEGATION OF FIDUCIARY DUTY.   Further, if the  assets included in a  Trust
Estate  were deemed  to constitute  Plan assets,  it is  possible that  a Plan's
investment in the Certificates might be deemed to constitute a delegation, under
ERISA, of the duty to manage Plan assets by the fiduciary deciding to invest  in
the  Certificates, and  certain transactions  involved in  the operation  of the
Trust Estate might be deemed  to constitute prohibited transactions under  ERISA
and the Code. Neither ERISA nor the Code define the term "plan assets."

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

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

ADMINISTRATIVE EXEMPTIONS

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

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

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

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

        (3)  The Certificates acquired by the Plan have received a rating at the
    time of such  acquisition that is  one of the  three highest generic  rating
    categories  from  either  Standard  &  Poors  Corporation  ("S&P"),  Moody's
    Investors Service, Inc.  ("Moody's"), Duff  & Phelps Rating  Co. ("D&P")  or
    Fitch Investors Service, Inc. ("Fitch");

        (4)  The Trustee  must not be  an affiliate  of any other  member of the
    Restricted Group (as defined below);

        (5) The sum of all payments made  to and retained by the underwriter  in
    connection  with the distribution  of Certificates represents  not more than
    reasonable compensation for  underwriting the Certificates.  The sum of  all
    payments  made to and retained  by the Seller pursuant  to the assignment of
    the Mortgage Loans  to the Trust  Estate represents not  more than the  fair
    market  value of such  Mortgage Loans. The  sum of all  payments made to and
    retained by the Servicer (and any  other servicer) represents not more  than
    reasonable  compensation for  such person's  services under  the Pooling and
    Servicing Agreement and reimbursement  of such person's reasonable  expenses
    in connection therewith; and

        (6)  The Plan investing in the  Certificates is an "accredited investor"
    as defined in Rule 501(a)(1) of Regulation D of the Securities and  Exchange
    Commission under the Securities Act of 1933.

                                       87
<PAGE>
    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.

    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

                                       88
<PAGE>
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.

                                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

                                       89
<PAGE>
related securities, in most  cases by requiring the  affected investors to  rely
solely  upon existing state  law, and not the  Enhancement Act. Accordingly, the
investors affected  by such  legislation will  be authorized  to invest  in  the
Certificates only to the extent provided in such legislation.

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

    All  depository institutions  considering an investment  in the Certificates
should review the "Supervisory Policy Statement on Securities Activities"  dated
January  28, 1992 (the "Policy Statement") of the Federal Financial Institutions
Examination Council, and the April 15, 1994 Interim Revision thereto. The Policy
Statement, which  has been  adopted by  the Board  of Governors  of the  Federal
Reserve  System, the Federal  Deposit Insurance Corporation,  the Comptroller of
the Currency and the Office of Thrift Supervision, effective February 10,  1992,
and  by the National  Credit Union Administration  (with certain modifications),
effective June 26,  1992, prohibits  depository institutions  from investing  in
certain  "high-risk mortgage  securities" (including securities  such as certain
series and classes of the Certificates), except under limited circumstances, and
sets forth certain investment  practices deemed to  be unsuitable for  regulated
institutions.

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

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

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

                              PLAN OF DISTRIBUTION

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

    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.

                                       90
<PAGE>
    If  underwriters are used  in a sale of  any Certificates, such Certificates
will be acquired by  the underwriters for  their own account  and may be  resold
from   time  to  time   in  one  or   more  transactions,  including  negotiated
transactions, at  a fixed  public offering  price  or at  varying prices  to  be
determined  at the  time of  sale or  at the  time of  commitment therefor. Firm
commitment underwriting  and  public  reoffering by  underwriters  may  be  done
through  underwriting syndicates or through one  or more firms acting alone. The
specific managing underwriter or underwriters, if any, with respect to the offer
and sale of a particular Series of  Certificates will be set forth on the  cover
of  the Prospectus Supplement applicable  to such Series and  the members of the
underwriting syndicate, if any, will be named in such Prospectus Supplement. The
Prospectus Supplement will describe any discounts and commissions to be  allowed
or  paid  by  the  Seller  to the  underwriters,  any  other  items constituting
underwriting compensation and  any discounts  and commissions to  be allowed  or
paid  to the  dealers. The  obligations of the  underwriters will  be subject to
certain conditions precedent.  The underwriters with  respect to a  sale of  any
Class of Certificates will be obligated to purchase all such Certificates if any
are  purchased. The Seller  and PHMC will  indemnify the applicable underwriters
against certain civil  liabilities, including liabilities  under the  Securities
Act of 1933, as amended (the "Act").

    The Prospectus Supplement with respect to any Series of Certificates offered
other than through underwriters will contain information regarding the nature of
such  offering and  any agreements  to be  entered into  between the  Seller and
dealers and/or the Seller and purchasers of Certificates of such Series.

    Purchasers of Certificates, including dealers,  may, depending on the  facts
and  circumstances of such purchases, be  deemed to be "underwriters" within the
meaning  of  the  Act  in  connection  with  reoffers  and  sales  by  them   of
Certificates.  Certificateholders should  consult with  their legal  advisors in
this regard prior to any such reoffer or sale.

    If  specified  in  the  Prospectus  Supplement  relating  to  a  Series   of
Certificates,  the Seller or any  affiliate thereof may purchase  some or all of
one or  more Classes  of Certificates  of such  Series from  the underwriter  or
underwriters  at a price  specified or described  in such Prospectus Supplement.
Such purchaser may thereafter from time to time offer and sell, pursuant to this
Prospectus, some or all of such Certificates so purchased directly, through  one
or  more  underwriters to  be designated  at the  time of  the offering  of such
Certificates or through dealers acting as agent and/or principal. Such  offering
may  be restricted in  the matter specified in  such Prospectus Supplement. Such
transactions may be effected at market prices prevailing at the time of sale, at
negotiated prices or at fixed prices. The underwriters and dealers participating
in such purchaser's offering  of such Certificates  may receive compensation  in
the  form of underwriting discounts or  commissions from such purchaser and such
dealers may receive commissions from the investors purchasing such  Certificates
for  whom they may act as agent  (which discounts or commissions will not exceed
those customary  in  those types  of  transactions involved).  Any  dealer  that
participates  in the distribution  of such Certificates  may be deemed  to be an
"underwriter" within the meaning of the  Act, and any commissions and  discounts
received  by such dealer  and any profit  on the resale  of such Certificates by
such dealer might be deemed to  be underwriting discounts and commissions  under
the Act.

    One  or more affiliates of the Seller and the Servicer, including Prudential
Securities Incorporated,  may  act as  underwriter  or dealer  with  respect  to
Certificates  of  any  Series. Any  such  affiliate  will be  identified  in the
applicable Prospectus Supplement.

                                 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.

                                       91
<PAGE>
                        INDEX OF SIGNIFICANT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                         PAGE
- ---------------------------------------------------------------------------  ----
<S>                                                                          <C>
Aggregate Losses...........................................................   33
Assumed Reinvestment Rate..................................................   32
Balloon Loan...............................................................   15
Balloon Period.............................................................   16
Buy-Down Fund..............................................................   15
Buy-Down Loans.............................................................   15
Certificate Account........................................................   46
Certificates...............................................................    1
Class......................................................................    1
Code.......................................................................   10
Compound Interest Certificates.............................................   23
Cross-Over Date............................................................   28
Curtailments...............................................................   24
Cut-Off Date...............................................................    8
Delegated Underwriting.....................................................
Depository.................................................................   46
Determination Date.........................................................   23
Distributable Amount.......................................................   24
Distribution Date..........................................................    8
Due Date...................................................................   14
Due Period.................................................................   31
Eligible Investments.......................................................   34
ERISA......................................................................   10
FDIC.......................................................................   46
FHLMC......................................................................   14
Fixed Retained Yield.......................................................    8
FNMA.......................................................................   14
Initial Deposit............................................................   33
Interest Rate..............................................................    1
Last Scheduled Distribution Date...........................................   32
Late Payment...............................................................   25
Late Payment Period........................................................   25
Liquidation Proceeds.......................................................   46
Loan-to-Value Ratio........................................................   14
Mortgage Interest Rate.....................................................    8
Mortgage Loans.............................................................    1
Mortgage Notes.............................................................   13
Mortgaged Properties.......................................................   13
Mortgages..................................................................   13
Multi-Class Certificate Distribution Amount................................   31
Multi-Class Certificates...................................................    1
Net Foreclosure Profits....................................................   26
Net Mortgage Interest Rate.................................................    8
Non-Pro Rata Certificate...................................................   65
OTS........................................................................   60
Payment Deficiencies.......................................................   33
Pass-Through Rate..........................................................    8
Percentage Certificates....................................................   22
Periodic Advances..........................................................   10
PHMC.......................................................................    1
PLMSC......................................................................
PMCC.......................................................................   40
Pool Distribution Amount...................................................   25
</TABLE>

                                       92
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                         PAGE
- ---------------------------------------------------------------------------  ----
<S>                                                                          <C>
Pool Scheduled Principal Balance...........................................   28
Pool Value.................................................................   31
Pool Value Group...........................................................   31
Pooling and Servicing Agreement............................................    7
Prepayment Assumption......................................................   65
Prepayment Interest Shortfall..............................................   24
Prudential Insurance.......................................................    7
Rating Agency..............................................................   10
Record Date................................................................    8
Registration Statement.....................................................    2
Regular Certificateholder..................................................   64
Regular Certificates.......................................................   22
REMIC......................................................................    1
Residual Certificates......................................................   22
Scheduled Principal........................................................   24
Scheduled Principal Balance................................................   24
Seller.....................................................................    1
Senior Certificates........................................................    1
Senior Class...............................................................   24
Senior Class Carryover Shortfall...........................................   27
Senior Class Distributable Amount..........................................   24
Senior Class Distribution Amount...........................................   27
Senior Class Principal Portion.............................................   24
Senior Class Pro Rata Share................................................   26
Senior Class Shortfall.....................................................   27
Senior Class Shortfall Accruals............................................   27
Series.....................................................................    1
Servicer...................................................................    1
Servicing Fee..............................................................    8
Shifting Interest Certificates.............................................   23
Special Distributions......................................................   32
Special Hazard Loss Amount.................................................   35
Special Hazard Mortgage Loan...............................................   35
Special Hazard Termination Date............................................   35
Specified Subordination Reserve Fund Balance...............................   33
Spread.....................................................................   31
Standard Certificates......................................................    1
Standard Hazard Insurance Policy...........................................   16
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..........................................   26
Subordination Reserve Fund.................................................    9
Subsidy Account............................................................   15
Subsidy Loans..............................................................   14
Treasury Regulations.......................................................   17
Trust Estate...............................................................    1
Trustee....................................................................   56
UCC........................................................................   58
Unpaid Interest Shortfall..................................................   28
Voting Interests...........................................................   54
</TABLE>

                                       93
<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-9 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-9 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......      S1-14
Restrictions on the Transfer of the Class A-9
  Certificates...........................................      S1-18
Historical Prepayments...................................      S1-18
Sensitivity of the Pre-Tax Yield and Weighted Average
  Life of the Class A-9 Certificates.....................      S1-19
Certain Federal Income Tax Consequences..................      S1-20
Underwriting.............................................      S1-20
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........      S1-22
</TABLE>

                             PROSPECTUS SUPPLEMENT

<TABLE>
<S>                                                 <C>
Table of Contents.................................        S-3
Summary Information...............................        S-4
Special Considerations............................       S-17
Description of the Certificates...................       S-18
Description of the Mortgage Loans.................       S-41
Origination, Delinquency and Foreclosure
  Experience......................................       S-48
Prepayment and Yield Considerations...............       S-52
Pooling and Servicing Agreement...................       S-59
Federal Income Tax Considerations.................       S-61
ERISA Considerations..............................       S-63
Legal Investment..................................       S-64
Secondary Market..................................       S-64
Underwriting......................................       S-64
Legal Matters.....................................       S-65
Use of Proceeds...................................       S-65
Ratings...........................................       S-65
Index of Significant Prospectus Supplement
  Definitions.....................................       S-66
</TABLE>

                                   PROSPECTUS

<TABLE>
<S>                                                 <C>
Reports...........................................          2
Additional Information............................          2
Additional Detailed Information...................          2
Table of Contents.................................          3
Summary of Prospectus.............................          7
Special Considerations............................         11
The Trust Estates.................................         13
Description of the Certificates...................         21
Credit Support....................................         32
Prepayment and Yield Considerations...............         37
The Seller........................................         39
PHMC..............................................         40
Use of Proceeds...................................         46
Servicing of the Mortgage Loans...................         46
The Pooling and Servicing Agreement...............         54
Certain Legal Aspects of the Mortgage Loans.......         57
Certain Federal Income Tax Consequences...........         62
ERISA Considerations..............................         86
Legal Investment..................................         89
Plan of Distribution..............................         90
Legal Matters.....................................         91
Rating............................................         91
Index of Significant Definitions..................         92
</TABLE>

                              THE PRUDENTIAL HOME
                              MORTGAGE SECURITIES
                                 COMPANY, INC.

                      MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1994-21

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

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

                                VARIABLE RATE(1)
                             CLASS A-9 CERTIFICATES

                      (1)ON THE CLASS A-9 NOTIONAL AMOUNT

                                LEHMAN BROTHERS

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


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